EX-99.1 2 vabk-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

img2203825_0.jpg

FOR IMMEDIATE RELEASE

INVESTOR RELATIONS CONTACT:

 

Tara Y. Harrison (434) 817-8587

 

VIRGINIA NATIONAL BANKSHARES CORPORATION

ANNOUNCES 2025 THIRD QUARTER EARNINGS

AND QUARTERLY DIVIDEND

Charlottesville, VA – October 23, 2025 - Virginia National Bankshares Corporation (NASDAQ: VABK) (the “Company”) today reported quarterly net income of $4.6 million, or $0.84 per diluted share, for the quarter ended September 30, 2025, compared to the $4.6 million, or $0.85 per diluted share, recognized for the quarter ended September 30, 2024. For the nine months ended September 30, 2025, the Company recognized net income of $13.3 million, or $2.45 per diluted share, compared to $12.4 million, or $2.30 per diluted share, for the nine months ended September 30, 2024.

The increase in 2025 year-to-date net income as compared to the prior year was primarily the result of decreased interest expense, as a result of the reduction in cost of funds associated with deposits and borrowings. Cost of funds declined 30 bps year-over-year while yields on earning assets held steady despite several reductions in the prime rate.

Dividend Declaration

On October 22, 2025, the Company's Board of Directors declared a quarterly cash dividend of $0.36 per share of common stock payable on November 28, 2025, to the holders of record at the close of business on November 14, 2025. The quarterly cash dividend represents an annual yield to shareholders of approximately 3.63% based on the closing price of the Company’s common stock on October 22, 2025.

President and Chief Executive Officer's comments: "I am pleased to report that the key performance indicators that we monitor closely, return on average assets, return on average equity, net interest margin and the efficiency ratio, all improved over the last quarter" stated Glenn W. Rust, President and Chief Executive Officer. "While our loan balances slightly declined during the most recent quarter, we continued our focus on strong credit standards which continues to bode well for our organization."

Key Performance Indicators

Third quarter 2025 compared to second quarter 2025

Return on average assets improved to 1.12%. from 1.05%.
Return on average equity improved to 10.48% from 10.05%.
Net interest margin (FTE)1 improved to 3.43% from 3.40%.
Loan-to-deposit ratio remained stable at 89%.
Efficiency ratio (FTE)1 improved to 57.9% from 61.2%.

September 30, 2025 Balance Sheet Highlights

Gross loans outstanding as of September 30, 2025 totaled $1.2 billion, an increase of $19.5 million, or 1.6% compared to September 30, 2024. The Company experienced nominal loan contraction in the third quarter of 2025, with gross loan balances decreasing $1.0 million from year-end.
Deposit balances increased $5.0 million or 0.4% from September 30, 2024, yet decreased $38.7 million since December 31, 2024. This decline, as highlighted in our second quarter release, facilitated the efforts to stabilize the overall cost of funds through changes in the mix of cost components.

_____________________________________________________________________

1 See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release.

Page 1 of 10

 


 

Securities balances declined $27.5 million from September 30, 2024 to September 30, 2025 as the Company continued to book loans at more attractive yields and reduce higher cost borrowings.
The Company utilizes a third-party to offer multi-million-dollar FDIC insurance to customers with balances in excess of single-bank limits through reciprocal Insured Cash Sweep® (ICS) plans. Deposit balances held in ICS plans amounted to $145.2 million as of September 30, 2025, $166.6 million as of December 31, 2024 and $145.6 million as of September 30, 2024.
Outstanding borrowings from the FHLB as of September 30, 2025 decreased $22.5 million from $52.5 million at September 30, 2024 and increased by $10.0 million from December 31, 2024.
As of September 30, 2025, the Company had unused borrowing facilities in place of approximately $223.0 million and held no brokered deposits.

Loans and Asset Quality

Credit performance remains strong with nonperforming assets as a percentage of total assets of 0.42% as of September 30, 2025, 0.19% as of December 31, 2024 and 0.33% as of September 30, 2024.
Nonperforming assets amounted to $6.8 million as of September 30, 2025, compared to $3.0 million as of December 31, 2024 and $5.3 million as of September 30, 2024;
o
Fourteen loans to thirteen borrowers are in non-accrual status, totaling $2.6 million, as of September 30, 2025, compared to $2.3 million as of December 31, 2024 and $2.1 million as of September 30, 2024.
o
Loans 90 days or more past due and still accruing interest amounted to $4.2 million as of September 30, 2025, compared to $754 thousand as of December 31, 2024 and $3.2 million as of September 30, 2024. The past due balance as of September 30, 2025 is comprised of four loans totaling $4.0 million which are 100% government-guaranteed, two loans secured by residential real estate totaling $158 thousand and five student loans totaling $62 thousand.
o
The Company currently holds no other real estate owned.
The period-end Allowance for Credit Losses on Loans (“ACL”) as a percentage of total loans was 0.69% as of September 30, 2025, 0.68% as of December 31, 2024 and 0.70% as of September 30, 2024. The individual differences in the balances of various pools as well as changing loss rates have resulted in only nominal changes to the overall ACL ratio. The proportionate increase in government-guaranteed loans over the respective periods is also a main driver holding the ACL as a percentage of total loans fairly steady year-over-year. Balances in such loans are 100% government-guaranteed and do not require an ACL.
The fair value mark that was allocated to the acquired loans was $21.3 million as of April 1, 2021, with a remaining balance of $5.2 million as of September 30, 2025.
For the three months ended September 30, 2025, the Company recorded a net charge to the provision for credit losses of $332 thousand, due primarily to changes in loss factors, as a result of a routine annual loss driver analysis, considered in the quantitative portion of the calculation. The provision includes a $78 thousand charge for changes in unfunded reserves, as a result of changes in unfunded loan commitments and application of the aforementioned changes in quantitative factors.

Net Interest Income

Net interest income for the three months ended September 30, 2025 of $13.1 million increased $1.0 million, or 8.7%, compared to the three months ended September 30, 2024, predominantly due to decreased interest expense associated with deposit accounts, coupled with increased interest income earned on loans and federal funds sold driving an additional net increase.
Net interest margin (FTE), (a non-GAAP financial measure)1, for the three months ended September 30, 2025 was 3.43%, compared to 3.24% for the three months ended September 30, 2024. The increase as compared to the third quarter of 2024 was primarily due to the decrease in cost of funds, as described below.
The Bank's yield on loans was 5.64% for the three months ended September 30, 2025, compared to 5.85% for the prior year same period. The accretion of the fair value mark related to purchased loans positively impacted interest income by 13 bps in the third quarter of 2025, compared to 25 bps in the third quarter of 2024.

 

 

__________________________________________________________________

1 See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release.

 

Page 2 of 10

 


 

The overall cost of funds, including noninterest-bearing deposits, of 177 bps incurred in the three months ended September 30, 2025 decreased 30 bps from 207 bps in the same period in the prior year. Overall, the cost of interest-bearing deposits decreased period over period by 45 bps, from a cost of 2.71% to 2.26%. The cost of borrowings from the FHLB decreased 9 bps from the third quarter of 2024 to the third quarter of 2025, from 4.86% to 4.77%.

Noninterest Income

Noninterest income for the three months ended September 30, 2025 decreased $101 thousand, or 7.0%, compared to the three months ended September 30, 2024, primarily as a result of lower wealth management fees, and lower fee income from debit card usage.

Noninterest Expense

Noninterest expense for the three months ended September 30, 2025 increased by $461 thousand, or 5.8%, compared to the three months ended September 30, 2024. Increased franchise taxes, FDIC insurance expense, professional fees and continued investments in information technology drove increases during the quarter.

Efficiency Ratio

The Company's efficiency ratio (FTE)1 improved to 57.9% for the three months ended September 30, 2025 compared to 58.6% for the three months ended September 30, 2024, as the impact of increased net interest income (FTE)1 more than offset the decrease in noninterest income and increase in noninterest expense on a proportional basis. On a year-to-date basis, the efficiency ratio (FTE)1 improved to 60.5% in 2025 compared to 62.6% in 2024, also as a result of increased net interest income (FTE)1.

Income Taxes

The effective tax rates amounted to 19.5% and 18.5% for the three months ended September 30, 2025 and 2024, respectively. For each period, the effective income tax rate differed from the U.S. statutory rate of 21% due to the recognition of low-income housing tax credits net of the impact of the accounting change to proportional amortization in 2024, the effect of tax-exempt income from municipal bonds and income from bank owned life insurance policies.

Book Value

Book value per share increased to $32.89 as of September 30, 2025, compared to $30.89 as of September 30, 2024, and tangible book value per share (a non-GAAP financial measure)1 was $30.90 as of September 30, 2025 compared to $28.68 as of September 30, 2024. These values increased as net retained income increased and the impact of intangible assets declined due to the ongoing amortization of the Company's core deposit intangible asset.

Dividends

Cash dividends of $1.9 million, or $0.36 per share, were declared and paid during the third quarter of 2025. The remaining 58% of net income was retained.

 

 

_____________________________________________________________________

1 See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release.

 

Page 3 of 10

 


 

About Virginia National Bankshares Corporation

Virginia National Bankshares Corporation, headquartered in Charlottesville, Virginia, is the bank holding company for Virginia National Bank. The Bank has seven banking offices throughout Fauquier and Prince William counties, four banking offices in Charlottesville and Albemarle County (including one limited-service banking facility), and banking offices in Winchester and Richmond, Virginia. The Bank offers a full range of banking and related financial services to meet the needs of individuals, businesses and charitable organizations, including the fiduciary services of VNB Trust and Estate Services. The Company’s common stock trades on the Nasdaq Capital Market under the symbol “VABK.” Additional information on the Company is also available at www.vnbcorp.com.

Non-GAAP Financial Measures

The accounting and reporting policies of the Company conform to U.S. generally accepted accounting principles (“GAAP”) and prevailing practices in the banking industry. However, management uses certain non-GAAP measures to supplement the evaluation of the Company’s performance. Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core businesses. These non-GAAP disclosures should not be viewed as a substitute for, or more important than, operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of GAAP to non-GAAP measures are included at the end of this release.

Forward-Looking Statements; Other Information

Certain statements in this release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, without limitation, statements with respect to the Company’s operations, performance, future strategy and goals, and are often characterized by use of qualified words such as “expect,” “believe,” “estimate,” “project,” “anticipate,” “intend,” “will,” “should,” or words of similar meaning or other statements concerning the opinions or judgement of the Company and its management about future events. While Company management believes such statements to be reasonable, future events and predictions are subject to circumstances that are not within the control of the Company and its management. Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in: inflation, interest rates, market and monetary fluctuations; liquidity and capital requirements; market disruptions including pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises, war and other military conflicts or other major events, the governmental and societal responses thereto, or the prospect of these events; changes, particularly declines, in general economic and market conditions in the local economies in which the Company operates, including the effects of declines in real estate values; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; the impact of changes in laws, regulations and guidance related to financial services including, but not limited to, taxes, banking, securities and insurance; changes in accounting principles, policies and guidelines; the financial condition of the Company’s borrowers; the Company's ability to attract, hire, train and retain qualified employees; an increase in unemployment levels; competitive pressures on loan and deposit pricing and demand; fluctuation in asset quality; assumptions that underlie the Company’s ACL; the value of securities held in the Company's investment portfolio; performance of assets under management; cybersecurity threats or attacks and the development and maintenance of reliable electronic systems; changes in technology and their impact on the marketing of new products and services and the acceptance of these products and services by new and existing customers; the willingness of customers to substitute competitors’ products and services for the Company’s products and services; the risks and uncertainties described from time to time in the Company’s press releases and filings with the SEC; and the Company’s performance in managing the risks involved in any of the foregoing. Many of these factors and additional risks and uncertainties are described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 and other reports filed from time to time by the Company with the Securities and Exchange Commission. These statements speak only as of the date made, and the Company does not undertake to update any forward-looking statements to reflect changes or events that may occur after this release.

 

Page 4 of 10

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except per share data)

 

 

September 30, 2025

 

 

December 31, 2024*

 

 

September 30, 2024

 

 

(Unaudited)

 

 

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

$

6,166

 

 

$

5,311

 

 

$

10,188

 

Interest-bearing deposits in other banks

 

8,965

 

 

 

11,792

 

 

 

8,977

 

Federal funds sold

 

7,964

 

 

 

-

 

 

 

-

 

Securities:

 

 

 

 

 

 

 

 

Available for sale (AFS), at fair value

 

252,952

 

 

 

263,537

 

 

 

279,323

 

Restricted securities, at cost

 

6,647

 

 

 

6,193

 

 

 

7,737

 

Total securities

 

259,599

 

 

 

269,730

 

 

 

287,060

 

Loans, net of deferred fees and costs

 

1,235,000

 

 

 

1,235,969

 

 

 

1,215,512

 

Allowance for credit losses

 

(8,510

)

 

 

(8,455

)

 

 

(8,523

)

Loans, net

 

1,226,490

 

 

 

1,227,514

 

 

 

1,206,989

 

Premises and equipment, net

 

11,775

 

 

 

15,383

 

 

 

15,562

 

Bank owned life insurance

 

40,977

 

 

 

40,059

 

 

 

39,762

 

Goodwill

 

7,768

 

 

 

7,768

 

 

 

7,768

 

Core deposit intangible, net

 

2,942

 

 

 

3,792

 

 

 

4,099

 

Right of use asset, net

 

6,666

 

 

 

5,551

 

 

 

5,921

 

Deferred tax asset, net

 

13,097

 

 

 

15,407

 

 

 

13,548

 

Accrued interest receivable and other assets

 

14,023

 

 

 

14,519

 

 

 

14,906

 

Total assets

$

1,606,432

 

 

$

1,616,826

 

 

$

1,614,780

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Demand deposits:

 

 

 

 

 

 

 

 

Noninterest-bearing

$

361,568

 

 

$

374,079

 

 

$

359,900

 

Interest-bearing

 

260,424

 

 

 

303,405

 

 

 

258,439

 

Money market and savings deposit accounts

 

460,160

 

 

 

437,619

 

 

 

431,707

 

Certificates of deposit and other time deposits

 

302,736

 

 

 

308,443

 

 

 

329,857

 

Total deposits

 

1,384,888

 

 

 

1,423,546

 

 

 

1,379,903

 

Federal funds purchased

 

-

 

 

 

236

 

 

 

3,112

 

Borrowings

 

30,000

 

 

 

20,000

 

 

 

52,500

 

Junior subordinated debt, net

 

3,542

 

 

 

3,506

 

 

 

3,495

 

Lease liability

 

6,542

 

 

 

5,389

 

 

 

5,748

 

Accrued interest payable and other liabilities

 

4,101

 

 

 

3,847

 

 

 

4,113

 

Total liabilities

 

1,429,073

 

 

 

1,456,524

 

 

 

1,448,871

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $2.50 par value

 

-

 

 

 

-

 

 

 

-

 

Common stock, $2.50 par value

 

13,318

 

 

 

13,263

 

 

 

13,257

 

Capital surplus

 

107,076

 

 

 

106,394

 

 

 

106,166

 

Retained earnings

 

90,149

 

 

 

82,507

 

 

 

80,789

 

Accumulated other comprehensive loss

 

(33,184

)

 

 

(41,862

)

 

 

(34,303

)

Total shareholders' equity

 

177,359

 

 

 

160,302

 

 

 

165,909

 

Total liabilities and shareholders' equity

$

1,606,432

 

 

$

1,616,826

 

 

$

1,614,780

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

5,391,979

 

 

 

5,370,912

 

 

 

5,370,912

 

Common shares authorized

 

10,000,000

 

 

 

10,000,000

 

 

 

10,000,000

 

Preferred shares outstanding

 

-

 

 

 

-

 

 

 

-

 

Preferred shares authorized

 

2,000,000

 

 

 

2,000,000

 

 

 

2,000,000

 

 

* Derived from audited consolidated financial statements

Page 5 of 10

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)

(Unaudited)

 

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

September 30, 2025

 

 

September 30, 2024

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

17,500

 

 

$

17,378

 

 

$

51,864

 

 

$

49,281

 

Federal funds sold

 

 

283

 

 

 

136

 

 

 

530

 

 

 

535

 

Other interest-bearing deposits

 

 

55

 

 

 

50

 

 

 

142

 

 

 

165

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,199

 

 

 

1,414

 

 

 

3,773

 

 

 

5,349

 

Tax exempt

 

 

322

 

 

 

326

 

 

 

968

 

 

 

979

 

Dividends

 

 

112

 

 

 

102

 

 

 

336

 

 

 

320

 

Total interest and dividend income

 

 

19,471

 

 

 

19,406

 

 

 

57,613

 

 

 

56,629

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

66

 

 

 

66

 

 

 

202

 

 

 

205

 

Money market and savings deposits

 

 

3,026

 

 

 

2,990

 

 

 

8,957

 

 

 

8,864

 

Certificates and other time deposits

 

 

2,713

 

 

 

3,915

 

 

 

8,437

 

 

 

11,947

 

Borrowings

 

 

513

 

 

 

313

 

 

 

1,604

 

 

 

1,187

 

Federal funds purchased

 

 

3

 

 

 

9

 

 

 

28

 

 

 

25

 

Junior subordinated debt

 

 

78

 

 

 

89

 

 

 

224

 

 

 

260

 

Total interest expense

 

 

6,399

 

 

 

7,382

 

 

 

19,452

 

 

 

22,488

 

Net interest income

 

 

13,072

 

 

 

12,024

 

 

 

38,161

 

 

 

34,141

 

Provision for (recovery of) credit losses

 

 

332

 

 

 

(114

)

 

 

174

 

 

 

(474

)

Net interest income after provision for (recovery of) credit losses

 

 

12,740

 

 

 

12,138

 

 

 

37,987

 

 

 

34,615

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management fees

 

 

223

 

 

 

239

 

 

 

658

 

 

 

905

 

Deposit account fees

 

 

323

 

 

 

317

 

 

 

922

 

 

 

1,042

 

Debit/credit card and ATM fees

 

 

340

 

 

 

474

 

 

 

1,065

 

 

 

1,485

 

Bank owned life insurance income

 

 

318

 

 

 

294

 

 

 

918

 

 

 

858

 

Gains on sales of assets, net

 

 

-

 

 

 

-

 

 

 

278

 

 

 

36

 

Gain on early redemption of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

379

 

Losses on sales of AFS, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4

)

Other

 

 

147

 

 

 

128

 

 

 

580

 

 

 

620

 

Total noninterest income

 

 

1,351

 

 

 

1,452

 

 

 

4,421

 

 

 

5,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

3,909

 

 

 

3,769

 

 

 

11,708

 

 

 

11,771

 

Net occupancy

 

 

872

 

 

 

919

 

 

 

2,777

 

 

 

2,756

 

Equipment

 

 

182

 

 

 

176

 

 

 

569

 

 

 

514

 

Bank franchise tax

 

 

439

 

 

 

366

 

 

 

1,266

 

 

 

1,051

 

Computer software

 

 

303

 

 

 

219

 

 

 

825

 

 

 

703

 

Data processing

 

 

577

 

 

 

707

 

 

 

2,044

 

 

 

2,025

 

FDIC deposit insurance assessment

 

 

255

 

 

 

125

 

 

 

545

 

 

 

500

 

Marketing, advertising and promotion

 

 

171

 

 

 

166

 

 

 

604

 

 

 

571

 

Professional fees

 

 

256

 

 

 

189

 

 

 

843

 

 

 

631

 

Core deposit intangible amortization

 

 

271

 

 

 

319

 

 

 

850

 

 

 

994

 

Other

 

 

1,169

 

 

 

988

 

 

 

3,877

 

 

 

3,368

 

Total noninterest expense

 

 

8,404

 

 

 

7,943

 

 

 

25,908

 

 

 

24,884

 

Income before income taxes

 

 

5,687

 

 

 

5,647

 

 

 

16,500

 

 

 

15,052

 

Provision for income taxes

 

 

1,111

 

 

 

1,047

 

 

 

3,197

 

 

 

2,647

 

Net income

 

$

4,576

 

 

$

4,600

 

 

$

13,303

 

 

$

12,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share, basic

 

$

0.85

 

 

$

0.86

 

 

$

2.47

 

 

$

2.31

 

Net income per common share, diluted

 

$

0.84

 

 

$

0.85

 

 

$

2.45

 

 

$

2.30

 

Weighted average common shares outstanding, basic

 

 

5,391,979

 

 

 

5,370,912

 

 

 

5,387,658

 

 

 

5,371,616

 

Weighted average common shares outstanding, diluted

 

 

5,424,642

 

 

 

5,396,936

 

 

 

5,414,969

 

 

 

5,387,537

 

 

Page 6 of 10

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

FINANCIAL HIGHLIGHTS

(dollars in thousands, except per share data)

(Unaudited)

 

 

At or For the Three Months Ended

 

 

 

September 30, 2025

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

 

September 30, 2024

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4,576

 

 

$

4,238

 

 

$

4,489

 

 

$

4,561

 

 

$

4,600

 

Net income per weighted average share, basic

 

$

0.85

 

 

$

0.79

 

 

$

0.83

 

 

$

0.85

 

 

$

0.86

 

Net income per weighted average share, diluted

 

$

0.84

 

 

$

0.78

 

 

$

0.83

 

 

$

0.85

 

 

$

0.85

 

Weighted average shares outstanding, basic

 

 

5,391,979

 

 

 

5,391,979

 

 

 

5,378,871

 

 

 

5,370,912

 

 

 

5,370,912

 

Weighted average shares outstanding, diluted

 

 

5,424,642

 

 

 

5,417,900

 

 

 

5,402,936

 

 

 

5,407,489

 

 

 

5,396,936

 

Actual shares outstanding

 

 

5,391,979

 

 

 

5,391,979

 

 

 

5,391,979

 

 

 

5,370,912

 

 

 

5,370,912

 

Tangible book value per share at period end 5

 

$

30.90

 

 

$

29.63

 

 

$

28.84

 

 

$

27.70

 

 

$

28.68

 

Key Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets 1

 

 

1.12

%

 

 

1.05

%

 

 

1.12

%

 

 

1.12

%

 

 

1.15

%

Return on average equity 1

 

 

10.48

%

 

 

10.05

%

 

 

11.05

%

 

 

10.98

%

 

 

11.44

%

Net interest margin (FTE) 1, 2

 

 

3.43

%

 

 

3.40

%

 

 

3.28

%

 

 

3.21

%

 

 

3.24

%

Efficiency ratio (FTE) 3

 

 

57.9

%

 

 

61.2

%

 

 

62.4

%

 

 

60.2

%

 

 

58.6

%

Loan-to-deposit ratio

 

 

89.2

%

 

 

89.4

%

 

 

86.6

%

 

 

86.8

%

 

 

88.1

%

Net Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

13,072

 

 

$

12,796

 

 

$

12,295

 

 

$

12,235

 

 

$

12,024

 

Net interest income (FTE) 2

 

$

13,158

 

 

$

12,881

 

 

$

12,381

 

 

$

12,321

 

 

$

12,111

 

Company Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio 6

 

 

12.26

%

 

 

12.12

%

 

 

11.83

%

 

 

11.34

%

 

 

11.81

%

Total risk-based capital ratio 6

 

 

20.15

%

 

 

19.46

%

 

 

18.92

%

 

 

18.77

%

 

 

18.88

%

Assets and Asset Quality:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

 

$

1,523,230

 

 

$

1,521,345

 

 

$

1,529,575

 

 

$

1,526,464

 

 

$

1,487,182

 

Average gross loans

 

$

1,230,805

 

 

$

1,240,563

 

 

$

1,233,520

 

 

$

1,218,460

 

 

$

1,181,447

 

Fair value mark on acquired loans

 

$

5,241

 

 

$

5,724

 

 

$

6,242

 

 

$

6,785

 

 

$

7,301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

$

8,347

 

 

$

8,328

 

 

$

8,455

 

 

$

8,523

 

 

$

8,028

 

Provision for (recovery of) credit losses

 

 

253

 

 

 

90

 

 

 

(105

)

 

 

(208

)

 

 

(3

)

Charge-offs

 

 

(146

)

 

 

(111

)

 

 

(70

)

 

 

(127

)

 

 

(272

)

Recoveries

 

 

56

 

 

 

40

 

 

 

48

 

 

 

267

 

 

 

770

 

Net (charge-offs) recoveries

 

 

(90

)

 

 

(71

)

 

 

(22

)

 

 

140

 

 

 

498

 

End of period

 

$

8,510

 

 

$

8,347

 

 

$

8,328

 

 

$

8,455

 

 

$

8,523

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

2,568

 

 

$

2,614

 

 

$

2,764

 

 

$

2,267

 

 

$

2,113

 

Loans 90 days or more past due and still accruing

 

 

4,201

 

 

 

5,178

 

 

 

2,274

 

 

 

754

 

 

 

3,214

 

Total nonperforming assets (NPA) 4

 

$

6,769

 

 

$

7,792

 

 

$

5,038

 

 

$

3,021

 

 

$

5,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NPA as a % of total assets

 

 

0.42

%

 

 

0.48

%

 

 

0.31

%

 

 

0.19

%

 

 

0.33

%

NPA as a % of gross loans

 

 

0.55

%

 

 

0.63

%

 

 

0.41

%

 

 

0.24

%

 

 

0.44

%

ACL to gross loans

 

 

0.69

%

 

 

0.67

%

 

 

0.67

%

 

 

0.68

%

 

 

0.70

%

Non-accruing loans to gross loans

 

 

0.21

%

 

 

0.21

%

 

 

0.22

%

 

 

0.18

%

 

 

0.17

%

Net charge-offs (recoveries) to average loans 1

 

 

0.03

%

 

 

0.02

%

 

 

0.01

%

 

 

-0.05

%

 

 

-0.17

%

1 Ratio is computed on an annualized basis.

2 The net interest margin and net interest income are reported on a fully tax-equivalent basis (FTE) basis, using a Federal income tax rate of 21%. This is a non-GAAP financial measure. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release.

3 The efficiency ratio (FTE) is computed as a percentage of noninterest expense divided by the sum of net interest income (FTE) and noninterest income. This is a non-GAAP financial measure that management believes provides investors with important information regarding operational efficiency. Management believes such financial information is meaningful to the reader in understanding operating performance, but cautions that such information should not be viewed as a substitute for GAAP. Comparison of our efficiency ratio with those of other companies may not be possible because other companies may calculate them differently. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release.

4 The Bank held no other real estate owned during any of the periods presented.

5 This is a non-GAAP financial measure. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release.

6 All ratios at September 30, 2025 are estimates and subject to change pending regulatory filings. Ratios for prior periods are presented as filed.

Page 7 of 10

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)

(dollars in thousands)

(Unaudited)

 

 

 

For the three months ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

 

 

 

 

Interest

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

 

Average

 

 

Income/

 

 

Average

 

 

Average

 

 

Income/

 

 

Average

 

 

 

Balance

 

 

Expense

 

 

Yield/Cost 4

 

 

Balance

 

 

Expense

 

 

Yield/Cost 4

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Securities and Dividends

 

$

193,809

 

 

$

1,311

 

 

 

2.71

%

 

$

221,548

 

 

$

1,516

 

 

 

2.74

%

Tax Exempt Securities 1

 

 

65,222

 

 

 

408

 

 

 

2.50

%

 

 

66,334

 

 

 

413

 

 

 

2.49

%

Total Securities 1

 

 

259,031

 

 

 

1,719

 

 

 

2.65

%

 

 

287,882

 

 

 

1,929

 

 

 

2.68

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

939,765

 

 

 

13,792

 

 

 

5.82

%

 

 

905,275

 

 

 

13,348

 

 

 

5.87

%

Commercial

 

 

262,137

 

 

 

3,216

 

 

 

4.87

%

 

 

238,407

 

 

 

3,418

 

 

 

5.70

%

Consumer

 

 

28,903

 

 

 

492

 

 

 

6.75

%

 

 

37,765

 

 

 

612

 

 

 

6.45

%

      Total Loans

 

 

1,230,805

 

 

 

17,500

 

 

 

5.64

%

 

 

1,181,447

 

 

 

17,378

 

 

 

5.85

%

Federal funds sold

 

 

25,482

 

 

 

283

 

 

 

4.41

%

 

 

9,875

 

 

 

136

 

 

 

5.48

%

Other interest-bearing deposits

 

 

7,912

 

 

 

55

 

 

 

2.76

%

 

 

7,978

 

 

 

50

 

 

 

2.49

%

Total Earning Assets

 

 

1,523,230

 

 

 

19,557

 

 

 

5.09

%

 

 

1,487,182

 

 

 

19,493

 

 

 

5.21

%

Less: Allowance for Credit Losses

 

 

(8,362

)

 

 

 

 

 

 

 

 

(8,134

)

 

 

 

 

 

 

Total Non-Earning Assets

 

 

106,699

 

 

 

 

 

 

 

 

 

106,616

 

 

 

 

 

 

 

Total Assets

 

$

1,621,567

 

 

 

 

 

 

 

 

$

1,585,664

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Checking

 

$

260,217

 

 

$

66

 

 

 

0.10

%

 

$

261,961

 

 

$

66

 

 

 

0.10

%

Money Market and Savings Deposits

 

 

468,488

 

 

 

3,026

 

 

 

2.56

%

 

 

425,026

 

 

 

2,990

 

 

 

2.80

%

Time Deposits

 

 

290,246

 

 

 

2,713

 

 

 

3.71

%

 

 

334,768

 

 

 

3,915

 

 

 

4.65

%

Total Interest-Bearing Deposits

 

 

1,018,951

 

 

 

5,805

 

 

 

2.26

%

 

 

1,021,755

 

 

 

6,971

 

 

 

2.71

%

Borrowings

 

 

42,707

 

 

 

513

 

 

 

4.77

%

 

 

25,634

 

 

 

313

 

 

 

4.86

%

Federal funds purchased

 

 

250

 

 

 

3

 

 

 

4.76

%

 

 

616

 

 

 

9

 

 

 

5.81

%

Junior subordinated debt

 

 

3,535

 

 

 

78

 

 

 

8.75

%

 

 

3,487

 

 

 

89

 

 

 

10.15

%

Total Interest-Bearing Liabilities

 

 

1,065,443

 

 

 

6,399

 

 

 

2.38

%

 

 

1,051,492

 

 

 

7,382

 

 

 

2.79

%

Non-Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

371,859

 

 

 

 

 

 

 

 

 

363,929

 

 

 

 

 

 

 

Other liabilities

 

 

10,971

 

 

 

 

 

 

 

 

 

10,347

 

 

 

 

 

 

 

Total Liabilities

 

 

1,448,273

 

 

 

 

 

 

 

 

 

1,425,768

 

 

 

 

 

 

 

Shareholders' Equity

 

 

173,294

 

 

 

 

 

 

 

 

 

159,896

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

1,621,567

 

 

 

 

 

 

 

 

$

1,585,664

 

 

 

 

 

 

 

Net Interest Income (FTE) 3

 

 

 

 

$

13,158

 

 

 

 

 

 

 

 

$

12,111

 

 

 

 

Interest Rate Spread 2

 

 

 

 

 

 

 

 

2.71

%

 

 

 

 

 

 

 

 

2.42

%

Cost of Funds

 

 

 

 

 

 

 

 

1.77

%

 

 

 

 

 

 

 

 

2.07

%

Interest Expense as a Percentage of
     Average Earning Assets
4

 

 

 

 

 

 

 

 

1.67

%

 

 

 

 

 

 

 

 

1.97

%

Net Interest Margin (FTE) 3,4

 

 

 

 

 

 

 

 

3.43

%

 

 

 

 

 

 

 

 

3.24

%

 

1 Tax-exempt income for investment securities has been adjusted to a fully tax-equivalent basis (FTE), using a Federal income tax rate of 21%.

Refer to the Reconcilement of Non-GAAP Measures table at the end of this release.

2 Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.

3 Net interest margin (FTE) is net interest income expressed as a percentage of average earning assets. This is a non-GAAP financial measure. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release.

4 Ratio is computed on an annualized basis.

 

 

Page 8 of 10

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)

(dollars in thousands)

(Unaudited)

 

 

For the nine months ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

 

 

 

 

 

Interest

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

 

Average

 

 

Income/

 

 

Average

 

 

Average

 

 

Income/

 

 

Average

 

 

 

Balance

 

 

Expense

 

 

Yield/Cost 4

 

 

Balance

 

 

Expense

 

 

Yield/Cost 4

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Securities and Dividends

 

$

199,991

 

 

$

4,109

 

 

 

2.74

%

 

$

262,029

 

 

$

5,669

 

 

 

2.88

%

Tax Exempt Securities 1

 

 

65,753

 

 

 

1,226

 

 

 

2.49

%

 

 

66,462

 

 

 

1,240

 

 

 

2.49

%

Total Securities 1

 

 

265,744

 

 

 

5,335

 

 

 

2.68

%

 

 

328,491

 

 

 

6,909

 

 

 

2.80

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

946,652

 

 

 

40,952

 

 

 

5.78

%

 

 

903,786

 

 

 

38,373

 

 

 

5.67

%

Commercial

 

 

257,140

 

 

 

9,319

 

 

 

4.85

%

 

 

206,420

 

 

 

8,923

 

 

 

5.77

%

Consumer

 

 

31,161

 

 

 

1,593

 

 

 

6.83

%

 

 

37,706

 

 

 

1,985

 

 

 

7.03

%

      Total Loans

 

 

1,234,953

 

 

 

51,864

 

 

 

5.61

%

 

 

1,147,912

 

 

 

49,281

 

 

 

5.73

%

Federal funds sold

 

 

16,050

 

 

 

530

 

 

 

4.42

%

 

 

13,101

 

 

 

535

 

 

 

5.45

%

Other interest-bearing deposits

 

 

8,051

 

 

 

142

 

 

 

2.36

%

 

 

8,002

 

 

 

165

 

 

 

2.75

%

Total Earning Assets

 

 

1,524,798

 

 

 

57,871

 

 

 

5.07

%

 

 

1,497,506

 

 

 

56,890

 

 

 

5.07

%

Less: Allowance for Credit Losses

 

 

(8,398

)

 

 

 

 

 

 

 

 

(8,381

)

 

 

 

 

 

 

Total Non-Earning Assets

 

 

105,741

 

 

 

 

 

 

 

 

 

109,762

 

 

 

 

 

 

 

Total Assets

 

$

1,622,141

 

 

 

 

 

 

 

 

$

1,598,887

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Checking

 

$

267,854

 

 

$

202

 

 

 

0.10

%

 

$

271,102

 

 

$

205

 

 

 

0.10

%

Money Market and Savings Deposits

 

 

465,665

 

 

 

8,957

 

 

 

2.57

%

 

 

419,586

 

 

 

8,864

 

 

 

2.82

%

Time Deposits

 

 

294,318

 

 

 

8,437

 

 

 

3.83

%

 

 

338,154

 

 

 

11,947

 

 

 

4.72

%

Total Interest-Bearing Deposits

 

 

1,027,837

 

 

 

17,596

 

 

 

2.29

%

 

 

1,028,842

 

 

 

21,016

 

 

 

2.73

%

Borrowings

 

 

44,915

 

 

 

1,604

 

 

 

4.77

%

 

 

32,706

 

 

 

1,187

 

 

 

4.85

%

Federal funds purchased

 

 

759

 

 

 

28

 

 

 

4.93

%

 

 

558

 

 

 

25

 

 

 

5.98

%

Junior subordinated debt

 

 

3,523

 

 

 

224

 

 

 

8.50

%

 

 

3,476

 

 

 

260

 

 

 

9.99

%

Total Interest-Bearing Liabilities

 

 

1,077,034

 

 

 

19,452

 

 

 

2.41

%

 

 

1,065,582

 

 

 

22,488

 

 

 

2.82

%

Non-Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

366,117

 

 

 

 

 

 

 

 

 

367,688

 

 

 

 

 

 

 

Other liabilities

 

 

9,891

 

 

 

 

 

 

 

 

 

10,808

 

 

 

 

 

 

 

Total Liabilities

 

 

1,453,042

 

 

 

 

 

 

 

 

 

1,444,078

 

 

 

 

 

 

 

Shareholders' Equity

 

 

169,099

 

 

 

 

 

 

 

 

 

154,809

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

1,622,141

 

 

 

 

 

 

 

 

$

1,598,887

 

 

 

 

 

 

 

Net Interest Income (FTE) 3

 

 

 

 

$

38,419

 

 

 

 

 

 

 

 

$

34,402

 

 

 

 

Interest Rate Spread 2

 

 

 

 

 

 

 

 

2.66

%

 

 

 

 

 

 

 

 

2.25

%

Cost of Funds

 

 

 

 

 

 

 

 

1.80

%

 

 

 

 

 

 

 

 

2.10

%

Interest Expense as a Percentage of
     Average Earning Assets
4

 

 

 

 

 

 

 

 

1.71

%

 

 

 

 

 

 

 

 

2.01

%

Net Interest Margin (FTE) 3,4

 

 

 

 

 

 

 

 

3.37

%

 

 

 

 

 

 

 

 

3.07

%

 

1 Tax-exempt income for investment securities has been adjusted to a fully tax-equivalent basis (FTE), using a Federal income tax rate of 21%. Refer to the Reconcilement of Non-GAAP Measures table at the end of this release.

2 Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.

3 Net interest margin (FTE) is net interest income expressed as a percentage of average earning assets. This is a non-GAAP financial measure. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release.

4 Ratio is computed on an annualized basis.

 

 

 

 

 

 

 

 

Page 9 of 10

 


 

 

 

 

VIRGINIA NATIONAL BANKSHARES CORPORATION

RECONCILIATION OF CERTAIN QUARTERLY NON-GAAP FINANCIAL MEASURES

(dollars in thousands, except per share data)

(Unaudited)

 

 

 

 

For the Three Months Ended

 

 

 

September 30, 2025

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

 

September 30, 2024

 

Fully tax-equivalent measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

13,072

 

 

$

12,796

 

 

$

12,295

 

 

$

12,235

 

 

$

12,024

 

Fully tax-equivalent adjustment

 

 

86

 

 

 

85

 

 

 

86

 

 

 

86

 

 

 

87

 

Net interest income (FTE) 1

 

$

13,158

 

 

$

12,881

 

 

$

12,381

 

 

$

12,321

 

 

$

12,111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio 2

 

 

58.3

%

 

 

61.5

%

 

 

62.8

%

 

 

60.6

%

 

 

58.9

%

Fully tax-equivalent adjustment

 

 

-0.4

%

 

 

-0.3

%

 

 

-0.4

%

 

 

-0.4

%

 

 

-0.3

%

Efficiency ratio (FTE) 3

 

 

57.9

%

 

 

61.2

%

 

 

62.4

%

 

 

60.2

%

 

 

58.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.40

%

 

 

3.37

%

 

 

3.26

%

 

 

3.19

%

 

 

3.22

%

Fully tax-equivalent adjustment

 

 

0.03

%

 

 

0.03

%

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

Net interest margin (FTE) 1

 

 

3.43

%

 

 

3.40

%

 

 

3.28

%

 

 

3.21

%

 

 

3.24

%

 

 

 

 

As of

 

 

 

September 30, 2025

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

 

September 30, 2024

 

Other financial measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

32.89

 

 

$

31.67

 

 

$

30.93

 

 

$

29.85

 

 

$

30.89

 

Impact of intangible assets 4

 

 

(1.99

)

 

 

(2.04

)

 

 

(2.09

)

 

 

(2.15

)

 

 

(2.21

)

Tangible book value per share (non-GAAP)

 

$

30.90

 

 

$

29.63

 

 

$

28.84

 

 

$

27.70

 

 

$

28.68

 

 

 

 

 

For the Nine Months Ended

 

 

 

September 30,
2025

 

 

September 30,
2024

 

Fully tax-equivalent measures

 

 

 

 

 

 

Net interest income

 

$

38,161

 

 

$

34,141

 

Fully tax-equivalent adjustment

 

 

258

 

 

 

261

 

Net interest income (FTE) 1

 

$

38,419

 

 

$

34,402

 

 

 

 

 

 

 

Efficiency ratio 2

 

 

60.8

%

 

 

63.1

%

Fully tax-equivalent adjustment

 

 

-0.3

%

 

 

-0.5

%

Efficiency ratio (FTE) 3

 

 

60.5

%

 

 

62.6

%

 

 

 

 

 

 

Net interest margin

 

 

3.35

%

 

 

3.05

%

Fully tax-equivalent adjustment

 

 

0.02

%

 

 

0.02

%

Net interest margin (FTE) 1

 

 

3.37

%

 

 

3.07

%

 

 

1 FTE calculations use a Federal income tax rate of 21%.

2 The efficiency ratio, GAAP basis, is computed by dividing noninterest expense by the sum of net interest income and noninterest income.

3 The efficiency ratio, FTE, is computed by dividing noninterest expense by the sum of net interest income (FTE) and noninterest income.

4 Intangible assets include goodwill and core deposit intangible assets, net of accumulated amortization, for all periods presented.

Page 10 of 10