Nittany Financial Corp.       Subject:  4th Qtr 2004 Earnings

                              Contact:  Samuel J. Malizia, Chairman of the Board
                                        David Z. Richards, Jr., President & CEO
                                        (814) 238-5724

                              Date:     February 8, 2005

FOR IMMEDIATE RELEASE

     NITTANY FINANCIAL CORP. REPORTS 71% INCREASE IN EARNINGS AND APPROACHES
                             $300 MILLION IN ASSETS

State College,  PA....Nittany  Financial  Corp.,  (the  "Company") (OTC Bulletin
Board: NTNY) the holding company for Nittany Bank, Vantage Investment  Advisors,
LLC and Nittany Asset  Management  Inc., today announced year ended December 31,
2004 results which included a total assets balance of $299 million,  approaching
a milestone for the six year old institution.

Fully diluted  earnings for the year ending December 31, 2004 were $2,783,000 or
$1.34 per share,  compared to  $1,625,000  or $.84 per share for the year ending
December 31, 2003, a 71% increase in earnings.  Net interest income for the year
was  $8,626,000,  compared to $6,366,000  for the previous year, a 35% increase.
The increases  resulted from a substantial  growth in the loan  portfolio and an
increase in the net interest margin. The margin increased to approximately 3.28%
from 3.00% in the fourth quarter of 2003. Non-interest income grew to $3,227,000
for the year,  from $1,800,000 for the previous year, due to the growth in asset
management income at Vantage Investment Advisors and service fees. Vantage,  the
investment  advisory  subsidiary of Nittany  Financial  Corp., now has over $290
million under management, an increase of approximately $50 million for the year.

"The year ended on a positive  note for Nittany Bank as we continued  our steady
growth in loans  and  deposits  and  finalized  plans  for our  fifth  office in
Bellefonte,  which is expected to open later this  month,"  commented  Samuel J.
Malizia,  Chairman of the Board for Nittany  Financial Corp. In 1998, we started
Nittany Bank to be the State  College area  hometown  bank by offering  superior
service,  local decision making, and competitive products and rates. We continue
to be the only FDIC-insured  institution  headquartered and operated only in the
State College area. Our name says it all;  whenever anyone  throughout the state
or country  hears the name  `Nittany  Bank' they  recognize  it as the bank that
serves the Penn State/State College area."

The balance sheet for the Company also showed growth in year 2004 and the credit
quality  remained  high.   Total  assets  for  the   consolidated   entity  were
$299,182,000  on December 31,  2004,  compared to  $248,587,000  at December 31,
2003, a 20% increase.  Total  deposits grew by  $37,378,000 or 17% for the year,
with the Company's core Nittany  Savings  account  providing the majority of the
increase with growth of 15%. Net loans grew by 29% to $235,429,000  for the year
ending December 31, 2004 from the previous year, and  non-performing  loans over
90 days delinquent were only $42,700, which is less than 0.02% of the total loan
portfolio at December 31, 2004.



President and CEO David  Richards  added,  "We are very pleased to have achieved
both significant growth and expansion of our interest margin for the year in the
face of intense local  competition and an increasingly  difficult  interest rate
environment.  A flattening  yield curve will provide ongoing  challenges for the
entire  industry.  Our interest rate risk profile as a result of the current mix
of deposit and loan products should keep us well  positioned  through the coming
months.  A growing  non-interest  revenue stream and continued  excellent credit
quality will also play important roles in 2005."

Nittany  Financial  Corp.  (OTC Ticker Symbol  "NTNY") is the parent company for
Nittany Bank, a federally  chartered  financial  institution  headquartered  and
operated  in State  College,  Pennsylvania.  Nittany  Bank began  operations  in
October 1998 and currently  operates  four offices with 59 full-time  equivalent
employees.  Nittany Bank offers a full range of financial  services  through its
four offices,  five ATM's,  telephone banking  (814-231-1800)  and transactional
internet banking at its www.NittanyBank.com website.

The  parent  company,   Nittany   Financial  Corp.,  also  owns  two  investment
subsidiaries.  Nittany Asset Management Inc. offers retail  investment  products
through  the  Bank's  four  offices.  Vantage  Investment  Advisors,  LLC  is  a
Registered  Investment Advisory firm providing fee-based  investment  management
services.  Vantage  currently manages over $290 million in investments for small
business  retirement  plans  as  well as  individual  portfolio  management  for
consumers.

The  foregoing  material  contains  forward-looking  statements  concerning  the
financial  condition,  results of  operations  and business of the  CompanFy. We
caution that such statements are subject to a number of uncertainties and actual
results could differ materially and,  therefore,  readers should not place undue
reliance on any forward-looking  statements. The Company does not undertake, and
specifically  disclaims,  any obligation to publicly  release the results of any
revisions  that may be made to any  forward-looking  statements  to reflect  the
occurrence of anticipated or  unanticipated  events or  circumstances  after the
date of such statements.


                             NITTANY FINANCIAL CORP.
                           CONSOLIDATED BALANCE SHEET


                                                                             December 31,
                                                                         2004             2003
                                                                    -------------    -------------
                                                                               
ASSETS
     Cash and due from banks                                        $   1,094,763    $     805,812
     Interest-bearing deposits with other banks                        14,487,813       14,147,474
                                                                    -------------    -------------
       Cash and cash equivalents                                       15,582,576       14,953,286
     Investment securities available for sale                           2,084,223        4,074,095
     Investment securities held to maturity (estimated
       market value of $37,502,629 and $39,168,895)                    37,491,341       39,246,289
     Loans receivable                                                 237,626,883      184,480,012
     Less allowance for loan losses                                     2,198,315        1,737,475
                                                                    -------------    -------------
       Net loans                                                      235,428,568      182,742,537
     Premises and equipment                                             2,609,528        2,570,953
     FHLB Stock                                                         2,066,100        1,311,300
     Goodwill                                                           1,763,231        1,763,231
     Accrued interest and other assets                                  2,156,227        1,925,622
                                                                    -------------    -------------
             TOTAL ASSETS                                           $ 299,181,794    $ 248,587,313
                                                                    =============    =============
LIABILITIES
     Deposits:
         Noninterest-bearing demand                                 $  10,668,777    $   7,880,177
         Interest-bearing demand                                       25,614,681       21,902,355
         Money market                                                  43,191,121       34,237,951
         Savings                                                      157,200,274      136,273,936
         Time                                                          21,596,027       20,598,238
                                                                    -------------    -------------
            Total deposits                                            258,270,880      220,892,657
     Short-term borrowings                                             10,363,231        2,363,887
     Other borrowings                                                  11,655,612        9,829,866
     Accrued interest payable and other liabilities                     1,225,746          673,159
                                                                    -------------    -------------
             TOTAL LIABILITIES                                        281,515,469      233,759,569
                                                                    -------------    -------------
STOCKHOLDERS' EQUITY
     Serial preferred stock, no par value; 5,000,000 shares
       authorized, none issued                                               --               --
     Common stock, $.10 par value; 10,000,000 shares
       authorized, 1,930,794 and 1,603,960 issued and outstanding         193,079          160,396
     Additional paid-in capital                                        14,339,979       14,323,021
     Retained earnings                                                  3,139,166          356,344
     Accumulated other comprehensive loss                                  (5,899)         (12,017)
                                                                    -------------    -------------
             TOTAL STOCKHOLDERS' EQUITY                                17,666,325       14,827,744
                                                                    -------------    -------------
             TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY             $ 299,181,794    $ 248,587,313
                                                                    =============    =============


                             NITTANY FINANCIAL CORP.
                        CONSOLIDATED STATEMENT OF INCOME


                                            Three-Months Ended December 31,     Twelve-Months Ended December 31,
                                                2004               2003              2004              2003
                                             -----------        -----------      ------------      ------------
                                                                                       
INTEREST AND DIVIDEND INCOME
    Loans, including fees                    $ 3,411,732        $ 2,698,627      $ 12,445,846      $  9,710,520
    Interest-bearing deposits with
      other banks                                 37,299              8,501            86,978            57,304
    Investment securities                        363,073            376,702         1,477,856         1,451,137
                                             -----------        -----------      ------------      ------------
            Total interest and
              dividend income                  3,812,104          3,083,830        14,010,680        11,218,961
                                             -----------        -----------      ------------      ------------
INTEREST EXPENSE
    Deposits                                   1,239,919          1,123,379         4,732,145         4,294,545
    Short-term borrowings                         40,046             15,583           105,083            59,594
    Other borrowings                             151,454            109,152           547,174           498,806
                                             -----------        -----------      ------------      ------------
            Total interest expense             1,431,419          1,248,114         5,384,402         4,852,945
                                             -----------        -----------      ------------      ------------

NET INTEREST INCOME                            2,380,685          1,835,716         8,626,278         6,366,016

Provision for loan losses                         91,000             85,000           533,000           593,000
                                             -----------        -----------      ------------      ------------
NET INTEREST INCOME AFTER
   PROVISION FOR LOAN LOSSES                   2,289,685          1,750,716         8,093,278         5,773,016
                                             -----------        -----------      ------------      ------------
NONINTEREST INCOME
    Service fees on deposit accounts             169,423            127,077           667,654           487,332
    Investment securities gains                        -             23,439            32,707            30,130
    Asset management fees/commissions            626,014            434,070         2,399,439         1,223,376
    Other                                         45,709              4,307           127,084            59,505
                                             -----------        -----------      ------------      ------------
            Total noninterest income             841,146            588,893         3,226,884         1,800,343
                                             -----------        -----------      ------------      ------------
NONINTEREST EXPENSE
    Compensation and employee benefits           766,592            672,672         2,935,198         2,280,552
    Occupancy and equipment                      199,465            173,207           739,957           646,825
    Professional fees                             30,987             62,988           175,075           220,413
    Data processing fees                         117,151            111,713           468,468           397,312
    Supplies, printing, and postage               29,203             36,751           133,218           140,726
    Advertising                                   68,899             36,038           184,748           140,424
    ATM processing fees                           35,236             35,284           141,280           132,541
    Commission expense                           385,396            264,690         1,505,872           650,198
    Other                                        192,482            161,030           738,188           511,458
                                             -----------        -----------      ------------      ------------
            Total noninterest expense          1,825,411          1,554,373         7,022,004         5,120,449
                                             -----------        -----------      ------------      ------------
Income before income taxes                     1,305,420            785,236         4,298,158         2,452,910
Income taxes                                     454,337            273,482         1,515,337           827,872
                                             -----------        -----------      ------------      ------------
NET INCOME                                   $   851,083        $   511,754      $  2,782,821      $  1,625,038
                                             ===========        ===========      ============      ============
EARNINGS PER SHARE
    Basic                                    $      0.44        $      0.24      $       1.45      $       0.91
    Diluted                                         0.41               0.23              1.34              0.84