Nittany Financial Corp. Subject: 1st Qtr 2005 Earnings Contact: Samuel J. Malizia, Chairman of the Board David Z. Richards, Jr., President & CEO (814) 238-5724 Date: May 10, 2005 FOR IMMEDIATE RELEASE - --------------------- NITTANY FINANCIAL CORPORATION ANNOUNCES RECORD EARNINGS 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 first quarter 2005 results which were highlighted by record earnings. Fully diluted earnings for the quarter ending March 31, 2005 were $909,000 or $ 0.42 per share, compared to $496,000 or $ 0.24 per share for the quarter ending March 31, 2004, a 83% increase in earnings. Net interest income for the quarter was $2,502,000, compared to $1,861,000 for the same period in the previous year, a 34% increase. The increases resulted primarily from a substantial growth in the loan portfolio during the year and an increase in the net interest margin for the year. The margin increased to approximately 3.36% from 3.03% in the first quarter of 2004. Non-interest income grew to $926,000 for the quarter from $723,000 for the previous year, due to the growth in asset management income at Vantage Investment Advisors and service fees on deposit accounts at Nittany Bank. Vantage, the investment advisory subsidiary of Nittany Financial Corp., now has approximately $300 million in assets under management, an increase of nearly $60 million from March 31, 2004. "Nittany Bank continued our steady loan growth and also opened our fifth office during the first quarter," commented Samuel J. Malizia, Chairman of the Board for Nittany Financial Corp. "As the only FDIC-insured bank headquartered and operated solely in the State College area, we continue to be THE State College area community bank. As noted in our recent marketing campaign, in addition to our highly competitive rates and products, the Nittany Bank difference includes: (1) a live voice, instead of a machine on the phone, (2) free internet banking and online bill pay, (3) five offices and six ATMs located throughout the area, (4) personal bankers meeting with customers at a desk instead of traditional teller lines, (5) prompt processing of loans by local decision makers and (6) superior customer service." Total assets for the consolidated entity were $306,908,000 on March 31, 2005, compared to $299,236,000 at December 31, 2004. Total deposits decreased from $258,271,000 at December 31, 2004 to $252,743,000 at March 31, 2005, due in part to rising interest rates, increased competition from the stock market and other financial institutions and a few large withdrawals from large savings accounts for business and tax reasons. Net loans grew by 2.9% to $242,152,000 for the quarter ending March 31, 2005 compared to December 31, 2004, and non-performing loans over 90 days delinquent were $301,000, which is less than 0.12% of the total loan portfolio at March 31, 2005. President and CEO David Richards added, "We are very pleased to have achieved significant loan growth and expansion of our interest margin for the year in the face of intense local competition and an increasingly difficult interest rate environment. Income was also helped by a growing non-interest revenue stream and continued high credit quality, which will continue to play important roles throughout 2005. Recent rate increases will provide ongoing challenges for the entire industry in gathering deposits, but we believe that our interest rate risk profile, as a result of the current mix of deposit and loan products, should keep us well positioned through the year. During the quarter, we made a conscious effort to not retain some higher cost deposits that didn't make sense to our overall funding strategy." 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 five offices with 59 full-time equivalent employees. Nittany Bank offers a full range of financial services through its five offices, six ATMs, 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 approximately $300 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 Company. 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 March 31, December 31, 2005 2004 ------------- ------------- (unaudited) ASSETS Cash and due from banks $ 915,958 $ 1,094,763 Interest-bearing deposits with other banks 8,814,297 14,487,813 ------------- ------------- Cash and cash equivalents 9,730,255 15,582,576 Investment securities available for sale 1,956,868 2,084,223 Investment securities held to maturity (estimated market value of $42,377,341 and $37,502,230) 42,817,595 37,491,341 Loans receivable 244,412,102 237,626,883 Less allowance for loan losses 2,260,408 2,198,315 ------------- ------------- Net loans 242,151,694 235,428,568 Premises and equipment 3,587,308 2,609,528 FHLB Stock 2,212,900 2,066,100 Goodwill 1,763,231 1,763,231 Accrued interest and other assets 2,687,858 2,210,133 ------------- ------------- TOTAL ASSETS $ 306,907,709 $ 299,235,700 ============= ============= LIABILITIES Deposits: Noninterest-bearing demand $ 11,956,709 $ 10,668,777 Interest-bearing demand 26,051,710 25,614,681 Money market 34,254,744 43,191,121 Savings 148,020,380 157,200,274 Time 32,459,625 21,596,027 ------------- ------------- Total deposits 252,743,168 258,270,880 Short-term borrowings 22,277,783 14,838,231 Other borrowings 7,122,345 7,180,612 Accrued interest payable and other liabilities 1,653,000 1,279,653 ------------- ------------- TOTAL LIABILITIES 283,796,296 281,569,376 ------------- ------------- 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, 2,110,794 and 1,930,794 issued and outstanding 211,079 193,079 Additional paid-in capital 18,863,413 14,339,979 Retained earnings 4,047,959 3,139,165 Accumulated other comprehensive loss (11,038) (5,899) ------------- ------------- TOTAL STOCKHOLDERS' EQUITY 23,111,413 17,666,324 ------------- ------------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 306,907,709 $ 299,235,700 ============= ============= NITTANY FINANCIAL CORP. CONSOLIDATED STATEMENT OF INCOME Three-months Ended March 31, 2005 2004 ---------- ---------- (unaudited) INTEREST AND DIVIDEND INCOME Loans, including fees $3,527,905 $2,757,840 Interest-bearing deposits with other banks 80,161 15,366 Investment securities 382,210 391,059 ---------- ---------- Total interest and dividend income 3,990,276 3,164,265 ---------- ---------- INTEREST EXPENSE Deposits 1,256,943 1,159,700 Short-term borrowings 95,870 5,981 Other borrowings 135,818 137,692 ---------- ---------- Total interest expense 1,488,631 1,303,373 ---------- ---------- NET INTEREST INCOME 2,501,645 1,860,892 Provision for loan losses 62,000 110,000 ---------- ---------- NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 2,439,645 1,750,892 NONINTEREST INCOME Service fees on deposit accounts 164,567 146,061 Asset management fees and commissions 697,770 566,745 Other 64,053 10,130 ---------- ---------- Total noninterest income 926,390 722,936 ---------- ---------- NONINTEREST EXPENSE Compensation and employee benefits 780,841 692,765 Occupancy and equipment 176,874 176,336 Professional fees 63,021 43,449 Data processing fees 131,562 119,007 Supplies, printing, and postage 50,301 32,993 Advertising 62,582 40,405 ATM processing fees 36,452 34,871 Commission expense 429,573 377,506 Other 237,036 165,445 ---------- ---------- Total noninterest expense 1,968,242 1,682,777 ---------- ---------- Income before income taxes 1,397,793 791,051 Income taxes 489,000 295,000 ---------- ---------- NET INCOME $ 908,793 $ 496,051 ========== ========== EARNINGS PER SHARE Basic $ 0.45 $ 0.26 Diluted 0.42 0.24 WEIGHTED AVERAGE SHARES OUTSTANDING Basic 1,997,751 1,924,621 Diluted 2,154,724 2,074,229