Home
First National Corp
First National Corporation Reports Record Third Quarter 2025 Earnings
Business
Oct 30 2025
24 min read

First National Corporation Reports Record Third Quarter 2025 Earnings

news images

STRASBURG, Va., Oct. 30, 2025 (GLOBE NEWSWIRE) -- First National Corporation (the “Company” or “First National”) (NASDAQ: FXNC), the bank holding company of First Bank (the “Bank”), reported earnings for the quarter ended September 30, 2025, of $5.55 million and basic and diluted earnings per common share of $0.62.

“We are pleased to report another record quarter of financial performance as earnings improved over the prior quarter and the previous year, with earnings per share of $0.62 for the third quarter.  We closed the Touchstone acquisition one year ago and we are pleased with the results as we expand into these new markets. While loan growth remains muted due to higher-than-expected loan payoff volumes, we have recently added additional experienced bankers in our Richmond, Roanoke, and Staunton markets as we continue to build out our production teams. The balance sheet remains strong with ample liquidity and capital to support future growth,” said Scott Harvard, President and Chief Executive Officer of First National.

FINANCIAL HIGHLIGHTS FOR THIRD QUARTER 2025

 

Basic earnings per share of $0.62 per share, up 11% from the previous period and 72% from one year prior

 

Return on average assets of 1.09% compared to 1.00% in the previous period and 0.62% one year prior

 

Return on average equity of 12.43% compared to 11.85% in the previous period and 7.28% one year prior

 

Net interest margin fully taxable equivalent ("FTE")(1) of 3.84%, up 12.2% from 3.43% one year prior

 

Decreased impact of acquisition accounting adjustments on profitability metrics compared to the previous period

 

Net loans held for investment of $1.419 billion, up 44.5% from one year prior

 

Asset quality improved with non-performing assets ("NPAs") declining to 0.28% of total assets

 

Total deposits of $1.810 billion, up 44.4% from one year prior

 

Noninterest bearing deposits of $511.5 million, up 33.4% from one year prior and comprising 28% of deposits

 

 

 

NET INTEREST INCOME

For the third quarter of 2025, the Company’s net interest margin (FTE)(1) was 3.84%, compared to 3.95% for the second quarter of 2025 and 3.43% in the third quarter of 2024. The Company’s net interest margin (FTE)(1) for the third quarter of 2025 includes the impact of acquisition accounting fair value adjustments. Net accretion income related to acquisition accounting was $43 thousand, with no incremental increase to the net interest margin for the third quarter ended September 30, 2025, compared to the net accretion income of $907 thousand or an 18-basis point incremental increase to the net interest margin for the second quarter ended June 30, 2025. Excluding the impact of merger accounting the net interest margin would have improved in the third quarter of 2025 compared to the previous period. The impact of accretion and amortization for the periods presented are reflected in the following table (dollars in thousands):

 

 

Loan Accretion

 

Deposit Accretion

 

Borrowings (Amortization)

 

 

Total

 

For the quarter ended June 30, 2025

 

$

930

 

$

163

 

$

(186

)

 

$

907

 

For the quarter ended September 30, 2025

 

 

81

 

 

55

 

 

(93

)

 

 

43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning asset yields for the third quarter of 2025 decreased 9 basis points to 5.26% compared to the second quarter of 2025, driven primarily by the $849 thousand decrease in accretion on purchased loans. Loan accretion decreased in the third quarter due to the payoff of several large loans, resulting in the accelerated amortization of purchase accounting premiums. Deposit accretion decreased from the prior quarter consistent with the accelerated accretion schedule of acquired deposits. For the third quarter of 2025, net interest income was $18.3 million, a decrease of $253 thousand from $18.5 million in the second quarter of 2025 due to decreases in net accretion income combined with a $11.8 million increase in average interest-bearing liabilities.

ALLOWANCE AND PROVISION FOR CREDIT LOSSES

The Company recorded a $193 thousand provision for credit losses in the third quarter of 2025, compared to a $911 thousand provision for credit losses for the second quarter of 2025. The third quarter provision was comprised of a $200 thousand provision for credit losses on loans, an $8 thousand provision for credit losses on unfunded commitments and a $15 thousand recovery of credit losses on held-to-maturity securities.  Net charge-offs totaled $939 thousand in the third quarter of 2025, compared to $448 thousand in the second quarter of 2025, and $1.6 million in the third quarter of 2024.

The allowance for credit losses on loans totaled $14.4 million, or 1.01% of total loans on September 30, 2025, compared to $15.2 million, or 1.05% of total loans on June 30, 2025, and $12.7 million, or 1.28% of total loans on September 30, 2024. The decrease in allowance for credit losses from the prior period is primarily due to declines in specific reserves on individually analyzed loans.  The individually analyzed loans charged off during the third quarter were significantly reserved for in previous periods. The allowance for credit losses to NPA coverage increased to 253% on September 30, 2025, compared to 223% on June 30, 2025, and to 212% on September 30, 2024.

NONINTEREST INCOME AND EXPENSE

Non-interest income increased $611 thousand to $4.5 million for the third quarter of 2025 from $3.9 million in the prior quarter.  Non-interest income increased 7.9% in the third quarter primarily due to increases in ATM and check card income, fees for other customer services, and bargain purchase gains. As a result of the Touchstone acquisition, a preliminary bargain purchase gain was recorded; however, additional adjustments can be made during the measurement period that could result in changes to the associated gain recorded. The $304 thousand bargain purchase gain resulted from a higher-than-expected tax refund related to the final Touchstone tax filing.

Adjusted noninterest income(1), which excludes bargain purchase gain ($304 thousand in the third quarter of 2025 and $0 in the second quarter of 2025), increased $307 thousand to $4.2 million for the third quarter of 2025 from $3.9 million in the prior quarter, due to increases in ATM and check card income and fees for other customer services.

Noninterest expense increased $592 thousand to $15.8 million for the third quarter of 2025 from $15.2 million in the prior quarter, primarily driven by a $454 thousand increase in salaries and employee benefit expenses, a $84 thousand increase in other operating expenses, and an $81 thousand increase in occupancy expense. Employee benefit expense increased due to additional stock compensation and health insurance expenses and occupancy expense increased due to increases in lease expense. The company is in the process of closing several non-branch leased facilities acquired in the Touchstone merger in the next year to reduce occupancy expense.

Adjusted operating noninterest expense(1), which excludes merger-related costs ($0 in the third quarter of 2025 and $92 thousand in the second quarter of 2025) and amortization of intangible assets ($442 thousand in the third quarter of 2025 and $441 thousand in the second quarter of 2025), increased $683 thousand to $15.3 million for the third quarter of 2025 from $14.7 million in the prior quarter, due to increases in salary and employee benefits expense, occupancy expense, and other operating expense.

BALANCE SHEET

On September 30, 2025, total assets were $2.031 billion, a decrease of $10.7 million or 0.5% from June 30, 2025, and an increase of $580.0 million or 40.0% from September 30, 2024. Total assets were consistent with the prior quarter and the increase from the prior year was primarily driven by growth in loans held for investment ("LHFI") (net of deferred fees and costs), due to the Touchstone acquisition.

On September 30, 2025, LHFI net of allowance totaled $1.419 billion, a decrease of $9.5 million or 0.7% from $1.428 billion on June 30, 2025, and an increase of $436.7 million or 44.5% from September 30, 2024. LHFI was consistent with the prior quarter and increased from the prior year primarily due to the Touchstone acquisition. Higher than average loan payoffs offset loan production in the third quarter.

On September 30, 2025, total debt security investments were $305.5 million, an increase of $5.9 million or 2.0% from June 30, 2025, and an increase of $36.0 million or 13.3% from September 30, 2024. Available for sale ("AFS") securities totaled $196.5 million on September 30, 2025, and $187.6 million on June 30, 2025, and $146.0 million on September 30, 2024. The increases compared to the prior quarter was driven by securities purchases and a $3.5 million improvement in unrealized losses. Total net unrealized losses on the AFS securities portfolio were $15.4 million on September 30, 2025, compared to $18.9 million on June 30, 2025, and $17.2 million on September 30, 2024. Held to maturity securities are carried at amortized cost and totaled $104.6 million on September 30, 2025, $106.4 million on June 30, 2025, and $121.4 million on September 30, 2024.

On September 30, 2025, total deposits were $1.810 billion, an increase of $6.4 million or 0.4% from the prior quarter, and an increase of $556.3 million or 44.4% from September 30, 2024. The increases in deposit balances from the prior quarter is primarily due to an increase in interest-bearing demand deposits and the increase from prior year is primarily due to the addition of the Touchstone acquired deposits.

There were no other borrowings on September 30, 2025, compared to $25.0 million in other borrowings with the Federal Home Loan Bank on June 30, 2025. Other borrowings totaled $50.0 million on September 30, 2024, and were comprised of funds borrowed from the Federal Reserve Bank through their Bank Term Funding Program which were repaid during the fourth quarter of 2024.

LIQUIDITY

Liquidity sources available to the Bank, including interest-bearing deposits in banks, unpledged securities available for sale, at fair value, and available lines of credit totaled $676.1 million on September 30, 2025, $633.7 million on June 30, 2025, and $499.1 million on September 30, 2024.

The Bank maintains liquidity to fund loan growth and to meet potential demand from deposit customers, including potential volatile deposits. The estimated amount of uninsured customer deposits totaled $555.0 million on September 30, 2025, $545.7 million on June 30, 2025, and $400.1 million on September 30, 2024. Excluding municipal deposits that have collateral pledged, the estimated amount of uninsured customer deposits totaled $473.4 million on September 30, 2025, $451.9 million on June 30, 2025, and $322.6 million on September 30, 2024.

ASSET QUALITY

Overall non-performing assets improved over the previous period and previous year as previously reserved loans were charged off in the third quarter of 2025.  Management classifies NPAs as non-accrual loans and other real estate owned ("OREO"). NPAs as a percentage of total assets declined to 0.28% on September 30, 2025, compared to 0.33% on June 30, 2025, and down from 0.41% on September 30, 2024.  NPAs decreased by $1.1 million to $5.7 million on September 30, 2025, compared to $6.8 million on June 30, 2025, and $6.0 million on September 30, 2024.

There were $388 thousand in loans past due over 90 days or more and still accruing interest on September 30, 2025, compared to $0 on June 30, 2025, and $0 on September 30, 2024. Loans past-due 30-89 days and still accruing interest increased to $3.6 million, or 0.25% of total loans on September 30, 2025, compared to $3.2 million, or 0.22% of total loans on June 30, 2025, and $2.4 million, or 0.24%, of total loans on September 30, 2024.  The health care provider portfolio continues to decline with $10.6 million in loan balances and $4.4 million in unamortized premiums, with $1.7 million on non-accrual with specific reserves of $1.2 million.

CAPITAL

During the third quarter of 2025, the Company declared and paid cash dividends of $0.155 per common share, compared to $0.155 in the second quarter of 2025 and $0.15 in the third quarter of 2024. Tangible book value per share(1) grew to $18.26 in the third quarter of 2025 from $17.40 per share in the second quarter primarily due to earnings and positive changes in unrealized losses on available for sale securities, less dividends and corporate expenses paid.

The following table provides capital ratios and values for the periods ended:

First National Corporation (2)

Sept 30, 2025

 

 

 

Jun 30, 2025

 

 

 

Sept 30, 2024

 

Total risk-based capital ratio

 

15.15

%

 

 

14.89

%

 

 

15.81

%

Tier 1 risk-based capital ratio

 

12.83

%

 

 

12.37

%

 

 

14.09

%

Common equity Tier 1 capital ratio

 

12.20

%

 

 

11.74

%

 

 

13.20

%

Leverage ratio

 

9.24

%

 

 

8.99

%

 

 

10.00

%

Tangible common equity to tangible assets (1)

 

8.17

%

 

 

7.73

%

 

 

8.43

%

Tangible book value per share (1)

$

18.26

 

 

$

17.40

 

 

$

19.37

 

 

 

 

 

 

 

 

 

 

 

 

 

First Bank

Sept 30, 2025

 

 

Jun 30, 2025

 

 

Sept 30, 2024

 

Total risk-based capital ratio (3)

 

13.40

%

 

 

12.89

%

 

 

14.29

%

Tier 1 risk-based capital ratio (3)

 

12.36

%

 

 

11.81

%

 

 

13.04

%

Common equity Tier 1 capital ratio (3)

 

12.36

%

 

 

11.81

%

 

 

13.04

%

Leverage ratio (3)

 

8.88

%

 

 

8.56

%

 

 

9.23

%

Tangible common equity to tangible assets (1)

 

8.18

%

 

 

7.68

%

 

 

8.16

%

 

 

 

 

 

 

 

 

 

 

 

 

During the third quarter the Company called $5 million in subordinated debt, at par, that was redeemed on October 1, 2025. On October 2, 2025, the Company called $8 million in subordinated debt, at par, that will be redeemed on November 15, 2025. There is no gain or loss expected with these redemptions. The Company believes that these capital redemptions will have minimal impact on our total risk-based capital ratio while improving our profitability in future periods.

ABOUT FIRST NATIONAL CORPORATION

First National Corporation (NASDAQ: FXNC) is the parent company and bank holding company of First Bank, a community bank that first opened for business in 1907 in Strasburg, Virginia. The Bank offers loan and deposit products and services through its consumer and business mobile banking platforms, a network of ATMs located throughout its market area, three loan production offices, a customer service center in a retirement community, and thirty-three bank branch office locations located throughout the Shenandoah Valley, the Roanoke Valley, the Richmond MSA, the south-central regions of Virginia, and in northern North Carolina. In addition to providing traditional banking services, the Bank operates a wealth management division under the name First Bank Wealth Management. First Bank also owns First Bank Financial Services, Inc., which owns an interest in an entity that provides title insurance services.

NON-GAAP FINANCIAL MEASURES

In addition to financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company uses certain non-GAAP financial measures that provide useful information for financial and operational decision making, evaluating trends, and comparing financial results to other financial institutions. The non-GAAP financial measures presented in this document include adjusted operating net income, adjusted operating non-interest expense, adjusted basic and diluted earnings per share, adjusted return on average assets, adjusted return on average equity, pre-provision pre-tax earnings, adjusted pre-provision pre-tax earnings, fully taxable equivalent interest income, the net interest margin, the efficiency ratio, tangible book value per share, and tangible common equity to tangible assets.

The Company believes certain non-GAAP financial measures enhance the understanding of its business and performance. Non-GAAP financial measures are supplemental and not a substitute for, or more important than, financial measures prepared in accordance with GAAP and may not be comparable to those reported by other financial institutions. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measure is included at the end of this release.

FORWARD-LOOKING STATEMENTS

Certain information contained in this discussion may include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to the Company’s plans, objectives, expectations and intentions and other statements that are not historical facts, and other statements identified by words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” "will," "continue," and “projects,” as well as similar expression. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties. For details on factors that could affect expectations, future events, or results, see the risk factors and other cautionary language included in First National’s Annual Report on Form 10-K for the year ended December 31, 2024, most recent Quarterly Report on Form 10-Q and other filings with the Securities and Exchange Commission (the “SEC”).

CONTACTS

Scott C. Harvard

 

Brad E. Schwartz

President and CEO

 

Executive Vice President and CFO

(540) 545-7695

 

(540) 465-6130

sharvard@fbvirginia.com

 

bschwartz@fbvirginia.com

 

 

 

FIRST NATIONAL CORPORATION
Performance Summary
(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

Sept 30, 2025

 

 

Jun 30, 2025

 

 

Sept 30, 2024

 

 

Sept 30, 2025

 

 

Sept 30, 2024

 

Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

21,430

 

 

$

21,594

 

 

$

14,479

 

 

$

63,661

 

 

$

41,967

 

Interest on deposits in banks

 

 

1,733

 

 

 

1,891

 

 

 

1,538

 

 

 

5,295

 

 

 

4,405

 

Interest on federal funds sold

 

 

1

 

 

 

 

 

 

 

 

 

40

 

 

 

 

Taxable interest on securities

 

 

1,562

 

 

 

1,313

 

 

 

1,091

 

 

 

4,189

 

 

 

3,449

 

Tax-exempt interest on securities

 

 

296

 

 

 

298

 

 

 

303

 

 

 

894

 

 

 

914

 

Dividends

 

 

65

 

 

 

69

 

 

 

33

 

 

 

194

 

 

 

98

 

Total interest and dividend income

 

$

25,087

 

 

$

25,165

 

 

$

17,444

 

 

$

74,273

 

 

$

50,833

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

$

6,246

 

 

$

6,080

 

 

$

4,958

 

 

$

18,363

 

 

$

14,549

 

Interest on subordinated debt

 

 

479

 

 

 

468

 

 

 

69

 

 

 

1,414

 

 

 

207

 

Interest on junior subordinated debt

 

 

67

 

 

 

66

 

 

 

68

 

 

 

199

 

 

 

202

 

Interest on other borrowings

 

 

 

 

 

3

 

 

 

600

 

 

 

3

 

 

 

1,782

 

Total interest expense

 

$

6,792

 

 

$

6,617

 

 

$

5,695

 

 

$

19,979

 

 

$

16,740

 

Net interest income

 

$

18,295

 

 

$

18,548

 

 

$

11,749

 

 

$

54,294

 

 

$

34,093

 

Provision for credit losses

 

 

193

 

 

 

911

 

 

 

1,700

 

 

 

1,936

 

 

 

3,100

 

Net interest income after provision for credit losses

 

$

18,102

 

 

$

17,637

 

 

$

10,049

 

 

$

52,358

 

 

$

30,993

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

985

 

 

$

1,020

 

 

$

675

 

 

$

3,018

 

 

$

1,941

 

ATM and check card fees

 

 

1,336

 

 

 

1,128

 

 

 

934

 

 

 

3,460

 

 

 

2,513

 

Wealth management fees

 

 

910

 

 

 

867

 

 

 

952

 

 

 

2,675

 

 

 

2,714

 

Fees for other customer services

 

 

407

 

 

 

230

 

 

 

276

 

 

 

895

 

 

 

649

 

Brokered mortgage fees

 

 

166

 

 

 

183

 

 

 

92

 

 

 

459

 

 

 

162

 

Income from bank owned life insurance

 

 

284

 

 

 

231

 

 

 

191

 

 

 

761

 

 

 

491

 

Net gains on securities available for sale

 

 

 

 

 

 

 

 

39

 

 

 

 

 

 

39

 

Net gains on sale of loans held for sale

 

 

5

 

 

 

 

 

 

 

 

 

5

 

 

 

 

Bargain purchase gain

 

 

304

 

 

 

 

 

 

 

 

 

304

 

 

 

 

Net gain on subordinated debt payoff

 

 

 

 

 

80

 

 

 

 

 

 

80

 

 

 

 

Other operating income

 

 

103

 

 

 

150

 

 

 

44

 

 

 

343

 

 

 

1,427

 

Total noninterest income

 

$

4,500

 

 

$

3,889

 

 

$

3,203

 

 

$

12,000

 

 

$

9,936

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

8,487

 

 

$

8,033

 

 

$

5,927

 

 

$

25,209

 

 

$

17,637

 

Occupancy

 

 

1,025

 

 

 

944

 

 

 

585

 

 

 

3,038

 

 

 

1,668

 

Equipment

 

 

1,056

 

 

 

1,057

 

 

 

726

 

 

 

3,138

 

 

 

2,008

 

Marketing

 

 

324

 

 

 

286

 

 

 

262

 

 

 

830

 

 

 

730

 

Supplies

 

 

158

 

 

 

198

 

 

 

123

 

 

 

573

 

 

 

354

 

Legal and professional fees

 

 

660

 

 

 

594

 

 

 

596

 

 

 

1,775

 

 

 

2,172

 

ATM and check card expense

 

 

569

 

 

 

537

 

 

 

394

 

 

 

1,545

 

 

 

1,123

 

FDIC assessment

 

 

305

 

 

 

315

 

 

 

195

 

 

 

1,034

 

 

 

575

 

Bank franchise tax

 

 

350

 

 

 

348

 

 

 

262

 

 

 

1,015

 

 

 

785

 

Data processing expense

 

 

495

 

 

 

504

 

 

 

290

 

 

 

1,761

 

 

 

699

 

Amortization expense

 

 

442

 

 

 

441

 

 

 

4

 

 

 

1,325

 

 

 

13

 

Other real estate owned expense (income), net

 

 

 

 

 

 

 

 

10

 

 

 

(7

)

 

 

10

 

Net (gain) loss on disposal of premises and equipment

 

 

(7

)

 

 

7

 

 

 

2

 

 

 

 

 

 

50

 

Merger expense

 

 

 

 

 

92

 

 

 

219

 

 

 

2,032

 

 

 

790

 

Other operating expense

 

 

1,918

 

 

 

1,835

 

 

 

864

 

 

 

6,040

 

 

 

2,391

 

Total noninterest expense

 

$

15,782

 

 

$

15,191

 

 

$

10,459

 

 

$

49,308

 

 

$

31,005

 

Income before income taxes

 

$

6,820

 

 

$

6,335

 

 

$

2,793

 

 

$

15,050

 

 

$

9,924

 

Income tax expense

 

 

1,270

 

 

 

1,284

 

 

 

545

 

 

 

2,851

 

 

 

2,025

 

Net income

 

$

5,550

 

 

$

5,051

 

 

$

2,248

 

 

$

12,199

 

 

$

7,899

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIRST NATIONAL CORPORATION
Performance Summary
(in thousands, except share and per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of or For the Three Months Ended

 

 

As of or For the Nine Months Ended

 

 

 

Sept 30, 2025

 

 

Jun 30, 2025

 

 

Sept 30, 2024

 

 

Sept 30, 2025

 

 

Sept 30, 2024

 

Common Share and Per Common Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share, basic

 

$

0.62

 

 

$

0.56

 

 

$

0.36

 

 

$

1.36

 

 

$

1.26

 

Adjusted earnings per common share, basic (1)

 

$

0.58

 

 

$

0.57

 

 

$

0.39

 

 

$

1.51

 

 

$

1.38

 

Weighted average shares, basic

 

 

8,999,153

 

 

 

8,987,179

 

 

 

6,287,997

 

 

 

8,988,692

 

 

 

6,278,668

 

Earnings per common share, diluted

 

$

0.62

 

 

$

0.56

 

 

$

0.36

 

 

$

1.35

 

 

$

1.26

 

Adjusted earnings per common share, diluted (1)

 

$

0.58

 

 

$

0.57

 

 

 

0.39

 

 

$

1.50

 

 

$

1.38

 

Weighted average shares, diluted

 

 

9,023,185

 

 

 

9,001,972

 

 

 

6,303,282

 

 

 

9,010,432

 

 

 

6,291,775

 

Shares outstanding at period end

 

 

9,009,209

 

 

 

8,989,138

 

 

 

6,296,705

 

 

 

9,009,209

 

 

 

6,296,705

 

Tangible book value per share at period end (1)

 

$

18.26

 

 

$

17.40

 

 

$

19.37

 

 

$

18.26

 

 

$

19.37

 

Cash dividends declared

 

$

0.155

 

 

$

0.155

 

 

$

0.15

 

 

$

0.465

 

 

$

0.450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (4)

 

 

1.09

%

 

 

1.00

%

 

 

0.62

%

 

 

0.81

%

 

 

0.73

%

Adjusted return on average assets (1)(4)

 

 

1.03

%

 

 

1.02

%

 

 

0.67

%

 

 

0.90

%

 

 

0.80

%

Return on average equity (4)

 

 

12.43

%

 

 

11.85

%

 

 

7.28

%

 

 

9.47

%

 

 

8.84

%

Adjusted return on average equity (1)(4)

 

 

11.75

%

 

 

12.05

%

 

 

7.93

%

 

 

10.50

%

 

 

9.70

%

Net interest margin (4)

 

 

3.83

%

 

 

3.93

%

 

 

3.40

%

 

 

3.83

%

 

 

3.33

%

Net interest margin fully tax-equivalent (1)(4)

 

 

3.84

%

 

 

3.95

%

 

 

3.43

%

 

 

3.85

%

 

 

3.36

%

Efficiency ratio (1)

 

 

67.97

%

 

 

65.27

%

 

 

67.95

%

 

 

69.46

%

 

 

68.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

$

2,022,958

 

 

$

2,019,344

 

 

$

1,449,185

 

 

$

2,021,262

 

 

$

1,441,965

 

Average earning assets

 

 

1,897,328

 

 

 

1,893,133

 

 

 

1,374,566

 

 

 

1,892,932

 

 

 

1,366,639

 

Average noninterest deposits to total average deposits

 

 

29.13

%

 

 

29.88

%

 

 

31.08

%

 

 

29.35

%

 

 

30.83

%

Average shareholders’ equity

 

$

177,130

 

 

$

170,920

 

 

 

122,802

 

 

$

172,297

 

 

 

119,303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans to nonperforming assets

 

 

253.37

%

 

 

223.45

%

 

 

212.26

%

 

 

253.37

%

 

 

212.26

%

Allowance for credit losses on loans to period end loans

 

 

1.01

%

 

 

1.05

%

 

 

1.28

%

 

 

1.01

%

 

 

1.28

%

Nonperforming assets to period end loans

 

 

0.40

%

 

 

0.47

%

 

 

0.60

%

 

 

0.40

%

 

 

0.60

%

Loan charge-offs

 

$

1,027

 

 

$

535

 

 

$

1,667

 

 

$

4,052

 

 

$

2,601

 

Loan recoveries

 

 

88

 

 

 

87

 

 

 

95

 

 

 

264

 

 

 

185

 

Net charge-offs

 

 

939

 

 

 

448

 

 

 

1,572

 

 

 

3,788

 

 

 

2,416

 

Non-accrual loans

 

 

5,702

 

 

 

6,796

 

 

 

5,929

 

 

 

5,702

 

 

 

5,929

 

Other real estate owned, net

 

 

 

 

 

 

 

 

56

 

 

 

 

 

 

56

 

Nonperforming assets

 

 

5,702

 

 

 

6,796

 

 

 

5,985

 

 

 

5,702

 

 

 

5,985

 

Loans 30 to 89 days past due, accruing

 

 

3,580

 

 

 

3,190

 

 

 

2,358

 

 

 

3,580

 

 

 

2,358

 

Loans over 90 days past due, accruing

 

 

388

 

 

 

 

 

 

 

 

 

388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital

 

$

194,910

 

 

$

189,115

 

 

$

148,477

 

 

$

194,910

 

 

$

148,477

 

Tier 1 capital

 

 

179,781

 

 

 

173,240

 

 

 

135,490

 

 

 

179,781

 

 

 

135,490

 

Common equity Tier 1 capital

 

 

179,781

 

 

 

173,240

 

 

 

135,490

 

 

 

179,781

 

 

 

135,490

 

Total capital to risk-weighted assets (3)

 

 

13.40

%

 

 

12.89

%

 

 

14.29

%

 

 

13.40

%

 

 

14.29

%

Tier 1 capital to risk-weighted assets (3)

 

 

12.36

%

 

 

11.81

%

 

 

13.04

%

 

 

12.36

%

 

 

13.04

%

Common equity Tier 1 capital to risk-weighted assets (3)

 

 

12.36

%

 

 

11.81

%

 

 

13.04

%

 

 

12.36

%

 

 

13.04

%

Leverage ratio (3)

 

 

8.88

%

 

 

8.56

%

 

 

9.23

%

 

 

8.88

%

 

 

9.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIRST NATIONAL CORPORATION
Performance Summary
(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Period Ended

 

 

 

Sept 30, 2025

 

 

Jun 30, 2025

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

23,716

 

 

$

34,435

 

 

$

27,432

 

 

$

24,916

 

 

$

18,197

 

Interest-bearing deposits in banks

 

 

165,601

 

 

 

159,880

 

 

 

178,600

 

 

 

137,958

 

 

 

108,319

 

Cash and cash equivalents

 

$

189,317

 

 

$

194,315

 

 

$

206,032

 

 

$

162,874

 

 

$

126,516

 

Securities available for sale, at fair value

 

 

196,476

 

 

 

187,579

 

 

 

160,976

 

 

 

163,847

 

 

 

146,013

 

Securities held to maturity, at amortized cost (net of allowance for credit losses)

 

 

104,608

 

 

 

106,430

 

 

 

108,292

 

 

 

109,741

 

 

 

121,425

 

Restricted securities, at cost

 

 

4,436

 

 

 

5,624

 

 

 

4,436

 

 

 

3,741

 

 

 

2,112

 

Loans, net of allowance for credit losses

 

 

1,418,750

 

 

 

1,428,251

 

 

 

1,435,895

 

 

 

1,450,604

 

 

 

982,016

 

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

53

 

 

 

56

 

Premises and equipment, net

 

 

34,107

 

 

 

34,530

 

 

 

34,609

 

 

 

34,824

 

 

 

22,960

 

Accrued interest receivable

 

 

6,238

 

 

 

6,143

 

 

 

6,126

 

 

 

6,020

 

 

 

4,794

 

Bank owned life insurance

 

 

38,652

 

 

 

38,367

 

 

 

38,136

 

 

 

37,873

 

 

 

24,992

 

Goodwill

 

 

3,030

 

 

 

3,030

 

 

 

3,030

 

 

 

3,030

 

 

 

3,030

 

Core deposit intangibles, net

 

 

13,661

 

 

 

14,102

 

 

 

14,544

 

 

 

14,986

 

 

 

104

 

Other assets

 

 

21,479

 

 

 

23,070

 

 

 

21,270

 

 

 

22,688

 

 

 

16,698

 

Total assets

 

$

2,030,754

 

 

$

2,041,441

 

 

$

2,033,346

 

 

$

2,010,281

 

 

$

1,450,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

511,482

 

 

$

541,204

 

 

$

540,387

 

 

$

520,153

 

 

$

383,400

 

Savings and interest-bearing demand deposits

 

 

931,241

 

 

 

900,658

 

 

 

922,197

 

 

 

924,880

 

 

 

663,925

 

Time deposits

 

 

366,860

 

 

 

361,304

 

 

 

362,392

 

 

 

358,745

 

 

 

205,930

 

Total deposits

 

$

1,809,583

 

 

$

1,803,166

 

 

$

1,824,976

 

 

$

1,803,778

 

 

$

1,253,255

 

Other borrowings

 

 

 

 

 

25,000

 

 

 

 

 

 

 

 

 

50,000

 

Subordinated debt, net

 

 

21,241

 

 

 

21,148

 

 

 

21,461

 

 

 

21,176

 

 

 

4,999

 

Junior subordinated debt

 

 

9,279

 

 

 

9,279

 

 

 

9,279

 

 

 

9,279

 

 

 

9,279

 

Accrued interest payable and other liabilities

 

 

9,442

 

 

 

9,316

 

 

 

8,955

 

 

 

9,517

 

 

 

8,068

 

Total liabilities

 

$

1,849,545

 

 

$

1,867,909

 

 

$

1,864,671

 

 

$

1,843,750

 

 

$

1,325,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

11,262

 

 

 

11,236

 

 

 

11,233

 

 

 

11,218

 

 

 

7,871

 

Surplus

 

 

78,187

 

 

 

77,578

 

 

 

77,354

 

 

 

77,058

 

 

 

33,409

 

Retained earnings

 

 

104,964

 

 

 

100,810

 

 

 

97,152

 

 

 

96,947

 

 

 

99,270

 

Accumulated other comprehensive (loss), net

 

 

(13,204

)

 

 

(16,092

)

 

 

(17,064

)

 

 

(18,692

)

 

 

(15,435

)

Total shareholders’ equity

 

$

181,209

 

 

$

173,532

 

 

$

168,675

 

 

$

166,531

 

 

$

125,115

 

Total liabilities and shareholders’ equity

 

$

2,030,754

 

 

$

2,041,441

 

 

$

2,033,346

 

 

$

2,010,281

 

 

$

1,450,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

78,470

 

 

$

78,169

 

 

$

81,596

 

 

$

84,480

 

 

$

61,446

 

Secured by farmland

 

 

12,812

 

 

 

12,514

 

 

 

12,314

 

 

 

14,133

 

 

 

9,099

 

Secured by 1-4 family residential

 

 

533,458

 

 

 

544,577

 

 

 

550,183

 

 

 

547,576

 

 

 

351,004

 

Other real estate loans

 

 

671,723

 

 

 

667,550

 

 

 

653,367

 

 

 

658,029

 

 

 

440,648

 

Loans to farmers (except those secured by real estate)

 

 

365

 

 

 

790

 

 

 

858

 

 

 

940

 

 

 

633

 

Commercial and industrial loans (except those secured by real estate)

 

 

117,047

 

 

 

119,910

 

 

 

131,539

 

 

 

140,393

 

 

 

114,190

 

Consumer installment loans

 

 

8,358

 

 

 

8,113

 

 

 

8,034

 

 

 

7,582

 

 

 

5,396

 

Deposit overdrafts

 

 

535

 

 

 

454

 

 

 

486

 

 

 

450

 

 

 

253

 

All other loans

 

 

10,429

 

 

 

11,360

 

 

 

12,253

 

 

 

13,421

 

 

 

12,051

 

Total loans

 

$

1,433,197

 

 

$

1,443,437

 

 

$

1,450,630

 

 

$

1,467,004

 

 

$

994,720

 

Allowance for credit losses

 

 

(14,447

)

 

 

(15,186

)

 

 

(14,735

)

 

 

(16,400

)

 

 

(12,704

)

Loans, net

 

$

1,418,750

 

 

$

1,428,251

 

 

$

1,435,895

 

 

$

1,450,604

 

 

$

982,016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIRST NATIONAL CORPORATION
Average Balances, Yields and Rates Paid
(in thousands)

(unaudited)

Three Months Ended

 

 

September 30, 2025

 

 

June 30, 2025

 

 

September 30, 2024

 

 

Average Balance

 

Interest Income/ Expense

 

Yield/ Rate (7)

 

 

Average Balance

 

Interest Income/ Expense

 

Yield/ Rate (7)

 

 

Average Balance

 

Interest Income/ Expense

 

Yield/ Rate (7)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

242,797

 

$

1,562

 

 

2.55

%

 

$

220,100

 

$

1,313

 

 

2.39

%

 

$

214,190

 

$

1,091

 

 

2.03

%

Tax-exempt (1)

 

51,493

 

 

375

 

 

2.89

%

 

 

50,871

 

 

377

 

 

2.98

%

 

 

53,302

 

 

384

 

 

2.86

%

Restricted

 

4,436

 

 

65

 

 

5.80

%

 

 

4,449

 

 

69

 

 

6.27

%

 

 

2,112

 

 

33

 

 

6.21

%

Total securities

$

298,726

 

$

2,002

 

 

2.66

%

 

$

275,420

 

$

1,759

 

 

2.56

%

 

$

269,604

 

$

1,508

 

 

2.30

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

1,437,946

 

$

21,386

 

 

5.90

%

 

$

1,441,800

 

$

21,552

 

 

6.00

%

 

$

987,892

 

$

14,430

 

 

5.81

%

Tax-exempt (1)

 

3,473

 

 

55

 

 

6.29

%

 

 

4,095

 

 

54

 

 

5.26

%

 

 

3,291

 

 

61

 

 

7.33

%

Total loans

$

1,441,419

 

$

21,441

 

 

5.90

%

 

$

1,445,895

 

$

21,606

 

 

5.99

%

 

$

991,183

 

$

14,491

 

 

5.82

%

Federal funds sold

 

55

 

 

 

 

0.00

%

 

 

1

 

 

 

 

0.00

%

 

 

 

 

 

 

0.00

%

Interest-bearing deposits with other institutions

 

157,128

 

 

1,734

 

 

4.38

%

 

 

171,817

 

 

1,891

 

 

4.41

%

 

 

113,779

 

 

1,538

 

 

5.38

%

Total earning assets

$

1,897,328

 

$

25,177

 

 

5.26

%

 

$

1,893,133

 

$

25,256

 

 

5.35

%

 

$

1,374,566

 

$

17,537

 

 

5.08

%

Less: allowance for credit losses on loans

 

(15,378

)

 

 

 

 

 

 

 

 

(14,888

)

 

 

 

 

 

 

 

 

(12,151

)

 

 

 

 

 

 

Total non-earning assets

 

141,008

 

 

 

 

 

 

 

 

 

141,099

 

 

 

 

 

 

 

 

 

86,849

 

 

 

 

 

 

 

Total assets

$

2,022,958

 

 

 

 

 

 

 

 

$

2,019,344

 

 

 

 

 

 

 

 

$

1,449,264

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking

$

376,344

 

$

1,256

 

 

1.32

%

 

$

364,686

 

$

1,208

 

 

1.33

%

 

$

236,346

 

$

1,101

 

 

1.85

%

Regular savings

 

209,909

 

 

208

 

 

0.39

%

 

 

212,433

 

 

191

 

 

0.36

%

 

 

139,009

 

 

38

 

 

0.11

%

Money market accounts

 

330,115

 

 

1,882

 

 

2.26

%

 

 

329,273

 

 

1,869

 

 

2.28

%

 

 

283,771

 

 

2,097

 

 

2.94

%

Time deposits

 

363,702

 

 

2,900

 

 

3.16

%

 

 

361,571

 

 

2,812

 

 

3.12

%

 

 

205,253

 

 

1,722

 

 

3.34

%

Total interest-bearing deposits

$

1,280,070

 

$

6,246

 

 

1.94

%

 

$

1,267,963

 

$

6,080

 

 

1.92

%

 

$

864,379

 

$

4,958

 

 

2.28

%

Federal funds purchased

 

 

 

 

 

0.00

%

 

 

2

 

 

 

 

0.00

%

 

 

 

 

 

 

0.00

%

Subordinated debt

 

21,304

 

 

479

 

 

8.92

%

 

 

21,304

 

 

468

 

 

8.80

%

 

 

4,998

 

 

69

 

 

5.51

%

Junior subordinated debt

 

9,279

 

 

66

 

 

2.83

%

 

 

9,279

 

 

66

 

 

2.86

%

 

 

9,279

 

 

68

 

 

2.89

%

Other borrowings

 

 

 

 

 

0.00

%

 

 

275

 

 

3

 

 

4.63

%

 

 

50,000

 

 

600

 

 

4.77

%

Total interest-bearing liabilities

$

1,310,653

 

$

6,791

 

 

2.06

%

 

$

1,298,823

 

$

6,617

 

 

2.04

%

 

$

928,656

 

$

5,695

 

 

2.44

%

Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

526,240

 

 

 

 

 

 

 

 

 

540,377

 

 

 

 

 

 

 

 

 

389,771

 

 

 

 

 

 

 

Other liabilities

 

8,935

 

 

 

 

 

 

 

 

 

9,224

 

 

 

 

 

 

 

 

 

7,955

 

 

 

 

 

 

 

Total liabilities

$

1,845,828

 

 

 

 

 

 

 

 

$

1,848,424

 

 

 

 

 

 

 

 

$

1,326,382

 

 

 

 

 

 

 

Shareholders’ equity

 

177,130

 

 

 

 

 

 

 

 

 

170,920

 

 

 

 

 

 

 

 

 

122,882

 

 

 

 

 

 

 

Total liabilities and Shareholders’ equity

$

2,022,958

 

 

 

 

 

 

 

 

$

2,019,344

 

 

 

 

 

 

 

 

$

1,449,264

 

 

 

 

 

 

 

Net interest income (1)

 

 

 

$

18,386

 

 

 

 

 

 

 

 

$

18,639

 

 

 

 

 

 

 

 

$

11,842

 

 

 

 

Interest rate spread (1)

 

 

 

 

 

 

 

3.21

%

 

 

 

 

 

 

 

 

3.31

%

 

 

 

 

 

 

 

 

2.64

%

Cost of funds

 

 

 

 

 

 

 

1.47

%

 

 

 

 

 

 

 

 

1.44

%

 

 

 

 

 

 

 

 

1.72

%

Interest expense as a percent of average earning assets

 

 

 

 

 

 

 

1.42

%

 

 

 

 

 

 

 

 

1.40

%

 

 

 

 

 

 

 

 

1.65

%

Net interest margin FTE (1)

 

 

 

 

 

 

 

3.84

%

 

 

 

 

 

 

 

 

3.95

%

 

 

 

 

 

 

 

 

3.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIRST NATIONAL CORPORATION
Average Balances, Yields and Rates Paid
(in thousands)

(unaudited)

 

Nine Months Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

 

Average Balance

 

 

Interest Income/ Expense

 

 

Yield / Rate (7)

 

 

Average Balance

 

 

Interest Income/ Expense

 

 

Yield / Rate (7)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

$

227,643

 

 

$

4,189

 

 

 

2.46

%

 

$

221,092

 

 

$

3,449

 

 

 

2.08

%

Tax-exempt (1)

 

 

51,380

 

 

 

1,132

 

 

 

2.95

%

 

 

53,536

 

 

 

1,157

 

 

 

2.89

%

Restricted

 

 

4,353

 

 

 

194

 

 

 

5.96

%

 

 

2,103

 

 

 

98

 

 

 

6.23

%

Total securities

 

$

283,376

 

 

$

5,515

 

 

 

2.60

%

 

$

276,731

 

 

$

4,704

 

 

 

2.27

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

$

1,444,738

 

 

$

63,513

 

 

 

5.88

%

 

$

979,608

 

 

$

41,873

 

 

 

5.71

%

Tax-exempt (1)

 

 

4,117

 

 

 

187

 

 

 

6.08

%

 

 

1,679

 

 

 

118

 

 

 

9.38

%

Total loans

 

$

1,448,855

 

 

$

63,700

 

 

 

5.88

%

 

$

981,287

 

 

$

41,991

 

 

 

5.72

%

Federal funds sold

 

 

1,182

 

 

 

40

 

 

 

4.52

%

 

 

3

 

 

 

 

 

 

0.00

%

Interest-bearing deposits with other institutions

 

 

159,519

 

 

 

5,295

 

 

 

4.44

%

 

 

108,618

 

 

 

4,405

 

 

 

5.42

%

Total earning assets

 

$

1,892,932

 

 

$

74,550

 

 

 

5.27

%

 

$

1,366,639

 

 

$

51,100

 

 

 

4.99

%

Less: allowance for credit losses on loans

 

 

(15,624

)

 

 

 

 

 

 

 

 

 

 

(12,240

)

 

 

 

 

 

 

 

 

Total non-earning assets

 

 

143,954

 

 

 

 

 

 

 

 

 

 

 

87,597

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,021,262

 

 

 

 

 

 

 

 

 

 

$

1,441,996

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking

 

$

370,045

 

 

$

3,696

 

 

 

1.34

%

 

$

248,237

 

 

$

3,555

 

 

 

1.91

%

Regular savings

 

 

211,635

 

 

 

574

 

 

 

0.36

%

 

 

143,495

 

 

 

121

 

 

 

0.11

%

Money market accounts

 

 

332,864

 

 

 

5,714

 

 

 

2.30

%

 

 

273,160

 

 

 

5,945

 

 

 

2.91

%

Time deposits

 

 

362,859

 

 

 

8,380

 

 

 

3.09

%

 

 

201,040

 

 

 

4,928

 

 

 

3.27

%

Total interest-bearing deposits

 

$

1,277,403

 

 

$

18,364

 

 

 

1.92

%

 

$

865,932

 

 

$

14,549

 

 

 

2.24

%

Federal funds purchased

 

 

1

 

 

 

 

 

 

0.00

%

 

 

1

 

 

 

 

 

 

0.00

%

Subordinated debt

 

 

22,500

 

 

 

1,414

 

 

 

8.40

%

 

 

4,999

 

 

 

207

 

 

 

5.55

%

Junior subordinated debt

 

 

9,279

 

 

 

198

 

 

 

2.86

%

 

 

9,279

 

 

 

202

 

 

 

2.90

%

Other borrowings

 

 

92

 

 

 

3

 

 

 

4.63

%

 

 

50,000

 

 

 

1,782

 

 

 

4.76

%

Total interest-bearing liabilities

 

$

1,309,275

 

 

$

19,979

 

 

 

2.04

%

 

$

930,211

 

 

$

16,740

 

 

 

2.40

%

Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

530,612

 

 

 

 

 

 

 

 

 

 

 

385,869

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

9,078

 

 

 

 

 

 

 

 

 

 

 

6,582

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

1,848,965

 

 

 

 

 

 

 

 

 

 

$

1,322,661

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

172,297

 

 

 

 

 

 

 

 

 

 

 

119,335

 

 

 

 

 

 

 

 

 

Total liabilities and Shareholders’ equity

 

$

2,021,262

 

 

 

 

 

 

 

 

 

 

$

1,441,996

 

 

 

 

 

 

 

 

 

Net interest income (1)

 

 

 

 

 

$

54,571

 

 

 

 

 

 

 

 

 

 

$

34,360

 

 

 

 

 

Interest rate spread (1)

 

 

 

 

 

 

 

 

 

 

3.23

%

 

 

 

 

 

 

 

 

 

 

2.59

%

Cost of funds

 

 

 

 

 

 

 

 

 

 

1.45

%

 

 

 

 

 

 

 

 

 

 

1.70

%

Interest expense as a percent of average earning assets

 

 

 

 

 

 

 

 

 

 

1.41

%

 

 

 

 

 

 

 

 

 

 

1.64

%

Net interest margin FTE (1)

 

 

 

 

 

 

 

 

 

 

3.85

%

 

 

 

 

 

 

 

 

 

 

3.36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIRST NATIONAL CORPORATION
Non-GAAP Reconciliation
(in thousands, except share and per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

Sept 30, 2025

 

 

Jun 30, 2025

 

 

Sept 30, 2024

 

 

Sept 30, 2025

 

 

Sept 30, 2024

 

Operating Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

5,550

 

 

$

5,051

 

 

$

2,248

 

 

$

12,199

 

 

$

7,899

 

Add: Merger-related expenses

 

 

 

 

 

92

 

 

 

219

 

 

 

2,032

 

 

 

790

 

Subtract: Bargain purchase gain

 

 

(304

)

 

 

 

 

 

 

 

 

(304

)

 

 

 

Subtract: Tax effect of adjustment (5)

 

 

64

 

 

 

(10

)

 

 

(19

)

 

 

(327

)

 

 

(24

)

Adjusted operating net income (non-GAAP)

 

$

5,310

 

 

$

5,133

 

 

$

2,448

 

 

$

13,600

 

 

$

8,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Earnings Per Share, Basic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares, basic

 

 

8,999,153

 

 

 

8,987,179

 

 

 

6,287,997

 

 

 

8,988,692

 

 

 

6,278,668

 

Basic earnings per share (GAAP)

 

$

0.62

 

 

$

0.56

 

 

$

0.36

 

 

$

1.36

 

 

$

1.26

 

Adjusted earnings per share, basic (non-GAAP)

 

$

0.58

 

 

$

0.57

 

 

$

0.39

 

 

$

1.51

 

 

$

1.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Earnings Per Share, Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares, diluted

 

 

9,023,185

 

 

 

9,001,972

 

 

 

6,303,282

 

 

 

9,010,432

 

 

 

6,291,775

 

Diluted earnings per share (GAAP)

 

$

0.62

 

 

$

0.56

 

 

$

0.36

 

 

$

1.35

 

 

$

1.26

 

Adjusted diluted earnings per share (non-GAAP)

 

$

0.58

 

 

$

0.57

 

 

$

0.39

 

 

$

1.50

 

 

$

1.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Pre-Provision, Pre-Tax Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

18,295

 

 

$

18,548

 

 

$

11,749

 

 

$

54,294

 

 

$

34,093

 

Total noninterest income

 

 

4,500

 

 

 

3,889

 

 

 

3,203

 

 

 

12,000

 

 

 

9,936

 

Net revenue

 

$

22,795

 

 

$

22,437

 

 

$

14,952

 

 

$

66,294

 

 

$

44,029

 

Total noninterest expense

 

 

15,782

 

 

 

15,191

 

 

 

10,459

 

 

 

49,308

 

 

 

31,005

 

Pre-provision, pre-tax earnings

 

$

7,013

 

 

$

7,246

 

 

$

4,493

 

 

$

16,986

 

 

$

13,024

 

Add: Merger expenses

 

 

 

 

 

92

 

 

 

219

 

 

 

2,032

 

 

 

790

 

Subtract: Bargain purchase gain

 

 

(304

)

 

 

 

 

 

 

 

 

(304

)

 

 

 

Adjusted pre-provision, pre-tax earnings

 

$

6,709

 

 

$

7,338

 

 

$

4,712

 

 

$

18,714

 

 

$

13,814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

$

2,022,958

 

 

$

2,019,344

 

 

$

1,449,264

 

 

$

2,021,262

 

 

$

1,441,965

 

Return on average assets (GAAP)

 

 

1.09

%

 

 

1.00

%

 

 

0.62

%

 

 

0.81

%

 

 

0.73

%

Adjusted return on average assets (non-GAAP)

 

 

1.03

%

 

 

1.02

%

 

 

0.67

%

 

 

0.90

%

 

 

0.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

$

177,130

 

 

$

170,920

 

 

$

122,802

 

 

$

172,297

 

 

$

119,303

 

Return on average equity (GAAP)

 

 

12.43

%

 

 

11.85

%

 

 

7.28

%

 

 

9.47

%

 

 

8.84

%

Adjusted return on average equity (non-GAAP)

 

 

11.75

%

 

 

12.05

%

 

 

7.93

%

 

 

10.50

%

 

 

9.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-provision, pre-tax return on average assets (non-GAAP)

 

 

1.39

%

 

 

1.44

%

 

 

1.24

%

 

 

1.12

%

 

 

1.21

%

Adjusted pre-provision, pre-tax return on average assets (non-GAAP)

 

 

1.33

%

 

 

1.45

%

 

 

1.30

%

 

 

1.23

%

 

 

1.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Interest Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

18,295

 

 

$

18,548

 

 

$

11,749

 

 

$

54,294

 

 

$

34,093

 

Tax-equivalent net interest income (non-GAAP)

 

 

18,385

 

 

 

18,639

 

 

 

11,842

 

 

 

54,571

 

 

 

34,360

 

Average earning assets

 

 

1,897,328

 

 

 

1,893,133

 

 

 

1,374,566

 

 

 

1,892,932

 

 

 

1,366,639

 

Net interest margin

 

 

3.83

%

 

 

3.93

%

 

 

3.40

%

 

 

3.83

%

 

 

3.33

%

Net interest margin fully tax equivalent (non-GAAP)

 

 

3.84

%

 

 

3.95

%

 

 

3.43

%

 

 

3.85

%

 

 

3.36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIRST NATIONAL CORPORATION
Non-GAAP Reconciliation
(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

Sept 30, 2025

 

 

Jun 30, 2025

 

 

Sept 30, 2024

 

 

Sept 30, 2025

 

 

Sept 30, 2024

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense (GAAP)

 

$

15,782

 

 

$

15,191

 

 

$

10,459

 

 

$

49,308

 

 

$

31,005

 

Subtract/add: other real estate owned (expense) income, net

 

 

 

 

 

 

 

 

(10

)

 

 

7

 

 

 

(10

)

Subtract: amortization of intangibles

 

 

(442

)

 

 

(441

)

 

 

(4

)

 

 

(1,325

)

 

 

(13

)

Add/Subtract: gain (loss) on disposal of premises and equipment, net

 

 

9

 

 

 

(7

)

 

 

(2

)

 

 

16

 

 

 

(50

)

Subtract: merger expenses

 

 

 

 

 

(92

)

 

 

(219

)

 

 

(2,032

)

 

 

(790

)

Adjusted operating non-interest expense (non-GAAP)

 

$

15,349

 

 

$

14,651

 

 

$

10,224

 

 

$

45,974

 

 

$

30,142

 

Tax-equivalent net interest income (non-GAAP)

 

$

18,385

 

 

$

18,639

 

 

$

11,842

 

 

$

54,571

 

 

$

34,360

 

Total noninterest income (GAAP)

 

 

4,500

 

 

 

3,889

 

 

 

3,203

 

 

 

12,000

 

 

 

9,936

 

Subtract: net gain on subordinated debt payoff

 

 

 

 

 

(80

)

 

 

 

 

 

(80

)

 

 

 

Subtract: bargain purchase gain

 

 

(304

)

 

 

 

 

 

 

 

 

(304

)

 

 

 

Adjusted income for efficiency ratio (non-GAAP)

 

$

22,581

 

 

$

22,448

 

 

$

15,045

 

 

$

66,187

 

 

$

44,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (non-GAAP)

 

 

67.97

%

 

 

65.27

%

 

 

67.95

%

 

 

69.46

%

 

 

68.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIRST NATIONAL CORPORATION
Non-GAAP Reconciliation
(in thousands, except share and per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

Sept 30, 2025

 

 

Jun 30, 2025

 

 

Sept 30, 2024

 

 

Sept 30, 2025

 

 

Sept 30, 2024

 

Tax-Equivalent Net Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income – loans

 

$

21,430

 

 

$

21,594

 

 

$

14,479

 

 

$

63,661

 

 

$

41,967

 

Interest income – investments and other

 

 

3,656

 

 

 

3,571

 

 

 

2,965

 

 

 

10,612

 

 

 

8,866

 

Interest expense – deposits

 

 

(6,245

)

 

 

(6,080

)

 

 

(4,958

)

 

 

(18,363

)

 

 

(14,549

)

Interest expense – subordinated debt

 

 

(479

)

 

 

(468

)

 

 

(69

)

 

 

(1,414

)

 

 

(207

)

Interest expense – junior subordinated debt

 

 

(67

)

 

 

(66

)

 

 

(68

)

 

 

(199

)

 

 

(202

)

Interest expense – other borrowings

 

 

 

 

 

(3

)

 

 

(600

)

 

 

(3

)

 

 

(1,782

)

Net interest income

 

$

18,295

 

 

$

18,548

 

 

$

11,749

 

 

$

54,294

 

 

$

34,093

 

Non-GAAP measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Tax benefit realized on non-taxable interest income – loans (6)

 

$

11

 

 

$

12

 

 

$

13

 

 

$

39

 

 

$

25

 

Add: Tax benefit realized on non-taxable interest income – municipal securities (6)

 

 

79

 

 

 

79

 

 

 

80

 

 

 

238

 

 

 

242

 

Tax benefit realized on non-taxable interest income

 

$

90

 

 

$

91

 

 

$

93

 

 

$

277

 

 

$

267

 

Tax-equivalent net interest income

 

$

18,385

 

 

$

18,639

 

 

$

11,842

 

 

$

54,571

 

 

$

34,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity and Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

 

$

2,030,754

 

 

$

2,041,441

 

 

$

1,450,716

 

 

$

2,030,754

 

 

$

1,450,716

 

Subtract: goodwill

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

Subtract: core deposit intangibles, net

 

 

(13,661

)

 

 

(14,102

)

 

 

(104

)

 

 

(13,661

)

 

 

(104

)

Tangible assets (Non-GAAP)

 

$

2,014,063

 

 

$

2,024,309

 

 

$

1,447,582

 

 

$

2,014,063

 

 

$

1,447,582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity (GAAP)

 

$

181,209

 

 

$

173,532

 

 

$

125,115

 

 

$

181,209

 

 

$

125,115

 

Subtract: goodwill

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

Subtract: core deposit intangibles, net

 

 

(13,661

)

 

 

(14,102

)

 

 

(104

)

 

 

(13,661

)

 

 

(104

)

Tangible common equity (Non-GAAP)

 

$

164,518

 

 

$

156,400

 

 

$

121,981

 

 

$

164,518

 

 

$

121,981

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets ratio (non-GAAP)

 

 

8.17

%

 

 

7.73

%

 

 

8.43

%

 

 

8.17

%

 

 

8.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity (non-GAAP)

 

$

164,518

 

 

$

156,400

 

 

$

121,981

 

 

$

164,518

 

 

$

121,981

 

Common shares outstanding, ending

 

 

9,009,209

 

 

 

8,989,138

 

 

 

6,296,705

 

 

 

9,009,209

 

 

 

6,296,705

 

Tangible book value per share (non-GAAP)

 

$

18.26

 

 

$

17.40

 

 

$

19.37

 

 

$

18.26

 

 

$

19.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Non-GAAP financial measure.  See “Non-GAAP Financial Measures” and “Non-GAAP Reconciliation” tables for additional information and detailed calculations of adjustments.

(2) The Company is a small bank holding company under applicable regulations and guidance and is not subject to the minimum regulatory capital regulations for bank holding companies. The regulatory requirements that apply to bank holding companies that are subject to regulatory capital requirements are presented above, along with the Company's capital ratios as determined under those regulations.

(3) All ratios on September 30, 2025, are estimates and subject to change pending the Bank's filing of its Call Report. All other periods are presented as filed.

(4) Ratios are annualized. 

(5) Capital ratios presented are for First Bank.

(6) The tax rate utilized in calculating the tax benefit is 21%. 

(7) Yields and interest income are presented on a taxable-equivalent basis using the federal statutory tax rate of 21%.


Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren