0001126961 false 0001126961 2021-07-19 2021-07-19 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): July 19, 2021

 

GrandSouth Bancorporation

(Exact name of registrant as specified in its charter)

 

South Carolina

(State or other jurisdiction of incorporation)

 

000-31937 57-1104394
(Commission File Number) (IRS Employer Identification No.)

 

381 Halton Road, Greenville, South Carolina 29607
(Address of principal executive offices) (Zip Code)

 

(864) 770-1000

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
None   None   None

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 

Item 2.02 Results of Operations and Financial Condition.

 

On July 19, 2021, GrandSouth Bancorporation (the “Company”), the holding company for GrandSouth Bank, issued a press release announcing its financial results for the three and six months ended June 30, 2021.

 

The press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K. The information in this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits. The following exhibit index lists the exhibit that is furnished with this Current Report on Form 8-K:

 

EXHIBIT INDEX

 

Exhibit No.   Description
99.1   Press Release dated July 19, 2021.

  

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

    GRANDSOUTH BANCORPORATION
         
Dated: July 19, 2021   By: /s/ John B. Garrett  
    Name: John B. Garrett  
    Title: Chief Financial Officer  

 

 

 

(LOGO)

 

GrandSouth Bancorporation Reports Second Quarter 2021 Results

 

GREENVILLE, SC, July 19, 2021

 

GrandSouth Bancorporation (GRRB:OTCQX) (the “Company” or “GrandSouth”), the holding company for GrandSouth Bank announced today that net income for the second quarter of 2021 was $4.0 million.

 

The Board of Directors declared a cash dividend of $0.10 per common share ($0.105 per Series A preferred share) payable on August 13, 2021 to shareholders of record on August 4, 2021.

 

Second Quarter 2021 Highlights

· Net Income was $4.0 million, an increase of $2.3 million, or 142.39%, from the same quarter in 2020.
· Basic and diluted earnings per share were $0.73 and $0.71, respectively.
· The annualized returns on average assets and average equity were 1.38% and 18.13%, respectively.
· Total assets increased $27.1 million, or 2.39%, to $1.2 billion.
· Gross loans increased $19.5 million, or an annual rate of 8.80%, to $909.0 million.
· Total deposits increased $25.8 million, or an annual rate of 10.46%, to $1.0 billion.
· Cost of funds decreased by 56 basis points, or 53.84%, from the same quarter in 2020.
· Less than 0.01% of gross loans, excluding specialty floor plan and purchased student loans (“Core Bank loans”) were 30 days past due as of June 30, 2021. The annualized net recovery ratio for the quarter was 0.03%.
· The efficiency ratio was 57.44%, an improvement from 60.64% in the prior quarter and 72.76% in the same quarter in 2020.

 

JB Schwiers, the Company’s President, said, “Our team at GrandSouth has worked hard over the last eighteen months through some of the most challenging times in the nation’s history. These quarterly results show what this team can produce. I am most proud of having a $909 million loan portfolio with only one loan past due over 30 days, a non-performing asset ratio of 0.18%, and ending the second quarter in a net recovery position regarding losses. This level of performance does not happen by chance. It comes from an unwavering culture of not sacrificing credit quality for the sake of growth. I also think it is important to note that our net interest margin improved comparing the second quarter of 2021 to 2020. Earning asset yields did drop by 26 basis points but we were able to overcome that drop with a 56 basis point decline in our cost of funds. It was a collective focus on improving our net interest margin and expense control that led to these wonderful earnings and efficiency results.”

 

COVID-19 Impact through June 30, 2021

Management continues to focus on the economic impact resulting from the COVID-19 pandemic. To assist small businesses in need, in 2020, the Bank processed 272 Paycheck Protection Program (“PPP”) loans for a total of $39.0 million in loans funded and $1.6 million in lender fees collected. As of June 30, 2021, 264 of these loans totaling $37.6 million have been forgiven and lender fee income totaling $1.4 million had been recognized. In 2021, the Bank has processed 95 PPP loans for a total of $12.0 million loans funded and $0.6 million in lender fees collected. As of June 30, 2021, six of these loans totaling $0.4 million have been forgiven and lender fee income totaling $57.3 thousand had been recognized.

1
 

In 2020, payment deferrals were granted on $108.4 million, or 15.5%, of Core Bank loans, and $7.6 million of specialty floor plan loans. All deferred loans had resumed payments or had been paid off prior to the end of 2020.

 

Specialty floor plan loans finished the quarter ended June 30, 2021 at $87.5 million, up from $60.1 million at June 30, 2020. The average balance of such loans outstanding for the quarters ending June 30, 2021 and 2020 were $82.8 million and $69.7 million, respectively. During 2020, the specialty floor plan lending division was affected by the COVID-19 pandemic as most automobile auctions throughout the country ceased in-person sales allowing online only, and various government regulations restricted the ability of businesses to operate. As a result, the volume of vehicles financed within the division decreased. This trend resulted in an outstanding balance of $60.1 million at the end of the second quarter of 2020, a $26.8 million decline from December 31, 2019. This trend reversed and outstanding balances increased in the third and fourth quarters of 2020 finishing 2020 at $83.0 million. The losses due to specialty floor plan loan defaults continue to be at historic lows resulting in a 0.15% annualized net recovery rate in the second quarter of 2021, as compared to a 0.26% annualized net recovery rate in the first quarter of 2021 and a 1.62% annualized net charge off rate in the second quarter of 2020.

 

Net Interest Income

Net interest income was $12.1 million for the quarter ended June 30, 2021, up $2.7 million, or 28.08%, from the same period in 2020. For the six months ended June 30, 2021, net interest income increased $4.1 million, or 20.60%, to $24.2 million from $20.1 million during the same period in 2020. These increases were primarily driven by an increase in interest and fees on loans and a decrease in deposit interest expense, partially offset by an increase in interest expense related to junior subordinated notes issued in November 2020.

 

Net interest margin (tax equivalent) increased to 4.38% for the quarter ended June 30, 2021 compared to 4.12% for the same period in 2020. The increase in net interest margin (tax equivalent) from June 30, 2020 was primarily driven by an increase in loan and investment balances and a decrease in balances and interest rates on time deposit accounts, partially offset by lower loan and investment yields and increased interest expense on the $18 million of subordinated notes issued in November of 2020.

 

Net interest margin (tax equivalent) decreased slightly to 4.47% for the six months ended June 30, 2021 compared to 4.48% for the same period in 2020. The change in net interest margin (tax equivalent) from June 30, 2020 was primarily driven by a lower loan and investment yields and interest expense on the subordinated notes issued in November of 2020, partially offset by increase in loan and investment balances and a decrease in interest rates on time deposit and money market accounts.

 

Noninterest Income

Noninterest income was $0.8 million for the second quarter of 2021, a decrease of $0.1 million, or 14.09%, from the second quarter of 2020. Year to date through June 30, 2021, noninterest income decreased $0.1 million, or 3.93% to $1.3 million from $1.4 million in the same period in 2020. These changes were primarily driven by a gain on sale of securities experienced in the second quarter of 2020.

2
 

Noninterest Expense

Noninterest expense decreased $0.1 million, or 1.74%, in the second quarter of 2021 when compared to the same period in 2020. The decrease was primarily attributable to net costs of operating other real estate owned. For the year to date through June 30, 2021, noninterest expense increased less than $0.1 million, or 0.27%, over the same period in 2020. The increases were primarily attributable to decreases in compensation and employee benefits and net costs of operation of other real estate owned, partially offset by an increase in data processing.

 

Loan Portfolio

The Company grew gross loans by $19.5 million, or an annualized rate of 8.80%, during the second quarter of 2021 and $30.5 million, or an annualized rate of 6.99%, for the year to date through June 30, 2021. Specialty floor plan loans increased by $8.2 million, or an annual rate of 41.38% for the quarter and $4.5 million, or an annual rate of 10.83%, for the year to date through June 30, 2021. Core Bank loans grew by $12.1 million, or an annual rate of 6.18%, and $27.4 million, or an annual rate of 7.21%, during the same periods, respectively. The growth of Core Bank loans was impacted by the forgiveness of $4.4 million and the origination of $0.8 million in PPP loans during the second quarter of 2021 and by the forgiveness of $21.6 million and the origination of $12.0 million in PPP loans during the year to date through June 30, 2021. Core Bank loans, excluding PPP loans, grew by $16.2 million, or an annual rate of 8.50%, for the quarter ended June 30, 2021 and $37.5 million, or an annual rate of 10.15%, for the year to date through June 30, 2021. Purchased student loans continued to experience paydowns totaling $0.7 million, or an annual rate of 10.40%, for the second quarter of 2021 and $1.4 million, or an annual rate of 10.12%, for the year to date through June 30, 2021.

 

The composition of the loan portfolio consisted of the following on June 30, 2021, March 31, 2021 and December 31, 2020:

 

    June 30,     March 31,     December 31,  
    2021     2021     2020  
    (Dollars in thousands)  
                   
Commercial, financial and agricultural   $ 130,744     $ 132,401     $ 138,149  
Specialty floor plan loans     87,485       79,303       83,027  
Commercial PPP loans     12,459       16,632       22,521  
Real estate - construction, land development and other     103,521       107,578       99,124  
Real estate – mortgage     540,932       519,519       500,285  
Purchased student loans     26,780       27,493       28,195  
Installment loans to individuals     7,095       6,568       7,244  
Loans, gross     909,016       889,494       878,545  
Allowance for loan losses     (13,325 )     (12,959 )     (12,572 )
Loans, net   $ 895,691     $ 876,535     $ 865,973  

 

Loan Loss Provision and Asset Quality

For the quarter ended June 30, 2021, the provision for loan losses was $0.3 million, a decrease of $0.3 million, or 52.90%, from the same quarter a year ago. Year to date through June 30, 2021, the provision for loan losses was $0.7 million, a decrease of $1.2 million, or 68.32%, over the same period a year ago. Net recoveries for the second quarter of 2021 and year to date through June 30, 2021 were $0.1 million and $0.2 million, respectively, as compared to net charge offs of $0.2 million and 0.7 million for the same periods in 2020.

3
 

The allowance for loan losses as a percentage of total gross loans grew to 1.47% at June 30, 2021, up from 1.46% at March 31, 2021 and 1.43% at December 31, 2020. The allowance for loan losses as a percentage of total gross loans excluding PPP loans grew to 1.49% at June 30, 2021, up from 1.48% at March 31, 2021 and 1.47% at December 31, 2020. The Company’s management believes the allowance is adequate to absorb losses that are inherent in the loan portfolio as of June 30, 2021 and will continue to closely monitor credit ratios and activity.

 

Other real estate owned remained at $1.8 million at June 30, 2021, consistent with the March 31, 2021 balance and a decrease of $0.1 million, or 4.50%, from December 31, 2020. Nonaccrual loans decreased to $0.2 million at June 30, 2021 from $0.4 million at March 31, 2021 and $0.5 million at December 31, 2020. Nonaccrual loans totaled $0.9 million at June 30, 2020.

 

Securities Portfolio

Investment securities available-for-sale were $131.6 million at June 30, 2021, up $13.9 million, or 11.83%, from $117.7 million at March 31, 2021, and up $20.9 million, or 18.85%, from $110.7 million at December 31, 2020.

 

Securities in the investment portfolio as of June 30, 2021 were as follows:

 

· asset backed securities totaling $2.7 million;
· residential government-sponsored mortgage-backed securities totaling $41.9 million;
· collateralized mortgage obligations totaling $51.1 million;
· taxable municipal bonds totaling $8.1 million;
· nontaxable municipal bonds totaling $12.7 million;
· corporate debt securities totaling of $7.6 million; and
· treasury securities totaling of $7.5 million.

 

During the second quarter of 2021, twelve securities totaling $22.2 million were purchased.

 

Deposits

Total deposits increased $25.8 million, or an annual rate of 10.46%, during the second quarter of 2021 and $69.9 million, or an annual rate of 14.89%, for the year to date through June 30, 2021 to $1.0 billion at quarter end. Noninterest bearing deposits increased $15.5 million, or an annual rate of 26.27%, during the quarter and $48.5 million, or an annual rate of 48.11%, for the year to date through June 30, 2021. During the quarter, combined demand deposit, money market, and savings accounts grew by $51.6 million, or an annual rate of 28.52%, to $778.0 million. This growth offset the decrease during the same period in certificate of deposit, IRAs and CDARS of $25.8 million, or an annual rate of 39.21%, to $238.3 million.

 

Borrowings

As of June 30, 2021, the Company had $16.0 million of Federal Home Loan Bank advances and $35.8 million of junior subordinated notes outstanding.

 

Shareholders’ Equity

Shareholders’ equity was $89.5 million at June 30, 2021, an increase of $3.3 million, or 3.79%, for the quarter and $3.0 million, or 3.42%, for the year to date through June 30, 2021. The balance was increased by the normal retention of earnings, changes in the fair value of investments, exercise of stock options and expense of stock option grants. Offsetting the increase was payment of dividends and repurchase of common shares.

4
 

Tier 1 Risk Based Capital Ratios were 10.08% and 12.04% for the Company and the Bank, respectively, as of June 30, 2021.

 

About GrandSouth Bancorporation

GrandSouth Bancorporation is a bank holding company with assets of $1.2 billion at June 30, 2021. GrandSouth Bank provides a range of financial services to individuals and small and medium sized businesses. GrandSouth Bank has eight branches in South Carolina, located in Greenville, Fountain Inn, Anderson, Greer, Columbia, Orangeburg and Charleston.

 

Press contact: JB Schwiers 864-770-1000

Website: www.grandsouth.com

 

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that relate to future events or the future performance of the Company. Forward-looking statements are not guarantees of performance or results. These forward-looking statements are based on the current beliefs and expectations of the Company’s management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond management’s control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Actual results may differ materially from the anticipated results discussed or implied in these forward-looking statements because of numerous possible uncertainties. Words like “may,” “plan,” “contemplate,” “anticipate,” “believe,” “intend,” “continue,” “expect,” “project,” “predict,” “estimate,” “could,” “should,” “would,” “will,” and similar expressions, should be considered as identifying forward-looking statements, although other phrasing may be used. Such forward-looking statements involve risks and uncertainties beyond the Company’s control and may not be realized due to a variety of factors. The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: (1) competitive pressures among depository and other financial institutions may increase significantly and have an effect on pricing, spending, third-party relationships and revenues; (2) the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations may be different than expected, including, but not limited to, due to the negative impacts and disruptions resulting from the outbreak of the novel coronavirus, or COVID-19, on the economies and communities the Company serves, which may have an adverse impact on the Company’s business, operations and performance, and could have a negative impact on the Company’s credit portfolio, share price, borrowers, and on the economy as a whole, both domestically and globally; (3) the rate of delinquencies and amounts of charge-offs, the level of allowance for loan loss, the rates of loan growth, or adverse changes in asset quality in our loan portfolio, which may result in increased credit risk-related losses and expenses; (4) changes in legislation, regulation, policies, or administrative practices, whether by judicial, governmental, or legislative action, including, but not limited to, the Coronavirus Aid, Relief, and Economic Security Act, or the “CARES Act”; (5) adverse conditions in the stock market, the public debt market and other capital markets (including changes in interest rate conditions) could have a negative impact on the Company; (6) changes in interest rates, which may affect the Company’s net income, prepayment penalty income, and other future cash flows, or the market value of the Company’s assets, including its investment securities; and (7) changes in accounting principles, policies, practices, or guidelines. Additional factors that could cause actual results to differ materially from those expressed in the forward-looking statements are discussed in the reports (such as Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K) filed by the Company with the SEC and available at the SEC’s internet site (https://www.sec.gov). You should consider such factors and not place undue reliance on such forward-looking statements. No obligation is undertaken by the Company to update such forward-looking statements to reflect events or circumstances occurring after the issuance of this press release.

5
 

Non-GAAP Measures

This release includes financial information determined by methods other than in accordance with generally accepted accounting principles (“GAAP”). This financial information includes certain operating performance measures. Such measures include: “Tangible book value per common share, outstanding,” “Tangible book value per share, adjusted for the conversion of Series A preferred stock”, “Tangible book value, adjusted for the conversion of Series A preferred stock”, and “Common tangible book value.”

 

Management has included these non-GAAP measures because it believes these measures may provide useful supplemental information for evaluating the Company’s underlying performance trends. Further, management uses these measures in managing and evaluating the Company’s business and intends to refer to them in discussions about our operations and performance. Operating performance measures should be viewed in addition to, and not as an alternative to or substitute for, measures determined in accordance with GAAP, and are not necessarily comparable to non-GAAP measures that may be presented by other companies.

6
 

GrandSouth Bancorporation and Subsidiary

Greenville, SC

Condensed Consolidated Balance Sheets

 

 

    (Unaudited)     (Unaudited)     (Audited)  
    June 30,     March 31,     December 31,  
    2021     2021     2020  
    (Dollars in thousands)  
                   
Assets                        
Cash and due from banks   $ 2,829     $ 5,699     $ 6,216  
Interest-earning deposits     82,600       71,054       51,137  
Federal funds sold     1,010       16,334       5,672  
Cash and cash equivalents     86,439       93,087       63,025  
Investments - available for sale     131,576       117,654       110,707  
Other investments, at cost     4,226       5,476       6,252  
Loans receivable, net of deferred fees and costs     909,016       889,494       878,545  
Allowance for loan losses     (13,325 )     (12,959 )     (12,572 )
Loans, net of allowance for loan losses     895,691       876,535       865,973  
Premises and equipment, net     16,961       16,586       16,680  
Other real estate owned     1,845       1,845       1,932  
Accrued interest receivable     5,495       5,381       5,704  
Bank owned life insurance     14,610       14,954       14,861  
Net deferred tax asset     2,696       2,934       2,501  
Goodwill     737       737       737  
Other assets     3,195       1,159       1,407  
Total assets   $ 1,163,471     $ 1,136,348     $ 1,089,779  
                         
Liabilities and Shareholders’ Equity                        
Liabilities                        
Deposits                        
Noninterest-bearing   $ 252,050     $ 236,554     $ 203,502  
Interest-bearing     764,332       754,003       742,978  
Total deposits     1,016,382       990,557       946,480  
Federal Home Loan Bank advances     16,000       16,000       16,000  
Junior subordinated notes     35,804       35,774       35,744  
Accrued interest payable     272       670       336  
Accrued expenses and other liabilities     5,526       7,124       4,694  
Total liabilities     1,073,984       1,050,125       1,003,254  
                         
Shareholders’ equity                        
Preferred stock - Series A - no par value                  
Common stock - no par value                  
Additional paid in capital     43,852       44,868       46,645  
Retained earnings     44,181       40,758       37,721  
Accumulated other comprehensive income     1,454       597       2,159  
Total shareholders’ equity     89,487       86,223       86,525  
Total liabilities and shareholders’ equity   $ 1,163,471     $ 1,136,348     $ 1,089,779  

 

NOTE: Certain amounts in the prior year’s financial statements may have been reclassified to conform to the current year’s presentation. The reclassifications had no effect on results of operations or financial condition as previously reported.

7
 

GrandSouth Bancorporation and Subsidiary

Greenville, SC

Condensed Consolidated Statements of Income (Unaudited)

 

 

    For the three months ended June 30,     For the six months ended June 30,  
    2021     2020     2021     2020  
    (Dollars in thousands)     (Dollars in thousands)  
Interest income   $ 13,391     $ 11,726     $ 26,920     $ 25,342  
Interest expense     1,271       2,263       2,732       5,286  
Net interest income     12,120       9,463       24,188       20,056  
Provision for loan losses     309       656       551       1,739  
Net interest income after provision for loan losses     11,811       8,807       23,637       18,317  
Noninterest income                                
Service charges on deposit accounts     322       221       590       456  
Gain on sale of investment securities available for sale           392             392  
Bank owned life insurance     85       103       177       204  
Net gain on sale of premises and equipment     78       8       84       8  
Other     283       170       492       338  
Total noninterest income     768       894       1,343       1,398  
Noninterest expenses                                
Compensation and employee benefits     4,987       5,044       10,061       10,200  
Net occupancy     584       531       1,148       1,085  
Net cost of operation of other real estate owned     19       258       129       273  
Data processing     494       394       1,027       844  
Other expenses     1,319       1,307       2,705       2,627  
Total noninterest expenses     7,403       7,534       15,070       15,029  
Income before income taxes     5,176       2,167       9,910       4,686  
Income tax provision     1,213       532       2,353       1,139  
Net income     3,963       1,635       7,557       3,547  
Deductions for amounts not available to common shareholders:                                
Dividends declared or accumulated on perferred stock     (30 )     (24 )     (60 )     (48 )
Net income available to common shareholders   $ 3,933     $ 1,611     $ 7,497     $ 3,499  
                                 
Per common share                                
Earnings per common share, basic   $ 0.73     $ 0.30     $ 1.38     $ 0.64  
Earnings per common share, diluted   $ 0.71     $ 0.29     $ 1.36     $ 0.64  

 

NOTE: Certain amounts in the prior year’s financial statements may have been reclassified to conform to the current year’s presentation. The reclassifications had no effect on results of operations or financial condition as previously reported.

8
 

GrandSouth Bancorporation and Subsidiary

Greenville, SC

Net Interest Margin Analysis (Unaudited)

 

 

    For the three months ended  
    June 30, 2021     June 30, 2020  
    Average           Average     Average           Average  
    balance     Interest     Yield     balance     Interest     Yield  
    (Dollars in thousands)  
Interest earning assets                                                
Investments                                                
Certificates of deposit     3,276       17       2.07 %     7,175       40       2.20 %
US agency securities and treasuries     5,511       18       1.30 %     617       3       1.95 %
Mortgage backed securities     41,368       93       0.90 %     24,885       76       1.22 %
CMO and asset backed securities     57,791       123       0.85 %     33,828       167       1.98 %
Municipals (a)     20,497       137       2.65 %     11,569       86       2.97 %
Corporate debt security     5,707       77       5.43 %     500       7       5.27 %
Federal Home Loan Bank stock     1,225       12       4.06 %     1,741       27       6.24 %
Other investments     747       1       0.73 %     747       1       0.73 %
Subtotal, investments     136,122       478       1.40 %     81,062       407       2.01 %
                                                 
Cash equivalents                                                
Due from banks and fed funds sold     76,509       23       0.12 %     51,249       16       0.12 %
Subtotal, cash equivalents     76,509       23       0.12 %     51,249       16       0.12 %
Total investments and cash equivalents     212,631       501       0.94 %     132,311       423       1.28 %
Loans                                                
Consumer single pay, installment, revolving term and line of credit loans     6,714       59       3.54 %     7,872       75       3.81 %
Consumer FFELP student loans     27,137       302       4.47 %     30,410       353       4.67 %
Consumer residential and equity loans     67,018       722       4.32 %     60,064       664       4.44 %
Commercial single pay, installment and revolving term loans     117,031       1,215       4.16 %     113,648       1,278       4.52 %
Commercial real estate loans     584,226       5,906       4.05 %     483,463       5,095       4.24 %
Commercial specialty floor plan loans     82,789       4,512       21.86 %     69,697       3,633       20.97 %
Commercial SBA loans     14,919       193       5.20 %     28,370       216       3.07 %
Total loans     899,834       12,909       5.75 %     793,524       11,314       5.73 %
Total interest earning assets     1,112,465       13,410       4.84 %     925,835       11,737       5.10 %
Interest bearing funds                                                
Interest-bearing deposits                                                
Interest-bearing transaction accounts     67,423       42       0.25 %     27,941       16       0.22 %
Money market accounts     427,155       462       0.43 %     283,705       342       0.48 %
Regular savings accounts     12,560       3       0.10 %     7,952       2       0.10 %
Certificates of deposit, IRAs  and CDARS     249,266       296       0.48 %     348,968       1,620       1.87 %
Total interest bearing deposits     756,404       803       0.43 %     668,566       1,980       1.19 %
Other interest bearing liabilities                                                
Federal Home Loan Bank advances     16,000       36       0.91 %     20,061       48       0.97 %
Junior subordinated debentures     35,786       432       4.84 %     18,103       235       5.23 %
Total other interest bearing liabilities     51,786       468       3.63 %     38,164       283       2.99 %
Total interest bearing funds     808,190       1,271       0.63 %     706,730       2,263       1.29 %
Tax-equivalent net interest rate spread             4.21                     3.81 %
Non-interest bearing funds                                                
Demand deposit accounts     248,506                     172,575                   
Total funds and cost of funds     1,056,696       1,271       0.48 %     879,305       2,263       1.04 %
Tax-equivalent net interest rate spread on funds             4.36 %                     4.06 %
Tax-equivalent net interest margin           12,139     4.38 %         9,474       4.12 %

 

(a) Tax exempt investments are calculated giving effect to a 21% federal tax rate.

 

NOTE: Certain amounts in the prior year’s financial statements may have been reclassified to conform to the current year’s presentation. The reclassifications had no effect on results of operations or financial condition as previously reported.

9
 

GrandSouth Bancorporation and Subsidiary

Greenville, SC

Net Interest Margin Analysis (Unaudited)

 

 

    For the six months ended  
    June 30, 2021     June 30, 2020  
    Average           Average     Average           Average  
    balance     Interest     Yield     balance     Interest     Yield  
    (Dollars in thousands)  
Interest earning assets                                                
Investments                                                
Certificates of deposit     3,504       36       2.07 %     7,463       83       2.22 %
US agency securities and treasuries     3,117       20       1.29 %     1,758       17       1.99 %
Mortgage backed securities     36,993       137       0.74 %     28,410       214       1.51 %
CMO and asset backed securities     56,458       242       0.86 %     32,277       349       2.16 %
Municipals (a)     20,772       272       2.62 %     9,146       136       2.97 %
Corporate debt security     5,176       132       5.10 %     500       13       5.25 %
Federal Home Loan Bank stock     1,360       26       2.81 %     1,433       44       6.10 %
Other investments     747       3       0.73 %     747       3       0.76 %
Subtotal, investments     128,127       868       1.35 %     81,734       859       2.10 %
                                                 
Cash equivalents                                                
Due from banks and fed funds sold     66,897       42       0.13 %     35,506       89       0.50 %
Subtotal, cash equivalents     66,897       42       0.13 %     35,506       89       0.50 %
Total investments and cash equivalents     195,024       910       0.93 %     117,240       948       1.62 %
Loans                                                
Consumer single pay, installment, revolving term and line of credit loans     6,812       116       3.44 %     8,572       158       3.71 %
Consumer FFELP student loans     27,543       602       4.41 %     30,978       743       4.82 %
Consumer residential and equity loans     67,812       1,425       4.24 %     59,002       1,366       4.65 %
Commercial single pay, installment and revolving term loans     118,152       2,464       4.21 %     112,417       2,642       4.73 %
Commercial real estate loans     574,979       11,617       4.07 %     476,601       10,562       4.46 %
Commercial specialty floor plan loans     85,029       9,125       21.64 %     80,574       8,723       21.77 %
Commercial SBA loans     17,063       698       8.26 %     14,743       216       2.95 %
Total loans     897,390       26,047       5.85 %     782,887       24,410       6.27 %
Total interest earning assets     1,092,414       26,957       4.98 %     900,127       25,358       5.67 %
Interest bearing funds                                                
Interest-bearing deposits                                                
Interest-bearing transaction accounts     65,702       84       0.26 %     24,025       21       0.17 %
Money market accounts     413,736       915       0.45 %     275,452       1,052       0.77 %
Regular savings accounts     11,723       6       0.10 %     7,376       4       0.10 %
Certificates of deposit, IRAs  and CDARS     261,826       791       0.61 %     360,484       3,637       2.03 %
Total interest bearing deposits     752,987       1,796       0.48 %     667,337       4,714       1.42 %
Other interest bearing liabilities                                                
Federal Home Loan Bank advances     16,000       71       0.89 %     15,390       86       1.13 %
Junior subordinated debentures     35,772       865       4.87 %     18,098       486       5.39 %
Total other interest bearing liabilities     51,772       936       3.65 %     33,488       572       3.43 %
Total interest bearing funds     804,759       2,732       0.68 %     700,825       5,286       1.52 %
Tax-equivalent net interest rate spread                 4.30 %                 4.15 %
Non-interest bearing funds                                                
Demand deposit accounts     231,882                   152,942              
Total funds and cost of funds     1,036,641       2,732       0.53 %     853,767       5,286       1.25 %
Tax-equivalent net interest rate spread on funds                 4.45 %                 4.42 %
Tax-equivalent net interest margin           24,225       4.47 %           20,072       4.48 %

 

(a) Tax exempt investments are calculated giving effect to a 21% federal tax rate.

 

NOTE: Certain amounts in the prior year’s financial statements may have been reclassified to conform to the current year’s presentation. The reclassifications had no effect on results of operations or financial condition as previously reported.

10
 

GrandSouth Bancorporation and Subsidiary

Greenville, SC

Financial Highlights (Unaudited)

 

 

    For the three months
ended June 30,
    For the six months
ended June 30,
 
    2021     2020     2021     2020  
    (Dollars in thousands, except per share)  
Per share data:                                
Book value per common share   $ 17.20     $ 15.29     $ 17.20     $ 15.29  
Tangible book value per common share, outstanding (non-GAAP) (a)   $ 17.05     $ 15.15     $ 17.05     $ 15.15  
Tangible book value per share, adjusted for the conversion of Series A preferred stock (non-GAAP) (b)   $ 16.39     $ 14.59     $ 16.39     $ 14.59  
                                 
Weighted average common shares oustanding, basic     5,134,112       5,210,531       5,167,763       5,208,275  
Weighted average common shares outstanding, diluted     5,259,588       5,258,363       5,254,908       5,276,435  
Common shares outstanding at end of period     5,127,681       5,210,531       5,127,681       5,210,531  
Common shares outstanding at end of period, adjusted for conversion of Series A preferred stock     5,415,576       5,498,426       5,415,576       5,498,426  
                                 
Selected performance ratios and other data:                                
Annualized return on average assets     1.38 %     0.68 %     1.35 %     0.76 %
Annualized return on average equity     18.13 %     8.17 %     17.48 %     8.95 %
Annualized net interest margin     4.38 %     4.11 %     4.47 %     4.48 %
Efficiency ratio     57.44 %     72.76 %     59.03 %     70.06 %
Annualized charge-offs (recoveries), net to average loans     -0.03 %     0.12 %     -0.05 %     0.17 %
                                 
Book value (GAAP)   $ 89,487     $ 86,525     $ 89,487     $ 86,525  
Series A preferred stock APIC     (1,298 )     (1,298 )     (1,298 )     (1,298 )
Book value excluding Series A preferred stock     88,189       85,227       88,189       85,227  
Goodwill     (737 )     (737 )     (737 )     (737 )
Common tangible book value (non-GAAP) (c)   $ 87,452     $ 84,490     $ 87,452     $ 84,490  
                                 
Book value (GAAP)   $ 89,487     $ 86,525     $ 89,487     $ 86,525  
Goodwill     (737 )     (737 )     (737 )     (737 )
Tangible book value, adjusted for the conversion of Series A preferred stock (non-GAAP) (d)   $ 88,750     $ 85,788     $ 88,750     $ 85,788  

 

    As of  
    June 30,     December 31,     June 30,  
    2021     2020     2020  
    (Dollars in thousands)  
Shareholders’ equity to total assets     7.69 %     7.94 %     8.15 %
Tier 1 risk-based capital ratio     10.08 %     10.17 %     11.83 %
                         
Other real estate owned   $ 1,845     $ 1,932     $ 2,126  
Nonaccrual loans     223       533       866  
Loans past due 90 days and accruing interest (e)     24       53       37  
Total nonperforming assets   $ 2,092     $ 2,518     $ 3,029  
                         
Allowance for loan losses to loans, gross     1.47 %     1.43 %     1.43 %

 

(a) Calculated by dividing the common tangible book value by the number of common shares outstanding at the end of the period.
(b) Calculated by dividing the tangible book value, adjusted for the conversion of Series A preferred stock on a one for one basis, by the number of common shares outstanding at the end of the period, adjusted for conversion of the Series A preferred stock.
(c) Calculated by subtracting Series A preferred stock APIC and goodwill from book value.
(d) Calculated by subtracting goodwill from book value.
(e) Amount represents the net of the loans wholly or partially guaranteed by the US Government.

 

NOTE: Certain amounts in the prior year’s financial statements may have been reclassified to conform to the current year’s presentation. The reclassifications had no effect on results of operations or financial condition as previously reported.

11