EX-99.1

Dennard Lascar Investor Relations

Ken Dennard / Natalie Hairston

(713) 529-6600

STXB@dennardlascar.com

EX-99.1 2 d242626dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

SPIRIT OF TEXAS BANCSHARES, INC. REPORTS

THIRD QUARTER 2021 FINANCIAL RESULTS

CONROE, TX – October 27, 2021 – Spirit of Texas Bancshares, Inc. (NASDAQ: STXB) (“Spirit,” the “Company,” “we,” “our,” or “us”), reported net income of $10.5 million in the third quarter of 2021, representing diluted earnings per share of $0.59, compared to net income of $7.1 million in the third quarter of 2020, representing diluted earnings per share of $0.41. Financial results for the third quarter of 2021 were favorably impacted by $2.2 million net accretion of deferred origination fees on Paycheck Protection Program (“PPP”) loans forgiven by the U.S. Small Business Administration (“SBA”) and lower provision expense due to improved credit quality of the loan portfolio.

Third Quarter 2021 Financial and Operational Highlights

•

Excluding the impact of PPP forgiveness, loans held for investment increased 11.8% annualized for the three months ended September 30, 2021.

•

Net interest margin for the third quarter of 2021 as reported and on a tax equivalent basis⁽¹⁾ was 3.92% and 4.00%, respectively.

•

Quarterly dividend increased to $0.12 per share from $0.09 per share.

•

At September 30, 2021, return on average assets was 1.33% on an annualized basis.

•

Book value per share increased to $22.49 and tangible book value per share⁽¹⁾ increased to $17.67 at September 30, 2021.

•

Total stockholders’ equity to total assets was 12.30% and tangible stockholders’ equity to tangible assets⁽¹⁾ was 9.92% at September 30, 2021.

“I would like to commend the Spirit team on another outstanding quarter of impressive financial and operational results,” Dean Bass, Spirit’s Chairman and Chief Executive Officer, stated. “We are excited to see the return of robust loan growth driven by an increased demand for our portfolio of service offerings. The overall economy continues to recover, which presents interesting opportunities for organic growth for Spirit in the short term. Our focus remains on generating non-interest income through our swap offerings while reducing non-interest expense as much as possible. We have completed the restructuring of our SBA department and anticipate earning premiums on loan sales beginning in the fourth quarter. These non-interest income streams are expected to replace the revenue generated from PPP fee income earned during the current year.

“Third quarter asset quality continued to improve with further reductions in nonperforming loans and lower charge off activity. Finally, we are pleased that our capital levels have grown stronger quarter after quarter, providing Spirit with a clear runway for growth opportunities in the coming quarters,” Mr. Bass concluded.

Loan Portfolio and Composition

During the third quarter of 2021, gross loans decreased to $2.25 billion as of September 30, 2021, a decrease of 0.85% from $2.27 billion as of June 30, 2021, and a decrease of 8.1% from $2.45 billion as of September 30, 2020. PPP loan forgiveness which has caused the overall decrease in loans should have less of an impact in future quarters as we work through a smaller population of loans seeking forgiveness. Excluding the effect of PPP loan forgiveness, the loan portfolio as of September 30, 2021 increased by $62.2 million, or 11.8% annualized from June 30, 2021. We currently see strong loan demand, which has allowed the current loan pipeline to remain at historically elevated levels. We anticipate robust loan growth in the fourth quarter and still expect to achieve our year over year growth target of 8% to 12%.

Asset Quality

Asset quality continues to strengthen with loans migrating into lower risk ratings during the third quarter of 2021 and with non-performing loans declining $1.3 million or 16.7% from the second quarter of 2021. Economic activity continues to improve and despite supply and labor shortages the majority of our borrowers have fully recovered from the COVID-19 pandemic. The provision for loan losses recorded for the third quarter of 2021 was $306 thousand, which served to decrease the allowance to $16.3 million, or 0.72% of the $2.25 billion in gross loans outstanding as of September 30, 2021. Provision expense for the third quarter of 2021 related primarily to the provisioning of new loans.

As of September 30, 2021, the nonperforming loans to loans held for investment ratio remains low at 0.28%, which decreased from 0.33% at June 30, 2021, and decreased from 0.36% as of September 30, 2020. Annualized net charge-offs were 10 basis points for the third quarter of 2021 compared to 20 basis points for the second quarter of 2021.

Deposits and Borrowings

Deposits totaled $2.67 billion as of September 30, 2021, an increase of 3.8% from $2.57 billion as of June 30, 2021, and an increase of 16.8% from $2.29 billion as of September 30, 2020. Noninterest-bearing demand deposits decreased $4.6 million, or 0.59%, from June 30, 2021, and increased $100.2 million, or 15.0%, from September 30, 2020. Noninterest-bearing demand deposits represented 28.7% of total deposits as of September 30, 2021, down from 30.0% of total deposits as of June 30, 2021, and down from 29.2% of total deposits as of September 30, 2020. Interest-bearing demand deposits as of September 30, 2021 increased $35.3 million, or 6.7%, from June 30, 2021, primarily due to increases in balances associated with accounts opened in conjunction with the PPP and Main Street Lending Program authorized by the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) and established by the Board of Governors of the Federal Reserve System (the “Federal Reserve”) in response to the COVID-19 pandemic. Savings and money market accounts as of September 30, 2021 increased $91.2 million, or 14.0%, from June 30, 2021, due to our success in retaining and growing client relationships from COVID-19 related assistance programs. These increases were partially offset by a decrease in time deposits of $23.4 million, or 3.8%. The average cost of deposits was 0.28% for the third quarter of 2021, representing a 4 basis point decrease from the second quarter of 2021 and a 29 basis point decrease from the third quarter of 2020. The decrease in average cost of deposits was due primarily to the continued repricing of certificates of deposit and rate reductions in money market accounts.

Borrowings decreased by $39.8 million during the third quarter of 2021 to $79.3 million, due primarily to repayment of advances under the Paycheck Protection Program Liquidity Facility (the “PPPLF”) with the Federal Reserve. At September 30, 2021, we did not have any remaining borrowings under the PPPLF. Borrowings totaled 2.5% of total assets at September 30, 2021, compared to 3.9% at June 30, 2021 and 9.4% at September 30, 2020.

Net Interest Margin and Net Interest Income

The net interest margin for the third quarter of 2021 was 3.92%, a decrease of 14 basis points from the second quarter of 2021 and an increase of 2 basis points from the third quarter of 2020. The tax equivalent net interest margin⁽¹⁾ for the third quarter of 2021 was 4.00%, a decrease of 14 basis points from the second quarter of 2021 and an increase of 3 basis points from the third quarter of 2020. Approximately $2.5 million of net deferred fees related to PPP loans remain unamortized at September 30, 2021. The yield on loans for the third quarter of 2021 was 5.09% compared to 5.30% at June 30, 2021.

Net interest income totaled $28.1 million for the third quarter of 2021, a decrease of 5.4% from $29.7 million for the second quarter of 2021. Interest income totaled $30.8 million for the third quarter of 2021, a decrease of 6.1% from $32.8 million for the second quarter of 2021. Interest and fees on loans decreased $2.1 million, or 6.6%, compared to the second quarter of 2021, and decreased by $1.0 million, or 3.2%, from the third quarter of 2020. Interest expense was $2.7 million for the third quarter of 2021, a decrease of 13.0% from $3.1 million for the second quarter of 2021 and a decrease of 37.8% from $4.3 million for the third quarter of 2020.

Noninterest Income and Noninterest Expense

Noninterest income totaled $3.3 million for the third quarter of 2021, compared to $3.9 million for the second quarter of 2021. This decrease was primarily driven by lower swap fees. Swap fees fluctuate from quarter to quarter; however, given anticipated rate hikes in 2022 and 2023, we anticipate an increased demand for these products in coming quarters.

Noninterest expense totaled $18.0 million in the third quarter of 2021, an increase of 7.4 % from $16.8 million in the second quarter of 2021, which was primarily due to increases in salaries and benefits expense.

The efficiency ratio was 57.5% in the third quarter of 2021, compared to 50.0% in the second quarter of 2021, and 62.2% in the third quarter of 2020. The third quarter of 2021 efficiency ratio continues to be assisted by net deferred PPP loan origination fees immediately recognized at the time of forgiveness by the SBA.

(1)

Tax Equivalent Net Interest Margin, Tangible Book Value Per Share, Tangible Stockholders’ Equity to Tangible Assets Ratio and certain PPP-related figures are all non-GAAP measures. In Spirit’s judgment, regarding Tax Equivalent Net Interest Margin, the fully tax equivalent basis is the preferred industry measurement basis for net interest margin and that it enhances comparability of net interest income arising from taxable and tax-exempt sources. Regarding Tangible Book Value Per Share and Tangible Stockholders’ Equity To Tangible Assets, Spirit believes that that these measures are important to many investors in the marketplace who are interested in changes from period to period in book value per share exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing total book value while not increasing its tangible book value. Furthermore, Spirit believes that the PPP-related figures are important to investors due to the anticipated short-term nature of the PPP loans and the expected forgiveness in the coming quarters. The non-GAAP financial measures that we discuss in this earnings release should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures discussed in this earnings release may differ from that of other banking organizations reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures similar or with names similar to the non-GAAP financial measures Spirit has discussed in this earnings release when comparing such non-GAAP financial measures. Please see a reconciliation to the nearest respective GAAP measures at the end of this earnings release.

Conference Call

Spirit of Texas Bancshares, Inc. has scheduled a conference call to discuss its third quarter 2021 financial results, which will be broadcast live over the Internet, on Thursday, October 28, 2021 at 11:00 a.m., Eastern Time / 10:00 a.m., Central Time. To participate in the call, dial 201-389-0867 and ask for the “Spirit of Texas” call at least 10 minutes prior to the start time, or access it live over the Internet at https://ir.sotb.com/news-events/ir-calendar. For those who cannot listen to the live call, a replay will be available through November 4, 2021, and may be accessed by dialing 201-612-7415 and using pass code 13724288#. Also, an archive of the webcast will be available shortly after the call at https://ir.sotb.com/news-events/ir-calendar for 90 days.

About Spirit of Texas Bancshares, Inc.

Spirit, through its wholly-owned subsidiary, Spirit of Texas Bank, SSB (the “Bank”), provides a wide range of relationship-driven commercial banking products and services tailored to meet the needs of businesses, professionals and individuals. The Bank has 38 locations in the Houston, Dallas/Fort Worth, Bryan/College Station, Austin, San Antonio-New Braunfels, Corpus Christi, Austin and Tyler metropolitan areas, along with offices in North Central and South Texas. Please visit https://www.sotb.com for more information.

Forward Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to risks and uncertainties and are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended. Any statements about our expectations, beliefs, plans, predictions, protections, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. Forward-looking statements are typically, but not exclusively, identified by the use of forward-looking terminology such as “believes,” “expects,” “could,” “may,” “will,” “should,” “seeks,” “likely,” “intends” “plans,” “pro forma,” “projects,” “estimates” or “anticipates” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Factors that could cause our actual results to differ materially from those described in the forward-looking statements include, among others: (i) changes in general business, industry or economic conditions, or competition; (ii) the impact of the ongoing COVID-19 pandemic on the Bank’s business, including the impact of actions taken by governmental and regulatory authorities in response to such pandemic, such as the CARES Act and the programs established thereunder, and the Bank’s participation in such programs, (iii) changes in any applicable law, rule, regulation, policy, guideline, or practice governing or affecting bank holding companies and their subsidiaries or with respect to tax or accounting principles or otherwise; (iv) adverse changes or conditions in capital and financial markets; (v) changes in interest rates; (vi) higher-than-expected costs or other difficulties related to integration of combined or merged businesses; (vii) the inability to realize expected cost savings or achieve other anticipated benefits in connection with business combinations and other acquisitions; (viii) changes in the quality or composition of our loan and investment portfolios; (ix) adequacy of loan loss reserves; (x) increased competition; (xi) loss of certain key officers; (xii) continued relationships with major customers; (xiii) deposit attrition; (xiv) rapidly changing technology; (xv) unanticipated regulatory or judicial proceedings and liabilities and other costs; (xvi) changes in the cost of funds, demand for loan products, or demand for financial services; (xvii) other economic, competitive, governmental, or technological factors affecting our operations, markets, products, services, and prices; and (xviii) our success at managing the foregoing

items. For a discussion of additional factors that could cause our actual results to differ materially from those described in the forward-looking statements, please see the risk factors discussed in our most recent Annual Report on Form 10-K for the year ended December 31, 2020, filed with the U.S. Securities and Exchange Commission (the “SEC”) on March 5, 2021, and our other filings with the SEC.

While forward-looking statements reflect our good-faith beliefs, they are not guarantees of future performance. All forward-looking statements are necessarily only estimates of future results. Accordingly, actual results may differ materially from those contemplated, expressed in or implied by the particular forward-looking statement due to additional risks and uncertainties of which the Company is not currently aware or which it does not currently view as, but in the future may become, material to its business or operating results. Due to these and other possible uncertainties and risks, we can give no assurance that the results contemplated in the forward-looking statements will be realized and, therefore, you are cautioned not to place undue reliance on such statements. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law. All forward-looking statements, express or implied, included in this press release are qualified in their entirety by this cautionary statement.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Consolidated Statements of Income

(Unaudited)


	For the Three Months Ended
	September 30, 2021		June 30, 2021		March 31, 2021			December 31, 2020		September 30, 2020

	(Dollars in thousands, except per share data)
Interest income:
Interest and fees on loans	$	28,940	$	30,995	$	29,829		$	32,682	$	29,901
Interest and dividends on investment securities		1,766		1,641		1,115			914		465
Other interest income		52		118		225			101		115

Total interest income		30,758		32,754		31,169			33,697		30,481

Interest expense:
Interest on deposits		1,798		2,081		2,327			2,726		3,392
Interest on FHLB advances and other borrowings		858		972		1,003			1,099		875

Total interest expense		2,656		3,053		3,330			3,825		4,267

Net interest income		28,102		29,701		27,839			29,872		26,214
Provision for loan losses		306		1,349		1,086			4,417		2,831

Net interest income after provision for loan losses		27,796		28,352		26,753			25,455		23,383

Noninterest income:
Service charges and fees		1,612		1,539		1,434			1,554		1,525
SBA loan servicing fees, net		165		203		324			307		619
Mortgage referral fees		337		384		274			347		428
Swap referral fees		400		127		430			614		494
Gain on sales of loans, net		—		—		254			4,026		494
Gain (loss) on sales of investment securities		—		—		5			—		1,031
Swap fees		687		1,411		121			1,746		—
Other noninterest income		84		194		(223	)		186		228

Total noninterest income		3,285		3,858		2,619			8,780		4,819

Noninterest expense:
Salaries and employee benefits		11,022		9,603		9,220			10,656		11,365
Occupancy and equipment expenses		2,360		2,354		2,662			2,749		2,222
Professional services		570		457		524			521		555
Data processing and network		910		931		1,229			1,379		1,002
Regulatory assessments and insurance		449		483		535			549		517
Amortization of intangibles		755		755		823			879		919
Advertising		103		47		78			74		333
Marketing		56		70		93			60		18
Telephone expense		600		599		499			560		563
Conversion expense		—		—		—			16		279
Other operating expenses		1,207		1,486		971			984		1,520

Total noninterest expense		18,032		16,785		16,634			18,427		19,293

Income before income tax expense		13,049		15,425		12,738			15,808		8,909
Income tax expense		2,593		3,015		2,652			3,353		1,821

Net income	$	10,456	$	12,410	$	10,086		$	12,455	$	7,088

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Consolidated Balance Sheets

(Unaudited)


	As of
	September 30, 2021			June 30, 2021			March 31, 2021			December 31, 2020			September 30, 2020
	(Dollars in thousands)
Assets:
Cash and due from banks	$	74,258		$	57,651		$	28,879		$	31,396		$	29,345
Interest-bearing deposits in other banks		161,073			82,448			40,687			231,638			121,739

Total cash and cash equivalents		235,331			140,099			69,566			263,034			151,084

Time deposits in other banks		—			—			—			—			—
Investment securities:
Available for sale securities, at fair value		421,311			434,223			442,576			212,420			119,814
Equity investments, at fair value		23,830			23,877			23,741			24,000			—

Total investment securities		445,141			458,100			466,317			236,420			119,814

Loans held for sale		6,196			3,220			1,192			1,470			4,287
Loans:
Loans held for investment		2,252,734			2,272,089			2,430,594			2,388,532			2,452,353
Less: allowance for loan and lease losses		(16,268	)		(16,527	)		(16,314	)		(16,026	)		(12,207	)

Loans, net		2,236,466			2,255,562			2,414,280			2,372,506			2,440,146

Premises and equipment, net		78,513			79,408			81,379			83,348			82,734
Accrued interest receivable		7,819			9,071			10,588			11,199			11,612
Other real estate owned and repossessed assets		—			140			—			133			302
Goodwill		77,681			77,681			77,681			77,681			77,681
Core deposit intangible		5,485			6,240			6,995			7,818			8,698
SBA servicing asset		2,311			2,567			2,821			2,953			3,051
Deferred tax asset, net		1,893			1,962			2,213			1,085			494
Bank-owned life insurance		36,345			31,161			16,057			15,969			15,878
Federal Home Loan Bank and other bank stock, at cost		5,740			5,734			5,727			5,718			5,709
Right of use assets		5,085			5,569			6,058			—			—
Other assets		10,246			8,241			9,338			5,425			3,580

Total assets	$	3,154,252		$	3,084,755		$	3,170,212		$	3,084,759		$	2,925,070

Liabilities and Stockholders’ Equity
Liabilities:
Deposits:
Transaction accounts:
Noninterest-bearing	$	767,445		$	772,032		$	800,233		$	727,543		$	667,199
Interest-bearing		1,318,432			1,192,067			1,149,781			1,092,934			940,930

Total transaction accounts		2,085,877			1,964,099			1,950,014			1,820,477			1,608,129
Time deposits		584,699			608,073			647,536			638,658			679,387

Total deposits		2,670,576			2,572,172			2,597,550			2,459,135			2,287,516
Accrued interest payable		776			860			1,160			1,303			1,321
Short-term borrowings		—			—			—			10,000			10,000
Long-term borrowings		79,260			119,052			191,687			242,020			267,746
Operating lease liability		5,228			5,730			6,231			—			—
Other liabilities		10,563			9,173			7,827			11,522			6,966

Total liabilities		2,766,403			2,706,987			2,804,455			2,723,980			2,573,549

Stockholders’ Equity:
Common stock		302,392			301,202			300,591			298,850			298,509
Retained earnings		104,500			96,111			85,246			76,683			65,783
Accumulated other comprehensive income (loss)		(2,188	)		(2,690	)		(3,225	)		1,005			(237	)
Treasury stock		(16,855	)		(16,855	)		(16,855	)		(15,759	)		(12,534	)

Total stockholders’ equity		387,849			377,768			365,757			360,779			351,521

Total liabilities and stockholders’ equity	$	3,154,252		$	3,084,755		$	3,170,212		$	3,084,759		$	2,925,070

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Loan Composition

(Unaudited)


	As of
	September 30, 2021		June 30, 2021		March 31, 2021		December 31, 2020		September 30, 2020
	(Dollars in thousands)
Loans:
Commercial and industrial loans (1)(2)	$	458,873	$	535,746	$	699,896	$	574,986	$	690,009
Real estate:
1-4 single family residential loans		364,896		356,503		348,908		364,139		373,220
Construction, land and development loans		364,513		345,420		344,557		415,488		402,476
Commercial real estate loans (including multifamily)		997,512		964,313		964,342		956,743		906,134
Consumer loans and leases		7,505		8,307		9,619		11,738		12,977
Municipal and other loans		59,435		61,800		63,272		65,438		67,537

Total loans held in portfolio	$	2,252,734	$	2,272,089	$	2,430,594	$	2,388,532	$	2,452,353

(1)	Balance includes $58.0 million, $64.9 million, $67.4 million, $70.8 million, and $72.7 million, of the unguaranteed portion of SBA loans as of September 30, 2021, June 30, 2021, March 31, 2021, December 31, 2020, and September 30, 2020, respectively.

(2)	Balance includes $106.2 million, $188.3 million, $366.5 million, $276.1 million, and $421.1 million, of PPP loans as of September 30, 2021, June 30, 2021, March 31, 2021, December 31, 2020, and September 30, 2020, respectively.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Deposit Composition

(Unaudited)


			As of
	September 30, 2021		June 30, 2021		March 31, 2021		December 31, 2020		September 30, 2020
					(Dollars in thousands)
Deposits:
Noninterest-bearing demand deposits	$	767,445	$	772,032	$	800,233	$	727,543	$	667,199
Interest-bearing demand deposits		564,790		529,512		485,863		472,075		391,396
Interest-bearing NOW accounts		10,668		10,763		9,904		10,288		8,655
Savings and money market accounts		742,974		651,791		654,014		610,571		540,879
Time deposits		584,699		608,074		647,536		638,658		679,387

Total deposits	$	2,670,576	$	2,572,172	$	2,597,550	$	2,459,135	$	2,287,516

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Average Balances and Yields

(Unaudited)


	Three Months Ended
	September 30, 2021							September 30, 2020
	Average Balance (1)		Interest/ Expense		Annualized Yield/Rate			Average Balance (1)		Interest/ Expense		Annualized Yield/Rate
	(Dollars in thousands)
Interest-earning assets:
Interest-earning deposits in other banks	$	124,175	$	52		0.17	%	$	134,573	$	101		0.30	%
Loans, including loans held for sale (2)		2,257,297		28,940		5.09	%		2,436,667		29,901		4.87	%
Investment securities and other		463,467		1,766		1.51	%		93,115		479		2.04	%

Total interest-earning assets		2,844,939		30,758		4.29	%		2,664,355		30,481		4.54	%

Noninterest-earning assets		270,259							265,462

Total assets	$	3,115,198						$	2,929,817

Interest-bearing liabilities:
Interest-bearing demand deposits	$	546,530	$	166		0.12	%	$	375,421	$	176		0.19	%
Interest-bearing NOW accounts		10,869		1		0.05	%		14,644		7		0.19	%
Savings and money market accounts		715,338		612		0.34	%		541,681		621		0.45	%
Time deposits		596,378		1,019		0.68	%		713,618		2,588		1.44	%
FHLB advances and other borrowings		89,012		858		3.82	%		211,214		875		1.64	%

Total interest-bearing liabilities		1,958,127		2,656		0.54	%		1,856,578		4,267		0.91	%

Noninterest-bearing liabilities and shareholders’ equity:
Noninterest-bearing demand deposits		757,683							715,783
Other liabilities		16,809							8,451
Stockholders’ equity		382,579							349,005

Total liabilities and stockholders’ equity	$	3,115,198						$	2,929,817

Net interest rate spread						3.75	%						3.63	%

Net interest income and margin			$	28,102		3.92	%			$	26,214		3.90	%

Net interest income and margin (tax equivalent)(3)			$	28,655		4.00	%			$	26,660		3.97	%

(1)	Average balances presented are derived from daily average balances.

(2)	Includes loans on nonaccrual status.

(3)	In order to make pretax income and resultant yields on tax-exempt loans comparable to those on taxable loans, a tax-equivalent adjustment has been computed using a federal tax rate of 21% for the three months ended September 30, 2021 and September 30, 2020, respectively.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Average Balances and Yields

(Unaudited)


	Three Months Ended
	September 30, 2021							June 30, 2021
	Average Balance (1)		Interest/ Expense		Annualized Yield/Rate			Average Balance (1)		Interest/ Expense		Annualized Yield/Rate

	(Dollars in thousands)							(Dollars in thousands)
Interest-earning assets:
Interest-earning deposits in other banks		124,175	$	52		0.17	%	$	115,322	$	40		0.14	%
Loans, including loans held for sale (2)		2,257,297		28,940		5.09	%		2,347,636		30,995		5.30	%
Investment securities and other		463,467		1,766		1.51	%		469,365		1,719		1.47	%

Total interest-earning assets		2,844,939		30,758		4.29	%		2,932,323		32,754		4.48	%

Noninterest-earning assets		270,259							241,133

Total assets	$	3,115,198						$	3,173,456

Interest-bearing liabilities:
Interest-bearing demand deposits	$	546,530	$	166		0.12	%	$	518,240	$	159		0.12	%
Interest-bearing NOW accounts		10,869		1		0.05	%		10,572		1		0.05	%
Savings and money market accounts		715,338		612		0.34	%		667,434		691		0.42	%
Time deposits		596,378		1,019		0.68	%		622,390		1,230		0.79	%
FHLB advances and other borrowings		89,012		858		3.82	%		184,472		972		2.11	%

Total interest-bearing liabilities		1,958,127		2,656		0.54	%		2,003,108		3,053		0.61	%

Noninterest-bearing liabilities and shareholders’ equity:
Noninterest-bearing demand deposits		757,683							782,158
Other liabilities		16,809							281
Stockholders’ equity		382,579							387,909

Total liabilities and stockholders’ equity	$	3,115,198						$	3,173,456

Net interest rate spread						3.75	%						3.87	%

Net interest income and margin			$	28,102		3.92	%			$	29,701		4.06	%

Net interest income and margin (tax equivalent)(3)			$	28,655		4.00	%			$	30,262		4.14	%

(1)	Average balances presented are derived from daily average balances.

(2)	Includes loans on nonaccrual status.

(3)	In order to make pretax income and resultant yields on tax-exempt loans comparable to those on taxable loans, a tax-equivalent adjustment has been computed using a federal tax rate of 21% for the three months ended September 30, 2021 and June 30, 2021, respectively.

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Reconciliation of Non-GAAP Financial Measures - Adjusted Net Income and Adjusted Basic and Diluted Earnings Per Share

(Unaudited)


	As of or for the Three Months Ended
	September 30, 2021		June 30, 2021		March 31, 2021			December 31, 2020			September 30, 2020

	(Dollars in thousands, except per share data)
Basic and diluted earnings per share - GAAP basis:
Net income available to common stockholders	$	10,456	$	12,410	$	10,086		$	12,455		$	7,088

Weighted average number of common shares - basic		17,200,611		17,152,217		17,103,981			17,168,091			17,340,898
Weighted average number of common shares - diluted		17,651,298		17,627,958		17,518,029			17,336,484			17,383,427
Basic earnings per common share	$	0.61	$	0.72	$	0.59		$	0.73		$	0.41

Diluted earnings per common share	$	0.59	$	0.70	$	0.58		$	0.72		$	0.41

Basic and diluted earnings per share - Non-GAAP basis:
Net income	$	10,456	$	12,410	$	10,086		$	12,455		$	7,088
Pre-tax adjustments:
Noninterest income
Gain on sale of investment securities		—		—		(5	)		—			(1,031	)
Noninterest expense
Merger related expenses		—		—		—			24			342
Taxes:
NOL Carryback		—		—		—						—
Tax effect of adjustments		—		—		1			(5	)		145

Adjusted net income	$	10,456	$	12,410	$	10,082		$	12,474		$	6,544

Weighted average number of common shares - basic		17,200,611		17,152,217		17,103,981			17,168,091			17,340,898
Weighted average number of common shares - diluted		17,651,298		17,627,958		17,518,029			17,336,484			17,383,427
Basic earnings per common share - Non-GAAP basis	$	0.61	$	0.72	$	0.59		$	0.73		$	0.38

Diluted earnings per common share - Non-GAAP basis	$	0.59	$	0.70	$	0.58		$	0.72		$	0.38

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Reconciliation of Non-GAAP Financial Measures - Net Interest Margin on a Fully Taxable Equivalent Basis

(Unaudited)


	As of or for the Three Months Ended
	September 30, 2021			June 30, 2021			March 31, 2021			December 31, 2020			September 30, 2020
	(Dollars in thousands, except per share data)
Net interest margin - GAAP basis:
Net interest income	$	28,102		$	29,701		$	27,839		$	29,872		$	26,214
Average interest-earning assets		2,844,939			2,932,323			2,867,099			2,716,596			2,664,355
Net interest margin		3.92	%		4.06	%		3.94	%		4.36	%		3.90	%
Net interest margin - Non-GAAP basis:
Net interest income	$	28,102		$	29,701		$	27,839		$	29,872		$	26,214
Plus:
Impact of fully taxable equivalent adjustment		553			561			329			512			446

Net interest income on a fully taxable equivalent basis	$	28,655		$	30,262		$	28,168		$	30,384		$	26,660

Average interest-earning assets		2,844,939			2,932,323			2,867,099			2,716,596			2,664,355
Net interest margin on a fully taxable equivalent basis - Non-GAAP basis		4.00	%		4.14	%		3.98	%		4.44	%		3.97	%

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Reconciliation of Non-GAAP Financial Measures - Tangible Book Value Per Share

(Unaudited)


	As of
	September 30, 2021		June 30, 2021		March 31, 2021		December 31, 2020		September 30, 2020

	(Dollars in thousands, except per share data)
Total stockholders’ equity	$	387,849	$	377,768	$	365,757	$	360,779	$	351,521

Less:
Goodwill and other intangible assets		83,166		83,921		84,676		85,499		86,379

Tangible stockholders’ equity	$	304,683	$	293,847	$	281,081	$	275,280	$	265,142

Shares outstanding		17,242,487		17,164,103		17,136,553		17,081,831		17,316,313
Book value per share	$	22.49	$	22.01	$	21.34	$	21.12	$	20.30
Less:
Goodwill and other intangible assets per share	$	4.82	$	4.89	$	4.94		5.01		4.99

Tangible book value per share	$	17.67	$	17.12	$	16.40	$	16.11	$	15.31

SPIRIT OF TEXAS BANCSHARES, INC. AND SUBSIDIARY

Reconciliation of Non-GAAP Financial Measures - Tangible Equity to Tangible Assets

(Unaudited)


	As of
	September 30, 2021			June 30, 2021			March 31, 2021			December 31, 2020			September 30, 2020

	(Dollars in thousands)
Total stockholders’ equity to total assets - GAAP basis:
Total stockholders’ equity (numerator)	$	387,849		$	377,768		$	365,757		$	360,779		$	351,521
Total assets (denominator)		3,154,252			3,084,755			3,170,212			3,084,759			2,925,070
Total stockholders’ equity to total assets		12.30	%		12.25	%		11.54	%		11.70	%		12.02	%
Tangible equity to tangible assets - Non-GAAP basis:
Tangible equity:
Total stockholders’ equity	$	387,849		$	377,768		$	365,757		$	360,779		$	351,521
Less:
Goodwill and other intangible assets		83,166			83,921			84,676			85,499			86,379

Total tangible common equity (numerator)	$	304,683		$	293,847		$	281,081		$	275,280		$	265,142

Tangible assets:
Total assets		3,154,252			3,084,755			3,170,212			3,084,759			2,925,070
Less:
Goodwill and other intangible assets		83,166			83,921			84,676			85,499			86,379

Total tangible assets (denominator)	$	3,071,086		$	3,000,834		$	3,085,536		$	2,999,260		$	2,838,691

Tangible equity to tangible assets		9.92	%		9.79	%		9.11	%		9.18	%		9.34	%