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 FOURTH QUARTER 2025

 

QUAKERTOWN, PA (January 27, 2026) QNB Corp. (the “Company” or “QNB”) (OTCQX: QNBC), the parent company of QNB Bank (the “Bank”), reported net income for the fourth quarter of 2025 of $3,981,000 or $1.06 per share on a diluted basis. This compares to net income of $3,051,000, or $0.83 per share on a diluted basis, for the same period in 2024. For the twelve months ended December 31, 2025, QNB reported net income of $14,090,000, or $3.78 per share on a diluted basis. This compares to net income of $11,448,000, or $3.12 per share on a diluted basis, reported for the same period in 2024. For the three- and twelve-month periods of 2025, net income included merger-related cost of $619,000 and $1,138,000, respectively. The merger-related costs are significant one-time costs and are not normal recurring operating expenses. Adjusted diluted earnings per share excluding the impact of the merger-related cost for the three- and twelve-month periods of 2025 was $1.22 and $4.08, 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 77.2% for QNB and 22.8% for Victory. The transaction is expected to close in the second quarter of 2026, subject to satisfaction of customary closing conditions, including regulatory approvals and approval from both QNB and Victory shareholders.

 

For the fourth quarter ended December 31, 2025, the annualized rate of return on average assets and average shareholders’ equity was 0.83% and 12.52%, respectively, compared with 0.66% and 11.62%, respectively, for the fourth quarter 2024. Return on average assets, excluding the impact of the merger-related cost, for the three- and twelve-month periods of 2025 was 0.95% and 0.80%, respectively*. Return on average equity (ROE), excluding the impact of the merger-related cost, for the three- and twelve-month periods of 2025 was 14.38% and 13.24%, 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 December 31, 2025, in comparison with the same period in 2024, due primarily to


improvement in the interest margin causing a $3,110,000 increase in net interest income and a $227,000 increase in non-interest income; this was partly offset by an increase in non-interest expense of $1,048,000. The change in contribution from QNB Corp. for the quarter ended December 31, 2025, compared with the same period in 2024, is primarily due to a decrease in net interest income of $43,000, related to the subordinated debt issuance in 2024, an increase in non-interest expense of $577,000, primarily due to merger-related expenses.

The following table presents disaggregated net income (loss):

 

Three months ended,

 

 

 

 

 

Twelve months ended,

 

 

 

 

 

12/31/2025

 

 

12/31/2024

 

 

Variance

 

 

12/31/2025

 

 

12/31/2024

 

 

Variance

 

QNB Bank

$

5,385,000

 

 

$

3,771,000

 

 

$

1,614,000

 

 

$

18,193,000

 

 

$

12,237,000

 

 

$

5,956,000

 

QNB Corp

 

(1,404,000

)

 

 

(720,000

)

 

 

(684,000

)

 

 

(4,103,000

)

 

 

(789,000

)

 

 

(3,314,000

)

Consolidated net income

$

3,981,000

 

 

$

3,051,000

 

 

$

930,000

 

 

$

14,090,000

 

 

$

11,448,000

 

 

$

2,642,000

 

 

Total assets as of December 31, 2025 were $1,906,005,000 compared with $1,870,894,000 at December 31, 2024. Loans receivable increased $46,026,000, or 3.8%, to $1,262,074,000. Total deposits increased $13,970,000, or 0.9%, to $1,642,511,000. Long-term borrowing declined $30,000,000, while short-term borrowing increased $26,757,000.

"We are proud to report another quarter of improved operating performance, highlighted by record net interest income, strong margin expansion, and continued loan growth. These results demonstrate the resilience of our customers and the dedication of our team. The upcoming merger with Victory Bancorp, which is pending regulatory and shareholder approval, represents a pivotal step forward, enabling us to deepen our community impact and create greater opportunities for our shareholders and customers alike." said Dave Freeman, President and Chief Executive Officer.

 

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended December 31, 2025 totaled $14,042,000, an increase of $3,067,000, from the same period in 2024. Net interest margin was 2.95% for the fourth quarter of 2025 and 2.38% for the same period in 2024. Net interest margin was 2.72% for the twelve months ended December 31, 2025, compared with 2.43% for the same period in 2024.

 

The yield on earning assets was 4.98% for the fourth quarter of 2025, compared with 4.78% in the fourth quarter of 2024; an increase of 20 basis points. For the twelve-month period ended December 31, 2025, the yield on earning assets was 4.90%, compared with 4.73% for the same period in 2024; an increase of 17 basis points.


The cost of interest-bearing liabilities was 2.48% for the fourth quarter ended December 31, 2025, compared with 2.91% for the same period in 2024, a decrease of 43 basis points. For the twelve-month period ended December 31, 2025, the cost of interest-bearing liabilities was 2.64% compared with 2.80% for the same period in 2024, a decrease of 16 basis points.

 

Proceeds from the growth in average deposits and the issuance of subordinated debt over the past year were invested in loans and higher-yielding securities. Loan growth was primarily in commercial real estate, which comprised 46.1% of average earning assets in the twelve 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 29 basis-point increase in the yield on loans. The increase in the available-for-sale investments portfolio was primarily in corporate debt securities. The six-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 31 basis points.


 

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

QNB recorded a $44,000 reversal in the provision for credit losses on loans in the fourth quarter of 2025 compared to a reversal of $242,000 in provision in the fourth quarter of 2024. QNB recorded a provision of $460,000 in the provision for credit losses on loans for the twelve-month ended December 31, 2025 compared to a reversal of $49,000 in provision for the same period of 2024. QNB's allowance for credit losses on loans of $9,215,000 represents 0.73% of loans receivable at December 31, 2025, compared to $8,744,000, or 0.72% of loans receivable at December 31, 2024. The one-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 recoveries were $4,000 for the quarter ended December 31, 2025, compared with charge-offs of $1,000 for the same period in 2024. Net loan recoveries were $11,000 for the twelve months ended December 31, 2025, compared with charge-offs of $59,000 for the same period in 2024. Annualized net loan recoveries for the twelve months ended December 31, 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 $8,793,000, or 0.70% of loans receivable at December 31, 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 December 31, 2025, $7,763,000, or approximately 88% 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 $39,516,000 at December 31, 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 $1,874,000 for the fourth quarter of 2025 compared with $1,645,000 for the same period in 2024. There were no realized and unrealized gain/loss on securities for the quarter ended December 31, 2025 compared to a net gain of $70,000 in the same period in 2024. Excluding the net realized and unrealized gains on securities, non-interest income increased $299,000, or 19.0%.

 

Fees for service to customers increased $79,000 for the quarter ended December 31, 2025, as overdraft fees increased $67,000 and other deposit-related fees increased $12,000. ATM and debit card income increased $127,000 due to volume. Retail brokerage and advisory income increased $53,000 to $171,000 for the same period. Other non-interest income increased $30,000 for the same period due to an increase in letter of credit fees of $15,000 and an increase in credit card income of $10,000.

 

For the twelve months ended December 31, 2025, non-interest income was $6,957,000 an increase of $44,000 compared to the same period 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 and then sold the Visa Class C shares in the fourth quarter of 2024 and realized a gain of $1,498,000. QNB sold its other equity securities and realized a gain of $517,000 during the twelve months ended December 31, 2024. QNB sold available-for-sale securities during 2024 for a net loss of $1,096,000. Excluding the net realized and unrealized gains on securities, non-interest income increased $748,000, or 12.0%. Net gain on sale of loans increased $34,000 when comparing the twelve months ended December 31, 2025 with the same period in 2024. Increases in non-interest income for the twelve months ended December 31, 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 $216,000, $251,000 and $172,000,


respectively. Other non-interest income increased $96,000 due primarily to increases in letter of credit fees, title insurance company income and credit card income.

Non-Interest Expense

Total non-interest expense was $10,694,000 for the fourth quarter of 2025 compared with $9,081,000 for the same period in 2024. Excluding merger-related costs of $619,000, noninterest expense increased $966,000 or 10.9% for the fourth quarter of 2025, compared to the same period in 2024. Salaries and benefits expense increased $651,000, or 12.8%, to $5,730,000 when comparing the two quarters. Salary expense and related payroll taxes increased $500,000, or 11.3%, to $4,930,000 during the fourth quarter of 2025 compared to the same period in 2024, primarily due to bonus accruals and pay increases. Benefits expense increased $151,000, or 23.3%, when comparing the two periods primarily due to increase in medical costs due to timing as year-to-date costs are down $53,000.

 

Net occupancy and furniture and equipment expense decreased $4,000, decreases in depreciation expense were partly offset by increases in software maintenance costs. Other non-interest expense increased $347,000, or 14.8%, when comparing fourth quarter of 2025 with the same period in 2024 due to an increase in third-party services of $137,000 related to information technology services and consultant expense, an increase in FDIC insurance expense of $119,000 and an increase in bank shares tax of $54,000.

 

For the twelve months ended December 31, 2025, non-interest expense was $39,807,000, an increase of $4,323,000, or 12.2%, compared to the same period in 2024. Excluding merger-related costs, noninterest expense increased $3,185,000 or 9.0% for the twelve months ended December 31, 2025, compared to the same period in 2024.

 

Income Taxes

Provision for income taxes increased $546,000 to $1,289,000 in the fourth quarter of 2025 due to higher taxable income, compared with the same period in 2024. The effective tax rate for the quarter ended December 31, 2025 was 24.5% compared with 19.6% for the same period in 2024. The effective tax rate for the twelve months ended December 31, 2025 was 21.4% compared with 20.3% for the same period in 2024. The increase in the tax rates in 2025 were due to non-taxable merger-related costs.

 

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)

12/31/25

 

9/30/25

 

6/30/25

 

3/31/25

 

12/31/24

 

Assets

$

1,906,005

 

$

1,903,244

 

$

1,884,828

 

$

1,896,189

 

$

1,870,894

 

Cash and cash equivalents

 

50,297

 

 

66,331

 

 

66,471

 

 

81,557

 

 

50,713

 

Investment securities

 

 

 

 

 

 

 

 

 

 

Debt securities, AFS

 

542,830

 

 

538,318

 

 

544,262

 

 

547,138

 

 

546,559

 

Equity securities

 

 

 

 

 

 

 

 

 

 

Loans held-for-sale

 

246

 

 

 

 

1,166

 

 

248

 

 

664

 

Loans receivable

 

1,262,074

 

 

1,246,529

 

 

1,218,539

 

 

1,212,162

 

 

1,216,048

 

Allowance for credit losses on loans

 

(9,215

)

 

(9,255

)

 

(9,169

)

 

(9,298

)

 

(8,744

)

Net loans

 

1,252,859

 

 

1,237,274

 

 

1,209,370

 

 

1,202,864

 

 

1,207,304

 

Deposits

 

1,642,511

 

 

1,681,540

 

 

1,651,667

 

 

1,664,555

 

 

1,628,541

 

Demand, non-interest bearing

 

189,957

 

 

189,492

 

 

201,460

 

 

203,666

 

 

183,499

 

Interest-bearing demand, money market and savings

 

1,076,757

 

 

1,104,761

 

 

1,060,688

 

 

1,083,011

 

 

1,063,584

 

Time

 

375,797

 

 

387,287

 

 

389,519

 

 

377,878

 

 

381,458

 

Short-term borrowings

 

80,601

 

 

48,703

 

 

67,464

 

 

43,299

 

 

53,844

 

Long-term debt

 

 

 

 

 

 

 

30,000

 

 

30,000

 

Subordinated debt

 

39,268

 

 

39,218

 

 

39,168

 

 

39,118

 

 

39,068

 

Shareholders' equity

 

129,563

 

 

121,487

 

 

113,269

 

 

108,223

 

 

103,349

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Data (Period End)

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

$

8,793

 

$

8,947

 

$

8,947

 

$

8,651

 

$

1,975

 

Loans past due 90 days or more and still accruing

 

 

 

 

 

 

 

 

 

 

Non-performing loans

 

8,793

 

 

8,947

 

 

8,947

 

 

8,651

 

 

1,975

 

Other real estate owned and repossessed assets

 

 

 

 

 

 

 

 

 

 

Non-performing assets

$

8,793

 

$

8,947

 

$

8,947

 

$

8,651

 

$

1,975

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans

$

9,215

 

$

9,255

 

$

9,169

 

$

9,298

 

$

8,744

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.70

%

 

0.72

%

 

0.73

%

 

0.71

%

 

0.16

%

Non-performing assets / Assets

 

0.46

%

 

0.47

%

 

0.47

%

 

0.46

%

 

0.11

%

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

 

0.73

%

 

0.74

%

 

0.75

%

 

0.77

%

 

0.72

%

 


QNB Corp.

Consolidated Selected Financial Data (unaudited)

(Dollars in thousands, except per share data)

Three months ended,

 

Twelve months ended,

For the period:

12/31/25

9/30/25

6/30/25

3/31/25

12/31/24

 

12/31/25

12/31/24

Interest income

$23,812

$23,518

$23,110

$22,198

$22,209

 

$92,638

$84,068

Interest expense

9,770

10,520

10,458

10,661

11,234

 

41,409

41,206

Net interest income

14,042

12,998

12,652

11,537

10,975

 

51,229

42,862

(Reversal of) provision for credit losses

(48)

93

(146)

550

(255)

 

449

(68)

Net interest income after provision for credit losses

14,090

12,905

12,798

10,987

11,230

 

50,780

42,930

Non-interest income:

 

 

 

 

 

 

Fees for services to customers

533

521

485

447

454

 

1,986

1,770

ATM and debit card

835

776

724

656

708

 

2,991

2,740

Retail brokerage and advisory income

171

196

140

141

118

 

648

476

Net realized gain (loss) on investment securities

1,414

 

919

Unrealized (loss) gain on equity securities

(1,344)

 

(215)

Net (loss) gain on sale of loans

41

4

18

(3)

 

63

29

Other

335

313

299

322

298

 

1,269

1,194

Total non-interest income

1,874

1,847

1,652

1,584

1,645

 

6,957

6,913

Non-interest expense:

 

 

 

 

 

 

Salaries and employee benefits

5,730

5,248

5,251

5,032

5,079

 

21,261

19,741

Net occupancy and furniture and equipment

1,649

1,688

1,681

1,736

1,653

 

6,754

6,180

Merger-related expense

619

519

 

1,138

Other

2,696

2,727

2,630

2,601

2,349

 

10,654

9,563

Total non-interest expense

10,694

10,182

9,562

9,369

9,081

 

39,807

35,484

Income before income taxes

5,270

4,570

4,888

3,202

3,794

 

17,930

14,359

Provision for income taxes

1,289

922

1,005

624

743

 

3,840

2,911

Net income

$3,981

$3,648

$3,883

$2,578

$3,051

 

$14,090

$11,448

Share and Per Share Data:

 

 

 

 

 

 

 

 

Net income - basic

$1.07

$0.98

$1.05

$0.70

$0.83

 

$3.79

$3.12

Net income - diluted

$1.06

$0.98

$1.04

$0.69

$0.83

 

$3.78

$3.12

Book value

$34.65

$32.59

$30.46

$29.17

$27.96

 

$34.65

$27.96

Cash dividends

$0.38

$0.38

$0.38

$0.38

$0.37

 

$1.52

$1.48

Average common shares outstanding -basic

3,730,591

3,721,501

3,710,878

3,699,854

3,688,078

 

3,715,806

3,672,251

Average common shares outstanding -diluted

3,745,230

3,735,993

3,724,808

3,713,141

3,695,518

 

3,729,246

3,673,697

Selected Ratios:

 

 

 

 

 

 

 

 

Return on average asset(1)

0.83%

0.76%

0.83%

0.56%

0.66%

 

0.74%

0.65%

Return on average shareholders' equity(1)

12.52%

12.49%

14.25%

9.73%

11.62%

 

12.28%

11.78%

Net interest margin (tax equivalent)

2.95%

2.72%

2.69%

2.51%

2.38%

 

2.72%

2.43%

Efficiency ratio (tax equivalent)

66.79%

68.09%

66.39%

70.65%

71.16%

 

67.89%

70.50%

Average shareholders' equity to total average assets

6.64%

6.09%

5.79%

5.74%

5.65%

 

6.07%

5.49%

Net loan (recoveries) charge-offs

$(4)

$12

$(16)

$(3)

$1

 

$(11)

$59

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

0.00%

0.00%

-0.01%

0.00%

0.00%

 

0.00%

0.01%

Balance Sheet (Average)

 

 

 

 

 

 

 

 

Assets(1)

$1,901,870

$1,904,529

$1,887,138

$1,872,950

$1,848,524

 

$1,891,737

$1,770,563

Investment securities

604,727

612,204

621,128

614,329

552,323

 

616,084

578,626

Loans receivable

1,249,481

1,224,490

1,216,011

1,193,949

1,158,731

 

1,225,178

1,150,489

Deposits

1,671,921

1,678,118

1,647,990

1,635,629

1,600,925

 

1,657,968

1,569,494

Shareholders' equity(1)

126,202

115,907

109,299

107,503

104,433

 

114,782

97,217

(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

 

 

12/31/2025

 

 

December 31, 2024

 

 

Average

 

Average

 

 

 

 

Average

 

Average

 

 

 

 

Balance

 

Rate

 

Interest

 

 

Balance

 

Rate

 

Interest

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Treasury

$

21,210

 

 

3.95

%

$

211

 

 

$

20,207

 

 

4.86

%

$

247

 

   U.S. Government agencies

 

75,967

 

 

1.18

 

 

224

 

 

 

75,958

 

 

1.18

 

 

224

 

   State and municipal

 

104,783

 

 

2.57

 

 

672

 

 

 

105,522

 

 

2.89

 

 

763

 

   Mortgage-backed and CMOs

 

334,199

 

 

2.23

 

 

1,864

 

 

 

364,229

 

 

2.55

 

 

2,318

 

   Corporate debt securities and mutual funds

 

68,568

 

 

6.37

 

 

1,092

 

 

 

47,774

 

 

5.78

 

 

691

 

   Equities

 

 

 

 

 

 

 

 

639

 

 

4.30

 

 

7

 

     Total investment securities

 

604,727

 

 

2.69

 

 

4,063

 

 

 

614,329

 

 

2.77

 

 

4,250

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

896,799

 

 

6.22

 

 

14,065

 

 

 

845,700

 

 

5.69

 

 

12,104

 

  Residential real estate

 

118,088

 

 

4.63

 

 

1,368

 

 

 

112,872

 

 

4.27

 

 

1,205

 

  Home equity loans

 

75,310

 

 

6.15

 

 

1,169

 

 

 

68,735

 

 

6.76

 

 

1,168

 

  Commercial and industrial

 

135,271

 

 

7.13

 

 

2,431

 

 

 

144,528

 

 

7.39

 

 

2,685

 

  Consumer loans

 

3,085

 

 

7.86

 

 

61

 

 

 

3,505

 

 

9.16

 

 

81

 

  Tax-exempt loans

 

20,936

 

 

4.58

 

 

242

 

 

 

18,799

 

 

4.00

 

 

189

 

     Total loans, net of unearned income*

 

1,249,489

 

 

6.14

 

 

19,336

 

 

 

1,194,139

 

 

5.81

 

 

17,432

 

Other earning assets

 

49,850

 

 

4.07

 

 

511

 

 

 

52,988

 

 

5.02

 

 

669

 

     Total earning assets

 

1,904,066

 

 

4.98

 

 

23,910

 

 

 

1,861,456

 

 

4.78

 

 

22,351

 

Cash and due from banks

 

13,625

 

 

 

 

 

 

 

13,747

 

 

 

 

 

Accumulated other comprehensive loss, net of tax

 

(49,245

)

 

 

 

 

 

 

(60,390

)

 

 

 

 

Allowance for credit losses on loans

 

(9,251

)

 

 

 

 

 

 

(9,166

)

 

 

 

 

Other assets

 

42,675

 

 

 

 

 

 

 

42,877

 

 

 

 

 

     Total assets

$

1,901,870

 

 

 

 

 

 

$

1,848,524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest-bearing demand

$

390,228

 

 

0.96

%

 

941

 

 

$

373,270

 

 

1.05

%

 

982

 

  Municipals

 

161,676

 

 

3.47

 

 

1,413

 

 

 

166,210

 

 

4.32

 

 

1,807

 

  Money market

 

264,568

 

 

2.67

 

 

1,780

 

 

 

251,758

 

 

3.14

 

 

1,985

 

  Savings

 

278,339

 

 

1.28

 

 

898

 

 

 

273,473

 

 

1.28

 

 

882

 

  Time < $100

 

169,545

 

 

3.32

 

 

1,421

 

 

 

177,265

 

 

4.00

 

 

1,781

 

  Time $100 through $250

 

149,798

 

 

3.67

 

 

1,388

 

 

 

156,535

 

 

4.52

 

 

1,780

 

  Time > $250

 

57,776

 

 

3.76

 

 

547

 

 

 

46,783

 

 

4.57

 

 

538

 

     Total interest-bearing deposits

 

1,471,930

 

 

2.26

 

 

8,388

 

 

 

1,445,294

 

 

2.69

 

 

9,755

 

Short-term borrowings

 

50,752

 

 

3.47

 

 

444

 

 

 

20,667

 

 

2.65

 

 

138

 

Long-term debt

 

 

 

 

 

 

 

 

33,261

 

 

4.75

 

 

404

 

Subordinated debt

 

39,241

 

 

9.35

 

 

938

 

 

 

39,045

 

 

9.39

 

 

937

 

     Total borrowings

 

89,993

 

 

6.09

 

 

1,382

 

 

 

92,973

 

 

6.33

 

 

1,479

 

     Total interest-bearing liabilities

 

1,561,923

 

 

2.48

 

 

9,770

 

 

 

1,538,267

 

 

2.91

 

 

11,234

 

Non-interest-bearing deposits

 

199,991

 

 

 

 

 

 

 

190,335

 

 

 

 

 

Other liabilities

 

13,754

 

 

 

 

 

 

 

15,489

 

 

 

 

 

Shareholders' equity

 

126,202

 

 

 

 

 

 

 

104,433

 

 

 

 

 

    Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

       shareholders' equity

$

1,901,870

 

 

 

 

 

 

$

1,848,524

 

 

 

 

 

Net interest rate spread

 

 

 

2.50

%

 

 

 

 

 

 

1.87

%

 

 

Margin/net interest income

 

 

 

2.95

%

$

14,140

 

 

 

 

 

2.38

%

$

11,117

 

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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

December 31, 2025

 

 

December 31, 2024

 

 

Average

 

Average

 

 

 

 

Average

 

Average

 

 

 

 

Balance

 

Rate

 

Interest

 

 

Balance

 

Rate

 

Interest

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Treasury

$

20,741

 

 

4.18

%

$

867

 

 

$

11,682

 

 

5.00

%

$

584

 

   U.S. Government agencies

 

75,964

 

 

1.18

 

 

896

 

 

 

80,332

 

 

1.17

 

 

942

 

   State and municipal

 

105,014

 

 

2.80

 

 

2,936

 

 

 

106,806

 

 

3.39

 

 

3,623

 

   Mortgage-backed and CMOs

 

349,007

 

 

2.41

 

 

8,408

 

 

 

357,977

 

 

2.68

 

 

9,580

 

   Corporate debt securities and mutual funds

 

65,358

 

 

6.42

 

 

4,198

 

 

 

17,560

 

 

5.76

 

 

1,012

 

   Equities

 

 

 

 

 

 

 

 

4,269

 

 

3.88

 

 

166

 

     Total investment securities

 

616,084

 

 

2.81

 

 

17,305

 

 

 

578,626

 

 

2.75

 

 

15,907

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

875,917

 

 

5.96

 

 

52,194

 

 

 

810,525

 

 

5.53

 

 

44,805

 

  Residential real estate

 

115,890

 

 

4.47

 

 

5,177

 

 

 

110,320

 

 

4.12

 

 

4,542

 

  Home equity loans

 

71,280

 

 

6.32

 

 

4,508

 

 

 

65,714

 

 

6.81

 

 

4,475

 

  Commercial and industrial

 

139,423

 

 

7.35

 

 

10,248

 

 

 

141,998

 

 

7.52

 

 

10,682

 

  Consumer loans

 

3,266

 

 

7.82

 

 

255

 

 

 

3,635

 

 

8.12

 

 

295

 

  Tax-exempt loans

 

19,682

 

 

4.32

 

 

850

 

 

 

18,507

 

 

3.90

 

 

721

 

     Total loans, net of unearned income*

 

1,225,458

 

 

5.98

 

 

73,232

 

 

 

1,150,699

 

 

5.69

 

 

65,520

 

Other earning assets

 

58,275

 

 

4.37

 

 

2,548

 

 

 

59,734

 

 

5.36

 

 

3,199

 

     Total earning assets

 

1,899,817

 

 

4.90

 

 

93,085

 

 

 

1,789,059

 

 

4.73

 

 

84,626

 

Cash and due from banks

 

14,186

 

 

 

 

 

 

 

13,847

 

 

 

 

 

Accumulated other comprehensive loss, net of tax

 

(56,407

)

 

 

 

 

 

 

(65,087

)

 

 

 

 

Allowance for credit losses on loans

 

(9,140

)

 

 

 

 

 

 

(8,965

)

 

 

 

 

Other assets

 

43,281

 

 

 

 

 

 

 

41,709

 

 

 

 

 

     Total assets

$

1,891,737

 

 

 

 

 

 

$

1,770,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest-bearing demand

$

381,199

 

 

0.97

%

 

3,706

 

 

$

346,590

 

 

0.93

%

 

3,225

 

  Municipals

 

159,245

 

 

3.76

 

 

5,993

 

 

 

146,446

 

 

4.64

 

 

6,794

 

  Money market

 

259,201

 

 

2.82

 

 

7,312

 

 

 

237,071

 

 

3.45

 

 

8,181

 

  Savings

 

279,212

 

 

1.29

 

 

3,591

 

 

 

285,011

 

 

1.28

 

 

3,651

 

  Time < $100

 

176,438

 

 

3.57

 

 

6,291

 

 

 

170,998

 

 

3.98

 

 

6,808

 

  Time $100 through $250

 

154,087

 

 

3.95

 

 

6,088

 

 

 

145,022

 

 

4.53

 

 

6,570

 

  Time > $250

 

53,694

 

 

4.01

 

 

2,152

 

 

 

49,831

 

 

4.51

 

 

2,247

 

     Total interest-bearing deposits

 

1,463,076

 

 

2.40

 

 

35,133

 

 

 

1,380,969

 

 

2.71

 

 

37,476

 

Short-term borrowings

 

56,582

 

 

3.72

 

 

2,103

 

 

 

48,526

 

 

2.37

 

 

1,148

 

Long-term debt

 

8,795

 

 

4.74

 

 

423

 

 

 

27,869

 

 

4.67

 

 

1,322

 

Subordinated debt

 

39,167

 

 

9.44

 

 

3,750

 

 

 

13,262

 

 

9.34

 

 

1,260

 

     Total borrowings

 

104,544

 

 

6.00

 

 

6,276

 

 

 

89,657

 

 

4.16

 

 

3,730

 

     Total interest-bearing liabilities

 

1,567,620

 

 

2.64

 

 

41,409

 

 

 

1,470,626

 

 

2.80

 

 

41,206

 

Non-interest-bearing deposits

 

194,892

 

 

 

 

 

 

 

188,525

 

 

 

 

 

Other liabilities

 

14,443

 

 

 

 

 

 

 

14,195

 

 

 

 

 

Shareholders' equity

 

114,782

 

 

 

 

 

 

 

97,217

 

 

 

 

 

    Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

       shareholders' equity

$

1,891,737

 

 

 

 

 

 

$

1,770,563

 

 

 

 

 

Net interest rate spread

 

 

 

2.26

%

 

 

 

 

 

 

1.93

%

 

 

Margin/net interest income

 

 

 

2.72

%

$

51,676

 

 

 

 

 

2.43

%

$

43,420

 

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,

 

 

Twelve months ended,

 

For the period:

12/31/2025

 

 

12/31/2024

 

 

Variance

 

 

12/31/2025

 

 

12/31/2024

 

 

Variance

 

Net income (GAAP)

$

3,981

 

 

$

3,051

 

 

$

930

 

 

$

14,090

 

 

$

11,448

 

 

$

2,642

 

Merger-related costs

 

619

 

 

 

 

 

 

619

 

 

 

1,138

 

 

 

 

 

 

1,138

 

Income tax benefit

 

(27

)

 

 

 

 

 

(27

)

 

 

(27

)

 

 

 

 

 

(27

)

Merger-related costs, net of tax

 

592

 

 

 

 

 

 

592

 

 

 

1,111

 

 

 

 

 

 

1,111

 

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

$

4,573

 

 

$

3,051

 

 

$

1,522

 

 

$

15,201

 

 

$

11,448

 

 

$

3,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Earnings Per Share (EPS) Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS using Net income (GAAP)

$

1.07

 

 

$

0.83

 

 

$

0.24

 

 

$

3.79

 

 

$

3.12

 

 

$

0.67

 

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

$

1.22

 

 

$

0.83

 

 

$

0.39

 

 

$

4.08

 

 

$

3.12

 

 

$

0.96

 

Fully-diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS using Net income (GAAP)

$

1.06

 

 

$

0.83

 

 

$

0.23

 

 

$

3.78

 

 

$

3.12

 

 

$

0.66

 

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

$

1.22

 

 

$

0.83

 

 

$

0.39

 

 

$

4.08

 

 

$

3.12

 

 

$

0.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding -basic

 

3,730,591

 

 

 

3,688,078

 

 

 

 

 

 

3,715,806

 

 

 

3,672,251

 

 

 

 

Average common shares outstanding -diluted

 

3,745,230

 

 

 

3,695,518

 

 

 

 

 

 

3,729,246

 

 

 

3,673,697

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets (ROAA):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROAA using Net income (GAAP)

 

0.83

%

 

 

0.66

%

 

17 bp

 

 

 

0.74

%

 

 

0.65

%

 

9 bp

 

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

 

0.95

%

 

 

0.66

%

 

29 bp

 

 

 

0.80

%

 

 

0.65

%

 

15 bp

 

Return on Average Equity (ROAE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROAE using Net income (GAAP)

 

12.52

%

 

 

11.62

%

 

90 bp

 

 

 

12.28

%

 

 

11.78

%

 

50 bp

 

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

 

14.38

%

 

 

11.62

%

 

276 bp

 

 

 

13.24

%

 

 

11.78

%

 

146 bp