img160341895_0.jpg

PO Box 9005

Quakertown, PA 18951-9005

215.538.5600

800.491.9070

QNBBank.com

 

 

FOR IMMEDIATE RELEASE

 

 

QNB CORP. REPORTS

THIRD QUARTER 2026 RESULTS

 

QUAKERTOWN, PA (October 27, 2026) QNB Corp. (the “Company” or “QNB”) (NASDAQ: QNBC), the parent company of QNB Bank (the “Bank”), reported a net loss for the third quarter of 2026 of $14,774,000 or a loss of $2.67 per share on a diluted basis. QNB announced the launch and pricing of an underwritten public offering on August 19, 2026. The offering was completed on August 20, 2026 for the issuance of a total of 1,232,142 common shares which added $48,284,000, proceeds net of underwriting discounts and related costs, to shareholders' equity. QNB announced on September 8, 2026 the execution of a strategic repositioning of a portion of its securities available-for-sale portfolio (the "balance sheet restructuring"). QNB sold $250,712,000 in available for sale securities at a loss of $29,049,000 and unwound the related swap for a gain of $1,336,000. QNB also previously announced the acquisition of Victory Bancorp, Inc. ("Victory"), a highly complementary community banking franchise headquartered in Limerick, Pennsylvania, was officially closed on April 1, 2026. Results for the three and nine months of 2026 include three and six months, respectively, of post-merger activity related to the acquisition of Victory. The merger-related costs are significant one-time costs and are not normal recurring operating expenses.

 

Net loss for the third quarter of 2026 included a net loss of $27,713,000 due to the balance sheet restructuring and merger-related costs of $251,000 compared to $519,000 in the third quarter of 2025. Excluding the impact of the balance sheet restructuring and the merger-related costs, net of tax of $21,981,000, adjusted net income was $7,207,000 and adjusted diluted earnings per share was $1.30*. This compares to adjusted net income, excluding the merger-related costs, net of tax, of $410,000 of $4,058,000, or $1.09* per share on a diluted basis, for the same period in 2025. For the nine months ended September 30, 2026, QNB reported a net loss of $8,994,000, or a loss of $1.89 per share on a diluted basis. Net income included merger-related costs, net of tax, of $3,249,000. Excluding the impact of the balance sheet restructuring and the merger-related costs, adjusted net income was $16,236,000 and adjusted diluted earnings per share was $3.39*. This compares to net income, excluding merger-related costs, of $10,519,000, or $2.83* per share on a diluted basis, reported for the same period in 2025.

 

For the third quarter ended September 30, 2026, the annualized rate of return on average assets (ROAA) and average shareholders’ equity (ROAE) was negative 2.44% and a negative 29.70%, respectively. Adjusted ROAA and ROAE, excluding the impacts of the balance sheet restructuring and merger-related costs, for the three-month period of 2026 was 1.19%* and 14.49%*, respectively. This compares with adjusted ROAA and ROAE, excluding the impact of merger-related costs 0.85%* and 13.89%*, respectively, for the third quarter 2025. For the nine months ended September 30, 2026, QNB reported ROAA and ROAE of a negative 0.54% and a negative 7.03%, respectively. Adjusted annualized ROAA and ROAE, excluding the impacts of the balance sheet restructuring and merger-related cost, for the nine-month period of 2026 was 0.97%* and 12.68%*, respectively. This compares with adjusted ROAA and ROAE, excluding the impact of merger-related costs 0.74%* and 12.68%*, respectively, for the same period in 2025.


 

The operating performance of the Bank, a wholly-owned subsidiary of QNB Corp., included three months of post-merger activity and the impact of the balance sheet restructuring during the third quarter of 2026. Excluding the impacts of the balance sheet restructuring and merger related costs, net of tax, at the Bank, the operating performance at the Bank improved for the quarter ended September 30, 2026, in comparison with the same period in 2025, due primarily to improvement in the interest margin causing a $6,532,000 increase in net interest income and a $927,000 increase in non-interest income; this was partly offset by an increase in non-interest expense of $2,709,000. The contribution from QNB Corp., which included three months of post-merger activity, for the quarter ended September 30, 2026, declined compared with the same period in 2025, primarily due to a decrease in net interest income of $369,000, related to the subordinated debt acquired in the acquisition, a decrease in merger-related costs of $355,000 and an increase in other non-interest expense of $123,000.

 

The following table presents disaggregated net income (loss):

 

Three months ended,

 

 

 

 

 

Nine months ended,

 

 

 

 

 

9/30/2026

 

 

9/30/2025

 

 

Variance

 

 

9/30/2026

 

 

9/30/2025

 

 

Variance

 

QNB Bank

$

(13,440,000

)

 

$

4,837,000

 

 

$

(18,277,000

)

 

$

(5,106,000

)

 

$

12,808,000

 

 

$

(17,914,000

)

QNB Corp

 

(1,334,000

)

 

 

(1,189,000

)

 

 

(145,000

)

 

 

(3,888,000

)

 

 

(2,699,000

)

 

 

(1,189,000

)

Consolidated net (loss) income

$

(14,774,000

)

 

$

3,648,000

 

 

$

(18,422,000

)

 

$

(8,994,000

)

 

$

10,109,000

 

 

$

(19,103,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Consolidated net income excluding impact of balance sheet restructuring and merger-related costs (Non-GAAP*)

$

7,207,000

 

 

$

4,058,000

 

 

$

3,149,000

 

 

$

16,236,000

 

 

$

10,519,000

 

 

$

5,717,000

 

 

* 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."

 

Total assets as of September 30, 2026 were $2,361,620,000 compared with $1,906,005,000 at December 31, 2025. Loans receivable increased to $1,772,174,000 and total deposits increased to $2,056,299,000.

 

“Our third-quarter results reflect a period of significant strategic progress for QNB. We have strengthened our capital position through our public offering," said Dave Freeman, President and Chief Executive Officer. "While reported earnings were impacted by the balance sheet restructuring and final merger-related expenses, the underlying performance of our franchise remained strong. Adjusted earnings improved meaningfully compared to the prior year, supported by higher net interest income, margin expansion, strong loan growth, and the successful integration of Victory Bancorp, where we are realizing meaningful synergies, particularly through robust loan growth. Importantly, the balance sheet restructuring positions us to benefit from further earnings improvement in future periods. These actions have strengthened our balance sheet, enhanced our market presence, and positioned QNB for continued growth and profitability.”

 

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended September 2026 totaled $19,161,000, an increase of $6,163,000, from the same period in 2025. Tax-equivalent net interest margin was 3.25% for the third quarter of 2026 and 2.72% for the same period in 2025, an increase of 53 basis points. Tax-equivalent net interest margin was 3.09% for the nine months ended September 30, 2026, compared with 2.64% for the same period in 2025.

 


The yield on earning assets was 5.31% for the third quarter of 2026 compared to 4.91% for the third quarter of 2025, an increase of 40 basis points. For the nine-month period ended September 30, 2026, the yield on earning assets was 5.15%, compared with 4.87% for the same period in 2025; an increase of 28 basis points.

 

The cost of interest-bearing liabilities was 2.52% for the third quarter ended September 30, 2026, compared with 2.64% for the same period in 2025, a decrease of 12 basis points. For the nine-month period ended September 30, 2026, the cost of interest-bearing liabilities was 2.50%, compared with 2.70% for the same period in 2025, a decrease of 20 basis points.

 

Quarterly average loan growth of $509,380,000 was offset by an increase in average deposits of $397,272,000, an increase in subordinated debt of $14,708,000 and an increase in shareholders' equity of $81,475,000, primarily due to the acquisition of $408,379,000 in loans, $409,165,000 in deposits and $47,101,000 in equity were added upon the close of the Victory merger. Additionally, equity was impacted by the $48,284,000 in net proceeds from the public offering.

 

Loan growth was primarily in commercial real estate, which comprised 56.0% of average earning assets in the third quarter of 2026 compared with 46.3% for the same period in 2025, and the increases in both rates and volume in commercial real estate loans contributed to the 24 basis-point increase in the yield on loans. The average rate paid on interest-bearing deposits decreased 13 basis points. The 41-basis point decrease in the rate on short-term borrowings was due to both rate and volume.

 

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

 

QNB recorded a $379,000 provision for credit losses on loans in the third quarter of 2026 compared to a $98,000 provision in the third quarter of 2025. QNB recorded a $900,000 provision for credit losses on loans in the nine months ended September 30, 2026 compared to a $504,000 provision in the same period of 2025. QNB added $3,020,000 in allowance for credit losses due to the acquisition in the second quarter of 2026. QNB's allowance for credit losses on loans of $13,047,000 represents 0.74% of loans receivable at September 30, 2026, compared to $9,215,000, or 0.73% of loans receivable at December 31, 2025. Net loan charge-offs were $102,000 for the quarter ended September 30, 2026, compared with $12,000 for the same period in 2025. Net charge-offs for the nine months ended September 30, 2026 were $88,000 compared with recoveries of $7,000 for the same period of 2025.

 

Total non-performing loans, which represent loans on non-accrual status and loans past due 90 days or more and still accruing interest, were $11,688,000, or 0.66% of loans receivable at September 30, 2026, compared with $8,793,000, or 0.70% of loans receivable at December 31, 2025. The increase was primarily due to four commercial and one retail customer. 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, 2026, $8,282,000, or approximately 71% 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 $44,621,000 at September 30, 2026, compared with $39,219,000 at December 31, 2025, an increase of $5,402,000 primarily due to commercial real estate and commercial and industrial loans acquired.

 

Non-Interest Income

 

Total non-interest income for 2026 includes three months for the quarter and six months for the nine months ended September 30, 2026 of impact from the acquisition. Noninterest income was a negative $24,951,000 for the third quarter of 2026 compared with $1,847,000 for the same period in 2025; and a negative $21,011,000 for the nine months ended September 30, 2026 compared with $5,083,000 for the same period of 2025. Non-interest income for the three and nine months ended September 30, 2026 includes the negative impact of the balance sheet restructuring of $27,713,000. Non-interest income for the nine months ended September 30, 2026 also included $96,000 of realized gains on the sales of investment securities and a $303,000 loss on the termination of an interest-rate swap acquired in the acquisition, both are unrelated to the balance sheet restructuring. The Bank completed


the exchange offer to convert its Visa B-2 shares to B-3 and C shares in the second quarter of 2026; the Bank subsequently converted the remaining two-thirds of the Visa C shares to Visa A shares and recorded a $612,000 unrealized gain; a total of $880,000 for the nine months of 2026. Excluding these gains and losses, non-interest income increased $303,000 to $2,150,000 from 1,847,000 for the third quarter; and increased $946,000 to $6,029,000 from $5,083,000 for the nine-month period.

 

Fees for services to customers increased $169,000 for the quarter ended September 30, 2026, as overdraft fees increased $53,000 and other deposit-related fees increased $116,000. ATM and debit card income increased $111,000. Retail brokerage and advisory income decreased $61,000 for the same period. Gains on sales of loans decreased $39,000 due to volume of sales. Other non-interest income increased $123,000 for the same period due to an increase in bank-owned life insurance of $48,000, an increase in letter of credit fees of $42,000, an increase other loan servicing fees of $20,000 and an increase in credit card income of $7,000.

 

Fees for services to customers increased $408,000 for the nine months ended September 30, 2026, as overdraft fees increased $150,000 and other deposit-related fees increased $258,000. ATM and debit card income increased $283,000. Retail brokerage and advisory income increased $9,000 for the same nine-month period. Gains on sales of loans decreased $17,000 due to volume of sales. Other non-interest income increased $263,000 for the nine-month period due to an increase in bank-owned life insurance of $105,000, an increase in letter of credit fees of $85,000, an increase in other loan servicing fees of $29,000, an increase in title company income of $26,000 and an increase in credit card income of $20,000.

 

Non-Interest Expense

Total non-interest expense for 2026 includes three and six months of impact from the acquisition for the third quarter and nine-month period ending September 30, 2026, respectively. Total non-interest expense was $12,734,000 for the third quarter of 2026 compared with $10,182,000 for the same period in 2025. Excluding pre-tax merger-related costs, non-interest expense increased $2,820,000 for the third quarter of 2026, compared to the same period in 2025. Total non-interest expense was $40,308,000 for the nine months ended September 30, 2026 compared with $29,113,000 for the same period in 2025. Excluding pre-tax merger-related costs, non-interest expense increased $7,491,000 for the nine months ended September 30, 2026, compared to the same period in 2025.

 

Salaries and benefits expense increased $1,640,000 to $6,888,000 in the third quarter of 2026, compared to the same period in 2025. Salary expense and related payroll taxes increased $1,401,000 to $6,017,000 and benefits expense increased $239,000 to $871,000 when comparing the two periods.

 

For the third quarter of 2026, net occupancy and furniture and equipment expense increased $304,000 to $1,992,000 as rental expense increased $156,000, depreciation increased $74,000, maintenance, utilities and costs increased $74,000. Other non-interest expense for the third quarter increased $876,000 due to increases in third-party services of $79,000, core deposit amortization of $332,000, marketing expense of $159,000, FDIC insurance of $119,000, courier expense increased $53,000, bank shares tax of $41,000, business development cost increased $35,000, communications and supplies increased $27,000, and various other expenses increased a net total of $34,000. Nine-month results for non-interest expense are similar to those discussed for the third quarter of 2026.

 

Income Taxes

Provision for income taxes decreased $5,048,000 to a benefit of $4,126,000 in the third quarter of 2026 and decreased $5,153,000 to a benefit of $2,602,000 for the nine months ended September 30, 2026, due to lower taxable income, compared with the same periods in 2025. The effective tax rate increased for both the three- and nine-month periods ended September 30, 2026 to 21.8% and 22.4%, respectively, from 20.2% and 20.2% for the same periods in 2025, respectively, due 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 fourteen branches in Bucks, Lehigh and Montgomery Counties along with two loan production offices in Montgomery and Berks Counties. The Bank offers commercial, small business, and personal customers banking services, borrowing solutions, and cash management tools in the communities they serve. 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, 2025. 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)

9/30/26

 

6/30/26

 

3/31/26

 

12/31/25

 

9/30/25

 

Assets

$

2,361,620

 

$

2,398,970

 

$

1,923,123

 

$

1,906,005

 

$

1,903,244

 

Cash and cash equivalents

 

106,428

 

 

79,340

 

 

56,603

 

 

50,297

 

 

66,331

 

Investment securities

 

 

 

 

 

 

 

 

 

 

Debt securities, AFS

 

397,563

 

 

516,978

 

 

528,007

 

 

542,830

 

 

538,318

 

Loans held-for-sale

 

163

 

 

395

 

 

1,199

 

 

246

 

 

—

 

Loans receivable

 

1,772,174

 

 

1,716,599

 

 

1,282,773

 

 

1,262,074

 

 

1,246,529

 

Allowance for credit losses on loans

 

(13,047

)

 

(12,770

)

 

(9,531

)

 

(9,215

)

 

(9,255

)

Net loans

 

1,759,127

 

 

1,703,829

 

 

1,273,242

 

 

1,252,859

 

 

1,237,274

 

Deposits

 

2,056,299

 

 

2,067,151

 

 

1,653,431

 

 

1,642,511

 

 

1,681,540

 

Demand, non-interest bearing

 

251,590

 

 

266,120

 

 

187,580

 

 

189,957

 

 

189,492

 

Interest-bearing demand, money market and savings

 

1,377,626

 

 

1,367,300

 

 

1,099,480

 

 

1,076,757

 

 

1,104,761

 

Time

 

427,083

 

 

433,731

 

 

366,371

 

 

375,797

 

 

387,287

 

Short-term borrowings

 

16,500

 

 

75,428

 

 

86,806

 

 

80,601

 

 

48,703

 

Long-term debt

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Subordinated debt

 

41,068

 

 

54,018

 

 

39,318

 

 

39,268

 

 

39,218

 

Shareholders' equity

 

226,184

 

 

183,514

 

 

131,384

 

 

129,563

 

 

121,487

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Data (Period End)

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

$

11,688

 

$

10,418

 

$

9,614

 

$

8,793

 

$

8,947

 

Loans past due 90 days or more and still accruing

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Non-performing loans

 

11,688

 

 

10,418

 

 

9,614

 

 

8,793

 

 

8,947

 

Other real estate owned and repossessed assets

 

—

 

 

—

 

 

—

 

 

—

 

 

—

 

Non-performing assets

$

11,688

 

$

10,418

 

$

9,614

 

$

8,793

 

$

8,947

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans

$

13,047

 

$

12,770

 

$

9,531

 

$

9,215

 

$

9,255

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.66

%

 

0.61

%

 

0.75

%

 

0.70

%

 

0.72

%

Non-performing assets / Assets

 

0.49

%

 

0.43

%

 

0.50

%

 

0.46

%

 

0.47

%

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

 

0.74

%

 

0.74

%

 

0.74

%

 

0.73

%

 

0.74

%

 

 

 


QNB Corp.

 

Consolidated Selected Financial Data (unaudited)

 

(Dollars in thousands, except per share data)

Three months ended,

 

 

Nine months ended,

 

For the period:

9/30/26

 

6/30/26

 

3/31/26

 

12/31/25

 

9/30/25

 

 

9/30/26

 

9/30/25

 

Interest income

$

31,320

 

$

30,631

 

$

22,476

 

$

23,812

 

$

23,518

 

 

$

84,427

 

$

68,826

 

Interest expense

 

12,159

 

 

12,280

 

 

9,367

 

 

9,770

 

 

10,520

 

 

 

33,806

 

 

31,639

 

Net interest income

 

19,161

 

 

18,351

 

 

13,109

 

 

14,042

 

 

12,998

 

 

 

50,621

 

 

37,187

 

Provision (reversal of provision) for credit losses

 

376

 

 

222

 

 

300

 

 

(48

)

 

93

 

 

 

898

 

 

497

 

Net interest income after provision for credit losses

 

18,785

 

 

18,129

 

 

12,809

 

 

14,090

 

 

12,905

 

 

 

49,723

 

 

36,690

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees for services to customers

 

690

 

 

658

 

 

513

 

 

533

 

 

521

 

 

 

1,861

 

 

1,453

 

ATM and debit card

 

887

 

 

811

 

 

741

 

 

835

 

 

776

 

 

 

2,439

 

 

2,156

 

Retail brokerage and advisory income

 

135

 

 

148

 

 

203

 

 

171

 

 

196

 

 

 

486

 

 

477

 

Net (loss) gain on sale of securities

 

(29,049

)

 

96

 

 

—

 

 

—

 

 

—

 

 

 

(28,953

)

 

—

 

Net unrealized gain on equity securities

 

612

 

 

268

 

 

—

 

 

—

 

 

—

 

 

 

880

 

 

—

 

Net gain (loss) on interest-rate swap termination

 

1,336

 

 

(303

)

 

—

 

 

—

 

 

—

 

 

 

1,033

 

 

—

 

Net gain on sale of loans

 

2

 

 

36

 

 

8

 

 

-

 

 

41

 

 

 

46

 

 

63

 

Other

 

436

 

 

425

 

 

336

 

 

335

 

 

313

 

 

 

1,197

 

 

934

 

Total non-interest (loss) income

 

(24,951

)

 

2,139

 

 

1,801

 

 

1,874

 

 

1,847

 

 

 

(21,011

)

 

5,083

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,888

 

 

7,200

 

 

5,616

 

 

5,730

 

 

5,248

 

 

 

19,704

 

 

15,531

 

Net occupancy and furniture and equipment

 

1,992

 

 

2,189

 

 

1,892

 

 

1,649

 

 

1,688

 

 

 

6,073

 

 

5,105

 

Merger-related expense

 

251

 

 

3,084

 

 

888

 

 

619

 

 

519

 

 

 

4,223

 

 

519

 

Other

 

3,603

 

 

3,963

 

 

2,742

 

 

2,696

 

 

2,727

 

 

 

10,308

 

 

7,958

 

Total non-interest expense

 

12,734

 

 

16,436

 

 

11,138

 

 

10,694

 

 

10,182

 

 

 

40,308

 

 

29,113

 

(Loss) income before income taxes

 

(18,900

)

 

3,832

 

 

3,472

 

 

5,270

 

 

4,570

 

 

 

(11,596

)

 

12,660

 

(Benefit) provision for income taxes

 

(4,126

)

 

817

 

 

707

 

 

1,289

 

 

922

 

 

 

(2,602

)

 

2,551

 

Net (loss) income

$

(14,774

)

$

3,015

 

$

2,765

 

$

3,981

 

$

3,648

 

 

$

(8,994

)

$

10,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income - basic

$

(2.67

)

$

0.61

 

$

0.74

 

$

1.07

 

$

0.98

 

 

$

(1.89

)

$

2.72

 

Net (loss) income - diluted

$

(2.67

)

$

0.60

 

$

0.73

 

$

1.06

 

$

0.98

 

 

$

(1.89

)

$

2.72

 

Book value

$

36.37

 

$

36.87

 

$

34.72

 

$

34.65

 

$

32.59

 

 

$

36.37

 

$

32.59

 

Tangible book value

$

33.74

 

$

33.53

 

$

34.72

 

$

34.65

 

$

32.59

 

 

$

33.74

 

$

32.59

 

Cash dividends

$

0.39

 

$

0.39

 

$

0.39

 

$

0.38

 

$

0.38

 

 

$

1.17

 

$

1.14

 

Average common shares outstanding -basic

 

5,529,869

 

 

4,968,665

 

 

3,760,664

 

 

3,730,591

 

 

3,721,501

 

 

 

4,759,546

 

 

3,710,824

 

Average common shares outstanding -diluted

 

5,529,869

 

 

5,001,610

 

 

3,775,579

 

 

3,745,230

 

 

3,735,993

 

 

 

4,759,546

 

 

3,723,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average asset

 

-2.44

%

 

0.50

%

 

0.59

%

 

0.83

%

 

0.76

%

 

 

-0.54

%

 

0.72

%

Return on average shareholders' equity

 

-29.70

%

 

6.65

%

 

8.40

%

 

12.52

%

 

12.49

%

 

 

-7.03

%

 

12.18

%

Net interest margin (tax equivalent)

 

3.25

%

 

2.72

%

 

2.82

%

 

2.95

%

 

2.72

%

 

 

3.09

%

 

2.64

%

Efficiency ratio (tax equivalent)

 

-224.39

%

 

79.90

%

 

73.97

%

 

66.79

%

 

68.09

%

 

 

134.56

%

 

68.31

%

Average shareholders' equity to total average assets

 

8.22

%

 

7.59

%

 

6.99

%

 

6.64

%

 

6.09

%

 

 

7.65

%

 

5.87

%


Net loan (recoveries) charge-offs

$

102

 

$

(1

)

$

(13

)

$

(4

)

$

12

 

 

$

88

 

$

(7

)

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

 

0.02

%

 

0.00

%

 

0.00

%

 

0.00

%

 

0.00

%

 

 

0.01

%

 

0.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet (Average)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

$

2,399,791

 

$

2,395,752

 

$

1,909,962

 

$

1,901,870

 

$

1,904,529

 

 

$

2,236,963

 

$

1,888,321

 

Investment securities

 

524,806

 

 

587,867

 

 

596,894

 

 

604,727

 

 

612,204

 

 

 

569,592

 

 

619,910

 

Loans receivable

 

1,734,164

 

 

1,709,599

 

 

1,273,380

 

 

1,249,481

 

 

1,224,490

 

 

 

1,574,070

 

 

1,216,987

 

Deposits

 

2,075,390

 

 

2,074,766

 

 

1,638,840

 

 

1,671,921

 

 

1,678,118

 

 

 

1,931,264

 

 

1,653,266

 

Shareholders' equity

 

197,382

 

 

181,911

 

 

133,514

 

 

126,202

 

 

115,907

 

 

 

171,170

 

 

110,934

 

 


QNB Corp. (Consolidated)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

September 30, 2026

 

 

September 30, 2025

 

 

Average

 

Average

 

 

 

 

Average

 

Average

 

 

 

 

Balance

 

Rate

 

Interest

 

 

Balance

 

Rate

 

Interest

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold

$

-

 

 

0.00

%

$

—

 

 

$

—

 

 

0.00

%

$

—

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Treasury

 

33,142

 

 

3.97

 

 

331

 

 

 

20,556

 

 

4.18

 

 

216

 

   U.S. Government agencies

 

52,563

 

 

1.19

 

 

156

 

 

 

75,965

 

 

1.18

 

 

224

 

   State and municipal

 

93,264

 

 

2.56

 

 

596

 

 

 

104,934

 

 

2.87

 

 

754

 

   Mortgage-backed and CMOs

 

281,304

 

 

1.97

 

 

1,387

 

 

 

344,214

 

 

2.50

 

 

2,152

 

   Corporate debt securities and mutual funds

 

63,986

 

 

5.76

 

 

922

 

 

 

66,535

 

 

6.11

 

 

1,017

 

Equities

 

547

 

 

-

 

 

-

 

 

 

-

 

 

-

 

 

-

 

     Total investment securities

 

524,806

 

 

2.59

 

 

3,392

 

 

 

612,204

 

 

2.85

 

 

4,363

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

1,316,911

 

 

6.25

 

 

20,730

 

 

 

885,635

 

 

5.95

 

 

13,285

 

  Residential real estate

 

124,108

 

 

4.89

 

 

1,516

 

 

 

116,550

 

 

4.52

 

 

1,316

 

  Home equity loans

 

105,549

 

 

6.14

 

 

1,633

 

 

 

71,090

 

 

6.34

 

 

1,135

 

  Commercial and industrial

 

159,681

 

 

7.13

 

 

2,872

 

 

 

128,744

 

 

7.45

 

 

2,418

 

  Consumer loans

 

4,610

 

 

8.64

 

 

100

 

 

 

3,182

 

 

8.06

 

 

64

 

  Tax-exempt loans

 

23,351

 

 

5.32

 

 

313

 

 

 

19,629

 

 

4.28

 

 

211

 

     Total loans, net of unearned income*

 

1,734,210

 

 

6.21

 

 

27,164

 

 

 

1,224,830

 

 

5.97

 

 

18,429

 

Other earning assets

 

91,446

 

 

3.81

 

 

879

 

 

 

74,054

 

 

4.47

 

 

835

 

     Total earning assets

 

2,350,462

 

 

5.31

 

 

31,435

 

 

 

1,911,088

 

 

4.91

 

 

23,627

 

Cash and due from banks

 

29,586

 

 

 

 

 

 

 

16,062

 

 

 

 

 

Accumulated other comprehensive loss, net of tax

 

(46,248

)

 

 

 

 

 

 

(56,590

)

 

 

 

 

Allowance for credit losses on loans

 

(12,830

)

 

 

 

 

 

 

(9,185

)

 

 

 

 

Other assets

 

78,821

 

 

 

 

 

 

 

43,154

 

 

 

 

 

     Total assets

$

2,399,791

 

 

 

 

 

 

$

1,904,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest-bearing demand

$

452,547

 

 

1.09

%

 

1,248

 

 

$

377,473

 

 

0.98

%

 

933

 

  Municipals

 

189,947

 

 

3.18

 

 

1,523

 

 

 

179,161

 

 

3.76

 

 

1,697

 

  Money market

 

382,109

 

 

2.80

 

 

2,698

 

 

 

256,289

 

 

2.87

 

 

1,852

 

  Savings

 

346,784

 

 

1.53

 

 

1,337

 

 

 

277,808

 

 

1.28

 

 

899

 

  Time < $250

 

355,689

 

 

3.32

 

 

2,976

 

 

 

335,780

 

 

3.70

 

 

3,128

 

  Time > $250

 

78,087

 

 

3.40

 

 

670

 

 

 

56,258

 

 

3.95

 

 

560

 

     Total interest-bearing deposits

 

1,805,163

 

 

2.30

 

 

10,452

 

 

 

1,482,769

 

 

2.43

 

 

9,069

 

Short-term borrowings

 

53,126

 

 

3.16

 

 

423

 

 

 

57,063

 

 

3.57

 

 

514

 

Subordinated debt

 

53,899

 

 

9.53

 

 

1,284

 

 

 

39,191

 

 

9.57

 

 

937

 

     Total borrowings

 

107,025

 

 

6.33

 

 

1,707

 

 

 

96,254

 

 

5.98

 

 

1,451

 

     Total interest-bearing liabilities

 

1,912,188

 

 

2.52

 

 

12,159

 

 

 

1,579,023

 

 

2.64

 

 

10,520

 

Non-interest-bearing deposits

 

270,227

 

 

 

 

 

 

 

195,349

 

 

 

 

 

Other liabilities

 

19,994

 

 

 

 

 

 

 

14,250

 

 

 

 

 

Shareholders' equity

 

197,382

 

 

 

 

 

 

 

115,907

 

 

 

 

 

    Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

       shareholders' equity

$

2,399,791

 

 

 

 

 

 

$

1,904,529

 

 

 

 

 

Net interest rate spread

 

 

 

2.79

%

 

 

 

 

 

 

2.27

%

 

 

Margin/net interest income

 

 

 

3.25

%

$

19,276

 

 

 

 

 

2.72

%

$

13,107

 

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, 2026

 

 

September 30, 2025

 

 

Average

 

Average

 

 

 

 

Average

 

Average

 

 

 

 

Balance

 

Rate

 

Interest

 

 

Balance

 

Rate

 

Interest

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold

$

388

 

 

3.63

%

$

11

 

 

$

—

 

 

0.00

%

$

—

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Treasury

 

24,972

 

 

3.82

 

 

713

 

 

 

20,582

 

 

4.26

 

 

656

 

   U.S. Government agencies

 

68,083

 

 

1.18

 

 

604

 

 

 

75,963

 

 

1.18

 

 

672

 

   State and municipal

 

100,864

 

 

2.40

 

 

1,816

 

 

 

105,092

 

 

2.87

 

 

2,264

 

   Mortgage-backed and CMOs

 

307,991

 

 

1.94

 

 

4,486

 

 

 

353,997

 

 

2.46

 

 

6,544

 

   Corporate debt securities and mutual funds

 

67,463

 

 

5.83

 

 

2,950

 

 

 

64,276

 

 

6.44

 

 

3,106

 

   Equities

 

219

 

 

—

 

 

—

 

 

 

—

 

 

—

 

 

—

 

     Total investment securities

 

569,592

 

 

2.47

 

 

10,569

 

 

 

619,910

 

 

2.85

 

 

13,242

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

1,169,639

 

 

6.20

 

 

54,271

 

 

 

868,880

 

 

5.87

 

 

38,129

 

  Residential real estate

 

123,149

 

 

4.69

 

 

4,332

 

 

 

115,149

 

 

4.41

 

 

3,809

 

  Home equity loans

 

95,133

 

 

6.05

 

 

4,307

 

 

 

69,921

 

 

6.39

 

 

3,339

 

  Commercial and industrial

 

160,752

 

 

7.10

 

 

8,533

 

 

 

140,822

 

 

7.42

 

 

7,817

 

  Consumer loans

 

4,296

 

 

8.04

 

 

258

 

 

 

3,327

 

 

7.81

 

 

194

 

  Tax-exempt loans

 

21,424

 

 

5.17

 

 

829

 

 

 

19,260

 

 

4.22

 

 

608

 

     Total loans, net of unearned income*

 

1,574,393

 

 

6.16

 

 

72,530

 

 

 

1,217,359

 

 

5.92

 

 

53,896

 

Other earning assets

 

58,194

 

 

3.82

 

 

1,662

 

 

 

61,114

 

 

4.46

 

 

2,037

 

     Total earning assets

 

2,202,567

 

 

5.15

 

 

84,772

 

 

 

1,898,383

 

 

4.87

 

 

69,175

 

Cash and due from banks

 

23,565

 

 

 

 

 

 

 

14,375

 

 

 

 

 

Accumulated other comprehensive loss, net of tax

 

(45,483

)

 

 

 

 

 

 

(58,821

)

 

 

 

 

Allowance for credit losses on loans

 

(11,611

)

 

 

 

 

 

 

(9,102

)

 

 

 

 

Other assets

 

67,925

 

 

 

 

 

 

 

43,486

 

 

 

 

 

     Total assets

$

2,236,963

 

 

 

 

 

 

$

1,888,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest-bearing demand

$

445,393

 

 

1.09

%

 

3,617

 

 

$

378,157

 

 

0.98

%

 

2,765

 

  Municipals

 

158,630

 

 

3.21

 

 

3,808

 

 

 

158,426

 

 

3.87

 

 

4,580

 

  Money market

 

341,892

 

 

2.73

 

 

6,992

 

 

 

257,392

 

 

2.87

 

 

5,532

 

  Savings

 

327,938

 

 

1.47

 

 

3,601

 

 

 

279,507

 

 

1.29

 

 

2,693

 

  Time < $250

 

343,764

 

 

3.33

 

 

8,570

 

 

 

334,292

 

 

3.83

 

 

9,570

 

  Time > $250

 

73,434

 

 

3.52

 

 

1,936

 

 

 

52,319

 

 

4.10

 

 

1,605

 

     Total interest-bearing deposits

 

1,691,051

 

 

2.26

 

 

28,524

 

 

 

1,460,093

 

 

2.45

 

 

26,745

 

Short-term borrowings

 

68,457

 

 

3.48

 

 

1,781

 

 

 

58,546

 

 

3.79

 

 

1,659

 

Long-term debt

 

—

 

 

—

 

 

—

 

 

 

11,758

 

 

4.74

 

 

423

 

Subordinated debt

 

49,114

 

 

9.50

 

 

3,501

 

 

 

39,142

 

 

9.58

 

 

2,812

 

     Total borrowings

 

117,571

 

 

6.01

 

 

5,282

 

 

 

109,446

 

 

5.98

 

 

4,894

 

     Total interest-bearing liabilities

 

1,808,622

 

 

2.50

 

 

33,806

 

 

 

1,569,539

 

 

2.70

 

 

31,639

 

Non-interest-bearing deposits

 

240,213

 

 

 

 

 

 

 

193,173

 

 

 

 

 

Other liabilities

 

16,958

 

 

 

 

 

 

 

14,675

 

 

 

 

 

Shareholders' equity

 

171,170

 

 

 

 

 

 

 

110,934

 

 

 

 

 

    Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

       shareholders' equity

$

2,236,963

 

 

 

 

 

 

$

1,888,321

 

 

 

 

 

Net interest rate spread

 

 

 

2.65

%

 

 

 

 

 

 

2.17

%

 

 

Margin/net interest income

 

 

 

3.09

%

$

50,966

 

 

 

 

 

2.64

%

$

37,536

 

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 Balance Sheet Restructuring and Merger-Related Costs--GAAP to Non-GAAP Measure Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

Three months ended,

 

 

Nine months ended,

 

For the period:

9/30/2026

 

 

9/30/2025

 

 

Variance

 

 

9/30/2026

 

 

9/30/2025

 

 

Variance

 

Net (loss) income (GAAP)

$

(14,774

)

 

$

3,648

 

 

$

(18,422

)

 

$

(8,994

)

 

$

10,109

 

 

$

(19,103

)

Merger-related costs

 

251

 

 

 

519

 

 

 

(268

)

 

 

4,223

 

 

 

519

 

 

 

3,704

 

Balance sheet restructuring net loss

 

27,713

 

 

 

—

 

 

 

27,713

 

 

 

27,713

 

 

 

—

 

 

 

27,713

 

Income tax benefit

 

(5,983

)

 

 

(109

)

 

 

(5,874

)

 

 

(6,706

)

 

 

(109

)

 

 

(6,597

)

Restructuring loss and merger-related costs, net of tax

 

21,981

 

 

 

410

 

 

 

21,571

 

 

 

25,230

 

 

 

410

 

 

 

24,820

 

Adjusted net income excluding impact of restructuring loss and merger-related costs (Non-GAAP)

$

7,207

 

 

$

4,058

 

 

$

3,149

 

 

$

16,236

 

 

$

10,519

 

 

$

5,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Earnings Per Share (EPS) Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS using Net (loss) income (GAAP)

$

(2.67

)

 

$

0.98

 

 

$

(3.65

)

 

$

(1.89

)

 

$

2.72

 

 

$

(4.61

)

Adjusted EPS using Net income excluding impact of restructuring loss and merger-related costs (Non-GAAP)

$

1.30

 

 

$

1.09

 

 

$

0.21

 

 

$

3.41

 

 

$

2.83

 

 

$

0.58

 

Fully-diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS using Net (loss) income (GAAP)

$

(2.67

)

 

$

0.98

 

 

$

(3.65

)

 

$

(1.89

)

 

$

2.72

 

 

$

(4.61

)

Adjusted EPS using Net income excluding impact of restructuring loss and merger-related costs (Non-GAAP)

$

1.30

 

 

$

1.09

 

 

$

0.21

 

 

$

3.39

 

 

$

2.83

 

 

$

0.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding -basic (GAAP)

 

5,529,869

 

 

 

3,721,501

 

 

 

 

 

 

4,759,546

 

 

 

3,710,824

 

 

 

 

Average common shares outstanding -dilutive (GAAP)

 

5,529,869

 

 

 

3,735,993

 

 

 

 

 

 

4,759,546

 

 

 

3,723,196

 

 

 

 

Dilutive shares adjustment for Non-GAAP

 

33,649

 

 

 

—

 

 

 

 

 

 

24,284

 

 

 

—

 

 

 

 

Adjusted average common shares outstanding -diluted (Non-GAAP)

 

5,563,518

 

 

 

3,735,993

 

 

 

 

 

 

4,783,830

 

 

 

3,723,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets (ROAA):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROAA using Net (loss) income (GAAP)

 

-2.44

%

 

 

0.76

%

 

-320 bp

 

 

 

-0.54

%

 

 

0.72

%

 

-126 bp

 

Adjusted ROAA using Net income excluding impact of restructuring loss and merger-related costs (Non-GAAP)

 

1.19

%

 

 

0.85

%

 

34 bp

 

 

 

0.97

%

 

 

0.74

%

 

23 bp

 

Return on Average Equity (ROAE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROAE using Net (loss) income (GAAP)

 

-29.70

%

 

 

12.49

%

 

-4219 bp

 

 

 

-7.03

%

 

 

12.18

%

 

-1921 bp

 

Adjusted ROAE using Net income excluding impact of restructuring loss and merger-related costs (Non-GAAP)

 

14.49

%

 

 

13.89

%

 

60 bp

 

 

 

12.68

%

 

 

12.68

%

 

0 bp

 


Efficiency Ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio (GAAP)

 

-224.39

%

 

 

68.09

%

 

-29248 bp

 

 

 

134.56

%

 

 

68.31

%

 

6625 bp

 

Adjusted Efficiency Ratio excluding impact of restructuring loss and merger-related costs (Non-GAAP)

 

56.64

%

 

 

64.62

%

 

-798 bp

 

 

 

62.57

%

 

 

67.09

%

 

-452 bp