Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
First National Corp
First National Corporation Reports Record Second Quarter 2025 Earnings
Business
Jul 30 2025
34 min read

First National Corporation Reports Record Second Quarter 2025 Earnings

news images

STRASBURG, Va., July 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 June 30, 2025 of $5.05 million and basic and diluted earnings per common share of $0.56. Excluding acquisition-related items, adjusted earnings(1) (non-GAAP) for the second quarter of 2025 were $5.1 million and adjusted basic and diluted earnings(1) per common share were $0.57.

“We are extremely pleased with our performance in the second quarter as we begin to realize the value of our recently completed acquisition of the Touchstone franchise. Earnings improved over the prior quarter and the previous year due to net interest margin expansion and our improved efficiency as a combined company. While growth was muted due to higher than average loan payoff volumes and our focus on managing deposit pricing, this discipline delivered on improved earnings, strong liquidity and capital growth,” said Scott Harvard, President and Chief Executive Officer of First National.

FINANCIAL HIGHLIGHTS FOR SECOND QUARTER 2025

  • Earnings per share of $0.56 per share, up 211% from the previous period and up 44% from one year prior

  • Return on average assets of 1.00% compared to 0.32% in the previous period and 0.68% one year prior

  • Return on average equity of 11.85% compared to 3.85% in the previous period and 8.31% one year prior

  • Net interest margin fully taxable equivalent ("FTE")(1) of 3.95%, up 16.2% from 3.40% one year prior

  • Efficiency ratio(1) improved to 65.11% from 75.44% in the previous period and 70.64% one year prior

  • Net loans held for investment of $1.428 billion, up 46.1% from one year prior

  • Total deposits of $1.803 billion, up 42.5% from one year prior

  • Noninterest bearing deposits of $541.2 million, up 36.1% from one year prior

  • Noninterest bearing deposits comprised 30% of total deposits at June 30, 2025

NET INTEREST INCOME

For the second quarter of 2025, the Company’s net interest margin (FTE)(1) was 3.95%, up from 3.77% for the first quarter of 2025 and up from 3.40% in the second quarter of 2024. The Company’s net interest margin (FTE)(1) for the second quarter of 2025 includes the impact of acquisition accounting fair value adjustments. Net accretion income related to acquisition accounting was $907 thousand, or an 18-basis point incremental increase to the net interest margin for the second quarter ended June 30, 2025, compared to the net amortization expense of $36 thousand or a 1-basis point incremental decrease to the net interest margin for the first quarter ended March 31, 2025. The impact of accretion and amortization for the periods presented are reflected in the following table (dollars in thousands):

 

 

Loan
Accretion
(Amortization)

 

 

Deposit Accretion

 

 

Borrowings (Amortization)

 

 

Total

 

For the quarter ended March 31, 2025

 

$

(194

)

 

$

443

 

 

$

(285

)

 

$

(36

)

For the quarter ended June 30, 2025

 

 

930

 

 

 

163

 

 

 

(186

)

 

 

907

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning asset yields for the second quarter of 2025 increased 17 basis points to 5.35% compared to the first quarter of 2025, driven primarily by the $1.1 million increase in accretion on purchased loans. Loan accretion increased in the second quarter after several large loans with purchase accounting premiums were paid off in the first quarter, resulting in the accelerated amortization of those premiums. Deposit accretion decreased from the prior quarter consistent with the accelerated accretion schedule of acquired deposits. For the second quarter of 2025, net interest income was $18.5 million, an increase of $1.0 million from $17.5 million in the first quarter of 2025 due to increases in loan yields and net accretion income combined with a $15.9 million decrease in average interest-bearing liabilities.

NONINTEREST INCOME

Non-interest income increased $278 thousand to $3.9 million for the second quarter of 2025 from $3.6 million in the prior quarter. Non-interest income increased 7.7% in the second quarter primarily due to increases in ATM and check card income as well as brokered mortgage fees.

NONINTEREST EXPENSE

Noninterest expense decreased $3.1 million to $15.2 million for the second quarter of 2025 from $18.3 million in the prior quarter, primarily driven by a $1.8 million decrease in pre-tax merger-related expenses, $656 thousand decrease in salaries and employee benefit expenses, $448 thousand decrease in other operating expenses, and $258 thousand decrease in data processes expense. The decrease in salaries and benefits reflects reduced expenses related to incentives, stock compensation expense, and other salary and benefits. The decrease in other operating expenses is driven by $294 thousand of fraud losses recognized in the first quarter and a reduction in internet banking expenses of $296 thousand. In the first quarter of 2025 the Bank was operating two core banking systems which added to our expense structure. The conversion to one system occurred in February of 2025, which was a driver of reduced operating expenses in the second quarter of 2025.

Adjusted operating noninterest expense(1), which excludes merger-related costs ($92 thousand in the second quarter of 2025 and $1.9 million in the first quarter of 2025) and amortization of intangible assets ($441 thousand in the second quarter of 2025 and $442 thousand in the first quarter of 2025), decreased $1.3 million to $14.7 million for the second quarter of 2025 from $16.0 million in the prior quarter, due to decreases in salary and employee benefits expense, fraud losses, data processing, and internet banking expenses.

BALANCE SHEET

At June 30, 2025, total assets were $2.041 billion, an increase of $8.1 million or 0.4% from March 31, 2025, and an increase of $583.9 million or 40.1% from June 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), primarily due to the Touchstone acquisition.

At June 30, 2025, LHFI net of allowance totaled $1.428 billion, a decrease of $7.6 million from $1.436 billion or 0.5% at March 31, 2025, and an increase of $450.8 million or 46.1% from June 30, 2024. LHFI was consistent with the prior quarter and increased from the prior year primarily due to the Touchstone acquisition, as well as organic loan growth. Higher than average loan payoffs more than offset positive net production growth in the second quarter of 2025.

At June 30, 2025, total investments were $299.6 million, an increase of $25.9 million or 9.5% from March 31, 2025, and an increase of $29.2 million or 10.8% from June 30, 2024. Available for sale ("AFS") securities totaled $187.6 million at June 30, 2025, and $161.0 million at March 31, 2025, and $144.8 million at June 30, 2024. The increases compared to the prior quarter was driven by securities purchases and a $3.1 million improvement in unrealized losses. Total net unrealized losses on the AFS securities portfolio were $18.9 million at June 30, 2025, compared to $20.1 million at March 31, 2025, and $21.9 million at June 30, 2024. Held to maturity securities are carried at amortized cost and totaled $106.4 million at June 30, 2025, $108.3 million at March 31, 2025, and $123.5 million at June 30, 2024.

At June 30, 2025, total deposits were $1.803 billion, a decrease of $21.8 million or 1.2% from the prior quarter, and an increase of $537.4 million or 42.5% from June 30, 2024. The decreases in deposit balances from the prior quarter is primarily due to a decrease in interest-bearing demand deposits and the increase from prior year is primarily due to the addition of the Touchstone acquired deposits. Non-interest-bearing demand deposits increased slightly and time deposits decreased slightly in the second quarter of 2025.

There were $25.0 million in other borrowings with the Federal Home Loan Bank on June 30, 2025 compared to no borrowings on March 31, 2025. Other borrowings totaled $50.0 million on June 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, unpledged securities held-to-maturity, at par, eligible to be pledged, and available lines of credit totaled $633.7 million on June 30, 2025, $800.2 million on March 31, 2025, and $533.3 million on June 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 $545.7 million on June 30, 2025, $549.3 million on March 31, 2025, and $419.4 million on June 30, 2024. Excluding municipal deposits, the estimated amount of uninsured customer deposits totaled $451.9 million on June 30, 2025, $458.7 million on March 31, 2025, and $324.5 million on June 30, 2024.

ASSET QUALITY

Nonperforming Assets

Management classifies non-performing assets ("NPAs") as non-accrual loans and other real estate owned ("OREO"). NPAs as a percentage of total assets increased to 0.33% on June 30, 2025, compared to 0.24% on March 31, 2025, and decreased from 0.59% on June 30, 2024.

NPAs increased by $1.9 million to $6.8 million on June 30, 2025, compared to $4.9 million on March 31, 2025, and $8.5 million on June 30, 2024.

Past Due Loans

There were no loans past due over 90 days or more and still accruing interest on June 30, 2025, consistent with $0 on March 31, 2025, and $0 on June 30, 2024. Loans past-due 30-89 days and still accruing interest decreased to $3.2 million, or 0.22% of total loans on June 30, 2025, compared to $5.0 million, or 0.35% of total loans on March 31, 2025, and $2.4 million, or 0.24%, of total loans on June 30, 2024.

Net Charge-offs

Net charge-offs totaled $448 thousand in the second quarter of 2025, compared to $2.4 million in the first quarter of 2025, and $482 thousand in the second quarter of 2024.

Allowance and Provision for Credit Losses

The allowance for credit losses on loans totaled $15.2 million, or 1.05% of total loans on June 30, 2025, compared to $14.7 million, or 1.02% of total loans on March 31, 2025, and $12.6 million, or 1.27% of total loans on June 30, 2024. The allowance for credit losses to NPAs decreased to 223.45% on June 30, 2025 compared to 302.94% on March 31, 2025, but increased from 146.84% on June 30, 2024.

The Company recorded a $911 thousand provision for credit losses in the second quarter of 2025, compared to a $832 thousand provision for credit losses for the first quarter of 2025. The second quarter provision was comprised of a $900 thousand provision for credit losses on loans, a $1 thousand provision for credit losses on unfunded commitments and a $10 thousand provision for credit losses on held-to-maturity securities. The increase in provision for credit losses is primarily due to the calculated specific reserves on individually analyzed loans that were increased during the quarter in tandem with an increase in the total amount of loan balances individually analyzed for impairment.

CAPITAL

During the second quarter of 2025, the Company declared and paid cash dividends of $0.155 per common share, compared to $0.155 in the first quarter of 2025 and $0.15 in the second quarter of 2024.

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

First National Corporation (3)

Jun 30, 2025

 

 

Mar 31, 2025

 

 

Jun 30, 2024

 

Total capital ratio (2)

 

14.89

%

 

14.58

%

 

15.58

%

Tier 1 capital ratio (2)

 

12.37

%

 

12.07

%

 

13.85

%

Common equity Tier 1 capital ratio (2)

 

11.74

%

 

11.44

%

 

12.97

%

Leverage ratio (2)

 

8.99

%

 

8.78

%

 

9.88

%

Common equity to total assets

 

8.51

%

 

8.30

%

 

8.23

%

Tangible common equity to tangible assets (1)

 

7.73

%

 

7.50

%

 

8.03

%

Tangible book value per share (1)

$

17.40

 

$

16.81

 

$

18.59

 

 

 

 

 

 

 

 

 

 

 

First Bank

Jun 30, 2025

 

Mar 31, 2025

 

Jun 30, 2024

 

Total capital ratio (2)

 

12.89

%

 

12.44

%

 

14.13

%

Tier 1 capital ratio (2)

 

11.81

%

 

11.39

%

 

12.88

%

Common equity Tier 1 capital ratio (2)

 

11.81

%

 

11.39

%

 

12.88

%

Leverage ratio (2)

 

8.56

%

 

8.28

%

 

9.17

%

Common equity to total assets

 

8.45

%

 

8.15

%

 

7.99

%

Tangible common equity to tangible assets (1)

 

7.68

%

 

7.35

%

 

7.79

%

 

 

 

 

 

 

 

 

 

 

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 website, www.fbvirginia.com, its mobile banking platform, 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 south-central regions of Virginia, the Roanoke Valley, the Richmond MSA, 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,” 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) 465-9121

 

(540) 465-9121

sharvard@fbvirginia.com

 

bschwartz@fbvirginia.com

 

 

 

 

 

 

FIRST NATIONAL CORPORATION
Performance Summary
(in thousands)
(unaudited)

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Jun 30,
2024

 

 

Jun 30,
2025

 

 

Jun 30,
2024

 

Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

21,594

 

 

$

20,637

 

 

$

14,004

 

 

$

42,231

 

 

$

27,488

 

Interest on deposits in banks

 

 

1,891

 

 

 

1,671

 

 

 

1,579

 

 

 

3,562

 

 

 

2,867

 

Interest on federal funds sold

 

 

 

 

 

40

 

 

 

 

 

 

40

 

 

 

 

Taxable interest on securities

 

 

1,313

 

 

 

1,314

 

 

 

1,134

 

 

 

2,627

 

 

 

2,358

 

Tax-exempt interest on securities

 

 

298

 

 

 

300

 

 

 

306

 

 

 

598

 

 

 

611

 

Dividends

 

 

69

 

 

 

60

 

 

 

32

 

 

 

129

 

 

 

65

 

Total interest and dividend income

 

$

25,165

 

 

$

24,022

 

 

$

17,055

 

 

$

49,187

 

 

$

33,389

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

$

6,080

 

 

$

6,038

 

 

$

4,820

 

 

$

12,118

 

 

$

9,591

 

Interest on subordinated debt

 

 

468

 

 

 

467

 

 

 

69

 

 

 

935

 

 

 

138

 

Interest on junior subordinated debt

 

 

66

 

 

 

66

 

 

 

66

 

 

 

132

 

 

 

134

 

Interest on other borrowings

 

 

3

 

 

 

 

 

 

606

 

 

 

3

 

 

 

1,182

 

Total interest expense

 

$

6,617

 

 

$

6,571

 

 

$

5,561

 

 

$

13,188

 

 

$

11,045

 

Net interest income

 

$

18,548

 

 

$

17,451

 

 

$

11,494

 

 

$

35,999

 

 

$

22,344

 

Provision for credit losses

 

 

911

 

 

 

832

 

 

 

400

 

 

 

1,743

 

 

 

1,400

 

Net interest income after provision for credit losses

 

$

17,637

 

 

$

16,619

 

 

$

11,094

 

 

$

34,256

 

 

$

20,944

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

1,020

 

 

$

1,013

 

 

$

612

 

 

$

2,033

 

 

$

1,266

 

ATM and check card fees

 

 

1,128

 

 

 

996

 

 

 

809

 

 

 

2,124

 

 

 

1,579

 

Wealth management fees

 

 

867

 

 

 

898

 

 

 

879

 

 

 

1,765

 

 

 

1,762

 

Fees for other customer services

 

 

230

 

 

 

258

 

 

 

178

 

 

 

488

 

 

 

373

 

Brokered mortgage fees

 

 

183

 

 

 

110

 

 

 

32

 

 

 

293

 

 

 

70

 

Income from bank owned life insurance

 

 

231

 

 

 

246

 

 

 

149

 

 

 

477

 

 

 

300

 

Net gain on subdebt payoff

 

 

80

 

 

 

 

 

 

 

 

 

80

 

 

 

 

Other operating income

 

 

150

 

 

 

90

 

 

 

27

 

 

 

240

 

 

 

1,383

 

Total noninterest income

 

$

3,889

 

 

$

3,611

 

 

$

2,686

 

 

$

7,500

 

 

$

6,733

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

8,033

 

 

$

8,689

 

 

$

5,839

 

 

$

16,722

 

 

$

11,710

 

Occupancy

 

 

944

 

 

 

1,069

 

 

 

548

 

 

 

2,013

 

 

 

1,083

 

Equipment

 

 

1,057

 

 

 

1,025

 

 

 

691

 

 

 

2,082

 

 

 

1,282

 

Marketing

 

 

286

 

 

 

220

 

 

 

273

 

 

 

506

 

 

 

468

 

Supplies

 

 

198

 

 

 

217

 

 

 

115

 

 

 

415

 

 

 

231

 

Legal and professional fees

 

 

593

 

 

 

522

 

 

 

1,124

 

 

 

1,115

 

 

 

1,576

 

ATM and check card expense

 

 

537

 

 

 

439

 

 

 

368

 

 

 

976

 

 

 

729

 

FDIC assessment

 

 

315

 

 

 

414

 

 

 

203

 

 

 

729

 

 

 

380

 

Bank franchise tax

 

 

348

 

 

 

317

 

 

 

261

 

 

 

665

 

 

 

523

 

Data processing expense

 

 

504

 

 

 

762

 

 

 

163

 

 

 

1,266

 

 

 

409

 

Amortization expense

 

 

441

 

 

 

442

 

 

 

5

 

 

 

883

 

 

 

9

 

Other real estate owned expense (income), net

 

 

(3

)

 

 

(8

)

 

 

 

 

 

(11

)

 

 

 

Net loss on disposal of premises and equipment

 

 

7

 

 

 

 

 

 

 

 

 

7

 

 

 

49

 

Merger expense

 

 

92

 

 

 

1,940

 

 

 

 

 

 

2,032

 

 

 

 

Other operating expense

 

 

1,839

 

 

 

2,287

 

 

 

1,069

 

 

 

4,126

 

 

 

2,097

 

Total noninterest expense

 

$

15,191

 

 

$

18,335

 

 

$

10,659

 

 

$

33,526

 

 

$

20,546

 

Income before income taxes

 

$

6,335

 

 

$

1,895

 

 

$

3,121

 

 

$

8,230

 

 

$

7,131

 

Income tax expense

 

 

1,284

 

 

 

297

 

 

 

679

 

 

 

1,581

 

 

 

1,480

 

Net income

 

$

5,051

 

 

$

1,598

 

 

$

2,442

 

 

$

6,649

 

 

$

5,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

As of or For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Jun 30,
2024

 

 

Jun 30,
2025

 

 

Jun 30,
2024

 

Common Share and Per Common Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share, basic

 

$

0.56

 

 

$

0.18

 

 

$

0.39

 

 

$

0.74

 

 

$

0.90

 

Adjusted earnings (loss) per common share, basic (1)

 

$

0.57

 

 

$

0.35

 

 

 

0.48

 

 

$

0.92

 

 

$

0.99

 

Weighted average shares, basic

 

 

8,987,179

 

 

 

8,979,527

 

 

 

6,278,113

 

 

 

8,983,374

 

 

 

6,273,952

 

Earnings (loss) per common share, diluted

 

$

0.56

 

 

$

0.18

 

 

$

0.39

 

 

$

0.74

 

 

$

0.90

 

Adjusted earnings (loss) per common share, diluted (1)

 

$

0.57

 

 

$

0.35

 

 

 

0.48

 

 

$

0.92

 

 

$

0.99

 

Weighted average shares, diluted

 

 

9,001,972

 

 

 

9,005,923

 

 

 

6,289,405

 

 

 

9,003,969

 

 

 

6,285,970

 

Shares outstanding at period end

 

 

8,989,138

 

 

 

8,986,696

 

 

 

6,280,406

 

 

 

8,989,138

 

 

 

6,280,406

 

Tangible book value per share at period end (1)

 

$

17.40

 

 

$

16.81

 

 

$

18.59

 

 

$

17.40

 

 

$

18.59

 

Cash dividends declared

 

$

0.155

 

 

$

0.155

 

 

$

0.15

 

 

$

0.31

 

 

$

0.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (4)

 

 

1.00

%

 

 

0.32

%

 

 

0.68

%

 

 

0.66

%

 

 

0.79

%

Adjusted return on average assets (1)(4)

 

 

1.02

%

 

 

0.63

%

 

 

0.84

%

 

 

0.83

%

 

 

0.86

%

Return on average equity (4)

 

 

11.85

%

 

 

3.85

%

 

 

8.31

%

 

 

7.90

%

 

 

9.68

%

Adjusted return on average equity (1)(4)

 

 

12.05

%

 

 

7.61

%

 

 

10.23

%

 

 

11.19

%

 

 

10.65

%

Net interest margin (4)

 

 

3.93

%

 

 

3.75

%

 

 

3.37

%

 

 

3.84

%

 

 

3.30

%

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

 

 

3.95

%

 

 

3.77

%

 

 

3.40

%

 

 

3.86

%

 

 

3.31

%

Efficiency ratio (1)

 

 

65.11

%

 

 

75.44

%

 

 

70.64

%

 

 

70.01

%

 

 

68.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

$

2,019,344

 

 

$

2,016,958

 

 

$

1,448,478

 

 

$

2,020,425

 

 

$

1,438,219

 

Average earning assets

 

 

1,893,133

 

 

 

1,888,428

 

 

 

1,370,072

 

 

 

1,890,749

 

 

 

1,362,687

 

Average noninterest deposits to total average deposits

 

 

29.88

%

 

 

29.01

%

 

 

31.44

%

 

 

29.49

%

 

 

30.70

%

Average shareholders’ equity

 

$

170,920

 

 

$

168,245

 

 

 

118,255

 

 

$

169,713

 

 

 

117,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans to nonperforming assets

 

 

223.45

%

 

 

302.94

%

 

 

146.84

%

 

 

223.45

%

 

 

146.84

%

Allowance for credit losses on loans to period end loans

 

 

1.05

%

 

 

1.02

%

 

 

1.27

%

 

 

1.05

%

 

 

1.27

%

Nonperforming assets to period end loans

 

 

0.47

%

 

 

0.34

%

 

 

0.86

%

 

 

0.47

%

 

 

0.86

%

Loan charge-offs

 

$

535

 

 

$

2,490

 

 

$

521

 

 

$

3,025

 

 

$

934

 

Loan recoveries

 

 

87

 

 

 

89

 

 

 

39

 

 

 

176

 

 

 

90

 

Net charge-offs

 

 

448

 

 

 

2,401

 

 

 

482

 

 

 

2,849

 

 

 

844

 

Non-accrual loans

 

 

6,796

 

 

 

4,864

 

 

 

8,549

 

 

 

6,796

 

 

 

8,549

 

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets

 

 

6,796

 

 

 

4,864

 

 

 

8,549

 

 

 

6,796

 

 

 

8,549

 

Loans 30 to 89 days past due, accruing

 

 

3,190

 

 

 

5,021

 

 

 

2,399

 

 

 

3,190

 

 

 

2,399

 

Loans over 90 days past due, accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital

 

$

189,115

 

 

$

182,563

 

 

$

147,500

 

 

$

189,115

 

 

$

147,500

 

Tier 1 capital

 

 

173,240

 

 

 

167,150

 

 

 

134,451

 

 

 

173,240

 

 

 

134,451

 

Common equity Tier 1 capital

 

 

173,240

 

 

 

167,150

 

 

 

134,451

 

 

 

173,240

 

 

 

134,451

 

Total capital to risk-weighted assets (2)

 

 

12.89

%

 

 

12.44

%

 

 

14.13

%

 

 

12.89

%

 

 

14.13

%

Tier 1 capital to risk-weighted assets (2)

 

 

11.81

%

 

 

11.39

%

 

 

12.88

%

 

 

11.81

%

 

 

12.88

%

Common equity Tier 1 capital to risk-weighted assets (2)

 

 

11.81

%

 

 

11.39

%

 

 

12.88

%

 

 

11.81

%

 

 

12.88

%

Leverage ratio (2)

 

 

8.56

%

 

 

8.28

%

 

 

9.17

%

 

 

8.56

%

 

 

9.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIRST NATIONAL CORPORATION
Performance Summary
(in thousands)
(unaudited)

 

 

For the Period Ended

 

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Dec 31,
2024

 

 

Sep 30,
2024

 

 

Jun 30,
2024

 

Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

34,435

 

 

$

27,432

 

 

$

24,916

 

 

$

18,197

 

 

$

16,729

 

Interest-bearing deposits in banks

 

 

159,880

 

 

 

178,600

 

 

 

137,958

 

 

 

108,319

 

 

 

118,906

 

Cash and cash equivalents

 

$

194,315

 

 

$

206,032

 

 

$

162,874

 

 

$

126,516

 

 

$

135,635

 

Securities available for sale, at fair value

 

 

187,579

 

 

 

160,976

 

 

 

163,847

 

 

 

146,013

 

 

 

144,816

 

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

 

 

106,430

 

 

 

108,292

 

 

 

109,741

 

 

 

121,425

 

 

 

123,497

 

Restricted securities, at cost

 

 

5,624

 

 

 

4,436

 

 

 

3,741

 

 

 

2,112

 

 

 

2,112

 

Loans, net of allowance for credit losses

 

 

1,428,251

 

 

 

1,435,895

 

 

 

1,450,604

 

 

 

982,016

 

 

 

977,423

 

Other real estate owned, net

 

 

 

 

 

 

 

 

53

 

 

 

56

 

 

 

 

Premises and equipment, net

 

 

34,530

 

 

 

34,609

 

 

 

34,824

 

 

 

22,960

 

 

 

22,205

 

Accrued interest receivable

 

 

6,143

 

 

 

6,126

 

 

 

6,020

 

 

 

4,794

 

 

 

4,916

 

Bank owned life insurance

 

 

38,367

 

 

 

38,136

 

 

 

37,873

 

 

 

24,992

 

 

 

24,802

 

Goodwill

 

 

3,030

 

 

 

3,030

 

 

 

3,030

 

 

 

3,030

 

 

 

3,030

 

Core deposit intangibles, net

 

 

14,102

 

 

 

14,544

 

 

 

14,986

 

 

 

104

 

 

 

108

 

Other assets

 

 

23,070

 

 

 

21,270

 

 

 

22,688

 

 

 

16,698

 

 

 

18,984

 

Total assets

 

$

2,041,441

 

 

$

2,033,346

 

 

$

2,010,281

 

 

$

1,450,716

 

 

$

1,457,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

541,204

 

 

$

540,387

 

 

$

520,153

 

 

$

383,400

 

 

$

397,770

 

Savings and interest-bearing demand deposits

 

 

900,658

 

 

 

922,197

 

 

 

924,880

 

 

 

663,925

 

 

 

665,208

 

Time deposits

 

 

361,304

 

 

 

362,392

 

 

 

358,745

 

 

 

205,930

 

 

 

202,818

 

Total deposits

 

$

1,803,166

 

 

$

1,824,976

 

 

$

1,803,778

 

 

$

1,253,255

 

 

$

1,265,796

 

Other borrowings

 

 

25,000

 

 

 

 

 

 

 

 

 

50,000

 

 

 

50,000

 

Subordinated debt, net

 

 

21,148

 

 

 

21,461

 

 

 

21,176

 

 

 

4,999

 

 

 

4,998

 

Junior subordinated debt

 

 

9,279

 

 

 

9,279

 

 

 

9,279

 

 

 

9,279

 

 

 

9,279

 

Accrued interest payable and other liabilities

 

 

9,316

 

 

 

8,955

 

 

 

9,517

 

 

 

8,068

 

 

 

7,564

 

Total liabilities

 

$

1,867,909

 

 

$

1,864,671

 

 

$

1,843,750

 

 

$

1,325,601

 

 

$

1,337,637

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

11,236

 

 

 

11,233

 

 

 

11,218

 

 

 

7,871

 

 

 

7,851

 

Surplus

 

 

77,578

 

 

 

77,354

 

 

 

77,058

 

 

 

33,409

 

 

 

33,116

 

Retained earnings

 

 

100,810

 

 

 

97,152

 

 

 

96,947

 

 

 

99,270

 

 

 

97,966

 

Accumulated other comprehensive (loss), net

 

 

(16,092

)

 

 

(17,064

)

 

 

(18,692

)

 

 

(15,435

)

 

 

(19,042

)

Total shareholders’ equity

 

$

173,532

 

 

$

168,675

 

 

$

166,531

 

 

$

125,115

 

 

$

119,891

 

Total liabilities and shareholders’ equity

 

$

2,041,441

 

 

$

2,033,346

 

 

$

2,010,281

 

 

$

1,450,716

 

 

$

1,457,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

78,169

 

 

$

81,596

 

 

$

84,480

 

 

$

61,446

 

 

$

60,919

 

Secured by farmland

 

 

12,514

 

 

 

12,314

 

 

 

14,133

 

 

 

9,099

 

 

 

8,911

 

Secured by 1-4 family residential

 

 

544,577

 

 

 

550,183

 

 

 

547,576

 

 

 

351,004

 

 

 

346,976

 

Other real estate loans

 

 

667,550

 

 

 

653,367

 

 

 

658,029

 

 

 

440,648

 

 

 

440,857

 

Loans to farmers (except those secured by real estate)

 

 

790

 

 

 

858

 

 

 

940

 

 

 

633

 

 

 

349

 

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

 

 

119,910

 

 

 

131,539

 

 

 

140,393

 

 

 

114,190

 

 

 

115,951

 

Consumer installment loans

 

 

8,113

 

 

 

8,034

 

 

 

7,582

 

 

 

5,396

 

 

 

5,068

 

Deposit overdrafts

 

 

454

 

 

 

486

 

 

 

450

 

 

 

253

 

 

 

365

 

All other loans

 

 

11,360

 

 

 

12,253

 

 

 

13,421

 

 

 

12,051

 

 

 

10,580

 

Total loans

 

$

1,443,437

 

 

$

1,450,630

 

 

$

1,467,004

 

 

$

994,720

 

 

$

989,976

 

Allowance for credit losses

 

 

(15,186

)

 

 

(14,735

)

 

 

(16,400

)

 

 

(12,704

)

 

 

(12,553

)

Loans, net

 

$

1,428,251

 

 

$

1,435,895

 

 

$

1,450,604

 

 

$

982,016

 

 

$

977,423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Three Months Ended

 

 

June 30, 2025

 

 

March 31, 2025

 

 

June 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

$

220,100

 

$

1,313

 

 

2.39

%

 

$

219,815

 

$

1,314

 

 

2.42

%

 

$

216,079

 

$

1,134

 

 

2.11

%

Tax-exempt

 

50,871

 

 

377

 

 

2.98

%

 

 

51,935

 

 

380

 

 

2.97

%

 

 

53,162

 

 

387

 

 

2.93

%

Restricted

 

4,449

 

 

70

 

 

6.27

%

 

 

4,171

 

 

60

 

 

5.78

%

 

 

2,112

 

 

32

 

 

6.18

%

Total securities

$

275,420

 

$

1,760

 

 

2.56

%

 

$

275,921

 

$

1,754

 

 

2.58

%

 

$

271,353

 

$

1,553

 

 

2.30

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

1,441,800

 

$

21,551

 

 

6.00

%

 

$

1,454,653

 

$

20,575

 

 

5.74

%

 

$

980,226

 

$

13,959

 

 

5.73

%

Tax-exempt

 

4,095

 

 

54

 

 

5.26

%

 

 

4,798

 

 

79

 

 

6.62

%

 

 

1,730

 

 

57

 

 

13.32

%

Total loans

$

1,445,895

 

$

21,605

 

 

5.99

%

 

$

1,459,451

 

$

20,654

 

 

5.74

%

 

$

981,956

 

$

14,016

 

 

5.74

%

Federal funds sold

 

1

 

 

 

 

0.00

%

 

 

3,527

 

 

39

 

 

4.53

%

 

 

1

 

 

 

 

0.00

%

Interest-bearing deposits with other institutions

 

171,817

 

 

1,891

 

 

4.41

%

 

 

149,529

 

 

1,671

 

 

4.55

%

 

 

116,762

 

 

1,579

 

 

5.44

%

Total earning assets

$

1,893,133

 

$

25,256

 

 

5.35

%

 

$

1,888,428

 

$

24,118

 

 

5.18

%

 

$

1,370,072

 

$

17,148

 

 

5.03

%

Less: allowance for credit losses on loans

 

(14,888

)

 

 

 

 

 

 

 

 

(16,620

)

 

 

 

 

 

 

 

 

(12,588

)

 

 

 

 

 

 

Total non-earning assets

 

141,099

 

 

 

 

 

 

 

 

 

145,150

 

 

 

 

 

 

 

 

 

90,995

 

 

 

 

 

 

 

Total assets

$

2,019,344

 

 

 

 

 

 

 

 

$

2,016,958

 

 

 

 

 

 

 

 

$

1,448,479

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking

$

364,686

 

$

1,208

 

 

1.33

%

 

$

369,023

 

$

1,232

 

 

1.35

%

 

$

225,967

 

$

1,133

 

 

2.02

%

Regular savings

 

212,433

 

 

191

 

 

0.36

%

 

 

212,594

 

 

175

 

 

0.33

%

 

 

143,588

 

 

40

 

 

0.11

%

Money market accounts

 

329,273

 

 

1,869

 

 

2.28

%

 

 

339,306

 

 

1,962

 

 

2.34

%

 

 

293,137

 

 

2,005

 

 

2.75

%

Time deposits

 

361,571

 

 

2,812

 

 

3.12

%

 

 

363,301

 

 

2,669

 

 

2.98

%

 

 

200,756

 

 

1,642

 

 

3.29

%

Total interest-bearing deposits

$

1,267,963

 

$

6,080

 

 

1.92

%

 

$

1,284,224

 

$

6,038

 

 

1.91

%

 

$

863,448

 

$

4,820

 

 

2.24

%

Federal funds purchased

 

2

 

 

 

 

0.00

%

 

 

1

 

 

 

 

0.00

%

 

 

2

 

 

 

 

0.00

%

Subordinated debt

 

21,304

 

 

468

 

 

8.80

%

 

 

21,247

 

 

467

 

 

8.91

%

 

 

4,998

 

 

69

 

 

5.57

%

Junior subordinated debt

 

9,279

 

 

66

 

 

2.86

%

 

 

9,279

 

 

66

 

 

2.88

%

 

 

9,279

 

 

66

 

 

2.88

%

Other borrowings

 

275

 

 

3

 

 

4.63

%

 

 

 

 

 

 

0.00

%

 

 

50,000

 

 

606

 

 

4.88

%

Total interest-bearing liabilities

$

1,298,823

 

$

6,617

 

 

2.04

%

 

$

1,314,751

 

$

6,571

 

 

2.03

%

 

$

927,727

 

$

5,561

 

 

2.41

%

Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

540,377

 

 

 

 

 

 

 

 

 

524,908

 

 

 

 

 

 

 

 

 

396,014

 

 

 

 

 

 

 

Other liabilities

 

9,224

 

 

 

 

 

 

 

 

 

9,054

 

 

 

 

 

 

 

 

 

6,483

 

 

 

 

 

 

 

Total liabilities

$

1,848,424

 

 

 

 

 

 

 

 

$

1,848,713

 

 

 

 

 

 

 

 

$

1,330,224

 

 

 

 

 

 

 

Shareholders’ equity

 

170,920

 

 

 

 

 

 

 

 

 

168,245

 

 

 

 

 

 

 

 

 

118,255

 

 

 

 

 

 

 

Total liabilities and Shareholders’ equity

$

2,019,344

 

 

 

 

 

 

 

 

$

2,016,958

 

 

 

 

 

 

 

 

$

1,448,479

 

 

 

 

 

 

 

Net interest income (1)

 

 

 

$

18,639

 

 

 

 

 

 

 

 

$

17,547

 

 

 

 

 

 

 

 

$

11,587

 

 

 

 

Interest rate spread (1)

 

 

 

 

 

 

 

3.31

%

 

 

 

 

 

 

 

 

3.15

%

 

 

 

 

 

 

 

 

2.62

%

Cost of funds

 

 

 

 

 

 

 

1.44

%

 

 

 

 

 

 

 

 

1.45

%

 

 

 

 

 

 

 

 

1.69

%

Interest expense as a percent of average earning assets

 

 

 

 

 

 

 

1.40

%

 

 

 

 

 

 

 

 

1.41

%

 

 

 

 

 

 

 

 

1.63

%

Net interest margin FTE (1)

 

 

 

 

 

 

 

3.95

%

 

 

 

 

 

 

 

 

3.77

%

 

 

 

 

 

 

 

 

3.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Six Months Ended

 

 

June 30, 2025

 

 

June 30, 2024

 

 

Average
Balance

 

 

Interest
Income/
Expense

 

 

Yield /
Rate (7)

 

 

Average
Balance

 

 

Interest
Income/
Expense

 

 

Yield /
Rate (7)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

219,990

 

 

$

2,627

 

 

 

2.41

%

 

$

224,656

 

 

$

2,358

 

 

 

2.11

%

Tax-exempt

 

51,323

 

 

 

757

 

 

 

2.98

%

 

 

53,634

 

 

 

773

 

 

 

2.90

%

Restricted

 

4,311

 

 

 

129

 

 

 

6.04

%

 

 

2,098

 

 

 

65

 

 

 

6.23

%

Total securities

$

275,624

 

 

$

3,513

 

 

 

2.57

%

 

$

280,388

 

 

$

3,196

 

 

 

2.29

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

1,448,191

 

 

$

42,127

 

 

 

5.87

%

 

$

975,420

 

 

$

27,443

 

 

 

5.66

%

Tax-exempt

 

4,445

 

 

 

132

 

 

 

5.99

%

 

 

865

 

 

 

57

 

 

 

13.32

%

Total loans

$

1,452,636

 

 

$

42,259

 

 

 

5.87

%

 

$

976,285

 

 

$

27,500

 

 

 

5.66

%

Federal funds sold

 

1,755

 

 

 

39

 

 

 

4.53

%

 

 

5

 

 

 

 

 

 

5.49

%

Interest-bearing deposits with other institutions

 

160,734

 

 

 

3,562

 

 

 

4.47

%

 

 

106,009

 

 

 

2,867

 

 

 

5.44

%

Total earning assets

$

1,890,749

 

 

$

49,373

 

 

 

5.27

%

 

$

1,362,687

 

 

$

33,563

 

 

 

4.95

%

Less: allowance for credit losses on loans

 

(15,749

)

 

 

 

 

 

 

 

 

 

 

(12,284

)

 

 

 

 

 

 

 

 

Total non-earning assets

 

145,425

 

 

 

 

 

 

 

 

 

 

 

87,816

 

 

 

 

 

 

 

 

 

Total assets

$

2,020,425

 

 

 

 

 

 

 

 

 

 

$

1,438,219

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking

$

366,843

 

 

$

2,439

 

 

 

1.34

%

 

$

254,248

 

 

$

2,455

 

 

 

1.94

%

Regular savings

 

212,513

 

 

 

366

 

 

 

0.35

%

 

 

145,763

 

 

 

82

 

 

 

0.11

%

Money market accounts

 

334,261

 

 

 

3,831

 

 

 

2.31

%

 

 

267,797

 

 

 

3,847

 

 

 

2.89

%

Time deposits

 

362,431

 

 

 

5,481

 

 

 

3.05

%

 

 

198,910

 

 

 

3,207

 

 

 

3.24

%

Total interest-bearing deposits

$

1,276,048

 

 

$

12,117

 

 

 

1.91

%

 

$

866,718

 

 

$

9,591

 

 

 

2.23

%

Federal funds purchased

 

1

 

 

 

 

 

 

0.00

%

 

 

1

 

 

 

 

 

 

0.00

%

Subordinated debt

 

22,500

 

 

 

935

 

 

 

8.38

%

 

 

4,998

 

 

 

138

 

 

 

5.57

%

Junior subordinated debt

 

9,279

 

 

 

132

 

 

 

2.87

%

 

 

9,279

 

 

 

134

 

 

 

2.90

%

Other borrowings

 

138

 

 

 

3

 

 

 

4.63

%

 

 

50,000

 

 

 

1,182

 

 

 

4.75

%

Total interest-bearing liabilities

$

1,307,966

 

 

$

13,187

 

 

 

2.03

%

 

$

930,996

 

 

$

11,045

 

 

 

2.39

%

Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

533,596

 

 

 

 

 

 

 

 

 

 

 

383,956

 

 

 

 

 

 

 

 

 

Other liabilities

 

9,150

 

 

 

 

 

 

 

 

 

 

 

5,879

 

 

 

 

 

 

 

 

 

Total liabilities

$

1,850,712

 

 

 

 

 

 

 

 

 

 

$

1,320,831

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

169,713

 

 

 

 

 

 

 

 

 

 

 

117,388

 

 

 

 

 

 

 

 

 

Total liabilities and Shareholders’ equity

$

2,020,425

 

 

 

 

 

 

 

 

 

 

$

1,438,219

 

 

 

 

 

 

 

 

 

Net interest income (1)

 

 

 

 

$

36,186

 

 

 

 

 

 

 

 

 

 

$

22,518

 

 

 

 

 

Interest rate spread (1)

 

 

 

 

 

 

 

 

 

3.23

%

 

 

 

 

 

 

 

 

 

 

2.55

%

Cost of funds

 

 

 

 

 

 

 

 

 

1.44

%

 

 

 

 

 

 

 

 

 

 

1.69

%

Interest expense as a percent of average earning assets

 

 

 

 

 

 

 

 

 

1.41

%

 

 

 

 

 

 

 

 

 

 

1.62

%

Net interest margin FTE (1)

 

 

 

 

 

 

 

 

 

3.86

%

 

 

 

 

 

 

 

 

 

 

3.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Jun 30,
2024

 

 

Jun 30,
2025

 

 

Jun 30,
2024

 

Operating Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

5,051

 

 

$

1,598

 

 

$

2,442

 

 

$

6,649

 

 

$

5,651

 

Add: Merger-related expenses

 

 

92

 

 

 

1,940

 

 

 

571

 

 

 

2,032

 

 

 

571

 

Subtract: Tax effect of adjustment (5)

 

 

(10

)

 

 

(381

)

 

 

(5

)

 

 

(391

)

 

 

(5

)

Adjusted operating net income (non-GAAP)

 

$

5,133

 

 

$

3,157

 

 

$

3,008

 

 

$

8,290

 

 

$

6,217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Earnings Per Share, Basic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares, basic

 

 

8,987,179

 

 

 

8,979,527

 

 

 

6,278,113

 

 

 

8,983,374

 

 

 

6,273,952

 

Basic earnings per share (GAAP)

 

$

0.56

 

 

$

0.18

 

 

$

0.39

 

 

$

0.74

 

 

$

0.90

 

Adjusted earnings per share, basic (non-GAAP)

 

$

0.57

 

 

$

0.35

 

 

$

0.48

 

 

$

0.92

 

 

$

0.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Earnings Per Share, Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares, diluted

 

 

9,001,972

 

 

 

9,005,923

 

 

 

6,289,405

 

 

 

9,003,969

 

 

 

6,285,970

 

Diluted earnings per share (GAAP)

 

$

0.56

 

 

$

0.18

 

 

$

0.39

 

 

$

0.74

 

 

$

0.90

 

Adjusted diluted earnings per share (non-GAAP)

 

$

0.57

 

 

$

0.35

 

 

$

0.48

 

 

$

0.92

 

 

$

0.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Pre-Provision, Pre-Tax Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

18,548

 

 

$

17,451

 

 

$

11,494

 

 

$

35,999

 

 

$

22,344

 

Total noninterest income

 

 

3,889

 

 

 

3,611

 

 

 

2,686

 

 

 

7,500

 

 

 

6,733

 

Net revenue

 

$

22,437

 

 

$

21,062

 

 

$

14,180

 

 

$

43,499

 

 

$

29,077

 

Total noninterest expense

 

 

15,191

 

 

 

18,335

 

 

 

10,659

 

 

 

33,526

 

 

 

20,546

 

Pre-provision, pre-tax earnings

 

$

7,246

 

 

$

2,727

 

 

$

3,521

 

 

$

9,973

 

 

$

8,531

 

Add: Merger expenses

 

 

92

 

 

 

1,940

 

 

 

571

 

 

 

2,032

 

 

 

571

 

Adjusted pre-provision, pre-tax, earnings

 

$

7,338

 

 

$

4,667

 

 

$

4,092

 

 

$

12,005

 

 

$

9,102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

$

2,019,344

 

 

$

2,016,958

 

 

$

1,448,478

 

 

$

2,020,425

 

 

$

1,438,219

 

Return on average assets (GAAP)

 

 

1.00

%

 

 

0.32

%

 

 

0.68

%

 

 

0.66

%

 

 

0.79

%

Adjusted return on average assets (non-GAAP)

 

 

1.02

%

 

 

0.63

%

 

 

0.84

%

 

 

0.83

%

 

 

0.86

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

$

170,920

 

 

$

168,245

 

 

$

118,255

 

 

$

169,713

 

 

$

117,388

 

Return on average equity (GAAP)

 

 

11.85

%

 

 

3.85

%

 

 

8.31

%

 

 

7.90

%

 

 

9.68

%

Adjusted return on average equity (non-GAAP)

 

 

12.05

%

 

 

7.61

%

 

 

10.23

%

 

 

11.19

%

 

 

10.65

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

1.44

%

 

 

0.54

%

 

 

0.97

%

 

 

0.99

%

 

 

1.19

%

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

 

 

1.45

%

 

 

0.93

%

 

 

1.13

%

 

 

1.19

%

 

 

1.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Interest Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

18,548

 

 

$

17,451

 

 

$

11,494

 

 

$

35,999

 

 

$

22,344

 

Tax-equivalent net interest income (non-GAAP)

 

 

18,639

 

 

 

17,547

 

 

 

11,587

 

 

 

36,186

 

 

 

22,518

 

Average earning assets

 

 

1,893,133

 

 

 

1,888,428

 

 

 

1,370,072

 

 

 

1,890,749

 

 

 

1,362,687

 

Net interest margin

 

 

3.93

%

 

 

3.75

%

 

 

3.37

%

 

 

3.84

%

 

 

3.30

%

Net interest margin fully tax equivalent (non-GAAP)

 

 

3.95

%

 

 

3.77

%

 

 

3.40

%

 

 

3.86

%

 

 

3.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FIRST NATIONAL CORPORATION
Non-GAAP Reconciliation
(in thousands)
(unaudited)

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Jun 30,
2024

 

 

Jun 30,
2025

 

 

Jun 30,
2024

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense (GAAP)

 

$

15,191

 

 

$

18,335

 

 

$

10,659

 

 

$

33,526

 

 

$

20,546

 

Add: other real estate owned income, net

 

 

3

 

 

 

8

 

 

 

 

 

 

11

 

 

 

 

Subtract: amortization of intangibles

 

 

(441

)

 

 

(442

)

 

 

(5

)

 

 

(883

)

 

 

(9

)

Subtract: loss on disposal of premises and equipment, net

 

 

7

 

 

 

 

 

 

 

 

 

7

 

 

 

(49

)

Subtract: merger expenses

 

 

(92

)

 

 

(1,940

)

 

 

(571

)

 

 

(2,032

)

 

 

(571

)

Adjusted operating non-interest expense (non-GAAP)

 

$

14,668

 

 

$

15,961

 

 

$

10,083

 

 

$

30,629

 

 

$

19,917

 

Tax-equivalent net interest income (non-GAAP)

 

$

18,639

 

 

$

17,547

 

 

$

11,587

 

 

$

36,186

 

 

$

22,518

 

Total noninterest income (GAAP)

 

 

3,889

 

 

 

3,611

 

 

 

2,686

 

 

 

7,500

 

 

 

6,733

 

Adjusted income for efficiency ratio (non-GAAP)

 

$

22,528

 

 

$

21,158

 

 

$

14,273

 

 

$

43,686

 

 

$

29,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (non-GAAP)

 

 

65.11

%

 

 

75.44

%

 

 

70.64

%

 

 

70.11

%

 

 

68.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Jun 30,
2024

 

 

Jun 30,
2025

 

 

Jun 30,
2024

 

Tax-Equivalent Net Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income – loans

 

$

21,594

 

 

$

20,639

 

 

$

14,004

 

 

$

42,231

 

 

$

27,488

 

Interest income – investments and other

 

 

3,571

 

 

 

3,383

 

 

 

3,051

 

 

 

6,956

 

 

 

5,901

 

Interest expense – deposits

 

 

(6,080

)

 

 

(6,038

)

 

 

(4,820

)

 

 

(12,118

)

 

 

(9,591

)

Interest expense – federal funds purchased

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense – subordinated debt

 

 

(468

)

 

 

(467

)

 

 

(69

)

 

 

(935

)

 

 

(138

)

Interest expense – junior subordinated debt

 

 

(66

)

 

 

(66

)

 

 

(66

)

 

 

(132

)

 

 

(134

)

Interest expense – other borrowings

 

 

(3

)

 

 

 

 

 

(606

)

 

 

(3

)

 

 

(1,182

)

Net interest income

 

$

18,548

 

 

$

17,451

 

 

$

11,494

 

 

$

35,999

 

 

$

22,344

 

Non-GAAP measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

12

 

 

$

16

 

 

$

12

 

 

$

28

 

 

$

12

 

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

 

 

79

 

 

 

80

 

 

 

81

 

 

 

159

 

 

 

162

 

Tax benefit realized on non-taxable interest income

 

$

91

 

 

$

96

 

 

$

93

 

 

$

187

 

 

$

174

 

Tax-equivalent net interest income

 

$

18,639

 

 

$

17,547

 

 

$

11,587

 

 

$

36,186

 

 

$

22,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity and Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

 

$

2,041,441

 

 

$

2,033,346

 

 

$

1,457,528

 

 

$

2,041,441

 

 

$

1,457,528

 

Subtract: goodwill

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

Subtract: core deposit intangibles, net

 

 

(14,102

)

 

 

(14,544

)

 

 

(108

)

 

 

(14,102

)

 

 

(108

)

Tangible assets (Non-GAAP)

 

$

2,024,309

 

 

$

2,015,772

 

 

$

1,454,390

 

 

$

2,024,309

 

 

$

1,454,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity (GAAP)

 

$

173,532

 

 

$

168,675

 

 

$

119,891

 

 

$

173,532

 

 

$

119,891

 

Subtract: goodwill

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

Subtract: core deposit intangibles, net

 

 

(14,102

)

 

 

(14,544

)

 

 

(108

)

 

 

(14,102

)

 

 

(108

)

Tangible common equity (Non-GAAP)

 

$

156,400

 

 

$

151,101

 

 

$

116,753

 

 

$

156,400

 

 

$

116,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

7.73

%

 

 

7.50

%

 

 

8.03

%

 

 

7.73

%

 

 

8.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity (non-GAAP)

 

$

156,400

 

 

$

151,101

 

 

$

116,753

 

 

$

156,400

 

 

$

116,753

 

Common shares outstanding, ending

 

 

8,989,138

 

 

 

8,986,696

 

 

 

6,280,406

 

 

 

8,989,138

 

 

 

6,280,406

 

Tangible book value per share (non-GAAP)

 

$

17.40

 

 

$

16.81

 

 

$

18.59

 

 

$

17.40

 

 

$

18.59

 


(1)

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

(2)

All ratios at June 30, 2025 are estimates and subject to change pending the Bank's filing of its Call Report. All other periods are presented as filed.

(3)

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.

(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%.