Exhibit 99.2

LCNB Corp. and Subsidiaries Financial Highlights  (Dollars in thousands, except per share amounts) (Unaudited)
	Three Months Ended									Six Months Ended
	06-30-2024		03-31-2024		12-31-2023		09-30-2023		06-30-2023	06-30-2024	06-30-2023
Condensed Income Statement
Interest income	$	26,965	$	24,758	$	23,310	19,668		18,703	51,723	36,621
Interest expense	11,748		10,863		8,651		6,097		4,526	22,611	8,502
Net interest income	15,217		13,895		14,659		13,571		14,177	29,112	28,119
Provision for (recovery of) credit losses	528		125		2,218		(114)		30	653	(27)
Net interest income after provision for (recovery of) credit losses	14,689		13,770		12,441		13,685		14,147	28,459	28,146
Non-interest income	4,080		3,929		4,606		3,578		3,646	8,009	7,227
Non-interest expense	17,825		15,472		17,576		12,244		12,078	33,297	24,603
Income (loss) before income taxes	944		2,227		(529)		5,019		5,715	3,171	10,770
Provision for (benefit from) income taxes	19		312		(236)		949		1,021	331	1,919
Net income (loss)	$	925	$	1,915	$	(293)	$	4,070	4,694	2,840	8,851
Supplemental Income Statement Information
Amort/Accrete income on acquired loans	$	1,248	$	776	$	410	—		—	2,024	74
Amort/Accrete expenses on acquired interest-bearing liabilities	$	638	$	459	$	309	—		—	1,096	—
Tax-equivalent net interest income	$	15,256	$	13,933	$	14,703	13,617		14,223	29,189	28,212
Per Share Data
Dividends per share	$	0.22	$	0.22	$	0.22	0.21		0.21	0.44	0.42
Basic earnings (loss) per common share	$	0.07	$	0.15	$	(0.02)	0.37		0.42	0.21	0.79
Diluted earnings (loss) per common share	$	0.07	$	0.15	$	(0.02)	0.37		0.42	0.21	0.79
Book value per share	$	17.33	$	17.67	$	17.86	18.10		18.20	17.33	18.20
Tangible book value per share	$	10.08	$	11.26	$	11.42	12.72		12.81	10.08	12.81
Weighted average common shares outstanding:
Basic	14,033,264		13,112,302		12,378,289		11,038,720		11,056,308	13,610,854	11,122,371
Diluted	14,033,264		13,112,302		12,378,289		11,038,720		11,056,308	13,610,854	11,122,371
Shares outstanding at period end	14,151,755		13,224,276		13,173,569		11,123,382		11,116,080	14,151,755	11,116,080
Selected Financial Ratios
Return on average assets	0.15%		0.34%		(0.05)%		0.82%		0.98%	0.24%	0.93%
Return on average equity	1.53%		3.28%		(0.53)%		7.92%		9.22%	2.38%	8.78%
Return on average tangible common equity	2.02%		4.39%		(0.72)%		11.21%		13.07%	3.17%	12.46%
Dividend payout ratio	314.29%		146.67%		NM		56.76%		50.00%	209.52%	53.16%
Net interest margin (tax equivalent)	2.86%		2.72%		2.99%		3.04%		3.28%	2.80%	3.28%
Efficiency ratio (tax equivalent)	92.19%		86.62%		91.02%		71.21%		67.59%	89.51%	69.42%
Selected Balance Sheet Items
Cash and cash equivalents	$	34,872	$	32,951	$	39,723	43,422		26,020
Debt and equity securities	312,241		306,775		318,723		309,094		314,763
Loans:
Commercial and industrial	$	125,703	$	122,229	$	120,411	125,751		127,553
Commercial, secured by real estate	1,117,798		1,099,601		1,107,556		981,787		961,173
Residential real estate	458,949		398,250		459,073		313,286		312,338
Consumer	22,912		24,137		25,578		27,018		29,007
Agricultural	11,685		12,647		10,952		11,278		9,955
Other, including deposit overdrafts	233		73		82		80		69
Deferred net origination fees	(533)		(583)		(181)		(796)		(844)
Loans, gross	1,736,747		1,656,354		1,723,471		1,458,404		1,439,251
Less allowance for credit losses	11,270		10,557		10,525		7,932		7,956
Loans, net	$	1,725,477	1,645,797		1,712,946		1,450,472		1,431,295
Loans held for sale	44,002		75,581		—		—		—
NM - Not Meaningful

	Three Months Ended														Six Months Ended
	06-30-2024			03-31-2024			12-31-2023			09-30-2023		06-30-2023			06-30-2024		06-30-2023
Selected Balance Sheet Items, continued
Allowance for Credit Losses on Loans:
Allowance for credit losses, beginning of period	$	10,557		10,525			7,932			7,956		7,858
Fair value adjustment for purchased credit deteriorated loans	189			—			493			—		—
Provision for credit losses	542			77			2,203			9		131
Losses charged off	(87)			(78)			(126)			(57)		(49)
Recoveries	69			33			23			24		16
Allowance for credit losses, end of period	$	11,270		10,557			10,525			7,932		7,956
Total earning assets	$	2,058,110		$	1,971,130		$	2,045,382		1,787,796		$	1,756,157
Total assets	2,371,313			2,283,151			2,291,592			1,981,668		1,950,763
Total deposits	1,943,060			1,858,493			1,824,389			1,616,890		1,596,709
Short-term borrowings	—			10,000			97,395			30,000		112,289
Long-term debt	162,150			162,638			113,123			112,641		18,122
Total shareholders’ equity	245,214			233,663			235,303			201,349		202,316
Equity to assets ratio	10.34		%	10.23		%	10.27		%	10.16	%	10.37		%
Loans to deposits ratio	89.38		%	89.12		%	94.47		%	90.20	%	90.14		%
Tangible common equity (TCE)	$	142,679		$	145,850		$	146,999		141,508		142,362
Tangible common assets (TCA)	2,268,778			2,195,338			2,203,288			1,921,827		1,890,809
TCE/TCA	6.29		%	6.64		%	6.67		%	7.36	%	7.53		%
Selected Average Balance Sheet Items
Cash and cash equivalents	$	39,396		$	51,366		$	49,436		36,177		30,742			45,378		33,205
Debt and equity securities	309,668			310,771			310,274			313,669		321,537			310,222		324,320
Loans, including loans held for sale	$	1,818,253		$	1,722,568		$	1,622,911		1,451,153		1,405,939			1,770,410		1,397,708
Less allowance for credit losses on loans	11,386			10,523			8,826			7,958		7,860			10,954		7,692
Net loans	$	1,806,867		1,712,045			1,614,085			1,443,195		1,398,079			1,759,456		1,390,016
Total earning assets, including loans held for sale	$	2,142,064		$	2,056,656		$	1,952,121		1,775,713		1,737,256			2,099,362		1,733,160
Total assets	2,404,782			2,294,766			2,182,477			1,971,269		1,927,956			2,349,774		1,925,004
Total deposits	1,965,987			1,824,546			1,759,677			1,610,508		1,604,346			1,895,268		1,594,159
Short-term borrowings	11,291			65,052			64,899			63,018		79,485			38,171		86,996
Long-term debt	162,555			150,177			115,907			72,550		18,514			156,366		18,747
Total shareholders’ equity	243,927			235,119			220,678			203,967		204,085			239,523		203,257
Equity to assets ratio	10.14		%	10.25		%	10.11		%	10.35	%	10.59		%	10.19	%	10.56	%
Loans to deposits ratio	92.49		%	94.41		%	92.23		%	90.11	%	87.63		%	93.41	%	87.68	%
Asset Quality
Net charge-offs	$	18		$	45		$	102		33		33			63		49
Other real estate owned	—			—			—			—		—			—		—
Non-accrual loans	$	2,845		$	2,719		$	80		85		451			2,845		451
Loans past due 90 days or more and still accruing	159			524			72			176		256			159		256
Total nonperforming loans	$	3,004		3,243			152			261		707			3,004		707
Net charge-offs to average loans	0.00		%	0.01		%	0.02		%	0.01	%	0.01		%	0.01	%	0.01	%
Allowance for credit losses on loans to total loans	0.65		%	0.64		%	0.61		%	0.54	%	0.55		%
Nonperforming loans to total loans	0.17		%	0.20		%	0.01		%	0.02	%	0.05		%
Nonperforming assets to total assets	0.13		%	0.14		%	0.01		%	0.01	%	0.04		%

	Three Months Ended													Six Months Ended
	06-30-2024			03-31-2024			12-31-2023			09-30-2023		06-30-2023		06-30-2024		06-30-2023
Assets Under Management
LCNB Corp. total assets	$	2,371,313		2,283,151			2,291,592			1,981,668		1,950,763
Trust and investments (fair value)	897,746			890,800			806,770			731,342		744,149
Mortgage loans serviced	422,951			386,490			391,800			146,483		143,093
Cash management	93,842			13,314			2,375			2,445		2,668
Brokerage accounts (fair value)	419,646			411,211			392,390			368,854		384,889
Total assets managed	$	4,205,498		3,984,966			3,884,927			3,230,792		3,225,562
Reconciliation of Net Income Less Tax-Effected Merger-Related Costs
Net income (loss)	$	925		1,915			(293)			4,070		4,694		2,840		8,851
Merger expenses	2,320			775			3,914			302		415		3,095		440
Provision for credit losses on non-PCD loans	763			—			1,722			—		—		763		—
Loss on sale of below-market acquired loans	843			—			—			—		—		843		—
Tax effect	(773)			(90)			(1,102)			(3)		(63)		(863)		(67)
Adjusted net income	$	4,078		2,600			4,241			4,369		5,046		6,678		9,224
Adjusted basic and diluted earnings per share	$	0.29		$	0.20		$	0.34		0.40		0.45		0.49		0.82
Adjusted return on average assets	0.68		%	0.46		%	0.77		%	0.88	%	1.05	%	0.57	%	0.97	%
Adjusted return on average equity	6.72		%	4.45		%	7.62		%	8.50	%	9.92	%	5.61	%	9.15	%

	Three Months Ended June 30,												Three Months Ended March 31,
	2024						2023						2024
	Average Outstanding Balance			Interest Earned/ Paid	Average Yield/ Rate		Average Outstanding Balance			Interest Earned/ Paid	Average Yield/ Rate		Average Outstanding Balance			Interest Earned/ Paid	Average Yield/ Rate
Loans (1)	$	1,818,253		24,836	5.49	%	$	1,405,939		16,763	4.78	%	$	1,722,568		22,682	5.30	%
Interest-bearing demand deposits	14,143			215	6.11	%	9,780			144	5.91	%	23,317			324	5.59	%
Federal Reserve Bank stock	6,248			180	11.59	%	4,652			140	12.07	%	5,509			(4)	(0.29)	%
Federal Home Loan Bank stock	20,152			367	7.32	%	6,713			121	7.23	%	16,239			341	8.45	%
Investment securities:
Equity securities	4,985			39	3.15	%	3,386			38	4.50	%	4,995			40	3.22	%
Debt securities, taxable	259,768			1,183	1.83	%	282,325			1,323	1.88	%	265,164			1,232	1.87	%
Debt securities, non-taxable (2)	18,515			184	4.00	%	24,461			220	3.61	%	18,864			181	3.86	%
Total earnings assets	2,142,064			27,004	5.07	%	1,737,256			18,749	4.33	%	2,056,656			24,796	4.85	%
Non-earning assets	274,104						198,560						248,633
Allowance for credit losses	(11,386)						(7,860)						(10,523)
Total assets	$	2,404,782					$	1,927,956					$	2,294,766
Interest-bearing demand and money market deposits	$	648,772		3,575	2.22	%	$	521,422		1,597	1.23	%	$	643,199		3,917	2.45	%
Savings deposits	372,240			307	0.33	%	395,367			134	0.14	%	368,049			206	0.23	%
IRA and time certificates	493,297			5,808	4.74	%	215,403			1,604	2.99	%	370,130			4,067	4.42	%
Short-term borrowings	11,291			181	6.45	%	79,485			1,008	5.09	%	65,052			935	5.78	%
Long-term debt	162,555			1,877	4.64	%	18,514			183	3.96	%	150,177			1,738	4.65	%
Total interest-bearing liabilities	1,688,155			11,748	2.80	%	1,230,191			4,526	1.48	%	1,596,607			10,863	2.74	%
Demand deposits	451,678						472,154						443,168
Other liabilities	21,022						21,526						19,872
Equity	243,927						204,085						235,119
Total liabilities and equity	$	2,404,782					$	1,927,956					$	2,294,766
Net interest rate spread (3)					2.27	%					2.85	%					2.11	%
Net interest income and net interest margin on a taxable-equivalent basis (4)				15,256	2.86	%				14,223	3.28	%				13,933	2.72	%
Ratio of interest-earning assets to interest-bearing liabilities	126.89		%				141.22		%				128.81		%

(1)	Includes non-accrual loans and loans held for sale
(2)	Income from tax-exempt securities is included in interest income on a taxable-equivalent basis.  Interest income has been divided by a factor comprised of the complement of the incremental tax rate of 21%.
(3)	The net interest spread is the difference between the average rate on total interest-earning assets and interest-bearing liabilities.
(4)	The net interest margin is the taxable-equivalent net interest income divided by average interest-earning assets.

Exhibit 99.2

LCNB CORP. AND SUBSIDIARIES CONSOLIDATED CONDENSED BALANCE SHEETS (Unaudited, dollars in thousands)
	June 30, 2024		December 31, 2023
ASSETS:
Cash and due from banks	$	25,750	36,535
Interest-bearing demand deposits	9,122		3,188
Total cash and cash equivalents	34,872		39,723
Investment securities:
Equity securities with a readily determinable fair value, at fair value	1,330		1,336
Equity securities without a readily determinable fair value, at cost	3,666		3,666
Debt securities, available-for-sale, at fair value	261,357		276,601
Debt securities, held-to-maturity, at cost, net of allowance for credit losses of $7 and $5 at June 30, 2024 and December 31, 2023, respectively	18,844		16,858
Federal Reserve Bank stock, at cost	6,334		5,086
Federal Home Loan Bank stock, at cost	20,710		15,176
Loans, net of allowance for credit losses of $11,270 and 10,525 at June 30, 2024 and December 31, 2023, respectively	1,725,477		1,712,946
Loans held for sale	44,002		—
Premises and equipment, net	40,766		36,302
Operating lease right-of-use assets	6,026		6,000
Goodwill	93,922		79,509
Core deposit and other intangibles, net	12,135		9,494
Bank-owned life insurance	53,510		49,847
Interest receivable	9,473		8,405
Other assets, net	38,889		30,643
TOTAL ASSETS	$	2,371,313	2,291,592
LIABILITIES:
Deposits:
Noninterest-bearing	$	449,110	462,267
Interest-bearing	1,493,950		1,362,122
Total deposits	1,943,060		1,824,389
Short-term borrowings	—		97,395
Long-term debt	162,150		113,123
Operating lease liabilities	6,290		6,261
Accrued interest and other liabilities	14,599		15,121
TOTAL LIABILITIES	2,126,099		2,056,289
COMMITMENTS AND CONTINGENT LIABILITIES	—		—
SHAREHOLDERS' EQUITY:
Preferred shares – no par value, authorized 1,000,000 shares, none outstanding	—		—
Common shares – no par value; authorized 19,000,000 shares; issued 17,363,138 and 16,384,952 shares at June 30, 2024 and December 31, 2023, respectively; outstanding 14,151,755 and 13,173,569 shares at June 30, 2024 and December 31, 2023, respectively	187,195		173,637
Retained earnings	136,883		140,017
Treasury shares at cost, 3,211,383 shares at June 30, 2024 and December 31, 2023	(56,015)		(56,015)
Accumulated other comprehensive loss, net of taxes	(22,849)		(22,336)
TOTAL SHAREHOLDERS' EQUITY	245,214		235,303
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$	2,371,313	$	2,291,592

Exhibit 99.2

LCNB CORP. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF INCOME (Dollars in thousands, except per share data) (Unaudited)
	Three Months Ended June 30,			Six Months Ended June 30,
	2024		2023	2024	2023
INTEREST INCOME:
Interest and fees on loans	$	24,836	16,763	47,518	32,906
Dividends on equity securities:
With a readily determinable fair value	9		8	18	25
Without a readily determinable fair value	30		30	61	50
Interest on debt securities:
Taxable	1,183		1,323	2,415	2,666
Non-taxable	145		174	288	350
Other investments	762		405	1,423	624
TOTAL INTEREST INCOME	26,965		18,703	51,723	36,621
INTEREST EXPENSE:
Interest on deposits	9,690		3,335	17,880	5,791
Interest on short-term borrowings	181		1,008	1,116	2,312
Interest on long-term debt	1,877		183	3,615	399
TOTAL INTEREST EXPENSE	11,748		4,526	22,611	8,502
NET INTEREST INCOME	15,217		14,177	29,112	28,119
PROVISION FOR (RECOVERY OF) CREDIT LOSSES	528		30	653	(27)
NET INTEREST INCOME AFTER PROVISION FOR (RECOVERY OF) CREDIT LOSSES	14,689		14,147	28,459	28,146
NON-INTEREST INCOME:
Fiduciary income	2,067		1,787	4,040	3,527
Service charges and fees on deposit accounts	1,537		1,445	2,921	2,927
Net losses from sales of debt securities, available-for-sale	—		—	(214)	—
Bank-owned life insurance income	341		277	659	548
Net gains from sales of loans	50		3	572	9
Other operating income	85		134	31	216
TOTAL NON-INTEREST INCOME	4,080		3,646	8,009	7,227
NON-INTEREST EXPENSE:
Salaries and employee benefits	9,006		7,061	17,560	14,410
Equipment expenses	395		417	785	778
Occupancy expense, net	944		599	1,949	1,562
State financial institutions tax	476		396	904	793
Marketing	210		320	384	512
Amortization of intangibles	298		112	534	223
FDIC insurance premiums, net	394		224	898	439
Contracted services	844		666	1,628	1,307
Merger-related expenses	2,320		415	3,095	440
Other non-interest expense	2,938		1,868	5,560	4,139
TOTAL NON-INTEREST EXPENSE	17,825		12,078	33,297	24,603
INCOME BEFORE INCOME TAXES	944		5,715	3,171	10,770
PROVISION FOR INCOME TAXES	19		1,021	331	1,919
NET INCOME	$	925	4,694	2,840	8,851
Earnings per common share:
Basic	$	0.07	0.42	0.21	0.79
Diluted	$	0.07	0.42	0.21	0.79
Weighted average common shares outstanding:
Basic	14,033,264		11,056,308	13,610,854	11,122,371
Diluted	14,033,264		11,056,308	13,610,854	11,122,371