First National CorporationNASDAQ: FXNC

First National Corporation Reports Record Second Quarter 2025 Earnings

· Issued by First National Corporation via GlobeNewswire

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%.