Nittany Financial Corp. Subject: 2nd Qtr 2005 Earnings Contact: Samuel J. Malizia, Chairman of the Board David Z. Richards, Jr., President & CEO (814) 238-5724 Date: July 20, 2005 FOR IMMEDIATE RELEASE - --------------------- NITTANY FINANCIAL CORP. EARNINGS TOP $1 MILLION FOR QUARTER State College, PA....Nittany Financial Corp., (the "Company") (OTC Bulletin Board: NTNY) the holding company for Nittany Bank, Vantage Investment Advisors, LLC ("Vantage") and Nittany Asset Management Inc., today announced that second quarter earnings surpassed the $1,000,000 mark for the first time in the Bank's history. Fully diluted earnings for the quarter ending June 30, 2005 were $1,018,300 or $0.45 per share, compared to $637,900 or $0.31 per share for the quarter ending June 30, 2004, a 60% increase in earnings. Net interest income for the quarter was $2,629,900, compared to $2,085,800 for the same period in the previous year, a 26% increase. The increases resulted primarily from substantial growth in the loan portfolio and an increase in the net interest margin. Non-interest income grew to $1,014,500 for the quarter from $811,300 for the previous year, due primarily to the growth in asset management income at Vantage and increased fees from secondary market mortgage operations at Nittany Bank. Vantage, the investment advisory subsidiary of Nittany Financial Corp., now has approximately $310 million in assets under management, an increase of nearly $65 million from June 30, 2004. "We are pleased with our continued strong loan growth and record earnings in the face of a significant increase in the number of competitors in our primary market. We believe that a return to our original plan of aggressively priced core deposit accounts will provide a renewed ability to attract core funding." commented Samuel J. Malizia, Chairman of the Board for Nittany Financial Corp. Total assets for the consolidated entity were $326,516,800 at June 30, 2005, compared to $299,236,000 at December 31, 2004. Total deposits decreased from $258,270,900 at December 31, 2004 to $242,079,800 at June 30, 2005. During the period, several large deposit withdrawals, coupled with the current interest rate environment, accounted for the reduction. New account openings for the quarter were on par with previous quarters. Net loans grew by 10.5% to $260,249,400 for the six months ending June 30, 2005 and non-performing loans over 90 days delinquent were $149,900, which is less than 0.05% of the total loan portfolio at June 30, 2005. President and CEO David Richards added, "We were pleased to be able to pay our first semi-annual cash dividend of $0.25 per share on June 30th. Earnings continue to be bolstered by an increasing non-interest revenue stream and strong loan demand. The deposit gathering challenges so far this year were present despite strong new deposit account activity and a significant increase in the net number of deposit accounts. The average balances of our existing deposit accounts, however, are lower across the board due to competitive and economic pressures." 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 $310 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 June 30, December 31, 2005 2004 ------------------ ------------------ (unaudited) ASSETS Cash and due from banks $ 1,128,445 $ 1,094,763 Interest-bearing deposits with other banks 10,328,376 14,487,813 ------------------ ------------------ Cash and cash equivalents 11,456,821 15,582,576 Investment securities available for sale 1,836,667 2,084,223 Investment securities held to maturity (estimated market value of $41,256,706 and $37,502,230) 41,317,729 37,491,341 Loans receivable (net of allowance for loan losses of $2,377,483 and $2,198,235) 260,249,369 235,428,568 Premises and equipment 3,935,558 2,609,528 Federal Home Loan Bank stock 3,652,600 2,066,100 Intangible assets 1,763,231 1,763,231 Accrued interest and other assets 2,304,863 2,210,133 ------------------ ------------------ TOTAL ASSETS $ 326,516,838 $ 299,235,700 ================== ================== LIABILITIES Deposits: Noninterest-bearing demand $ 12,377,899 $ 10,668,777 Interest-bearing demand 28,776,001 25,614,681 Money market 25,267,055 43,191,121 Savings 138,851,337 157,200,274 Time 36,807,492 21,596,027 ------------------ ------------------ Total deposits 242,079,784 258,270,880 Short-term borrowings 54,437,108 14,838,231 Other borrowings 5,063,168 7,180,612 Accrued interest payable and other liabilities 1,331,451 1,279,653 ------------------ ------------------ TOTAL LIABILITIES 302,911,511 281,569,376 ------------------ ------------------ 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, 2,113,738 and 1,930,794 issued and outstanding 211,374 193,079 Additional paid-in capital 18,873,040 14,339,979 Retained earnings 4,537,865 3,139,165 Accumulated other comprehensive loss (16,952) (5,899) ------------------ ------------------ TOTAL STOCKHOLDERS' EQUITY 23,605,327 17,666,324 ------------------ ------------------ TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 326,516,838 $ 299,235,700 ================== ================== NITTANY FINANCIAL CORP. CONSOLIDATED STATEMENT OF INCOME Three-months Ended June 30, Six-months Ended June 30, 2005 2004 2005 2004 ---------------- ---------------- ---------------- ---------------- (unaudited) (unaudited) INTEREST AND DIVIDEND INCOME Loans, including fees $ 3,792,599 $ 3,009,369 $ 7,320,504 $ 5,767,209 Interest-bearing deposits with other banks 22,945 9,840 103,106 25,206 Investment securities 454,892 351,957 837,102 743,016 ---------------- ---------------- ---------------- ---------------- Total interest and dividend income 4,270,436 3,371,166 8,260,712 6,535,431 ---------------- ---------------- ---------------- ---------------- INTEREST EXPENSE Deposits 1,254,228 1,146,837 2,511,171 2,306,537 Short-term borrowings 331,406 37,939 427,276 63,105 Other borrowings 54,905 100,598 190,723 219,105 ---------------- ---------------- ---------------- ---------------- Total interest expense 1,640,539 1,285,374 3,129,170 2,588,747 ---------------- ---------------- ---------------- ---------------- NET INTEREST INCOME 2,629,897 2,085,792 5,131,542 3,946,684 Provision for loan losses 168,000 194,000 230,000 304,000 ---------------- ---------------- ---------------- ---------------- NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 2,461,897 1,891,792 4,901,542 3,642,684 ---------------- ---------------- ---------------- ---------------- NONINTEREST INCOME Service fees on deposit accounts 176,679 174,307 341,246 320,368 Asset management fees and commissions 725,882 592,471 1,423,652 1,159,216 Secondary market fees 75,675 39,119 118,918 47,387 Other 36,273 5,417 57,083 7,279 ---------------- ---------------- ---------------- ---------------- Total noninterest income 1,014,509 811,314 1,940,899 1,534,250 ---------------- ---------------- ---------------- ---------------- NONINTEREST EXPENSE Compensation and employee benefits 674,347 745,230 1,455,188 1,437,995 Occupancy and equipment 199,562 177,793 376,436 354,129 Professional fees 63,743 51,349 126,764 94,798 Data processing fees 141,881 111,164 273,443 230,171 Supplies, printing, and postage 33,681 31,938 83,982 64,931 Advertising 51,771 37,723 114,353 78,128 ATM processing fees 36,906 34,982 73,358 69,853 Solicitor fees 443,584 361,331 873,157 738,837 Other 253,560 174,724 490,596 340,169 ---------------- ---------------- ---------------- ---------------- Total noninterest expense 1,899,035 1,726,234 3,867,277 3,409,011 ---------------- ---------------- ---------------- ---------------- Income before income taxes 1,577,371 976,872 2,975,164 1,767,923 Income taxes 559,030 339,000 1,048,030 634,000 ---------------- ---------------- ---------------- ---------------- NET INCOME $ 1,018,341 $ 637,872 $ 1,927,134 $ 1,133,923 ================ ================ ================ ================ DIVIDENDS PER SHARE $ 0.25 N/A $ 0.25 N/A EARNINGS PER SHARE Basic $ 0.48 $ 0.33 $ 0.94 $ 0.59 Diluted 0.45 0.31 0.87 0.55 WEIGHTED AVERAGE SHARES OUTSTANDING Basic 2,111,729 1,924,621 2,055,054 1,924,621 Diluted 2,267,408 2,080,803 2,211,381 2,077,516