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:

 

Cathy W. Liles (434) 817-8267

 

VIRGINIA NATIONAL BANKSHARES CORPORATION

ANNOUNCES 2026 THIRD QUARTER EARNINGS

 

Charlottesville, VA – October 29, 2026 - Virginia National Bankshares Corporation (NASDAQ: VABK) (the “Company”) today reported quarterly net income of $6.6 million, or $1.20 per diluted share, for the quarter ended September 30, 2026, compared to $4.6 million, or $0.84 per diluted share, recognized for the quarter ended September 30, 2025.

The increase in net income for the quarter ended September 30, 2026 as compared to the same period in the prior year was primarily due to a 26 basis point increase in loan yields, a reduction of 9 basis points in cost of funds, and a payout from bank owned life insurance following the death of a former employee.

President and Chief Executive Officer's comments: "We are very pleased with our third quarter 2026 performance, highlighted by a 30-basis point expansion in net interest margin on a fully tax-equivalent basis (FTE)1,2 from the same quarter of 2025," stated Glenn W. Rust, President and Chief Executive Officer. "The improvement reflects our disciplined balance sheet management focused on delivering long-term value to our shareholders."

Key Performance Indicators

Third quarter 2026 compared to Third quarter 2025

•
Return on average assets1 improved to 1.58% from 1.12%.
•
Return on average equity1 improved to 13.34% from 10.48%.
•
Net interest margin (FTE)1,2 improved to 3.73% from 3.43%.
•
Loan-to-deposit ratio decreased slightly to 89.1% from 89.2%.
•
Efficiency ratio (FTE)2 improved to 50.7% from 57.9%.

September 30, 2026 Balance Sheet Highlights

•
Gross loans outstanding as of September 30, 2026 and December 31, 2025 totaled $1.2 billion; this represents an increase of $12.3 million, or 1.0% from September 30, 2025 and $9.7 million, or 0.8% from December 31, 2025 to September 30, 2026.
•
Securities balances were $219.9 million at September 30, 2026, and $254.2 million at December 31, 2025. The balance declined $39.7 million from September 30, 2025 to September 30, 2026 and $34.3 million from December 31, 2025 to September 30, 2026 due to normal portfolio runoff from scheduled maturities and issuer calls.
•
Deposits at September 30, 2026 were $1.4 billion, a $32.2 million decrease from December 31, 2025, and a $14.6 million increase from September 30, 2025. As a primarily commercial bank, deposit fluctuations between periods are the result of normal seasonal customer behavior.
•
Outstanding borrowings from the Federal Home Loan Bank of Atlanta ("FHLB") were $20.0 million as of September 30, 2026 and December 31, 2025, and $30.0 million as of September 30, 2025. As of September 30, 2026, the Company had unused borrowing facilities in place of approximately $227.0 million and held no brokered deposits.
•
Book value per share increased to $35.01 as of September 30, 2026, compared to $32.89 as of September 30, 2025, and tangible book value per share (a non-GAAP financial measure)2 was $33.21 as of September 30, 2026 compared to $30.90 as of September 30, 2025. The increases were driven by strong earnings and retained profits that bolstered shareholders' equity.

Page 1 of 10

 


 

Loans and Asset Quality

•
Credit performance remains strong with nonperforming assets as a percentage of total assets of 0.36% as of September 30, 2026, 0.56% as of December 31, 2025 and 0.42% as of September 30, 2025.
•
Nonperforming assets amounted to $5.9 million as of September 30, 2026, compared to $9.2 million as of December 31, 2025, and $6.8 million as of September 30, 2025. The primary changes over the periods were in the 90 or more days past due and still accruing loans, which are government-guaranteed loans serviced by a third party. Timing of the distribution of payments from the servicer can create fluctuations at period ends.
•
The period-end allowance for credit losses on loans (“ACL”) as a percentage of total loans was 0.66% as of September 30, 2026, 0.67% as of December 31, 2025 and 0.69% as of September 30, 2025. The consistent ACL ratio to total loans emphasizes our focus on high quality credit relationships and strong underwriting. The government-guaranteed loans category continues to have a significant impact on the reserves year-over-year, as the guaranteed portion of these loans generally does not result in an ACL because expected credit losses are mitigated by the government guarantee.
•
For the three months ended September 30, 2026, the Company recorded a provision for credit losses on loans of $91 thousand due to loan growth and a recovery of $205 thousand in the reserve for unfunded commitments for a net recovery of $114 thousand. For the nine months ended September 30, 2026, the Company recognized a recovery of credit losses on loans of $52 thousand and a recovery of $167 thousand in the reserve for unfunded commitments for a net recovery of $219 thousand. The recovery of credit losses in the quarter and year-to-date was primarily driven by the recovery in the reserve for unfunded commitments as balances outstanding decreased.

Net Interest Income

•
Net interest income for the three months ended September 30, 2026 of $14.5 million increased $1.5 million, or 11.2%, compared to the three months ended September 30, 2025, predominantly due to decreased interest expense associated with deposit accounts and increased loan yields. On a year-to-date basis, net interest income at September 30, 2026 was $41.2 million compared to $38.2 million for the nine months ended September 30, 2025.
•
Net interest margin (FTE)1, (a non-GAAP financial measure)2, for the three months ended September 30, 2026 was 3.73%, compared to 3.43% for the three months ended September 30, 2025. The net interest margin (FTE)1, (a non-GAAP financial measure)2 for the nine months ended September 30, 2026 was 3.59% compared to 3.37% for the same period in 2025.
•
Virginia National Bank's (the "Bank") yield on loans was 5.90% for the three months ended September 30, 2026, compared to 5.64% for the prior year same period. The accretion of the fair value mark related to purchased loans positively impacted interest income by 18 bps in the third quarter of 2026, and 13 bps in the third quarter of 2025. The yield on loans for the nine months ended September 30, 2026 was 5.73%, which was 12 bps over the same period for 2025.
•
The overall cost of funds, including noninterest-bearing deposits, of 1.68% incurred in the three months ended September 30, 2026 decreased 9 bps from 1.77% in the same period in the prior year. The cost of interest-bearing deposits decreased period over period by 8 bps, from a cost of 2.26% to 2.18%. The cost of borrowings from the FHLB decreased 86 bps from the third quarter of 2025 to the third quarter of 2026, from 4.77% to 3.91%. On a year-to-date basis, at September 30, 2026, the overall cost of funds decreased 13 bps from 1.80% to 1.67%.

Noninterest Income

Noninterest income for the three months ended September 30, 2026 increased $0.3 million, or 24.1%, compared to the three months ended September 30, 2025. The increase is due to the payout from bank owned life insurance of $421 thousand netted against $157 thousand less in debit/credit card and ATM fees from decreased card usage. On a year-to-date basis, at September 30, 2026, the $4.8 million increase compared to the nine months ended September 30, 2025 reflects the aforementioned bank owned life insurance payout and a $4.7 million gain on the sale of a limited partnership interest netted against $386 thousand less in debit/credit card and ATM fees from decreased card usage.

Noninterest Expense

Noninterest expense for the three months ended September 30, 2026 decreased by $134 thousand, or 1.6%, compared to the three months ended September 30, 2025. The decrease in the 2026 quarter compared to the same quarter of last year is the result of continued management of administrative expenses. The $1.2 million decrease in noninterest expense for the nine months ended September 30, 2026 is due to reduced data processing expenses as a result of the renewal of the Bank's core contract in late 2025 and reduced other expenses (primarily legal and telecommunications expenses) compared to the same period of 2025.

Efficiency Ratio

The Company's efficiency ratio (FTE)2 improved to 50.7% for the three months ended September 30, 2026 compared to 57.9% for the three months ended September 30, 2025, as all the components of this ratio improved.

Page 2 of 10

 


 

Income Taxes

The effective tax rates amounted to 18.7% and 19.5% for the three months ended September 30, 2026 and 2025, respectively. For each period, the effective income tax rate differed from the U.S. statutory rate of 21%. The effective tax rate fluctuations are attributable to changes in pretax earnings, low-income housing tax credits and the levels of permanent tax differences.

Dividends

Cash dividends of $2.0 million, or $0.36 per share, were declared and paid during the third quarter of 2026. The remaining 70% of net income was retained.

 

_____________________________________________________________________

1 Annualized.

2 Non-GAAP financial measure, 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. See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" 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 judgment 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, 2025 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, 2026

 

 

December 31, 2025*

 

 

September 30, 2025

 

 

(Unaudited)

 

 

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

$

5,765

 

 

$

5,798

 

 

$

6,166

 

Interest-bearing deposits in other banks

 

11,234

 

 

 

10,552

 

 

 

8,965

 

Federal funds sold

 

52,168

 

 

 

54,264

 

 

 

7,964

 

Securities:

 

 

 

 

 

 

 

 

Available-for-sale (AFS), at fair value

 

213,738

 

 

 

247,992

 

 

 

252,952

 

Restricted securities, at cost

 

6,195

 

 

 

6,172

 

 

 

6,647

 

Total securities

 

219,933

 

 

 

254,164

 

 

 

259,599

 

Loans, net of deferred fees and costs

 

1,247,313

 

 

 

1,237,577

 

 

 

1,235,000

 

Allowance for credit losses

 

(8,171

)

 

 

(8,270

)

 

 

(8,510

)

Loans, net

 

1,239,142

 

 

 

1,229,307

 

 

 

1,226,490

 

Premises and equipment, net

 

11,695

 

 

 

11,687

 

 

 

11,775

 

Bank owned life insurance

 

41,505

 

 

 

41,302

 

 

 

40,977

 

Goodwill

 

7,768

 

 

 

7,768

 

 

 

7,768

 

Core deposit intangible, net

 

1,976

 

 

 

2,682

 

 

 

2,942

 

Right of use asset, net

 

10,409

 

 

 

6,297

 

 

 

6,666

 

Deferred tax asset, net

 

14,719

 

 

 

12,079

 

 

 

13,097

 

Accrued interest receivable and other assets

 

11,284

 

 

 

13,842

 

 

 

14,023

 

Total assets

$

1,627,598

 

 

$

1,649,742

 

 

$

1,606,432

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Demand deposits:

 

 

 

 

 

 

 

 

Noninterest-bearing

$

357,499

 

 

$

362,322

 

 

$

361,568

 

Interest-bearing

 

259,101

 

 

 

308,295

 

 

 

260,424

 

Money market and savings deposit accounts

 

510,349

 

 

 

469,815

 

 

 

460,160

 

Certificates of deposit and other time deposits

 

272,562

 

 

 

291,299

 

 

 

302,736

 

Total deposits

 

1,399,511

 

 

 

1,431,731

 

 

 

1,384,888

 

Borrowings

 

20,000

 

 

 

20,000

 

 

 

30,000

 

Junior subordinated debt, net

 

3,590

 

 

 

3,554

 

 

 

3,542

 

Lease liability

 

10,362

 

 

 

6,192

 

 

 

6,542

 

Accrued interest payable and other liabilities

 

4,111

 

 

 

4,104

 

 

 

4,101

 

Total liabilities

 

1,437,574

 

 

 

1,465,581

 

 

 

1,429,073

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $2.50 par value

 

-

 

 

 

-

 

 

 

-

 

Common stock, $2.50 par value

 

13,424

 

 

 

13,327

 

 

 

13,318

 

Capital surplus

 

108,052

 

 

 

107,337

 

 

 

107,076

 

Retained earnings

 

109,134

 

 

 

94,165

 

 

 

90,149

 

Accumulated other comprehensive loss

 

(40,586

)

 

 

(30,668

)

 

 

(33,184

)

Total shareholders' equity

 

190,024

 

 

 

184,161

 

 

 

177,359

 

Total liabilities and shareholders' equity

$

1,627,598

 

 

$

1,649,742

 

 

$

1,606,432

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

5,427,691

 

 

 

5,393,140

 

 

 

5,391,979

 

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, 2026

 

 

September 30, 2025

 

 

September 30, 2026

 

 

September 30, 2025

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

18,379

 

 

$

17,500

 

 

$

52,900

 

 

$

51,864

 

Federal funds sold

 

 

723

 

 

 

283

 

 

 

1,505

 

 

 

530

 

Other interest-bearing deposits

 

 

46

 

 

 

55

 

 

 

128

 

 

 

142

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,076

 

 

 

1,199

 

 

 

3,245

 

 

 

3,773

 

Tax-exempt

 

 

319

 

 

 

322

 

 

 

967

 

 

 

968

 

Dividends

 

 

89

 

 

 

112

 

 

 

262

 

 

 

336

 

Total interest and dividend income

 

 

20,632

 

 

 

19,471

 

 

 

59,007

 

 

 

57,613

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

69

 

 

 

66

 

 

 

205

 

 

 

202

 

Money market and savings deposits

 

 

3,315

 

 

 

3,026

 

 

 

9,308

 

 

 

8,957

 

Certificates and other time deposits

 

 

2,442

 

 

 

2,713

 

 

 

7,505

 

 

 

8,437

 

Borrowings

 

 

197

 

 

 

513

 

 

 

583

 

 

 

1,604

 

Federal funds purchased

 

 

-

 

 

 

3

 

 

 

-

 

 

 

28

 

Junior subordinated debt

 

 

70

 

 

 

78

 

 

 

211

 

 

 

224

 

Total interest expense

 

 

6,093

 

 

 

6,399

 

 

 

17,812

 

 

 

19,452

 

Net interest income

 

 

14,539

 

 

 

13,072

 

 

 

41,195

 

 

 

38,161

 

(Recovery of) provision for credit losses

 

 

(114

)

 

 

332

 

 

 

(219

)

 

 

174

 

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

 

 

14,653

 

 

 

12,740

 

 

 

41,414

 

 

 

37,987

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management fees

 

 

226

 

 

 

223

 

 

 

660

 

 

 

658

 

Deposit account fees

 

 

364

 

 

 

323

 

 

 

1,089

 

 

 

922

 

Debit/credit card and ATM fees

 

 

183

 

 

 

340

 

 

 

679

 

 

 

1,065

 

Bank owned life insurance income

 

 

761

 

 

 

318

 

 

 

1,412

 

 

 

918

 

Gains on sales or disposal of assets, net

 

 

-

 

 

 

-

 

 

 

5

 

 

 

278

 

Gain on sale of limited partnership investment

 

 

-

 

 

 

-

 

 

 

4,662

 

 

 

-

 

Other

 

 

143

 

 

 

147

 

 

 

691

 

 

 

580

 

Total noninterest income

 

 

1,677

 

 

 

1,351

 

 

 

9,198

 

 

 

4,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,045

 

 

 

3,909

 

 

 

12,071

 

 

 

11,708

 

Net occupancy

 

 

808

 

 

 

872

 

 

 

2,307

 

 

 

2,777

 

Equipment

 

 

214

 

 

 

182

 

 

 

612

 

 

 

569

 

Bank franchise tax

 

 

467

 

 

 

439

 

 

 

1,403

 

 

 

1,266

 

Computer software

 

 

204

 

 

 

303

 

 

 

632

 

 

 

825

 

Data processing

 

 

616

 

 

 

577

 

 

 

1,775

 

 

 

2,044

 

FDIC deposit insurance assessment

 

 

195

 

 

 

255

 

 

 

557

 

 

 

545

 

Marketing, advertising and promotion

 

 

141

 

 

 

171

 

 

 

662

 

 

 

604

 

Professional fees

 

 

292

 

 

 

256

 

 

 

973

 

 

 

843

 

Core deposit intangible amortization

 

 

224

 

 

 

271

 

 

 

707

 

 

 

850

 

Other

 

 

1,064

 

 

 

1,169

 

 

 

3,040

 

 

 

3,877

 

Total noninterest expense

 

 

8,270

 

 

 

8,404

 

 

 

24,739

 

 

 

25,908

 

Income before income taxes

 

 

8,060

 

 

 

5,687

 

 

 

25,873

 

 

 

16,500

 

Provision for income taxes

 

 

1,504

 

 

 

1,111

 

 

 

5,049

 

 

 

3,197

 

Net income

 

$

6,556

 

 

$

4,576

 

 

$

20,824

 

 

$

13,303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share, basic

 

$

1.21

 

 

$

0.85

 

 

$

3.84

 

 

$

2.47

 

Net income per common share, diluted

 

$

1.20

 

 

$

0.84

 

 

$

3.82

 

 

$

2.45

 

Weighted average common shares outstanding, basic

 

 

5,426,050

 

 

 

5,391,979

 

 

 

5,419,806

 

 

 

5,387,658

 

Weighted average common shares outstanding, diluted

 

 

5,467,745

 

 

 

5,424,642

 

 

 

5,454,936

 

 

 

5,414,969

 

 

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, 2026

 

 

June 30, 2026

 

 

March 31, 2026

 

 

December 31, 2025

 

 

September 30, 2025

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6,556

 

 

$

9,008

 

 

$

5,259

 

 

$

5,958

 

 

$

4,576

 

Net income per weighted average share, basic

 

$

1.21

 

 

$

1.66

 

 

$

0.97

 

 

$

1.10

 

 

$

0.85

 

Net income per weighted average share, diluted

 

$

1.20

 

 

$

1.65

 

 

$

0.97

 

 

$

1.10

 

 

$

0.84

 

Weighted average shares outstanding, basic

 

 

5,426,050

 

 

 

5,423,642

 

 

 

5,409,543

 

 

 

5,392,763

 

 

 

5,391,979

 

Weighted average shares outstanding, diluted

 

 

5,467,745

 

 

 

5,455,403

 

 

 

5,443,437

 

 

 

5,424,154

 

 

 

5,424,642

 

Actual shares outstanding

 

 

5,427,691

 

 

 

5,424,431

 

 

 

5,422,513

 

 

 

5,393,140

 

 

 

5,391,979

 

Tangible book value per share at period end 4

 

$

33.21

 

 

$

34.05

 

 

$

32.51

 

 

$

32.21

 

 

$

30.90

 

Key Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets 1

 

 

1.58

%

 

 

2.24

%

 

 

1.30

%

 

 

1.45

%

 

 

1.12

%

Return on average equity 1

 

 

13.34

%

 

 

18.81

%

 

 

11.34

%

 

 

13.04

%

 

 

10.48

%

Net interest margin (FTE) 1, 2

 

 

3.73

%

 

 

3.65

%

 

 

3.40

%

 

 

3.50

%

 

 

3.43

%

Efficiency ratio (FTE) 3

 

 

50.7

%

 

 

41.6

%

 

 

56.6

%

 

 

49.5

%

 

 

57.9

%

Loan-to-deposit ratio

 

 

89.1

%

 

 

87.6

%

 

 

86.7

%

 

 

86.4

%

 

 

89.2

%

Net Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

14,539

 

 

$

13,748

 

 

$

12,906

 

 

$

13,348

 

 

$

13,072

 

Net interest income (FTE) 2

 

$

14,625

 

 

$

13,835

 

 

$

12,991

 

 

$

13,433

 

 

$

13,158

 

Company Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio 5

 

 

13.33

%

 

 

13.38

%

 

 

12.70

%

 

 

12.52

%

 

 

12.26

%

Total risk-based capital ratio 5

 

 

22.05

%

 

 

21.59

%

 

 

20.80

%

 

 

20.42

%

 

 

20.15

%

Assets and Asset Quality:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

 

$

1,555,957

 

 

$

1,520,330

 

 

$

1,550,030

 

 

$

1,521,387

 

 

$

1,523,230

 

Average gross loans

 

$

1,234,915

 

 

$

1,235,696

 

 

$

1,233,478

 

 

$

1,223,703

 

 

$

1,230,805

 

Fair value mark on acquired loans

 

$

3,205

 

 

$

3,911

 

 

$

4,344

 

 

$

4,754

 

 

$

5,241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

$

8,124

 

 

$

7,981

 

 

$

8,270

 

 

$

8,510

 

 

$

8,347

 

Provision for (recovery of) credit losses

 

 

91

 

 

 

138

 

 

 

(281

)

 

 

(176

)

 

 

253

 

Charge-offs

 

 

(83

)

 

 

(65

)

 

 

(93

)

 

 

(126

)

 

 

(146

)

Recoveries

 

 

39

 

 

 

70

 

 

 

85

 

 

 

62

 

 

 

56

 

End of period

 

$

8,171

 

 

$

8,124

 

 

$

7,981

 

 

$

8,270

 

 

$

8,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

2,055

 

 

$

2,099

 

 

$

2,147

 

 

$

2,198

 

 

$

2,568

 

Loans 90 days or more past due and still accruing

 

 

3,846

 

 

 

3,692

 

 

 

3,841

 

 

 

7,042

 

 

 

4,201

 

Total nonperforming assets (NPA)

 

$

5,901

 

 

$

5,791

 

 

$

5,988

 

 

$

9,240

 

 

$

6,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NPA as a % of total assets

 

 

0.36

%

 

 

0.35

%

 

 

0.36

%

 

 

0.56

%

 

 

0.42

%

NPA as a % of gross loans

 

 

0.47

%

 

 

0.47

%

 

 

0.48

%

 

 

0.75

%

 

 

0.55

%

ACL to gross loans

 

 

0.66

%

 

 

0.66

%

 

 

0.64

%

 

 

0.67

%

 

 

0.69

%

Non-accruing loans to gross loans

 

 

0.16

%

 

 

0.17

%

 

 

0.17

%

 

 

0.18

%

 

 

0.21

%

Net charge-offs to average loans 1

 

 

0.01

%

 

 

0.00

%

 

 

0.00

%

 

 

0.02

%

 

 

0.03

%

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), using a Federal income tax rate of 21%. This is a non-GAAP financial measure. Refer to the Reconciliation of Certain Quarterly Non-GAAP Financial Measures table 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 Quarterly Non-GAAP Financial Measures table at the end of this release.

4 This is a non-GAAP financial measure. Refer to the Reconciliation of Certain Quarterly Non-GAAP Financial Measures at the end of this release.

5 All ratios at September 30, 2026 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, 2026

 

 

September 30, 2025

 

 

 

 

 

 

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

 

$

170,787

 

 

$

1,165

 

 

 

2.73

%

 

$

193,809

 

 

$

1,311

 

 

 

2.71

%

Tax-Exempt Securities 1

 

 

63,508

 

 

 

405

 

 

 

2.55

%

 

 

65,222

 

 

 

408

 

 

 

2.50

%

Total Securities 1

 

 

234,295

 

 

 

1,570

 

 

 

2.68

%

 

 

259,031

 

 

 

1,719

 

 

 

2.65

%

Total Loans

 

 

1,234,915

 

 

 

18,379

 

 

 

5.90

%

 

 

1,230,805

 

 

 

17,500

 

 

 

5.64

%

Federal funds sold

 

 

77,483

 

 

 

723

 

 

 

3.70

%

 

 

25,482

 

 

 

283

 

 

 

4.41

%

Other interest-bearing deposits

 

 

9,264

 

 

 

46

 

 

 

1.97

%

 

 

7,912

 

 

 

55

 

 

 

2.76

%

Total Earning Assets

 

 

1,555,957

 

 

 

20,718

 

 

 

5.28

%

 

 

1,523,230

 

 

 

19,557

 

 

 

5.09

%

Less: Allowance for Credit Losses

 

 

(8,136

)

 

 

 

 

 

 

 

 

(8,362

)

 

 

 

 

 

 

Total Non-Earning Assets

 

 

102,881

 

 

 

 

 

 

 

 

 

106,699

 

 

 

 

 

 

 

Total Assets

 

$

1,650,702

 

 

 

 

 

 

 

 

$

1,621,567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Checking

 

$

260,990

 

 

$

69

 

 

 

0.10

%

 

$

260,217

 

 

$

66

 

 

 

0.10

%

Money Market and Savings Deposits

 

 

521,889

 

 

 

3,315

 

 

 

2.52

%

 

 

468,488

 

 

 

3,026

 

 

 

2.56

%

Time Deposits

 

 

278,750

 

 

 

2,442

 

 

 

3.48

%

 

 

290,246

 

 

 

2,713

 

 

 

3.71

%

Total Interest-Bearing Deposits

 

 

1,061,629

 

 

 

5,826

 

 

 

2.18

%

 

 

1,018,951

 

 

 

5,805

 

 

 

2.26

%

Borrowings

 

 

20,000

 

 

 

197

 

 

 

3.91

%

 

 

42,707

 

 

 

513

 

 

 

4.77

%

Federal funds purchased

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

250

 

 

 

3

 

 

 

4.76

%

Junior subordinated debt

 

 

3,583

 

 

 

70

 

 

 

7.75

%

 

 

3,535

 

 

 

78

 

 

 

8.75

%

Total Interest-Bearing Liabilities

 

 

1,085,212

 

 

 

6,093

 

 

 

2.23

%

 

 

1,065,443

 

 

 

6,399

 

 

 

2.38

%

Non-Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

355,730

 

 

 

 

 

 

 

 

 

371,859

 

 

 

 

 

 

 

Other liabilities

 

 

14,791

 

 

 

 

 

 

 

 

 

10,971

 

 

 

 

 

 

 

Total Liabilities

 

 

1,455,733

 

 

 

 

 

 

 

 

 

1,448,273

 

 

 

 

 

 

 

Shareholders' Equity

 

 

194,969

 

 

 

 

 

 

 

 

 

173,294

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

1,650,702

 

 

 

 

 

 

 

 

$

1,621,567

 

 

 

 

 

 

 

Net Interest Income (FTE) 3

 

 

 

 

$

14,625

 

 

 

 

 

 

 

 

$

13,158

 

 

 

 

Interest Rate Spread 2

 

 

 

 

 

 

 

 

3.05

%

 

 

 

 

 

 

 

 

2.71

%

Cost of Funds

 

 

 

 

 

 

 

 

1.68

%

 

 

 

 

 

 

 

 

1.77

%

Interest Expense as a Percentage of
     Average Earning Assets
4

 

 

 

 

 

 

 

 

1.55

%

 

 

 

 

 

 

 

 

1.67

%

Net Interest Margin (FTE) 3, 4

 

 

 

 

 

 

 

 

3.73

%

 

 

 

 

 

 

 

 

3.43

%

 

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 Reconciliation of Certain Quarterly Non-GAAP Financial Measures table at the end of this release.

2 Interest rate 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 Quarterly Non-GAAP Financial Measures table 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, 2026

 

 

September 30, 2025

 

 

 

 

 

 

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

 

$

179,781

 

 

$

3,507

 

 

 

2.60

%

 

$

199,991

 

 

$

4,109

 

 

 

2.74

%

Tax Exempt Securities 1

 

 

64,107

 

 

 

1,225

 

 

 

2.55

%

 

 

65,753

 

 

 

1,226

 

 

 

2.49

%

Total Securities 1

 

 

243,888

 

 

 

4,732

 

 

 

2.59

%

 

 

265,744

 

 

 

5,335

 

 

 

2.68

%

Total Loans

 

 

1,234,702

 

 

 

52,900

 

 

 

5.73

%

 

 

1,234,953

 

 

 

51,864

 

 

 

5.61

%

Federal funds sold

 

 

54,651

 

 

 

1,505

 

 

 

3.68

%

 

 

16,050

 

 

 

530

 

 

 

4.42

%

Other interest-bearing deposits

 

 

8,887

 

 

 

128

 

 

 

1.93

%

 

 

8,051

 

 

 

142

 

 

 

2.36

%

Total Earning Assets

 

 

1,542,128

 

 

 

59,265

 

 

 

5.14

%

 

 

1,524,798

 

 

 

57,871

 

 

 

5.07

%

Less: Allowance for Credit Losses

 

 

(8,135

)

 

 

 

 

 

 

 

 

(8,398

)

 

 

 

 

 

 

Total Non-Earning Assets

 

 

100,057

 

 

 

 

 

 

 

 

 

105,741

 

 

 

 

 

 

 

Total Assets

 

$

1,634,050

 

 

 

 

 

 

 

 

$

1,622,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Checking

 

$

270,367

 

 

$

205

 

 

 

0.10

%

 

$

267,854

 

 

$

202

 

 

 

0.10

%

Money Market and Savings Deposits

 

 

499,688

 

 

 

9,308

 

 

 

2.49

%

 

 

465,665

 

 

 

8,957

 

 

 

2.57

%

Time Deposits

 

 

284,444

 

 

 

7,505

 

 

 

3.53

%

 

 

294,318

 

 

 

8,437

 

 

 

3.83

%

Total Interest-Bearing Deposits

 

 

1,054,499

 

 

 

17,018

 

 

 

2.16

%

 

 

1,027,837

 

 

 

17,596

 

 

 

2.29

%

Borrowings

 

 

20,000

 

 

 

583

 

 

 

3.90

%

 

 

44,915

 

 

 

1,604

 

 

 

4.77

%

Federal funds purchased

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

759

 

 

 

28

 

 

 

4.93

%

Junior subordinated debt

 

 

3,571

 

 

 

211

 

 

 

7.90

%

 

 

3,523

 

 

 

224

 

 

 

8.50

%

Total Interest-Bearing Liabilities

 

 

1,078,070

 

 

 

17,812

 

 

 

2.21

%

 

 

1,077,034

 

 

 

19,452

 

 

 

2.41

%

Non-Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

351,881

 

 

 

 

 

 

 

 

 

366,117

 

 

 

 

 

 

 

Other liabilities

 

 

12,361

 

 

 

 

 

 

 

 

 

9,891

 

 

 

 

 

 

 

Total Liabilities

 

 

1,442,312

 

 

 

 

 

 

 

 

 

1,453,042

 

 

 

 

 

 

 

Shareholders' Equity

 

 

191,738

 

 

 

 

 

 

 

 

 

169,099

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

1,634,050

 

 

 

 

 

 

 

 

$

1,622,141

 

 

 

 

 

 

 

Net Interest Income (FTE) 3

 

 

 

 

$

41,453

 

 

 

 

 

 

 

 

$

38,419

 

 

 

 

Interest Rate Spread 2

 

 

 

 

 

 

 

 

2.93

%

 

 

 

 

 

 

 

 

2.66

%

Cost of Funds

 

 

 

 

 

 

 

 

1.67

%

 

 

 

 

 

 

 

 

1.80

%

Interest Expense as a Percentage of
     Average Earning Assets
4

 

 

 

 

 

 

 

 

1.54

%

 

 

 

 

 

 

 

 

1.71

%

Net Interest Margin (FTE) 3, 4

 

 

 

 

 

 

 

 

3.59

%

 

 

 

 

 

 

 

 

3.37

%

 

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 Reconciliation of Certain Quarterly Non-GAAP Financial Measures table at the end of this release.

2 Interest rate 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 Quarterly Non-GAAP Financial 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, 2026

 

 

June 30, 2026

 

 

March 31, 2026

 

 

December 31, 2025

 

 

September 30, 2025

 

Fully tax-equivalent measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

14,539

 

 

$

13,748

 

 

$

12,906

 

 

$

13,348

 

 

$

13,072

 

Fully tax-equivalent adjustment

 

 

86

 

 

 

87

 

 

 

85

 

 

 

85

 

 

 

86

 

Net interest income (FTE) 1 (non-GAAP)

 

$

14,625

 

 

$

13,835

 

 

$

12,991

 

 

$

13,433

 

 

$

13,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio 2 (GAAP)

 

 

51.0

%

 

 

41.8

%

 

 

57.0

%

 

 

49.8

%

 

 

58.3

%

Fully tax-equivalent adjustment

 

 

-0.3

%

 

 

-0.2

%

 

 

-0.4

%

 

 

-0.3

%

 

 

-0.4

%

Efficiency ratio (FTE) 3 (non-GAAP)

 

 

50.7

%

 

 

41.6

%

 

 

56.6

%

 

 

49.5

%

 

 

57.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (GAAP)

 

 

3.71

%

 

 

3.63

%

 

 

3.38

%

 

 

3.48

%

 

 

3.40

%

Fully tax-equivalent adjustment

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

 

 

0.03

%

Net interest margin (FTE) 1 (non-GAAP)

 

 

3.73

%

 

 

3.65

%

 

 

3.40

%

 

 

3.50

%

 

 

3.43

%

 

 

 

 

As of

 

 

 

September 30, 2026

 

 

June 30, 2026

 

 

March 31, 2026

 

 

December 31, 2025

 

 

September 30, 2025

 

Other financial measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share (GAAP)

 

$

35.01

 

 

$

35.89

 

 

$

34.39

 

 

$

34.15

 

 

$

32.89

 

Impact of intangible assets 4

 

 

(1.80

)

 

 

(1.84

)

 

 

(1.88

)

 

 

(1.94

)

 

 

(1.99

)

Tangible book value per share (non-GAAP)

 

$

33.21

 

 

$

34.05

 

 

$

32.51

 

 

$

32.21

 

 

$

30.90

 

 

 

 

 

For the nine months ended

 

 

 

September 30,
2026

 

 

September 30,
2025

 

Fully tax-equivalent measures

 

 

 

 

 

 

Net interest income (GAAP)

 

$

41,195

 

 

$

38,161

 

Fully tax-equivalent adjustment

 

 

258

 

 

 

258

 

Net interest income (FTE)1 (non-GAAP)

 

$

41,453

 

 

$

38,419

 

 

 

 

 

 

 

Net interest margin (GAAP)

 

 

3.57

%

 

 

3.35

%

Fully tax-equivalent adjustment

 

 

0.02

%

 

 

0.02

%

Net interest margin (FTE)1 (non-GAAP)

 

 

3.59

%

 

 

3.37

%

 

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