Please wait

 

 

img160341895_0.jpg

PO Box 9005

Quakertown, PA 18951-9005

215.538.5600

800.491.9070

QNBBank.com

 

 

FOR IMMEDIATE RELEASE

 

 

QNB CORP. REPORTS

EARNINGS FOR THIRD QUARTER 2025

 

QUAKERTOWN, PA (October 28, 2025) QNB Corp. (the “Company” or “QNB”) (OTCQX: QNBC), the parent company of QNB Bank (the “Bank”), reported net income for the third quarter of 2025 of $3,648,000 or $0.98 per share on a diluted basis. This compares to net income of $3,338,000, or $0.91 per share on a diluted basis, for the same period in 2024. For the nine months ended September 30, 2025, QNB reported net income of $10,109,000, or $2.72 per share on a diluted basis. This compares to net income of $8,397,000, or $2.29 per share on a diluted basis, reported for the same period in 2024. For both the three- and nine-month periods of 2025, net income included merger-related cost of $519,000. The merger-related costs are significant one-time costs and are not normal recurring operating expenses. Diluted earnings per share excluding the impact of the merger-related cost for the three- and nine-month periods of 2025 was $1.09 and $2.83, respectively*.

 

On September 23, 2025, QNB Corp. and The Victory Bancorp, Inc. ("Victory") announced they have entered into a definitive agreement under which QNB will acquire Victory in an all-stock transaction, creating a bank holding company with nearly $2.4 billion in assets. Upon the completion of the merger, the pro-forma post-merger shareholder ownership split would be approximately 76.4% for QNB and 23.6% for Victory. The transaction is expected to close in the fourth quarter of 2025 or first quarter of 2026, subject to satisfaction of customary closing conditions, including regulatory approvals and approval from both QNB and Victory shareholders.

 

For the third quarter ended September 30, 2025, the annualized rate of return on average assets and average shareholders’ equity was 0.76% and 12.49%, respectively, compared with 0.74% and 13.25%, respectively, for the third quarter 2024. Return on average assets, excluding the impact of the merger-related cost, for the three- and nine-month periods of 2025 was 0.85% and 0.74%, respectively*. Return on average equity, excluding the impact of the merger-related cost, for the three- and nine-month periods of 2025 was 13.89% and 12.68%, respectively*.

 

* QNB uses non-GAAP financial information in its analysis of performance. These non-GAAP ratios and calculations provide a better understanding of ongoing operations and comparability with prior period results by showing the effects of significant gains and charges in the periods presented. QNB believes that investors may use these non-GAAP measures to analyze QNB’s financial performance without the impact of unusual items or events that may obscure trends. This non-GAAP data is not a substitute for GAAP results and should be considered in addition to results prepared in accordance with GAAP. Non-GAAP financial measures include risks as companies might calculate these measures differently and persons might disagree as to the appropriateness of items included in these measures. Please see attached table "Impact of Merger-Related Costs--GAAP to Non-GAAP Measure Reconciliation."

 

 

The operating performance of the Bank, a wholly-owned subsidiary of QNB Corp., improved for the quarter ended September 30, 2025, in comparison with the same period in 2024, due primarily to


improvement in the interest margin causing a $2,458,000 increase in net interest income, a $187,000 increase in non-interest income and a reduction in the provision for credit losses on loans and unfunded commitments of $66,000; this was partly offset by an increase in non-interest expense of $909,000. The change in contribution from QNB Corp. for the quarter ended September 30, 2025, compared with the same period in 2024, is primarily due to a decrease in net interest income of $597,000, related to the subordinated debt issuance in 2024, an increase in non-interest expense of $642,000, primarily due to merger-related expenses, and a decrease of $302,000 in non-interest income due to realized and unrealized gains on the equity portfolio in 2024 compared to none in 2025.

The following table presents disaggregated net income (loss):

 

Three months ended,

 

 

 

 

 

Nine months ended,

 

 

 

 

 

9/30/2025

 

 

9/30/2024

 

 

Variance

 

 

9/30/2025

 

 

9/30/2024

 

 

Variance

 

QNB Bank

$

4,837,000

 

 

$

3,394,000

 

 

$

1,443,000

 

 

$

12,808,000

 

 

$

8,466,000

 

 

$

4,342,000

 

QNB Corp

 

(1,189,000

)

 

 

(56,000

)

 

 

(1,133,000

)

 

 

(2,699,000

)

 

 

(69,000

)

 

 

(2,630,000

)

Consolidated net income

$

3,648,000

 

 

$

3,338,000

 

 

$

310,000

 

 

$

10,109,000

 

 

$

8,397,000

 

 

$

1,712,000

 

 

Total assets as of September 30, 2025 were $1,903,244,000 compared with $1,870,894,000 at December 31, 2024. Total cash and cash equivalents increased $15,618,000, or 30.8%, to $66,331,000, primarily due to increases in customer deposits. Loans receivable increased $30,481,000, or 2.5%, to $1,246,529,000. Total deposits increased $52,999,000, or 3.3%, to $1,681,540,000. Long-term borrowing declined $30,000,000.

“We are pleased to share another quarter of strong performance, fueled by sustained growth in Net Interest Income and continued increases in both loan and deposit balances, said Dave Freeman, President and Chief Executive Officer. Freeman continued, our stable credit environment reflects the continued resilience of consumers and businesses as they adapt to ongoing economic pressures, including tariffs and inflation. This quarter also marked a pivotal milestone for our company with the announcement of our strategic merger with Victory Bancorp. This exciting move strengthens our long-term growth strategy and enhances our ability to deliver greater value to our communities and shareholders alike.”

 

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended September 30, 2025 totaled $12,998,000, an increase of $1,871,000, from the same period in 2024. Net interest margin was 2.72% for the third quarter of 2025 and 2.48% for the same period in 2024. Net interest margin was 2.64% for the nine months ended September 30, 2025, compared with 2.45% for the same period in 2024.

 

The yield on earning assets was 4.91% for the third quarter of 2025, compared with 4.86% in the third quarter of 2024; an increase of five basis points. For the nine-month period ended September 30, 2025, the yield on earning assets was 4.87%, compared with 4.71% for the same period in 2024.


The cost of interest-bearing liabilities was 2.64% for the third quarter ended September 30, 2025, compared with 2.90% for the same period in 2024, a decrease of 26 basis points. For the nine-month period ended September 30, 2025, the cost of interest-bearing liabilities was 2.70% compared with 2.77% for the same period in 2024.

 

Proceeds from the growth in average deposits and the issuance of subordinated debt over the past year were invested in loans, higher-yielding securities and used to pay down long-term borrowings. Loan growth was primarily in commercial real estate, which comprised 45.8% of average earning assets


in the nine months of 2025 compared with 45.3% for the same period in 2024, and the increases in both rates and volume in commercial real estate loans majorly contributed to the 27 basis-point increase in the yield on loans. The increase in the available-for-sale investments portfolio was primarily in corporate debt securities. The 11-basis point increase in rate on investments was primarily due to the 66-basis point increase in the yield on corporate debt securities. The average rate paid on interest-bearing deposits decreased 27 basis points; this partly offset by the issuance of subordinated debt, resulting in a decrease in the cost of funds of seven basis points.

 

Asset Quality, Provision for Credit Losses on Loans and Allowance for Credit Losses

QNB recorded a $98,000 in the provision for credit losses on loans in the third quarter of 2025 compared to a $154,000 provision in the third quarter of 2024. QNB recorded a provision of $504,000 in the provision for credit losses on loans for the nine-month ended September 30, 2025 compared to a $193,000 provision for the same period of 2024. QNB's allowance for credit losses on loans of $9,255,000 represents 0.74% of loans receivable at September 30, 2025, compared to $8,744,000, or 0.72% of loans receivable at December 31, 2024. The two-basis point increase in the allowance for credit losses on loans was primarily due to reserves for collateral dependent loans partly offset by an improvement in the economic outlook. Net loan charge-offs were $12,000 for the quarter ended September 30, 2025, compared with charge-offs of $25,000 for the same period in 2024. Annualized net loan charge-offs for the quarter ended September 30, 2025 were 0.00% and annualized net loan charge-offs were 0.01% for the quarter ended September 30, 2024, of average loans receivable, respectively. Net loan recoveries were $7,000 for the nine months ended September 30, 2025, compared with charge-offs of $58,000 for the same period in 2024. Annualized net loan recoveries for the nine months ended September 30, 2025 were 0.00% compared to annualized net charge-offs of 0.01% for the same period in 2024, of average loans receivable, respectively.

 

Total non-performing loans, which represent loans on non-accrual status and loans past due 90 days or more and still accruing interest, were $8,947,000, or 0.72% of loans receivable at September 30, 2025, compared with $1,975,000, or 0.16% of loans receivable at December 31, 2024. The increase was primarily due to one commercial customer relationship. In cases where there is a collateral shortfall on non-accrual loans, specific reserves have been established based on updated collateral values even if the borrower continues to pay in accordance with the terms of the agreement. At September 30, 2025, $7,777,000, or approximately 87% of the loans classified as non-accrual, are current or past due less than 30 days. Commercial loans classified as substandard or doubtful loans totaled $34,973,000 at September 30, 2025, compared with $34,301,000 at December 31, 2024; these were comprised primarily of commercial real estate loans.

Non-Interest Income

Total non-interest income was $1,847,000 for the third quarter of 2025 compared with $1,967,000 for the same period in 2024. There were no realized and unrealized gain/loss on securities for the quarter ended September 30, 2025 compared to a net gain of $367,000 in the same period in 2024. Excluding the net realized and unrealized gains on securities, non-interest income increased $247,000, or 15.4%. During the third quarter of 2024 QNB Corp. sold equity securities at a gain of $224,000.

 

Fees for service to customers increased $52,000 for the quarter ended September 30, 2025, as overdraft fees increased $37,000 and other deposit-related fees increased $15,000. ATM and debit card increased $85,000 due to volume. Retail brokerage and advisory income increased $57,000 to $196,000 for the same period. Gains on sales of loans increased $22,000 due to volume of sales. Other non-interest income increased $31,000 for the same period due to an increase in letter of credit fees of $12,000 and a loss on premises and equipment disposals in 2024 of $18,000.

 


For the nine months ended September 30, 2025, non-interest income was $5,083,000 a decrease of $185,000 compared to the same period in 2024, primarily due to the change in fair value of the equities portfolio of $1,129,000 in 2024. QNB completed the exchange offer to convert the Bank's Visa B-1 shares to B-2 and C shares in the second quarter of 2024; the fair value of the Visa C shares was a gain of $1,419,000 at September 30, 2024. Realized loss on sale of securities in 2024 was $495,000. Excluding the net realized and unrealized gains on securities, non-interest income increased $449,000, or 9.7%. Net gain on sale of loans increased $31,000 when comparing the nine months ended September 30, 2025 with the same period in 2024. Increases in non-interest income for the nine months ended September 30, 2025 compared to the same period in 2024 comprise: fees for services to customers, ATM and debit card fees and retail brokerage and advisory, which increased $137,000, $124,000 and $119,000, respectively. Other non-interest income increased $38,000 due primarily to increases in letter of credit fees and title insurance company income partly offset by a decrease in merchant servicing income.

Non-Interest Expense

Total non-interest expense was $10,182,000 for the third quarter of 2025 compared with $8,636,000 for the same period in 2024. Excluding merger-related costs, noninterest expense increased $1,027,000 or 11.9% for the third quarter of 2025, compared to the same period in 2024. Salaries and benefits expense increased $598,000, or 12.9%, to $5,248,000 when comparing the two quarters. Salary expense and related payroll taxes increased $407,000, or 9.7%, to $4,616,000 during the third quarter of 2025 compared to the same period in 2024, primarily due to pay increases. Benefits expense increased $191,000, or 43.3%, when comparing the two periods primarily due to increase in medical costs due to timing as year-to-date costs are down $87,000.

 

Net occupancy and furniture and equipment expense increased $157,000, or 10.3%, to $1,688,000 for the third quarter of 2025 primarily due to software maintenance costs. Other non-interest expense increased $791,000, or 32.2%, when comparing third quarter of 2025 with the same period in 2024 due to $519,000 of merger-related costs, an increase in third-party services of $172,000 related to information technology services and consultant expense and an increase in bank shares tax of $148,000.

 

For the nine months ended September 30, 2025, non-interest expense was $29,113,000, an increase of $2,710,000, or 10.3%, compared to the same period in 2024. Excluding merger-related costs, noninterest expense increased $2,191,000 or 8.3% for the nine months ended September 30, 2025, compared to the same period in 2024.

 

Income Taxes

Provision for income taxes decreased $39,000 to $922,000 in the third quarter of 2025 due a decrease in state tax rates, compared with the same period in 2024. The effective tax rate for the quarter ended September 30, 2025 was 20.2% compared with 22.4% for the same period in 2024. The effective tax rate for the nine months ended September 30, 2025 was 20.2% compared with 20.5% for the same period in 2024.

 

About the Company

 

QNB Corp. is the holding company for QNB Bank, which is headquartered in Quakertown, Pennsylvania. QNB Bank currently operates twelve branches in Bucks, Lehigh and Montgomery Counties and offers commercial and retail banking services in the communities it serves. In addition, the Company provides securities and advisory services under the name of QNB Financial Services through a registered Broker/Dealer and Registered Investment Advisor, and title insurance as a


member of Laurel Abstract Company LLC. More information about QNB Corp. and QNB Bank is available at QNBBank.com.

Forward Looking Statement

This press release may contain forward-looking statements as defined in the Private Securities Litigation Act of 1995. Actual results and trends could differ materially from those set forth in such statements due to various factors. Such factors include the possibility that increased demand or prices for the Company’s financial services and products may not occur, changing economic and competitive conditions, technological developments, and other risks and uncertainties, including those detailed in the Company’s filings with the Securities and Exchange Commission, including "Item lA. Risk Factors," set forth in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024. You should not place undue reliance on any forward-looking statements. These statements speak only as of the date of this press release, even if subsequently made available by the Company on its website or otherwise. The Company undertakes no obligation to update or revise these statements to reflect events or circumstances occurring after the date of this press release.

 

Contacts:

David W. Freeman

Jeffrey Lehocky

 

President & Chief Executive Officer

Chief Financial Officer

 

215-538-5600 x-5619

215-538-5600 x-5716

 

dfreeman@QNBbank.com

jlehocky@QNBbank.com

 


 

 

 

QNB Corp.

 

Consolidated Selected Financial Data (unaudited)

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Balance Sheet (Period End)

9/30/25

 

6/30/25

 

3/31/25

 

12/31/24

 

9/30/24

 

Assets

$

1,903,244

 

$

1,884,828

 

$

1,896,189

 

$

1,870,894

 

$

1,841,563

 

Cash and cash equivalents

 

66,331

 

 

66,471

 

 

81,557

 

 

50,713

 

 

104,232

 

Investment securities

 

 

 

 

 

 

 

 

 

 

Debt securities, AFS

 

538,318

 

 

544,262

 

 

547,138

 

 

546,559

 

 

510,036

 

Equity securities

 

 

 

 

 

 

 

 

 

2,760

 

Loans held-for-sale

 

 

 

1,166

 

 

248

 

 

664

 

 

294

 

Loans receivable

 

1,246,529

 

 

1,218,539

 

 

1,212,162

 

 

1,216,048

 

 

1,171,361

 

Allowance for credit losses on loans

 

(9,255

)

 

(9,169

)

 

(9,298

)

 

(8,744

)

 

(8,987

)

Net loans

 

1,237,274

 

 

1,209,370

 

 

1,202,864

 

 

1,207,304

 

 

1,162,374

 

Deposits

 

1,681,540

 

 

1,651,667

 

 

1,664,555

 

 

1,628,541

 

 

1,626,284

 

Demand, non-interest bearing

 

189,492

 

 

201,460

 

 

203,666

 

 

183,499

 

 

190,240

 

Interest-bearing demand, money market and savings

 

1,104,761

 

 

1,060,688

 

 

1,083,011

 

 

1,063,584

 

 

1,055,409

 

Time

 

387,287

 

 

389,519

 

 

377,878

 

 

381,458

 

 

380,635

 

Short-term borrowings

 

48,703

 

 

67,464

 

 

43,299

 

 

53,844

 

 

22,918

 

Long-term debt

 

 

 

 

 

30,000

 

 

30,000

 

 

30,000

 

Subordinated debt

 

39,218

 

 

39,168

 

 

39,118

 

 

39,068

 

 

39,030

 

Shareholders' equity

 

121,487

 

 

113,269

 

 

108,223

 

 

103,349

 

 

105,340

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Data (Period End)

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

$

8,947

 

$

8,947

 

$

8,651

 

$

1,975

 

$

1,696

 

Loans past due 90 days or more and still accruing

 

 

 

 

 

 

 

 

 

 

Non-performing loans

 

8,947

 

 

8,947

 

 

8,651

 

 

1,975

 

 

1,696

 

Other real estate owned and repossessed assets

 

 

 

 

 

 

 

 

 

 

Non-performing assets

$

8,947

 

$

8,947

 

$

8,651

 

$

1,975

 

$

1,696

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans

$

9,255

 

$

9,169

 

$

9,298

 

$

8,744

 

$

8,987

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans / Loans excluding held-for-sale

 

0.72

%

 

0.73

%

 

0.71

%

 

0.16

%

 

0.14

%

Non-performing assets / Assets

 

0.47

%

 

0.47

%

 

0.46

%

 

0.11

%

 

0.09

%

Allowance for credit losses on loans / Loans excluding held-for-sale

 

0.74

%

 

0.75

%

 

0.77

%

 

0.72

%

 

0.77

%

 


QNB Corp.

Consolidated Selected Financial Data (unaudited)

(Dollars in thousands, except per share data)

Three months ended,

 

Nine months ended,

For the period:

9/30/25

6/30/25

3/31/25

12/31/24

9/30/24

 

9/30/25

9/30/24

Interest income

$23,518

$23,110

$22,198

$22,209

$21,945

 

$68,826

$61,859

Interest expense

10,520

10,458

10,661

11,234

10,818

 

31,639

29,972

Net interest income

12,998

12,652

11,537

10,975

11,127

 

37,187

31,887

(Reversal of) provision for credit losses

93

(146)

550

(255)

159

 

497

187

Net interest income after provision for credit losses

12,905

12,798

10,987

11,230

10,968

 

36,690

31,700

Non-interest income:

 

 

 

 

 

 

Fees for services to customers

521

485

447

454

469

 

1,453

1,316

ATM and debit card

776

724

656

708

691

 

2,156

2,032

Retail brokerage and advisory income

196

140

141

118

139

 

477

358

Net realized gain (loss) on investment securities

1,414

224

 

(495)

Unrealized (loss) gain on equity securities

(1,344)

143

 

1,129

Net (loss) gain on sale of loans

41

4

18

(3)

19

 

63

32

Other

313

299

322

298

282

 

934

896

Total non-interest income

1,847

1,652

1,584

1,645

1,967

 

5,083

5,268

Non-interest expense:

 

 

 

 

 

 

Salaries and employee benefits

5,248

5,251

5,032

5,079

4,650

 

15,531

14,662

Net occupancy and furniture and equipment

1,688

1,681

1,736

1,653

1,531

 

5,105

4,527

Other

3,246

2,630

2,601

2,349

2,455

 

8,477

7,214

Total non-interest expense

10,182

9,562

9,369

9,081

8,636

 

29,113

26,403

Income before income taxes

4,570

4,888

3,202

3,794

4,299

 

12,660

10,565

Provision for income taxes

922

1,005

624

743

961

 

2,551

2,168

Net income

$3,648

$3,883

$2,578

$3,051

$3,338

 

$10,109

$8,397

Share and Per Share Data:

 

 

 

 

 

 

 

 

Net income - basic

$0.98

$1.05

$0.70

$0.83

$0.91

 

$2.72

$2.29

Net income - diluted

$0.98

$1.04

$0.69

$0.83

$0.91

 

$2.72

$2.29

Book value

$32.59

$30.46

$29.17

$27.96

$28.57

 

$32.59

$28.57

Cash dividends

$0.38

$0.38

$0.38

$0.37

$0.37

 

$1.14

$1.11

Average common shares outstanding -basic

3,721,501

3,710,878

3,699,854

3,688,078

3,679,799

 

3,710,824

3,666,937

Average common shares outstanding -diluted

3,735,993

3,724,808

3,713,141

3,695,518

3,682,773

 

3,723,196

3,666,937

Selected Ratios:

 

 

 

 

 

 

 

 

Return on average asset(1)

0.76%

0.83%

0.56%

0.66%

0.74%

 

0.72%

0.64%

Return on average shareholders' equity(1)

12.49%

14.25%

9.73%

11.62%

13.25%

 

12.18%

11.83%

Net interest margin (tax equivalent)

2.72%

2.69%

2.51%

2.38%

2.48%

 

2.64%

2.45%

Efficiency ratio (tax equivalent)

68.09%

66.39%

70.65%

71.16%

65.27%

 

68.31%

70.27%

Average shareholders' equity to total average assets

6.09%

5.79%

5.74%

5.65%

5.59%

 

5.87%

5.43%

Net loan (recoveries) charge-offs

$12

$(16)

$(3)

$1

$25

 

$(7)

$58

Net loan (recoveries) charge-offs - annualized / Average loans excluding held-for-sale

0.00%

-0.01%

0.00%

0.00%

0.01%

 

0.00%

0.01%

Balance Sheet (Average)

 

 

 

 

 

 

 

 

Assets(1)

$1,904,529

$1,887,138

$1,872,950

$1,848,524

$1,792,952

 

$1,888,321

$1,744,387

Investment securities

612,204

621,128

614,329

552,323

569,135

 

619,910

566,638

Loans receivable

1,224,490

1,216,011

1,193,949

1,158,731

1,139,874

 

1,216,987

1,135,898

Deposits

1,678,118

1,647,990

1,635,629

1,600,925

1,542,661

 

1,653,266

1,547,290

Shareholders' equity(1)

115,907

109,299

107,503

104,433

100,192

 

110,934

94,794

(1) In 2025, the Company changed its calculation of average assets and average equity to include the impact of accumulated other comprehensive income (loss), net of tax, to align its calculation with its peer group. Prior period information has been restated for this new calculation; specifically impacting the non-GAAP performance ratios for return on average assets and return on average equity.

 


QNB Corp. (Consolidated)

 

Average Balances, Rate, and Interest Income and Expense Summary (Tax-Equivalent Basis)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

September 30, 2025

 

 

September 30, 2024

 

 

Average

 

Average

 

 

 

 

Average

 

Average

 

 

 

 

Balance

 

Rate

 

Interest

 

 

Balance

 

Rate

 

Interest

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Treasury

$

20,556

 

 

4.18

%

$

216

 

 

$

12,811

 

 

4.94

%

$

159

 

   U.S. Government agencies

 

75,965

 

 

1.18

 

 

224

 

 

 

75,956

 

 

1.18

 

 

224

 

   State and municipal

 

104,934

 

 

2.87

 

 

754

 

 

 

105,674

 

 

3.74

 

 

989

 

   Mortgage-backed and CMOs

 

344,214

 

 

2.50

 

 

2,152

 

 

 

345,119

 

 

2.84

 

 

2,453

 

   Corporate debt securities and mutual funds

 

66,535

 

 

6.11

 

 

1,017

 

 

 

8,804

 

 

5.97

 

 

131

 

   Equities

 

 

 

 

 

 

 

 

3,959

 

 

4.61

 

 

46

 

     Total investment securities

 

612,204

 

 

2.85

 

 

4,363

 

 

 

552,323

 

 

2.90

 

 

4,002

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

885,635

 

 

5.95

 

 

13,285

 

 

 

819,091

 

 

5.60

 

 

11,525

 

  Residential real estate

 

116,550

 

 

4.52

 

 

1,316

 

 

 

110,760

 

 

4.21

 

 

1,165

 

  Home equity loans

 

71,090

 

 

6.34

 

 

1,135

 

 

 

66,239

 

 

6.84

 

 

1,138

 

  Commercial and industrial

 

128,744

 

 

7.45

 

 

2,418

 

 

 

140,980

 

 

7.61

 

 

2,696

 

  Consumer loans

 

3,182

 

 

8.06

 

 

64

 

 

 

3,613

 

 

7.75

 

 

70

 

  Tax-exempt loans

 

19,629

 

 

4.28

 

 

211

 

 

 

18,305

 

 

3.88

 

 

179

 

     Total loans, net of unearned income*

 

1,224,830

 

 

5.97

 

 

18,429

 

 

 

1,158,988

 

 

5.76

 

 

16,773

 

Other earning assets

 

74,054

 

 

4.47

 

 

835

 

 

 

95,780

 

 

5.43

 

 

1,307

 

     Total earning assets

 

1,911,088

 

 

4.91

 

 

23,627

 

 

 

1,807,091

 

 

4.86

 

 

22,082

 

Cash and due from banks

 

16,062

 

 

 

 

 

 

 

15,540

 

 

 

 

 

Accumulated other comprehensive loss, net of tax

 

(56,590

)

 

 

 

 

 

 

(63,082

)

 

 

 

 

Allowance for credit losses on loans

 

(9,185

)

 

 

 

 

 

 

(8,860

)

 

 

 

 

Other assets

 

43,154

 

 

 

 

 

 

 

42,263

 

 

 

 

 

     Total assets

$

1,904,529

 

 

 

 

 

 

$

1,792,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest-bearing demand

$

377,473

 

 

0.98

%

 

933

 

 

$

356,763

 

 

1.00

%

 

898

 

  Municipals

 

179,161

 

 

3.76

 

 

1,697

 

 

 

154,619

 

 

4.69

 

 

1,823

 

  Money market

 

256,289

 

 

2.87

 

 

1,852

 

 

 

238,494

 

 

3.56

 

 

2,132

 

  Savings

 

277,808

 

 

1.28

 

 

899

 

 

 

278,247

 

 

1.28

 

 

896

 

  Time < $100

 

178,371

 

 

3.52

 

 

1,583

 

 

 

178,228

 

 

4.12

 

 

1,846

 

  Time $100 through $250

 

157,409

 

 

3.89

 

 

1,545

 

 

 

152,416

 

 

4.64

 

 

1,777

 

  Time > $250

 

56,258

 

 

3.95

 

 

560

 

 

 

49,506

 

 

4.61

 

 

573

 

     Total interest-bearing deposits

 

1,482,769

 

 

2.43

 

 

9,069

 

 

 

1,408,273

 

 

2.81

 

 

9,945

 

Short-term borrowings

 

57,063

 

 

3.57

 

 

514

 

 

 

34,078

 

 

2.18

 

 

186

 

Long-term debt

 

 

 

 

 

 

 

 

30,000

 

 

4.75

 

 

364

 

Subordinated debt

 

39,191

 

 

9.57

 

 

937

 

 

 

13,716

 

 

9.42

 

 

323

 

     Total borrowings

 

96,254

 

 

5.98

 

 

1,451

 

 

 

77,794

 

 

4.47

 

 

873

 

     Total interest-bearing liabilities

 

1,579,023

 

 

2.64

 

 

10,520

 

 

 

1,486,067

 

 

2.90

 

 

10,818

 

Non-interest-bearing deposits

 

195,349

 

 

 

 

 

 

 

192,652

 

 

 

 

 

Other liabilities

 

14,250

 

 

 

 

 

 

 

14,041

 

 

 

 

 

Shareholders' equity

 

115,907

 

 

 

 

 

 

 

100,192

 

 

 

 

 

    Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

       shareholders' equity

$

1,904,529

 

 

 

 

 

 

$

1,792,952

 

 

 

 

 

Net interest rate spread

 

 

 

2.27

%

 

 

 

 

 

 

1.96

%

 

 

Margin/net interest income

 

 

 

2.72

%

$

13,107

 

 

 

 

 

2.48

%

$

11,264

 

Tax-exempt securities and loans were adjusted to a tax-equivalent basis and are based on the Federal corporate tax rate of 21%

 

Non-accrual loans and investment securities are included in earning assets.

 

* Includes loans held-for-sale

 

 


QNB Corp. (Consolidated)

 

Average Balances, Rate, and Interest Income and Expense Summary (Tax-Equivalent Basis)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30, 2025

 

 

September 30, 2024

 

 

Average

 

Average

 

 

 

 

Average

 

Average

 

 

 

 

Balance

 

Rate

 

Interest

 

 

Balance

 

Rate

 

Interest

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Treasury

$

20,582

 

 

4.26

%

$

656

 

 

$

8,820

 

 

5.10

%

$

337

 

   U.S. Government agencies

 

75,963

 

 

1.18

 

 

672

 

 

 

81,800

 

 

1.17

 

 

718

 

   State and municipal

 

105,092

 

 

2.87

 

 

2,264

 

 

 

107,237

 

 

3.56

 

 

2,860

 

   Mortgage-backed and CMOs

 

353,997

 

 

2.46

 

 

6,544

 

 

 

355,878

 

 

2.72

 

 

7,262

 

   Corporate debt securities and mutual funds

 

64,276

 

 

6.44

 

 

3,106

 

 

 

7,416

 

 

5.78

 

 

321

 

   Equities

 

 

 

 

 

 

 

 

5,487

 

 

3.87

 

 

159

 

     Total investment securities

 

619,910

 

 

2.85

 

 

13,242

 

 

 

566,638

 

 

2.74

 

 

11,657

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

868,880

 

 

5.87

 

 

38,129

 

 

 

798,714

 

 

5.47

 

 

32,701

 

  Residential real estate

 

115,149

 

 

4.41

 

 

3,809

 

 

 

109,463

 

 

4.07

 

 

3,337

 

  Home equity loans

 

69,921

 

 

6.39

 

 

3,339

 

 

 

64,700

 

 

6.83

 

 

3,307

 

  Commercial and industrial

 

140,822

 

 

7.42

 

 

7,817

 

 

 

141,148

 

 

7.57

 

 

7,997

 

  Consumer loans

 

3,327

 

 

7.81

 

 

194

 

 

 

3,679

 

 

7.78

 

 

214

 

  Tax-exempt loans

 

19,260

 

 

4.22

 

 

608

 

 

 

18,410

 

 

3.86

 

 

532

 

     Total loans, net of unearned income*

 

1,217,359

 

 

5.92

 

 

53,896

 

 

 

1,136,114

 

 

5.65

 

 

48,088

 

Other earning assets

 

61,114

 

 

4.46

 

 

2,037

 

 

 

61,999

 

 

5.45

 

 

2,530

 

     Total earning assets

 

1,898,383

 

 

4.87

 

 

69,175

 

 

 

1,764,751

 

 

4.71

 

 

62,275

 

Cash and due from banks

 

14,375

 

 

 

 

 

 

 

13,880

 

 

 

 

 

Accumulated other comprehensive loss, net of tax

 

(58,821

)

 

 

 

 

 

 

(66,664

)

 

 

 

 

Allowance for credit losses on loans

 

(9,102

)

 

 

 

 

 

 

(8,897

)

 

 

 

 

Other assets

 

43,486

 

 

 

 

 

 

 

41,317

 

 

 

 

 

     Total assets

$

1,888,321

 

 

 

 

 

 

$

1,744,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest-bearing demand

$

378,157

 

 

0.98

%

 

2,765

 

 

$

337,632

 

 

0.89

%

 

2,243

 

  Municipals

 

158,426

 

 

3.87

 

 

4,580

 

 

 

139,810

 

 

4.76

 

 

4,987

 

  Money market

 

257,392

 

 

2.87

 

 

5,532

 

 

 

232,140

 

 

3.57

 

 

6,196

 

  Savings

 

279,507

 

 

1.29

 

 

2,693

 

 

 

288,885

 

 

1.28

 

 

2,769

 

  Time < $100

 

178,760

 

 

3.64

 

 

4,870

 

 

 

168,894

 

 

3.98

 

 

5,027

 

  Time $100 through $250

 

155,532

 

 

4.04

 

 

4,700

 

 

 

141,156

 

 

4.53

 

 

4,790

 

  Time > $250

 

52,319

 

 

4.10

 

 

1,605

 

 

 

50,855

 

 

4.49

 

 

1,709

 

     Total interest-bearing deposits

 

1,460,093

 

 

2.45

 

 

26,745

 

 

 

1,359,372

 

 

2.72

 

 

27,721

 

Short-term borrowings

 

58,546

 

 

3.79

 

 

1,659

 

 

 

57,880

 

 

2.33

 

 

1,010

 

Long-term debt

 

11,758

 

 

4.74

 

 

423

 

 

 

26,058

 

 

4.63

 

 

918

 

Subordinated debt

 

39,142

 

 

9.58

 

 

2,812

 

 

 

4,605

 

 

9.35

 

 

323

 

     Total borrowings

 

109,446

 

 

5.98

 

 

4,894

 

 

 

88,543

 

 

3.40

 

 

2,251

 

     Total interest-bearing liabilities

 

1,569,539

 

 

2.70

 

 

31,639

 

 

 

1,447,915

 

 

2.77

 

 

29,972

 

Non-interest-bearing deposits

 

193,173

 

 

 

 

 

 

 

187,918

 

 

 

 

 

Other liabilities

 

14,675

 

 

 

 

 

 

 

13,760

 

 

 

 

 

Shareholders' equity

 

110,934

 

 

 

 

 

 

 

94,794

 

 

 

 

 

    Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

       shareholders' equity

$

1,888,321

 

 

 

 

 

 

$

1,744,387

 

 

 

 

 

Net interest rate spread

 

 

 

2.17

%

 

 

 

 

 

 

1.94

%

 

 

Margin/net interest income

 

 

 

2.64

%

$

37,536

 

 

 

 

 

2.45

%

$

32,303

 

Tax-exempt securities and loans were adjusted to a tax-equivalent basis and are based on the Federal corporate tax rate of 21%

 

Non-accrual loans and investment securities are included in earning assets.

 

* Includes loans held-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 


QNB Corp.

 

Consolidated Selected Financial Data (unaudited)

 

Impact of Merger-Related Costs--GAAP to Non-GAAP Meaure Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

Three months ended,

 

 

Nine months ended,

 

For the period:

9/30/2025

 

 

9/30/2024

 

 

Variance

 

 

9/30/2025

 

 

9/30/2024

 

 

Variance

 

Net income (GAAP)

$

3,648

 

 

$

3,338

 

 

$

310

 

 

$

10,109

 

 

$

8,397

 

 

$

1,712

 

Merger-related costs

 

519

 

 

 

 

 

 

519

 

 

 

519

 

 

 

 

 

 

519

 

Income tax benefit

 

(109

)

 

 

 

 

 

(109

)

 

 

(109

)

 

 

 

 

 

(109

)

Merger-related costs, net of tax

 

410

 

 

 

 

 

 

410

 

 

 

410

 

 

 

 

 

 

410

 

Net income excluding impact of merger-related costs (Non-GAAP)

$

4,058

 

 

$

3,338

 

 

$

720

 

 

$

10,519

 

 

$

8,397

 

 

$

2,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Earnings Per Share (EPS) Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS using Net income (GAAP)

$

0.98

 

 

$

0.91

 

 

$

0.07

 

 

$

2.72

 

 

$

2.29

 

 

$

0.43

 

EPS using Net income excluding impact of merger-related costs (Non-GAAP)

$

1.09

 

 

$

0.91

 

 

$

0.18

 

 

$

2.83

 

 

$

2.29

 

 

$

0.54

 

Fully-diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS using Net income (GAAP)

$

0.98

 

 

$

0.91

 

 

$

0.07

 

 

$

2.72

 

 

$

2.29

 

 

$

0.43

 

EPS using Net income excluding impact of merger-related costs (Non-GAAP)

$

1.09

 

 

$

0.91

 

 

$

0.18

 

 

$

2.83

 

 

$

2.29

 

 

$

0.54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding -basic

 

3,721,501

 

 

 

3,679,799

 

 

 

 

 

 

3,710,824

 

 

 

3,666,937

 

 

 

 

Average common shares outstanding -diluted

 

3,735,993

 

 

 

3,682,773

 

 

 

 

 

 

3,723,196

 

 

 

3,666,937

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets (ROAA):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROAA using Net income (GAAP)

 

0.76

%

 

 

0.74

%

 

2 bp

 

 

 

0.72

%

 

 

0.64

%

 

8 bp

 

ROAA using Net income excluding impact of merger-related costs (Non-GAAP)

 

0.85

%

 

 

0.74

%

 

11 bp

 

 

 

0.74

%

 

 

0.64

%

 

10 bp

 

Return on Average Equity (ROAE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROAE using Net income (GAAP)

 

12.49

%

 

 

13.25

%

 

-76 bp

 

 

 

12.18

%

 

 

11.83

%

 

35 bp

 

ROAE using Net income excluding impact of merger-related costs (Non-GAAP)

 

13.89

%

 

 

13.25

%

 

64 bp

 

 

 

12.68

%

 

 

11.83

%

 

85 bp