株探米国株
日本語 英語
エドガーで原本を確認する
false 0000719402 0000719402 2026-01-29 2026-01-29


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
___________
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): January 29, 2026
___________
 
FIRST NATIONAL CORPORATION
(Exact name of registrant as specified in its charter)
 
Virginia
(State or other jurisdiction of incorporation)
1-38874
(Commission File Number)
54-1232965
(IRS Employer Identification No.)
 
112 West King Street
Strasburg, Virginia
(Address of principal executive offices)
 
22657
(Zip Code)
 
Registrant’s telephone number, including area code: (540) 465-9121
 
Not Applicable
(Former name or former address, if changed since last report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, par value $1.25 per share
FXNC
The Nasdaq Stock Market LLC
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.
 
      Emerging growth company  ☐
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐
 




 
Item 2.02
Results of Operations and Financial Condition.
 
On January 29, 2026, First National Corporation issued a press release reporting its financial results for the period ended December 31, 2025.  A copy of the press release is being furnished as an exhibit to this report and is incorporated by reference into this Item 2.02.
 
Item 9.01
Financial Statements and Exhibits.
 
(d)
Exhibits. The following exhibit is being furnished pursuant to Item 2.02 above.
 
Exhibit No.
Description
 
 
Press Release dated January 29, 2026
   
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)
 
2

 
 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
FIRST NATIONAL CORPORATION
 
(Registrant)
 
 
 
 
 
 
 
 
 
Date:  January 29, 2026
By:
/s/ Brad E. Schwartz
 
 
 
Brad E. Schwartz
 
 
 
Executive Vice President and Chief Financial Officer
 
 
3
EX-99.1 2 ex_895573.htm EXHIBIT 99.1 ex_895573.htm
 

Exhibit 99.1

logo.jpg

 

FIRST NATIONAL CORPORATION REPORTS RECORD FOURTH QUARTER AND ANNUAL 2025 EARNINGS

 

STRASBURG, Va., January 29, 2026 --- First National Corporation (the “Company” or “First National”) (NASDAQ: FXNC), the bank holding company of First Bank (the “Bank”), reported consolidated net income of $5.5 million and basic and diluted earnings per common share of $0.61 for the fourth quarter of 2025.  For the year ended December 31, 2025, the Company reported consolidated earnings of $17.7 million and basic and diluted earnings per common share of $1.97 and $1.96, respectively, and adjusted operating earnings(1) of $19.1 million and adjusted basic and diluted earnings per common share(1) of $2.13 and $2.12, respectively, for the year ended December 31, 2025.

 

“We are pleased to report a record fourth quarter of financial performance, as well as a record year. We spent 2025 integrating the Touchstone family and operations into our company, with a major focus on customer retention. The addition of experienced bankers in our Richmond, Roanoke, and Staunton markets helped support our net loan growth in the fourth quarter. We delivered a strong return to our shareholders as we increased our quarterly dividend in the fourth quarter 9.7% and grew our per share tangible book value 14% - all of which helped drive a stock price increase of 9.7% for the year. We are extremely pleased to deliver a double-digit return for our shareholders in 2025.” said Scott C. Harvard, President and Chief Executive Officer of First National.

 

FINANCIAL HIGHLIGHTS FOR FOURTH QUARTER 2025

 

  Basic earnings per share of $0.61 per share, compared to $0.62 in the previous period, up from ($0.10) one year prior
  Return on average assets of 1.06% compared to 1.09% in the previous period and (0.18%) one year prior
  Return on average equity of 11.86% compared to 12.43% in the previous period and (2.35%) one year prior
  Net interest margin, fully tax equivalent ("FTE")(1) of 3.95%, up from 3.84% in the previous period and 3.83% one year prior
  Asset quality improved with non-performing assets ("NPAs") declining to 0.32% of total loans
  Loan growth of $16.3 million for the quarter, a 4.6% annualized growth rate
  Noninterest bearing deposits of $509.9 million, or 28% of deposits, contributing to our low funding cost

 

FINANCIAL HIGHLIGHTS FOR 2025
 
  Basic earnings per share of $1.97 compared to $1.00 one year prior
  Return on average assets of 0.87% compared to 0.44% one year prior
  Return on average equity of 10.10% compared to 5.33% one year prior
  Net interest margin (FTE)(1) of 3.88% compared to 3.51% one year prior

 

NET INTEREST INCOME

 

For the fourth quarter of 2025, the Company’s net interest margin (FTE)(1) was 3.95%, compared to 3.84% for the third quarter of 2025 and 3.83% in the fourth quarter of 2024. The Company’s net interest margin (FTE)(1) for the fourth quarter of 2025 includes the impact of acquisition accounting fair value adjustments. Net accretion income related to acquisition accounting was $201 thousand, a 4-basis point incremental increase to the net interest margin for the fourth quarter ended December 31, 2025. Net accretion income related to acquisition accounting was $1.1 million for the year ended December 31, 2025, a 6-basis point incremental increase to the net interest margin. 

 

1

The quarterly impact of acquisition accretion and amortization in 2025 is reflected in the following table (dollars in thousands):

 

   

Loans

   

Deposits

   

Borrowings

   

Total

 

For the quarter ended March 31, 2025

  $ (194 )   $ 443     $ (285 )   $ (36 )

For the quarter ended June 30, 2025

    930       163       (186 )     907  

For the quarter ended September 30, 2025

    81       55       (93 )     43  

For the quarter ended December 31, 2025

    283       (10 )     (72 )     201  
    $ 1,100     $ 651     $ (636 )   $ 1,115  

 

Earning asset yields for the fourth quarter of 2025 decreased 2-basis points to 5.24% compared to the third quarter of 2025. Loan accretion increased in the fourth quarter compared to the prior quarter. For the fourth quarter of 2025, net interest income was $19.0 million, an increase of $657 thousand from $18.3 million in the third quarter of 2025 due to a slight increase in net accretion income combined with a decrease in interest expense on average interest-bearing liabilities.
 
ALLOWANCE AND PROVISION FOR CREDIT LOSSES

 

The Company recorded a $951 thousand provision for credit losses in the fourth quarter of 2025, compared to $193 thousand for the third quarter of 2025. The fourth quarter provision was comprised of a $923 thousand provision for credit losses on loans, and a $28 thousand provision for credit losses on unfunded commitments.  Net charge-offs totaled $651 thousand in the fourth quarter of 2025, compared to net charge-offs of $939 thousand in the third quarter of 2025 and net charge-offs of $1.33 million in the fourth quarter of 2024.

 

The allowance for credit losses on loans totaled $14.7 million, or 1.02% of total loans on December 31, 2025, compared to $14.4 million, or 1.01% of total loans on September 30, 2025, and $16.4 million, or 1.12% of total loans on December 31, 2024. The increase in allowance for credit losses from the prior period is primarily due to increased pooled loan balances as well as three new loans with specific reserves on individually analyzed loans added in the fourth quarter. The decrease in allowance for credit losses from the fourth quarter of 2024 was driven by lower individually analyzed loans balances following charge-offs recorded in 2025. The allowance for credit losses to NPA coverage increased to 316% on December 31, 2025, compared to 253% on September 30, 2025, and to 231% on December 31, 2024. 

 

NONINTEREST INCOME AND EXPENSE

 

Non-interest income increased $518 thousand to $5.0 million for the fourth quarter of 2025 from $4.5 million in the prior quarter.  Non-interest income increased 11.5% in the fourth quarter primarily due to increases in other income from the $895 thousand recovery from an acquired loan that was charged off prior to the acquisition of Touchstone. This increase in other income was offset by decreases in ATM and check card income, decreases in fees for other customer services, and no bargain purchase gain recognized compared to the prior quarter. 

 

Adjusted noninterest income(1), which excludes the bargain purchase gain ($304 thousand in the third quarter of 2025) and loan recovery ($895 thousand in the fourth quarter of 2025), decreased $73 thousand to $4.1 million for the fourth quarter of 2025 from $4.2 million in the prior quarter, due to nominal decreases in ATM and check card income and fees for other customer services.

 

Noninterest expense increased $343 thousand to $16.1 million for the fourth quarter of 2025 from $15.8 million in the prior quarter. Merger expense increased due to the one-time early lease termination for the now closed Raleigh loan production office acquired in the Touchstone merger. The Company is currently reviewing our total office footprint with plans to further improve operating leverage.

 

Adjusted operating noninterest expense(1), which excludes the Raleigh LPO lease termination ($127 thousand in the fourth quarter of 2025) and amortization of intangible assets ($442 thousand in the fourth quarter of 2025 and $442 thousand in the third quarter of 2025), increased $216 thousand to $15.6 million for the fourth quarter of 2025 from $15.3 million in the prior quarter, due to increases in equipment and other operating expense.

 

INCOME TAXES

 

Income tax expense was $1.39 million for the fourth quarter of 2025, compared to $1.27 million for the third quarter of 2025.  The effective tax rate of 20.2% for the fourth quarter of 2025 increased from the 18.6% in the third quarter of 2025.  This increased effective tax rate in the fourth quarter was driven by additional income tax expense of $78 thousand related to an adjustment to deferred tax assets related to the Touchstone acquisition partially offset by the final state tax refund for Touchstone.  Tax expense and the related effective tax rate for the third quarter of 2025 were reduced due to the $304 thousand adjustment to the bargain purchase gain related to the final Touchstone federal tax filing. 

 

2

 
BALANCE SHEET

 

On December 31, 2025, total assets were $2.039 billion, an increase of $7.9 million or 0.4% from September 30, 2025, and an increase of $28.4 million or 1.4% from December 31, 2024. Total assets were consistent with the prior quarter, and the increase from the prior year was driven by additional investment in securities available for sale. 
 
On December 31, 2025, loans held for investment ("LHFI") net of allowance totaled $1.435 billion, an increase of $16.3 million or 1.1% from $1.419 billion on September 30, 2025, and a decrease of $15.6 million or 1.1% from December 31, 2024. Loans grew by $17 million during the fourth quarter, the first quarter of net loan growth in 2025. 
 

On December 31, 2025, total investments were $326.0 million, an increase of $20.5 million or 6.7% from September 30, 2025, and an increase of $48.7 million or 17.6% from December 31, 2024. Available for sale ("AFS") securities totaled $217.5 million on December 31, 2025, and $196.5 million on September 30, 2025, and $163.8 million on December 31, 2024. The increases compared to the prior quarters were driven by security purchases exceeding portfolio cashflows. Total net unrealized losses on the AFS securities portfolio were $14.8 million on December 31, 2025, compared to $15.4 million on September 30, 2025, and $22.1 million on December 31, 2024. Held to maturity securities are carried at amortized cost and totaled $103.0 million on December 31, 2025, $104.6 million on September 30, 2025, and $109.8 million on December 31, 2024.

 

On December 31, 2025, total deposits were $1.800 billion, a decrease of $10.0 million or 0.6% from the prior quarter, and a decrease of $4.2 million or 0.2% from December 31, 2024. Overall, the deposit balances were consistent with the prior quarter and the prior year. There were $25.0 million in other borrowings with the Federal Home Loan Bank on December 31, 2025, compared to no other borrowings on September 30, 2025, or December 31, 2024.

 

LIQUIDITY

 
Liquidity sources available to the Bank, including interest-bearing deposits in banks, unpledged securities available for sale, at fair value, and available lines of credit totaled $743.0 million on December 31, 2025, $676.1 million on September 30, 2025, and $770.0 million on December 31, 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 $538.2 million on December 31, 2025, $555.0 million on September 30, 2025, and $537.0 million on December 31, 2024. Excluding municipal deposits that have collateral pledged, the estimated amount of uninsured customer deposits totaled $448.8 million on December 31, 2025, $473.4 million on September 30, 2025, and $445.5 million on December 31, 2024.

 

ASSET QUALITY

 

Overall NPAs improved over the previous period and previous year as previously reserved loans were charged off in the fourth quarter of 2025.  Management classifies NPAs as non-accrual loans and other real estate owned ("OREO"). NPAs as a percentage of total loans declined to 0.32% on December 31, 2025, down from 0.40% on September 30, 2025, and down from 0.48% on December 31, 2024.  NPAs decreased by $1.0 million to $4.7 million on December 31, 2025, compared to $5.7 million on September 30, 2025, and $7.1 million on December 31, 2024.

 

There were no loans past due over 90 days or more and still accruing interest on December 31, 2025, compared to $388 thousand on September 30, 2025, and $365 thousand on December 31, 2024. Loans past-due 30-89 days and still accruing interest increased to $3.8 million, or 0.26% of total loans on December 31, 2025, compared to $3.6 million, or 0.25% of total loans on September 30, 2025, and $3.1 million, or 0.21%, of total loans on December 31, 2024.  The health care provider portfolio continues to decline with $10.0 million in loan balances and $4.1 million in unamortized premiums, with $2.1 million on non-accrual which include specific reserves of $1.6 million. 

 

3

 

CAPITAL

 

During the fourth quarter of 2025, the Company declared and paid cash dividends of $0.17 per common share, compared to $0.155 in the third quarter of 2025 and $0.155 in the fourth quarter of 2024. Tangible book value per share(1) grew to $18.83 at December 31, 2025, from $18.26 per share at September 30, 2025, and $16.55 at December 31, 2024 primarily due to earnings and improvements in unrealized losses on available for sale securities, less dividends and corporate expenses paid.

 

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

 

First National Corporation (2)

Dec 31, 2025     Sep 30, 2025     Dec 31, 2024  

Total risk-based capital ratio

  14.53 %   15.15 %   14.57 %

Tier 1 risk-based capital ratio

  12.93 %   12.83 %   11.98 %

Common equity Tier 1 capital ratio

  12.30 %   12.20 %   11.35 %

Leverage ratio

  9.29 %   9.24 %   8.59 %

Tangible common equity to tangible assets (1)

  8.40 %   8.17 %   7.46 %

Tangible book value per share (1)

$ 18.83   $ 18.26   $ 16.55  
                   

First Bank

Dec 31, 2025   Sep 30, 2025   Dec 31, 2024  

Total risk-based capital ratio (3)

  13.64 %   13.40 %   12.34 %

Tier 1 risk-based capital ratio (3)

  12.59 %   12.36 %   11.19 %

Common equity Tier 1 capital ratio (3)

  12.59 %   12.36 %   11.19 %

Leverage ratio (3)

  9.13 %   8.88 %   7.95 %

Tangible common equity to tangible assets (1)

  8.51 %   8.18 %   7.14 %

  

During the fourth quarter of 2025, the Company redeemed $13 million in subordinated debt, at par, including redemptions on October 1, 2025 ($5 million) and November 15, 2025 ($8 million). There was no gain or loss recognized on these redemptions. These capital redemptions had minimal impact on the total risk-based capital ratio and should position the Company for improved profitability in future periods.

 

4

 

 

ABOUT FIRST NATIONAL CORPORATION

 

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

NON-GAAP FINANCIAL MEASURES

 

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

 

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

 

FORWARD-LOOKING STATEMENTS

 

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

 

 

 

CONTACTS

 

Scott C. Harvard

 

Brad E. Schwartz

President and CEO

 

Executive Vice President and CFO

(540) 545-7695

 

(540) 465-6130

sharvard@fbvirginia.com

 

bschwartz@fbvirginia.com

 

5

 

FIRST NATIONAL CORPORATION

Performance Summary

(in thousands)

(unaudited)

                                       
    For the Three Months Ended     For the Year Ended  
   

Dec 31, 2025

   

Sep 30, 2025

   

Dec 31, 2024

   

Dec 31, 2025

   

Dec 31, 2024

 

Income Statement

                                       

Interest and dividend income

                                       

Interest and fees on loans

  $ 21,513     $ 21,430     $ 21,516     $ 85,174     $ 63,483  

Interest on deposits in banks

    1,618       1,733       2,085       6,913       6,490  

Interest on federal funds sold

    1       1       189       41       189  

Taxable interest on securities

    1,734       1,562       1,284       5,923       4,733  

Tax-exempt interest on securities

    292       296       308       1,186       1,222  

Dividends

    66       65       104       260       202  

Total interest and dividend income

  $ 25,224     $ 25,087     $ 25,486     $ 99,497     $ 76,319  

Interest expense

                                       

Interest on deposits

  $ 5,929     $ 6,246     $ 6,415     $ 24,292     $ 20,964  

Interest on federal funds purchased

                1             1  

Interest on subordinated debt

    273       479       396       1,687       603  

Interest on junior subordinated debt

    67       67       68       266       270  

Interest on other borrowings

    3             247       6       2,029  

Total interest expense

  $ 6,272     $ 6,792     $ 7,127     $ 26,251     $ 23,867  

Net interest income

  $ 18,952     $ 18,295     $ 18,359     $ 73,246     $ 52,452  

Provision for credit losses

    951       193       4,750       2,887       7,850  

Net interest income after provision for credit losses

  $ 18,001     $ 18,102     $ 13,609     $ 70,359     $ 44,602  

Noninterest income

                                       

Service charges on deposit accounts

  $ 937     $ 985     $ 1,181     $ 3,955     $ 3,122  

ATM and check card fees

    1,124       1,336       792       4,584       3,305  

Wealth management fees

    936       910       903       3,611       3,617  

Fees for other customer services

    292       407       317       1,187       966  

Brokered mortgage fees

    190       166       90       649       252  

Income from bank owned life insurance

    383       284       264       1,144       755  

Net (losses) on securities available for sale

                (154 )           (115 )

Net gains on sale of loans held for sale

    3       5             8        

Bargain purchase gain

          304       2,920       304       2,920  

Net gain on subordinated debt payoff

                      80        

Other operating income

    1,153       103       131       1,496       1,558  

Total noninterest income

  $ 5,018     $ 4,500     $ 6,444     $ 17,018     $ 16,380  

Noninterest expense

                                       

Salaries and employee benefits

  $ 8,454     $ 8,487     $ 7,503     $ 33,663     $ 25,134  

Occupancy

    881       1,025       913       3,919       2,573  

Equipment

    1,282       1,056       1,123       4,420       3,131  

Marketing

    350       324       331       1,180       1,037  

Supplies

    207       158       186       780       489  

Legal and professional fees

    667       660       520       2,442       1,993  

ATM and check card expense

    570       569       385       2,115       1,508  

FDIC assessment

    258       305       285       1,292       860  

Bank franchise tax

    349       350       262       1,364       1,047  

Data processing expense

    501       495       684       2,262       1,404  

Amortization expense

    442       442       448       1,767       461  

Other real estate owned expense (income), net

                5       (7 )     15  

Net (gain) loss on disposal of premises and equipment

          (7 )                 47  

Merger expense

    127             7,316       2,159       8,107  

Other operating expense

    2,037       1,918       1,968       8,077       5,128  

Total noninterest expense

  $ 16,125     $ 15,782     $ 21,929     $ 65,433     $ 52,934  

Income (loss) before income taxes

  $ 6,894     $ 6,820     $ (1,876 )   $ 21,944     $ 8,048  

Income tax expense (benefit)

    1,390       1,270       (943 )     4,241       1,082  

Net income (loss)

  $ 5,504     $ 5,550     $ (933 )   $ 17,703     $ 6,966  

 

6

 

FIRST NATIONAL CORPORATION

Performance Summary

(in thousands, except share and per share data)

(unaudited)

                                       
    For the Three Months Ended     For the Year Ended  
   

Dec 31, 2025

   

Sep 30, 2025

   

Dec 31, 2024

   

Dec 31, 2025

   

Dec 31, 2024

 

Common Share and Per Common Share Data

                                       

Earnings (loss) per common share, basic

  $ 0.61     $ 0.62     $ (0.10 )   $ 1.97     $ 1.00  

Adjusted earnings per common share, basic (1)

  $ 0.62     $ 0.58     $ 0.66     $ 2.13     $ 2.10  

Weighted average shares, basic

    9,011,378       8,999,153       8,971,649       8,994,410       6,955,592  

Earnings (loss) per common share, diluted

  $ 0.61     $ 0.62     $ (0.10 )   $ 1.96     $ 1.00  

Adjusted earnings per common share, diluted (1)

  $ 0.62     $ 0.58     $ 0.66     $ 2.12     $ 2.10  

Weighted average shares, diluted

    9,030,437       9,023,185       8,994,315       9,015,480       6,971,089  

Shares outstanding at period end

    9,025,395       9,009,209       8,974,102       9,025,395       8,974,102  

Tangible book value per share at period end (1)

  $ 18.83     $ 18.26     $ 16.55     $ 18.83     $ 16.55  

Market price per share at period end

  $ 25.24     $ 22.68     $ 23.01     $ 25.24     $ 23.01  

Cash dividends declared

  $ 0.170     $ 0.155     $ 0.155     $ 0.635     $ 0.605  
                                         

Key Performance Ratios

                                       

Return on average assets (4)

    1.06 %     1.09 %     (0.18 %)     0.87 %     0.44 %

Adjusted return on average assets (1)(4)

    1.08 %     1.03 %     1.15 %     0.94 %     0.92 %

Return on average equity (4)

    11.86 %     12.43 %     (2.35 %)     10.10 %     5.33 %

Adjusted return on average equity (1)(4)

    12.08 %     11.75 %     15.01 %     10.92 %     11.19 %

Net interest margin (4)

    3.93 %     3.83 %     3.83 %     3.86 %     3.51 %

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

    3.95 %     3.84 %     3.83 %     3.88 %     3.51 %

Efficiency ratio (1)

    64.66 %     67.97 %     63.97 %     68.18 %     66.73 %
                                         

Average Balances

                                       

Average assets

  $ 2,061,973     $ 2,022,958     $ 2,051,578     $ 2,026,527     $ 1,597,150  

Average earning assets

    1,914,802       1,897,328       1,919,864       1,898,424       1,504,946  

Average noninterest deposits to total average deposits

    29.28 %     29.13 %     29.20 %     29.12 %     30.83 %

Average shareholders’ equity

  $ 184,167     $ 177,130       157,844     $ 175,264       130,715  
                                         

Asset Quality

                                       

Allowance for credit losses on loans to nonperforming assets

    316.27 %     253.37 %     230.63 %     316.27 %     230.63 %

Allowance for credit losses on loans to period end loans

    1.02 %     1.01 %     1.12 %     1.02 %     1.12 %

Nonperforming assets to period end loans

    0.32 %     0.40 %     0.48 %     0.32 %     0.48 %

Loan charge-offs

  $ 753     $ 1,027     $ 1,432     $ 4,805     $ 4,033  

Loan recoveries

    102       88       98       366       283  

Net charge-offs

    651       939       1,334       4,439       3,750  

Non-accrual loans

    4,654       5,702       7,058       4,654       7,058  

Other real estate owned, net

                53             53  

Nonperforming assets

    4,654       5,702       7,111       4,654       7,111  

Loans 30 to 89 days past due, accruing

    3,830       3,580       3,085       3,830       3,085  

Loans over 90 days past due, accruing

          388       365             365  
                                         

Capital Ratios (5)

                                       

Total capital

  $ 201,622     $ 194,910     $ 181,449     $ 201,622     $ 181,449  

Tier 1 capital

    186,193       179,781       164,454       186,193       164,454  

Common equity Tier 1 capital

    186,193       179,781       164,454       186,193       164,454  

Total capital to risk-weighted assets (3)

    13.64 %     13.40 %     12.34 %     13.64 %     12.34 %

Tier 1 capital to risk-weighted assets (3)

    12.59 %     12.36 %     11.19 %     12.59 %     11.19 %

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

    12.59 %     12.36 %     11.19 %     12.59 %     11.19 %

Leverage ratio (3)

    9.13 %     8.88 %     7.95 %     9.13 %     7.95 %
7

 

FIRST NATIONAL CORPORATION

Performance Summary

(in thousands)

(unaudited)

                                       
   

For the Period Ended

 
   

Dec 31, 2025

   

Sep 30, 2025

   

Jun 30, 2025

   

Mar 31, 2025

   

Dec 31, 2024

 

Balance Sheet

                                       

Cash and due from banks

  $ 20,836     $ 23,716     $ 34,435     $ 27,432     $ 24,916  

Interest-bearing deposits in banks

    140,074       165,601       159,880       178,600       137,958  

Cash and cash equivalents

  $ 160,910     $ 189,317     $ 194,315     $ 206,032     $ 162,874  

Securities available for sale, at fair value

    217,538       196,476       187,579       160,976       163,847  

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

    102,872       104,608       106,430       108,292       109,741  

Restricted securities, at cost

    5,624       4,436       5,624       4,436       3,741  

Loans, net of allowance for credit losses

    1,435,026       1,418,750       1,428,251       1,435,895       1,450,604  

Other real estate owned, net

                            53  

Premises and equipment, net

    34,561       34,107       34,530       34,609       34,824  

Accrued interest receivable

    6,430       6,238       6,143       6,126       6,020  

Bank owned life insurance

    38,577       38,652       38,367       38,136       37,873  

Goodwill

    3,030       3,030       3,030       3,030       3,030  

Core deposit intangibles, net

    13,219       13,661       14,102       14,544       14,986  

Other assets

    20,907       21,479       23,070       21,270       22,688  

Total assets

  $ 2,038,694     $ 2,030,754     $ 2,041,441     $ 2,033,346     $ 2,010,281  
                                         

Noninterest-bearing demand deposits

  $ 509,874     $ 511,482     $ 541,204     $ 540,387     $ 520,153  

Savings and interest-bearing demand deposits

    926,579       931,241       900,658       922,197       924,880  

Time deposits

    363,095       366,860       361,304       362,392       358,745  

Total deposits

  $ 1,799,548     $ 1,809,583     $ 1,803,166     $ 1,824,976     $ 1,803,778  

Other borrowings

    25,000             25,000              

Subordinated debt, net

    8,312       21,241       21,148       21,461       21,176  

Junior subordinated debt

    9,279       9,279       9,279       9,279       9,279  

Accrued interest payable and other liabilities

    10,359       9,442       9,316       8,955       9,517  

Total liabilities

  $ 1,852,498     $ 1,849,545     $ 1,867,909     $ 1,864,671     $ 1,843,750  
                                         

Common stock

    11,282       11,262       11,236       11,233       11,218  

Surplus

    78,216       78,187       77,578       77,354       77,058  

Retained earnings

    108,937       104,964       100,810       97,152       96,947  

Accumulated other comprehensive (loss), net

    (12,239 )     (13,204 )     (16,092 )     (17,064 )     (18,692 )

Total shareholders’ equity

  $ 186,196     $ 181,209     $ 173,532     $ 168,675     $ 166,531  

Total liabilities and shareholders’ equity

  $ 2,038,694     $ 2,030,754     $ 2,041,441     $ 2,033,346     $ 2,010,281  
                                         

Loan Portfolio

                                       

Real estate loans:

                                       

Construction and land development

  $ 88,424     $ 78,470     $ 78,169     $ 81,596     $ 84,480  

Secured by farmland

    11,879       12,812       12,514       12,314       14,133  

Secured by 1-4 family residential

    527,282       533,458       544,577       550,183       547,576  

Other real estate loans

    685,099       671,723       667,550       653,367       658,029  

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

    117,256       117,047       119,910       131,539       140,393  

Consumer installment loans

    8,419       8,358       8,113       8,034       7,582  

Deposit overdrafts

    543       535       454       486       450  

All other loans

    10,843       10,794       12,150       13,111       14,361  

Total loans

  $ 1,449,745     $ 1,433,197     $ 1,443,437     $ 1,450,630     $ 1,467,004  

Allowance for credit losses

    (14,719 )     (14,447 )     (15,186 )     (14,735 )     (16,400 )

Loans, net

  $ 1,435,026     $ 1,418,750     $ 1,428,251     $ 1,435,895     $ 1,450,604  
8

 

FIRST NATIONAL CORPORATION

Average Balances, Yields and Rates Paid

(in thousands)

(unaudited)

Three Months Ended

 
 

December 31, 2025

   

September 30, 2025

   

December 31, 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

$ 261,463   $ 1,735     2.63 %   $ 242,797   $ 1,562     2.55 %   $ 222,869   $ 1,284     2.29 %

Tax-exempt (1)

  52,441     370     2.80 %     51,493     375     2.89 %     52,943     391     2.93 %

Restricted

  4,449     66     5.88 %     4,436     65     5.80 %     3,773     104     10.96 %

Total securities

$ 318,353   $ 2,171     2.70 %   $ 298,726   $ 2,002     2.66 %   $ 279,585   $ 1,779     2.53 %

Loans:

                                                         

Taxable

$ 1,431,171   $ 21,468     5.95 %   $ 1,437,946   $ 21,386     5.90 %   $ 1,446,432   $ 21,447     5.90 %

Tax-exempt (1)

  3,565     57     6.32 %     3,473     55     6.29 %     5,193     88     6.74 %

Total loans

$ 1,434,736   $ 21,525     5.95 %   $ 1,441,419   $ 21,441     5.90 %   $ 1,451,625   $ 21,535     5.90 %

Federal funds sold

  33               55               16,963     188     4.42 %

Interest-bearing deposits with other institutions

  161,680     1,618     3.97 %     157,128     1,734     4.38 %     171,692     2,085     4.83 %

Total earning assets

$ 1,914,802   $ 25,314     5.24 %   $ 1,897,328   $ 25,177     5.26 %   $ 1,919,865   $ 25,587     5.30 %

Less: allowance for credit losses on loans

  (14,883 )                 (15,378 )                 (16,781 )            

Total non-earning assets

  162,054                   141,008                   148,495              

Total assets

$ 2,061,973                 $ 2,022,958                 $ 2,051,579              

Liabilities and Shareholders’ Equity

                                                         

Interest bearing deposits:

                                                         

Checking

$ 401,385   $ 1,185     1.17 %   $ 376,344   $ 1,256     1.32 %   $ 369,546   $ 1,314     1.41 %

Regular savings

  207,169     183     0.35 %     209,909     208     0.39 %     212,738     171     0.32 %

Money market accounts

  331,288     1,656     1.98 %     330,115     1,882     2.26 %     359,708     2,320     2.57 %

Time deposits

  365,961     2,905     3.15 %     363,702     2,900     3.16 %     355,181     2,610     2.92 %

Total interest-bearing deposits

$ 1,305,803   $ 5,929     1.80 %   $ 1,280,070   $ 6,246     1.94 %   $ 1,297,173   $ 6,415     1.97 %

Federal funds purchased

  1                             6          

Subordinated debt

  12,167     274     8.94 %     21,304     479     8.92 %     17,131     395     9.17 %

Junior subordinated debt

  9,279     67     2.87 %     9,279     66     2.83 %     9,279     68     2.94 %

Other borrowings

  272     3     3.93 %             0.00 %     20,109     248     4.90 %

Total interest-bearing liabilities

$ 1,327,522   $ 6,273     1.87 %   $ 1,310,653   $ 6,791     2.06 %   $ 1,343,698   $ 7,126     2.11 %

Non-interest bearing liabilities

                                                         

Demand deposits

  540,640                   526,240                   534,951              

Other liabilities

  9,644                   8,935                   15,086              

Total liabilities

$ 1,877,806                 $ 1,845,828                 $ 1,893,735              

Shareholders’ equity

  184,167                   177,130                   157,844              

Total liabilities and Shareholders’ equity

$ 2,061,973                 $ 2,022,958                 $ 2,051,579              

Net interest income (1)

      $ 19,041                 $ 18,386                 $ 18,461        

Interest rate spread (1)

              3.37 %                 3.21 %                 3.19 %

Cost of funds

              1.33 %                 1.47 %                 1.51 %

Interest expense as a percent of average earning assets

              1.30 %                 1.42 %                 1.48 %

Net interest margin FTE (1)

              3.95 %                 3.84 %                 3.83 %
9

FIRST NATIONAL CORPORATION

Average Balances, Yields and Rates Paid

(in thousands)

(unaudited)

  Year Ended  
   

December 31, 2025

   

December 31, 2024

 
   

Average Balance

   

Interest Income/ Expense

   

Yield / Rate (7)

   

Average Balance

   

Interest Income/ Expense

   

Yield / Rate (7)

 

Assets

                                               

Securities:

                                               

Taxable

  $ 236,181     $ 5,923       2.51 %   $ 221,611     $ 4,733       2.14 %

Tax-exempt (1)

    51,613       1,502       2.91 %     53,289       1,547       2.90 %

Restricted

    4,377       260       5.94 %     2,522       202       8.01 %

Total securities

  $ 292,171     $ 7,685       2.63 %   $ 277,422     $ 6,482       2.34 %

Loans:

                                               

Taxable

  $ 1,441,319     $ 84,982       5.90 %   $ 1,096,312     $ 63,320       5.78 %

Tax-exempt (1)

    3,978       244       6.13 %     2,561       206       8.04 %

Total loans

  $ 1,445,297     $ 85,226       5.90 %   $ 1,098,873     $ 63,526       5.78 %

Federal funds sold

    892       40       4.52 %     4,244       189       4.44 %

Interest-bearing deposits with other institutions

    160,064       6,913       4.32 %     124,407       6,490       5.22 %

Total earning assets

  $ 1,898,424     $ 99,864       5.26 %   $ 1,504,946     $ 76,687       5.10 %

Less: allowance for credit losses on loans

    (15,437 )                     (13,381 )                

Total non-earning assets

    143,540                       105,585                  

Total assets

  $ 2,026,527                     $ 1,597,150                  

Liabilities and Shareholders’ Equity

                                               

Interest bearing deposits:

                                               

Checking

  $ 377,944     $ 4,880       1.29 %   $ 278,558     $ 4,870       1.75 %

Regular savings

    210,510       756       0.36 %     160,795       292       0.18 %

Money market accounts

    332,467       7,370       2.22 %     294,818       8,265       2.80 %

Time deposits

    363,641       11,286       3.10 %     239,590       7,537       3.15 %

Total interest-bearing deposits

  $ 1,284,562     $ 24,292       1.89 %   $ 973,761     $ 20,964       2.15 %

Federal funds purchased

    1                   2              

Subordinated debt

    20,308       1,688       8.31 %     8,889       603       6.78 %

Junior subordinated debt

    9,279       266       2.86 %     9,279       270       2.91 %

Other borrowings

    137       6       4.28 %     42,486       2,029       4.78 %

Total interest-bearing liabilities

  $ 1,314,287     $ 26,252       2.00 %   $ 1,034,417     $ 23,866       2.31 %

Non-interest bearing liabilities

                                               

Demand deposits

    527,756                       422,981                  

Other liabilities

    9,220                       9,037                  

Total liabilities

  $ 1,851,263                     $ 1,466,435                  

Shareholders’ equity

    175,264                       130,715                  

Total liabilities and Shareholders’ equity

  $ 2,026,527                     $ 1,597,150                  

Net interest income (1)

          $ 73,612                     $ 52,821          

Interest rate spread (1)

                    3.26 %                     2.79 %

Cost of funds

                    1.43 %                     1.64 %

Interest expense as a percent of average earning assets

                    1.38 %                     1.59 %

Net interest margin FTE (1)

                    3.88 %                     3.51 %

 

10

FIRST NATIONAL CORPORATION

Non-GAAP Reconciliation

(in thousands, except share and per share data)

(unaudited)

                                       
    For the Three Months Ended     For the Year Ended  
   

Dec 31, 2025

   

Sep 30, 2025

   

Dec 31, 2024

   

Dec 31, 2025

   

Dec 31, 2024

 

Operating Net Income

                                       

Net income (GAAP)

  $ 5,504     $ 5,550     $ (933 )   $ 17,703     $ 6,966  

Add: Merger-related expenses

    127             7,316       2,159       8,107  

Add: Day 2 Non-PCD Provision

                3,931             3,931  

Subtract: Bargain purchase gain

          (304 )     (2,920 )     (304 )     (2,920 )

Subtract: Tax effect of adjustment (5)

    (27 )     64       (1,439 )     (417 )     (1,463 )

Adjusted operating net income (non-GAAP)

  $ 5,604     $ 5,310     $ 5,955     $ 19,141     $ 14,621  
                                         

Adjusted Earnings Per Share, Basic

                                       

Weighted average shares, basic

    9,011,378       8,999,153       8,971,649       8,994,410       6,955,592  

Basic earnings (loss) per share (GAAP)

  $ 0.61     $ 0.62     $ (0.10 )   $ 1.97     $ 1.00  

Adjusted earnings per share, basic (non-GAAP)

  $ 0.62     $ 0.58     $ 0.66     $ 2.13     $ 2.10  
                                         

Adjusted Earnings Per Share, Diluted

                                       

Weighted average shares, diluted

    9,030,437       9,023,185       8,994,315       9,015,480       6,971,089  

Diluted earnings (loss) per share (GAAP)

  $ 0.61     $ 0.62     $ (0.10 )   $ 1.96     $ 1.00  

Adjusted diluted earnings per share (non-GAAP)

  $ 0.62     $ 0.58     $ 0.66     $ 2.12     $ 2.10  
                                         

Adjusted Pre-Provision, Pre-Tax Earnings

                                       

Net interest income

  $ 18,952     $ 18,295     $ 18,359     $ 73,246     $ 52,452  

Total noninterest income

    5,018       4,500       6,444       17,018       16,380  

Net revenue

  $ 23,970     $ 22,795     $ 24,803     $ 90,264     $ 68,832  

Total noninterest expense

    16,125       15,782       21,929       65,433       52,934  

Pre-provision, pre-tax earnings

  $ 7,845     $ 7,013     $ 2,874     $ 24,831     $ 15,898  

Add: Merger expenses

    127             7,316       2,159       8,107  

Add: Day 2 Non-PCD Provision

                3,931             3,931  

Subtract: Bargain purchase gain

          (304 )     (2,920 )     (304 )     (2,920 )

Adjusted pre-provision, pre-tax earnings

  $ 7,972     $ 6,709     $ 11,201     $ 26,686     $ 25,016  
                                         

Adjusted Performance Ratios

                                       

Average assets

  $ 2,061,973     $ 2,022,958     $ 2,051,578     $ 2,026,527     $ 1,597,150  

Return on average assets (GAAP)

    1.06 %     1.09 %     (0.18 %)     0.87 %     0.44 %

Adjusted return on average assets (non-GAAP)

    1.08 %     1.03 %     1.15 %     0.94 %     0.92 %
                                         

Average shareholders’ equity

  $ 184,167     $ 177,130     $ 157,844     $ 175,264     $ 130,715  

Return on average equity (GAAP)

    11.86 %     12.43 %     (2.35 %)     10.10 %     5.33 %

Adjusted return on average equity (non-GAAP)

    12.08 %     11.75 %     15.01 %     10.92 %     11.19 %
                                         

Net Interest Margin

                                       

Net interest income

  $ 18,952     $ 18,295     $ 18,359     $ 73,246     $ 52,452  

Tax-equivalent net interest income (non-GAAP)

    19,041       18,385       18,461       73,612       52,821  

Average earning assets

    1,914,802       1,897,328       1,919,864       1,898,424       1,504,946  

Net interest margin

    3.93 %     3.83 %     3.80 %     3.86 %     3.49 %

Net interest margin fully tax equivalent (non-GAAP)

    3.95 %     3.84 %     3.83 %     3.88 %     3.51 %

 

11

FIRST NATIONAL CORPORATION

Non-GAAP Reconciliation

(in thousands)

(unaudited)

 

For the Three Months Ended

   

For the Year Ended

 
   

Dec 31, 2025

   

Sep 30, 2025

   

Dec 31, 2024

   

Dec 31, 2025

   

Dec 31, 2024

 

Adjusted Noninterest Income

                                       

Total noninterest income

  $ 5,018     $ 4,500     $ 6,444     $ 17,018     $ 16,380  

Subtract: bargain purchase gain

          (304 )     (2,920 )     (304 )     (2,920 )

Subtract: loan recovery

    (895 )                 (895 )      

Net revenue

  $ 4,123     $ 4,196     $ 3,524     $ 15,819     $ 13,460  
                                         

Adjusted Operating Noninterest Expense

                                       

Total noninterest expense

  $ 16,125     $ 15,782     $ 21,929     $ 65,433     $ 52,934  

Subtract: merger expenses

    (127 )           (7,316 )     (2,159 )     (8,107 )

Subtract: amortization expense

    (442 )     (442 )     (448 )     (1,767 )     (461 )

Adjusted operating noninterest expense

  $ 15,556     $ 15,340     $ 14,165     $ 61,507     $ 44,366  
                                         

Efficiency Ratio

                                       

Total noninterest expense (GAAP)

  $ 16,125     $ 15,782     $ 21,929     $ 65,433     $ 52,934  

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

                (5 )     7       (15 )

Subtract: amortization of intangibles

    (442 )     (442 )     (448 )     (1,767 )     (461 )

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

          9       3       16       (47 )

Subtract: merger expenses

    (127 )           (7,316 )     (2,159 )     (8,107 )

Adjusted operating non-interest expense (non-GAAP)

  $ 15,556     $ 15,349     $ 14,163     $ 61,530     $ 44,304  

Tax-equivalent net interest income (non-GAAP)

  $ 19,041     $ 18,385     $ 18,461     $ 73,612     $ 52,821  

Total noninterest income (GAAP)

    5,018       4,500       6,444       17,018       16,380  

Subtract: net gain on subordinated debt payoff

                      (80 )      

Subtract: bargain purchase gain

          (304 )     (2,920 )     (304 )     (2,920 )

Add/Subtract: securities losses (gains), net

                154             115  

Adjusted income for efficiency ratio (non-GAAP)

  $ 24,059     $ 22,581     $ 22,139     $ 90,246     $ 66,396  
                                         

Efficiency ratio (non-GAAP)

    64.66 %     67.97 %     63.97 %     68.18 %     66.73 %

 

12

FIRST NATIONAL CORPORATION

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

(unaudited)

                                       
    For the Three Months Ended     For the Year Ended  
   

Dec 31, 2025

   

Sep 30, 2025

   

Dec 31, 2024

   

Dec 31, 2025

   

Dec 31, 2024

 

Tax-Equivalent Net Interest Income

                                       

GAAP measures:

                                       

Interest income – loans

  $ 21,513     $ 21,430     $ 21,516     $ 85,174     $ 63,483  

Interest income – investments and other

    3,711       3,657       3,970       14,323       12,836  

Interest expense – deposits

    (5,929 )     (6,246 )     (6,415 )     (24,292 )     (20,964 )

Interest expense – federal funds purchased

                (1 )           (1 )

Interest expense – subordinated debt

    (273 )     (479 )     (396 )     (1,687 )     (603 )

Interest expense – junior subordinated debt

    (67 )     (67 )     (68 )     (266 )     (270 )

Interest expense – other borrowings

    (3 )           (247 )     (6 )     (2,029 )

Net interest income

  $ 18,952     $ 18,295     $ 18,359     $ 73,246     $ 52,452  

Non-GAAP measures:

                                       

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

  $ 12     $ 11     $ 18     $ 51     $ 43  

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

    77       79       84       315       326  

Tax benefit realized on non-taxable interest income

  $ 89     $ 90     $ 102     $ 366     $ 369  

Tax-equivalent net interest income

  $ 19,041     $ 18,385     $ 18,461     $ 73,612     $ 52,821  
                                         

Tangible Common Equity and Tangible Assets

                                       

Total assets (GAAP)

  $ 2,038,694     $ 2,030,754     $ 2,010,281     $ 2,038,694     $ 2,010,281  

Subtract: goodwill

    (3,030 )     (3,030 )     (3,030 )     (3,030 )     (3,030 )

Subtract: core deposit intangibles, net

    (13,219 )     (13,661 )     (14,986 )     (13,219 )     (14,986 )

Tangible assets (Non-GAAP)

  $ 2,022,445     $ 2,014,063     $ 1,992,265     $ 2,022,445     $ 1,992,265  
                                         

Total shareholders’ equity (GAAP)

  $ 186,196     $ 181,209     $ 166,531     $ 186,196     $ 166,531  

Subtract: goodwill

    (3,030 )     (3,030 )     (3,030 )     (3,030 )     (3,030 )

Subtract: core deposit intangibles, net

    (13,219 )     (13,661 )     (14,986 )     (13,219 )     (14,986 )

Tangible common equity (Non-GAAP)

  $ 169,947     $ 164,518     $ 148,515     $ 169,947     $ 148,515  
                                         

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

    8.40 %     8.17 %     7.45 %     8.40 %     7.45 %
                                         

Tangible Book Value Per Share

                                       

Tangible common equity (non-GAAP)

  $ 169,947     $ 164,518     $ 148,515     $ 169,947     $ 148,515  

Common shares outstanding, ending

    9,025,395       9,009,209       8,974,102       9,025,395       8,974,102  

Tangible book value per share (non-GAAP)

  $ 18.83     $ 18.26     $ 16.55     $ 18.83     $ 16.55  

 

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

 

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

 

(3) All ratios on December 31, 2025, are estimates and subject to change pending the Bank's filing of its Call Report. All other periods are presented as filed.

 

(4) Ratios are annualized. 

 

(5) Capital ratios presented are for First Bank.

 

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

 

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

 

13