MRBK

Meridian Corporation Reports First Quarter 2025 Financial Results with Decrease in Net Income and Significant Growth in Pre-Provision Net Revenue

Meridian Corporation reports first quarter 2025 net income of $2.4 million; PPNR up 30% year-over-year, despite increased provisions.

Quiver AI Summary

Meridian Corporation reported its financial results for the first quarter ended March 31, 2025, revealing a net income of $2.4 million, or $0.21 per diluted share, which was a decrease compared to $2.7 million from the same period in 2024. However, the pre-provision net revenue showed a significant increase of 30.2%, reaching $8.4 million. The total assets grew to $2.5 billion, with commercial lending increasing by 3% sequentially. Despite a rise in non-performing loans attributed mainly to higher provisions due to distressed SBA loans, the company maintained a net interest margin of 3.46%. The Board declared a quarterly cash dividend of $0.125 per common share. The CEO noted strong business growth and loan demand, particularly in the Delaware Valley, while also highlighting the challenges brought about by rising interest rates impacting loan performance.

Potential Positives

  • Pre-provision net revenue (PPNR) increased by 30.2% year-over-year, indicating strong operational performance.
  • Total assets grew by 6.0% from the previous quarter, reflecting solid overall growth for the company.
  • First quarter deposit growth was 6%, with significant increases in non-interest-bearing deposits, which rose by 34% quarter-over-quarter.
  • The Board of Directors declared a quarterly cash dividend of $0.125 per common share, demonstrating commitment to returning value to shareholders.

Potential Negatives

  • Net income for the first quarter of 2025 decreased by 57.2% compared to the prior quarter, highlighting significant financial challenges.
  • Provision for credit losses increased by $1.6 million due to a rise in non-performing loans, indicating potential risks in the company's loan portfolio.
  • Total non-interest income dropped by 44.8% quarter-over-quarter, primarily impacted by the lack of a significant gain on sale of mortgage servicing rights, suggesting a decline in business activity and revenue generation capabilities.

FAQ

What were Meridian Corporation's net earnings for Q1 2025?

Meridian Corporation reported net earnings of $2.4 million for the first quarter of 2025.

How did pre-provision net revenue change in Q1 2025?

Pre-provision net revenue increased by 30.2%, reaching $8.4 million compared to Q1 2024.

When will the quarterly dividend be paid to shareholders?

The quarterly cash dividend of $0.125 per common share will be paid on May 19, 2025.

What is Meridian Corporation's net interest margin?

As of Q1 2025, Meridian Corporation's net interest margin stood at 3.46%.

What factors impacted net income in Q1 2025?

Net income was affected by decreased non-interest income and higher provisioning due to distressed SBA loans.

Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.


$MRBK Hedge Fund Activity

We have seen 29 institutional investors add shares of $MRBK stock to their portfolio, and 13 decrease their positions in their most recent quarter.

Here are some of the largest recent moves:

To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.

$MRBK Price Targets

Multiple analysts have issued price targets for $MRBK recently. We have seen 2 analysts offer price targets for $MRBK in the last 6 months, with a median target of $16.0.

Here are some recent targets:

  • Manuel Navas from D.A. Davidson set a target price of $17.0 on 10/29/2024
  • Frank Schiraldi from Piper Sandler set a target price of $15.0 on 10/29/2024

Full Release



MALVERN, Pa., April 25, 2025 (GLOBE NEWSWIRE) -- Meridian Corporation (Nasdaq: MRBK) today reported:











































































Three Months Ended



(Dollars in thousands, except per share data)((Unaudited)



March 31,




2025




December 31,




2024




March 31,




2024



Income:







Net income

$

2,399


$

5,600


$

2,676

Diluted earnings per common share

$

0.21


$

0.49


$

0.24

Pre-provision net revenue (PPNR)

(1)


$

8,357


$

11,167


$

6,419

(1) See Non-GAAP reconciliation in the Appendix














  • Net income for the quarter ended March 31, 2025 was $2.4 million, or $0.21 per diluted share.






  • Pre-provision net revenue

    1

    for the quarter was $8.4 million, up $1.9 million or 30.2% from 1Q 2024.






  • Net interest margin was 3.46% for the first quarter of 2025, with a loan yield of 7.19%.






  • Return on average assets and return on average equity for the first quarter of 2025 were 0.40% and 5.57%, respectively.






  • Total assets at March 31, 2025 were $2.5 billion, compared to $2.4 billion at December 31, 2024 and $2.3 billion at March 31, 2024.






  • Commercial loans, excluding leases, increased $49.5 million, or 3% for the quarter.






  • First quarter deposit growth was $123.4 million, or 6%.






  • Non-interest-bearing deposits were up $82.6 million or 34%, quarter over quarter.






  • On April 24, 2025, the Board of Directors declared a quarterly cash dividend of $0.125 per common share, payable May 19, 2025 to shareholders of record as of May 12, 2025.





Christopher J. Annas, Chairman and CEO commented:



Meridian’s first quarter 2025 earnings of $2.4 million were slightly below the first quarter 2024 net income of $2.7 million however PPNR was up 30%, reflecting overall healthy growth in our business units and good expense control. Our earnings were negatively affected by higher provisioning resulting mainly from distressed SBA loans, which have been impacted by the dramatic rate rise. The remediation process for SBA loans is lengthy due to procedural requirements, which we follow diligently to assure the government guaranty, but we are making progress. On a positive note, our net interest margin was 3.46% and has shown consistent improvement over the last four quarters.



Loan growth in the first quarter was 12% annualized (minus expected lease paydowns) and all commercial groups contributed. The Delaware Valley region is plagued by a lack of homes for sale, so construction and other residential building is in demand. Our commercial/industrial lending has benefited from disruption in a recent local bank combination, from where we hired a senior lender with a deep list of contacts throughout the region. We expect many opportunities from this individual and his future hires.



Meridian Wealth Partners continued its strong performance with pre-tax income of $726 thousand for the quarter. A slight increase in assets under management combined with overall better fee percentages contributed to the gain. We are poised for better growth in this segment as our expanded loan customer base provides referral business, and with the recent hiring of a senior wealth professional to help focus on other opportunities.



The mortgage group had a larger pre-tax loss in 1Q25 vs 1Q24, mainly due to lower volume and a lesser loan officer count. The first quarter is seasonally weaker, but we are encouraged by the forecast for greater home inventory in both our Delaware Valley and Maryland markets. That has been a much bigger factor for loan originations than mortgage rates.



Our solid growth in PPNR has enabled us to manage the spike in non-performing loans, as we work intensely to remediate these credits. The growth in first quarter loan volume and expansion in net interest margin should continue to help drive further improvement in profitability.




Select Condensed Financial Information


























































































































































































































































































































































































































































































































As of or for the three months ended (Unaudited)




March 31,




2025




December 31,




2024




September 30,




2024




June 30,




2024




March 31,




2024




(Dollars in thousands, except per share data)



Income:











Net income

$

2,399



$

5,600



$

4,743



$

3,326



$

2,676


Basic earnings per common share


0.21




0.50




0.43




0.30




0.24


Diluted earnings per common share


0.21




0.49




0.42




0.30




0.24


Net interest income


19,776




19,299




18,242




16,846




16,609













Balance Sheet:











Total assets

$

2,528,586



$

2,385,867



$

2,387,721



$

2,351,584



$

2,292,923


Loans, net of fees and costs


2,071,675




2,030,437




2,008,396




1,988,535




1,956,315


Total deposits


2,128,742




2,005,368




1,978,927




1,915,436




1,900,696


Non-interest bearing deposits


323,485




240,858




237,207




224,040




220,581


Stockholders' equity


173,266




171,522




167,450




162,382




159,936













Balance Sheet Average Balances:











Total assets

$

2,420,571



$

2,434,270



$

2,373,261



$

2,319,295



$

2,269,047


Total interest earning assets


2,330,224




2,342,651




2,277,523




2,222,177




2,173,212


Loans, net of fees and costs


2,039,676




2,029,739




1,997,574




1,972,740




1,944,187


Total deposits


2,036,208




2,043,505




1,960,145




1,919,954




1,823,523


Non-interest bearing deposits


244,161




259,118




246,310




229,040




233,255


Stockholders' equity


174,734




171,214




165,309




162,119




159,822













Performance Ratios (Annualized):











Return on average assets


0.40

%



0.92

%



0.80

%



0.58

%



0.47

%

Return on average equity


5.57

%



13.01

%



11.41

%



8.25

%



6.73

%























Income Statement -


First


Quarter


2025


Compared to


Fourth


Quarter


2024



First quarter net income decreased $3.2 million, or 57.2%, to $2.4 million due to decreased non-interest income as the prior quarter included a $4.0 million gain on sale of MSR's and a $317 thousand gain on sale of OREO, partially offset by a $1.0 million charge for early lease termination. The first quarter provision for credit losses increased over the prior quarter by $1.6 million. Net interest income increased $477 thousand and non-interest expenses decreased $2.7 million. Detailed explanations of the major categories of income and expense follow below.




Net Interest income



Interest income decreased $869 thousand quarter-over-quarter on a tax equivalent basis, driven by both two less days in the period as well as a lower level of average earning assets, which decreased by $12.4 million. On a rate basis, the yield on earnings assets increased 2 basis points.



Average total loans, excluding residential loans for sale, increased $10.0 million. The largest drivers of this increase were commercial, commercial real estate, and small business loans which on a combined basis increased $21.2 million on average, partially offset by a decrease in average leases of $10.6 million. Home equity, residential real estate, consumer and other loans held in portfolio decreased on a combined basis $602 thousand on average.



Total interest expense decreased $1.3 million, quarter-over-quarter, also driven by two fewer days in the period and a lower volume of time deposits and borrowings. On a rate basis, all deposit types experienced a decrease in the cost, with the overall cost of deposits dropping 21 basis points. Interest expense on total deposits decreased $1.5 million and interest expense on borrowings decreased $139 thousand. During the period, interest-bearing checking accounts and money market accounts increased $9.9 million and $37.9 million on average, respectively, while time deposits decreased $40.2 million on average. Borrowings decreased $6.7 million on average.



Overall the net interest margin increased 17 basis points to 3.46% as the cost of funds declined and the yield on earning assets increased slightly.




Provision for Credit Losses



The overall provision for credit losses for the first quarter increased $1.6 million to $5.2 million, from $3.6 million in the fourth quarter. The first quarter provision increased due to an increase of $7.1 million in non-performing loans which led to an increase of $2.3 million in specific reserves on such loans. SBA loans make up $6.9 million of these additional non-performing loans, of which $3.8 million are guaranteed by the SBA.   The increase in provision was also partially impacted by unfavorable changes in certain macro-economic factors used in the model due to current economic and market uncertainty.




Non-interest income



The following table presents the components of non-interest income for the periods indicated:









































































































































































































































Three Months Ended







(Dollars in thousands)



March 31,




2025




December 31,




2024




$ Change




% Change


Mortgage banking income

$

3,393



$

5,516



$

(2,123

)


(38.5)%

Wealth management income


1,535




1,527




8



0.5

%

SBA loan income


748




1,143




(395

)


(34.6)%

Earnings on investment in life insurance


222




224




(2

)


(0.9)%

Net (loss) gain on sale of MSRs


(52

)



3,992




(4,044

)


(101.3)%

Gain on sale of OREO







317




(317

)


(100.0)%

Net change in the fair value of derivative instruments


149




(146

)



295



(202.1)%

Net change in the fair value of loans held-for-sale


102




(163

)



265



(162.6)%

Net change in the fair value of loans held-for-investment


170




(552

)



722



(130.8)%

Net (loss) gain on hedging activity


21




192




(171

)


(89.1)%

Other


1,036




1,229




(193

)


(15.7)%

Total non-interest income

$

7,324



$

13,279



$

(5,955

)


(44.8)%
















Total non-interest income decreased $6.0 million, or 44.8%, quarter-over-quarter largely due to recognizing a gain on sale of MSRs of $4.0 million in the prior quarter, combined with a $2.1 million decline in mortgage banking income, and a change in gains of $171 thousand in hedging activity. These declines in income were partially offset by favorable derivative and loan related fair value changes. Mortgage loan sales decreased $68.1 million or 31.5% quarter over quarter driving lower gain on sale income in addition to a lower overall margin, leading to the lower level of mortgage banking income.



SBA loan income decreased $395 thousand due to a lower level of SBA loan sales. SBA loans sold for the quarter-ended March 31, 2025 totaled $12.1 million, down $7.8 million, or 39.1%, compared to the quarter-ended December 31, 2024. The gross margin on SBA sales was 8.7% for the quarter, up from 7.5% for the previous quarter.




Non-interest expense



The following table presents the components of non-interest expense for the periods indicated:























































































































































Three Months Ended







(Dollars in thousands)



March 31,




2025




December 31,




2024




$ Change




% Change


Salaries and employee benefits

$

11,385


$

12,429


$

(1,044

)


(8.4)%

Occupancy and equipment


1,338



2,270



(932

)


(41.1)%

Professional fees


763



1,134



(371

)


(32.7)%

Data processing and software


1,479



1,553



(74

)


(4.8)%

Advertising and promotion


779



839



(60

)


(7.2)%

Pennsylvania bank shares tax


269



243



26



10.7

%

Other


2,730



2,943



(213

)


(7.2)%

Total non-interest expense

$

18,743


$

21,411


$

(2,668

)


(12.5)%














Overall salaries and benefits decreased $1.0 million. Bank and wealth segments combined decreased $245 thousand, while the mortgage segment decreased $799 thousand. Mortgage segment salaries, commissions, and employee benefits expense are impacted by volume and decreased commensurate with the lower levels of originations, which were down $63.5 million from the prior quarter. Occupancy and equipment expense decreased $932 thousand, net, due to fees, credits and other disposal costs for the early termination of the Blue Bell lease that occurred in the prior quarter. Professional fees decreased $371 thousand over the prior period mainly due to the results of cost control efforts on certain internal audit fees, legal fees and consulting fees, while other non-interest expense decreased $213 thousand due to a decline in certain business development costs, other loan related fees, and OREO related expenses.




Balance Sheet -


March 31, 2025


Compared to


December 31, 2024



Total assets increased $142.7 million, or 6.0%, to $2.5 billion as of March 31, 2025 from $2.4 billion at December 31, 2024. Interest-earning cash increased $91.8 million, or 419.7%, to $113.6 million as of March 31, 2025 from December 31, 2024, as a temporary deposit of $103 million from a long standing customer was on hand for several weeks. In addition, loan growth contributed to the overall increase in total assets over this period.



Portfolio loan growth was $42.0 million, or 2.1% quarter-over-quarter. The portfolio growth was generated from commercial mortgage loans which increased $21.2 million, or 2.6%, construction loans which increased $18.3 million, or 7.1%, small business loans which increased $5.3 million, or 3.4%, and commercial & industrial loans which increased $4.6 million, or 1.3%. Lease financings decreased $9.2 million, or 12.1% from December 31, 2024, partially offsetting the above noted loan growth, but this decline was expected as we continue to refocus away from lease originations.



Total deposits increased $123.4 million, or 6.2% quarter-over-quarter, led by non-interest bearing deposit growth of $82.6 million. Non-interest bearing deposits benefited from a late quarter deposit of $103 million from a long standing customer that sold a business. This deposit was on hand for several weeks. Money market accounts and savings accounts also increased a combined $34.3 million, while interest bearing demand deposits increased $19.6 million, and time deposits decreased $13.1 million from largely wholesale efforts. Overall borrowings increased $15.1 million, or 12.1% quarter-over-quarter.



Total stockholders’ equity increased by $1.7 million from December 31, 2024, to $173.3 million as of March 31, 2025. Changes to equity for the current quarter included net income of $2.4 million, less dividends paid of $1.4 million, offset by a decrease of $529 thousand in other comprehensive income. The Community Bank Leverage Ratio for the Bank was 9.30% at March 31, 2025.




Asset Quality Summary



Non-performing loans increased $7.1 million to $52.2 million at March 31, 2025 compared to $45.1 million at December 31, 2024. Included in non-performing loans are $19.1 million of SBA loans of which $9.9 million, or 53%, are guaranteed by the SBA. The SBA portfolio was subject to the Fed's rapid rate increase and $15.0 million, or 80% of these non-performing loans originated in 2020-2021 where their rates rose over 500 basis points.



The ratio of non-performing loans to total loans increased 30 bps to 2.49% as of March 31, 2025, from 2.19% as of December 31, 2024. The increase in non-performing loans was led by a $6.9 million increase in non-performing SBA loans, and $881 thousand in leases.



Net charge-offs as a % of total average loans of 0.14% for the quarter ended March 31, 2025, decreased from 0.34% for the quarter ended December 31, 2024. Net charge-offs decreased to $2.8 million for the quarter ended March 31, 2025, compared to net charge-offs of $7.1 million for the quarter ended December 31, 2024. First quarter charge-offs consisted of $851 thousand on a protracted commercial advertising loan relationship, $738 thousand related to construction loans, $553 thousand of small ticket equipment leases which are charged-off after becoming more than 120 days past due, and $277 thousand in SBA loans. Overall there were recoveries of $175 thousand, largely related to leases and SBA loans.



The ratio of allowance for credit losses to total loans held for investment was 1.01% as of March 31, 2025, an increase from the coverage ratio of 0.91% as of December 31, 2024 due largely to the increase in specific reserves on non-performing loans in the quarter discussed above.   As of March 31, 2025 there were specific reserves of $5.0 million against individually evaluated loans, an increase of $2.3 million from $2.7 million in specific reserves as of December 31, 2024. The specific reserve increase over the prior quarter was led by a $1.6 million increase in specific reserves on SBA loans, as well as increases of $535 thousand in commercial real estate loan specifics reserves and a $174 thousand increase in commercial loan specific reserves.




About Meridian Corporation



Meridian Bank, the wholly owned subsidiary of Meridian Corporation, is an innovative community bank serving Pennsylvania, New Jersey, Delaware and Maryland. Through its 17 offices, including banking branches and mortgage locations, Meridian offers a full suite of financial products and services. Meridian specializes in business and industrial lending, retail and commercial real estate lending, electronic payments, and wealth management solutions through Meridian Wealth Partners. Meridian also offers a broad menu of high-yield depository products supported by robust online and mobile access. For additional information, visit our website at

www.meridianbanker.com

. Member FDIC.




“Safe Harbor” Statement



In addition to historical information, this press release may contain “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements with respect to Meridian Corporation’s strategies, goals, beliefs, expectations, estimates, intentions, capital raising efforts, financial condition and results of operations, future performance and business. Statements preceded by, followed by, or that include the words “may,” “could,” “should,” “pro forma,” “looking forward,” “would,” “believe,” “expect,” “anticipate,” “estimate,” “intend,” “plan,” or similar expressions generally indicate a forward-looking statement. These forward-looking statements involve risks and uncertainties that are subject to change based on various important factors (some of which, in whole or in part, are beyond Meridian Corporation’s control). Numerous competitive, economic, regulatory, legal and technological factors, risks and uncertainties that could cause actual results to differ materially include, without limitation, credit losses and the credit risk of our commercial and consumer loan products; changes in the level of charge-offs and changes in estimates of the adequacy of the allowance for credit losses, or ACL; cyber-security concerns; rapid technological developments and changes; increased competitive pressures; changes in spreads on interest-earning assets and interest-bearing liabilities; changes in general economic conditions and conditions within the securities markets; escalating tariff and other trade policies and the resulting impacts on market volatility and global trade; unanticipated changes in our liquidity position; unanticipated changes in regulatory and governmental policies impacting interest rates and financial markets; legislation affecting the financial services industry as a whole, and Meridian Corporation, in particular; changes in accounting policies, practices or guidance; developments affecting the industry and the soundness of financial institutions and further disruption to the economy and U.S. banking system; among others, could cause Meridian Corporation’s financial performance to differ materially from the goals, plans, objectives, intentions and expectations expressed in such forward-looking statements. Meridian Corporation cautions that the foregoing factors are not exclusive, and neither such factors nor any such forward-looking statement takes into account the impact of any future events. All forward-looking statements and information set forth herein are based on management’s current beliefs and assumptions as of the date hereof and speak only as of the date they are made. For a more complete discussion of the assumptions, risks and uncertainties related to our business, you are encouraged to review Meridian Corporation’s filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2024 and subsequently filed quarterly reports on Form 10-Q and current reports on Form 8-K that update or provide information in addition to the information included in the Form 10-K and Form 10-Q filings, if any. Meridian Corporation does not undertake to update any forward-looking statement whether written or oral, that may be made from time to time by Meridian Corporation or by or on behalf of Meridian Bank.





































































































































































































































































































































































































































































































































































































































































































































MERIDIAN CORPORATION AND SUBSIDIARIES




FINANCIAL RATIOS (Unaudited)




(Dollar amounts and shares in thousands, except per share amounts)






Three Months Ended




March 31,




2025




December 31,




2024




September 30,




2024




June 30,




2024




March 31,




2024



Earnings and Per Share Data:











Net income

$

2,399



$

5,600



$

4,743



$

3,326



$

2,676


Basic earnings per common share

$

0.21



$

0.50



$

0.43



$

0.30



$

0.24


Diluted earnings per common share

$

0.21



$

0.49



$

0.42



$

0.30



$

0.24


Common shares outstanding


11,285




11,240




11,229




11,191




11,186













Performance Ratios:











Return on average assets

(2)



0.40

%



0.92

%



0.80

%



0.58

%



0.47

%

Return on average equity

(2)



5.57




13.01




11.41




8.25




6.73


Net interest margin (tax-equivalent)

(2)



3.46




3.29




3.20




3.06




3.09


Yield on earning assets (tax-equivalent)

(2)



6.83




6.81




7.06




6.98




6.90


Cost of funds

(2)



3.56




3.71




4.05




4.10




4.00


Efficiency ratio


69.16

%



65.72

%



70.67

%



72.89

%



73.90

%












Asset Quality Ratios:











Net charge-offs (recoveries) to average loans


0.14

%



0.34

%



0.11

%



0.20

%



0.12

%

Non-performing loans to total loans


2.49




2.19




2.20




1.84




1.93


Non-performing assets to total assets


2.07




1.90




1.97




1.68




1.74


Allowance for credit losses to:










Total loans and other finance receivables


1.01




0.91




1.09




1.09




1.18


Total loans and other finance receivables (excluding loans at fair value)

(1)



1.01




0.91




1.10




1.10




1.19


Non-performing loans


39.90

%



40.86

%



48.66

%



57.66

%



60.59

%












Capital Ratios:











Book value per common share

$

15.35



$

15.26



$

14.91



$

14.51



$

14.30


Tangible book value per common share

$

15.03



$

14.93



$

14.58



$

14.17



$

13.96


Total equity/Total assets


6.85

%



7.19

%



7.01

%



6.91

%



6.98

%

Tangible common equity/Tangible assets - Corporation

(1)



6.72




7.05




6.87




6.76




6.82


Tangible common equity/Tangible assets - Bank

(1)



8.61




9.06




8.95




8.85




8.93


Tier 1 leverage ratio - Bank


9.30




9.21




9.32




9.33




9.42


Common tier 1 risk-based capital ratio - Bank


10.15




10.33




10.17




9.84




9.87


Tier 1 risk-based capital ratio - Bank


10.15




10.33




10.17




9.84




9.87


Total risk-based capital ratio - Bank


11.14

%



11.20

%



11.22

%



10.84

%



10.95

%

(1) See Non-GAAP reconciliation in the Appendix









(2) Annualized
































































































































































































































































































































































































































































































































































































































































MERIDIAN CORPORATION AND SUBSIDIARIES




CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)




(Dollar amounts and shares in thousands, except per share amounts)






Three Months Ended




March 31,




2025




December 31,




2024




March 31,




2024



Interest income:







Loans and other finance receivables, including fees

$

36,549



$

37,229



$

35,339


Securities - taxable


1,693




1,684




1,251


Securities - tax-exempt


313




314




325


Cash and cash equivalents


613




801




300


Total interest income


39,168




40,028




37,215



Interest expense:







Deposits


16,868




18,341




17,392


Borrowings and subordinated debentures


2,524




2,388




3,214


Total interest expense


19,392




20,729




20,606


Net interest income


19,776




19,299




16,609


Provision for credit losses


5,212




3,572




2,866


Net interest income after provision for credit losses


14,564




15,727




13,743



Non-interest income:







Mortgage banking income


3,393




5,516




3,634


Wealth management income


1,535




1,527




1,317


SBA loan income


748




1,143




986


Earnings on investment in life insurance


222




224




207


Net (loss) gain on sale of MSRs


(52

)



3,992







Gain on sale of OREO







317







Net change in the fair value of derivative instruments


149




(146

)



75


Net change in the fair value of loans held-for-sale


102




(163

)



(2

)

Net change in the fair value of loans held-for-investment


170




(552

)



(175

)

Net (loss) gain on hedging activity


21




192




(19

)

Other


1,036




1,229




1,961


Total non-interest income


7,324




13,279




7,984



Non-interest expense:







Salaries and employee benefits


11,385




12,429




10,573


Occupancy and equipment


1,338




2,270




1,233


Professional fees


763




1,134




1,498


Data processing and software


1,479




1,553




1,532


Advertising and promotion


779




839




748


Pennsylvania bank shares tax


269




243




274


Other


2,730




2,943




2,316


Total non-interest expense


18,743




21,411




18,174


Income before income taxes


3,145




7,595




3,553


Income tax expense


746




1,995




877


Net income

$

2,399



$

5,600



$

2,676








Basic earnings per common share

$

0.21



$

0.50



$

0.24


Diluted earnings per common share

$

0.21



$

0.49



$

0.24








Basic weighted average shares outstanding


11,205




11,158




11,088


Diluted weighted average shares outstanding


11,446




11,375




11,201






















































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































MERIDIAN CORPORATION AND SUBSIDIARIES




CONDENSED CONSOLIDATED STATEMENTS OF CONDITION (Unaudited)




(Dollar amounts and shares in thousands, except per share amounts)














March 31,




2025




December 31,




2024




September 30,




2024




June 30,




2024




March 31,




2024



Assets:











Cash and due from banks

$

16,976



$

5,598



$

12,542



$

8,457



$

8,935


Interest-bearing deposits at other banks


113,620




21,864




19,805




15,601




14,092


Federal funds sold


629






















Cash and cash equivalents


131,225




27,462




32,347




24,058




23,027


Securities available-for-sale, at fair value


185,221




174,304




171,568




159,141




150,996


Securities held-to-maturity, at amortized cost


32,720




33,771




33,833




35,089




35,157


Equity investments


2,126




2,086




2,166




2,088




2,092


Mortgage loans held for sale, at fair value


28,047




32,413




46,602




54,278




29,124


Loans and other finance receivables, net of fees and costs


2,071,675




2,030,437




2,008,396




1,988,535




1,956,315


Allowance for credit losses


(20,827

)



(18,438

)



(21,965

)



(21,703

)



(23,171

)

Loans and other finance receivables, net of the allowance for credit losses


2,050,848




2,011,999




1,986,431




1,966,832




1,933,144


Restricted investment in bank stock


8,369




7,753




8,542




10,044




8,560


Bank premises and equipment, net


12,028




12,151




12,807




13,114




13,451


Bank owned life insurance


29,935




29,712




29,489




29,267




29,051


Accrued interest receivable


10,345




9,958




10,012




9,973




9,864


Other real estate owned


159




159




1,862




1,862




1,703


Deferred income taxes


5,136




4,669




3,537




3,950




4,339


Servicing assets


4,284




4,382




4,364




11,341




11,573


Servicing assets held for sale












6,609












Goodwill


899




899




899




899




899


Intangible assets


2,716




2,767




2,818




2,869




2,920


Other assets


24,528




31,382




33,835




26,779




37,023


Total assets

$

2,528,586



$

2,385,867



$

2,387,721



$

2,351,584



$

2,292,923













Liabilities:











Deposits:










Non-interest bearing

$

323,485



$

240,858



$

237,207



$

224,040



$

220,581


Interest bearing










Interest checking


161,055




141,439




133,429




130,062




121,204


Money market and savings deposits


947,795




913,536




822,837




787,479




797,525


Time deposits


696,407




709,535




785,454




773,855




761,386


Total interest-bearing deposits


1,805,257




1,764,510




1,741,720




1,691,396




1,680,115


Total deposits


2,128,742




2,005,368




1,978,927




1,915,436




1,900,696


Borrowings


139,590




124,471




144,880




187,260




145,803


Subordinated debentures


49,761




49,743




49,928




49,897




49,867


Accrued interest payable


7,404




6,860




7,017




7,709




8,350


Other liabilities


29,823




27,903




39,519




28,900




28,271


Total liabilities


2,355,320




2,214,345




2,220,271




2,189,202




2,132,987













Stockholders’ equity:











Common stock


13,288




13,243




13,232




13,194




13,189


Surplus


81,724




81,545




81,002




80,639




80,487


Treasury stock


(26,079

)



(26,079

)



(26,079

)



(26,079

)



(26,079

)

Unearned common stock held by employee stock ownership plan


(1,006

)



(1,006

)



(1,204

)



(1,204

)



(1,204

)

Retained earnings


112,952




111,961




107,765




104,420




102,492


Accumulated other comprehensive loss


(7,613

)



(8,142

)



(7,266

)



(8,588

)



(8,949

)

Total stockholders’ equity


173,266




171,522




167,450




162,382




159,936


Total liabilities and stockholders’ equity

$

2,528,586



$

2,385,867



$

2,387,721



$

2,351,584



$

2,292,923


























































































































































































































































































































MERIDIAN CORPORATION AND SUBSIDIARIES




CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND SEGMENT INFORMATION (Unaudited)




(Dollar amounts and shares in thousands, except per share amounts)






Three Months Ended




March 31,




2025




December 31,




2024




September 30,




2024




June 30,




2024




March 31,




2024


Interest income

$

39,168


$

40,028


$

40,319


$

38,465


$

37,215

Interest expense


19,392



20,729



22,077



21,619



20,606

Net interest income


19,776



19,299



18,242



16,846



16,609

Provision for credit losses


5,212



3,572



2,282



2,680



2,866

Non-interest income


7,324



13,279



10,831



9,244



7,984

Non-interest expense


18,743



21,411



20,546



19,018



18,174

Income before income tax expense


3,145



7,595



6,245



4,392



3,553

Income tax expense


746



1,995



1,502



1,066



877

Net Income

$

2,399


$

5,600


$

4,743


$

3,326


$

2,676











Basic weighted average shares outstanding


11,205



11,158



11,110



11,096



11,088

Basic earnings per common share

$

0.21


$

0.50


$

0.43


$

0.30


$

0.24











Diluted weighted average shares outstanding


11,446



11,375



11,234



11,150



11,201

Diluted earnings per common share

$

0.21


$

0.49


$

0.42


$

0.30


$

0.24




































































































































































































































































































































Segment Information




Three


Months Ended


March 31, 2025




Three


Months Ended


March 31, 2024



(dollars in thousands)



Bank




Wealth




Mortgage




Total




Bank




Wealth




Mortgage




Total


Net interest income

$

19,706



$

9



$

61



$

19,776



$

16,592



$

(6

)


$

23



$

16,609


Provision for credit losses


5,212














5,212




2,866














2,866


Net interest income after provision


14,494




9




61




14,564




13,726




(6

)



23




13,743


Non-interest income


1,912




1,535




3,877




7,324




1,874




1,317




4,793




7,984


Non-interest expense


12,758




818




5,167




18,743




12,060




833




5,281




18,174


Income (loss) before income taxes

$

3,648



$

726



$

(1,229

)


$

3,145



$

3,540



$

478



$

(465

)


$

3,553


Efficiency ratio


59

%



53

%



131

%



69

%



65

%



64

%



110

%



74

%



































MERIDIAN CORPORATION AND SUBSIDIARIES




APPENDIX: NON-GAAP MEASURES (Unaudited)




(Dollar amounts and shares in thousands, except per share amounts)



Meridian believes that non-GAAP measures are meaningful because they reflect adjustments commonly made by management, investors, regulators and analysts. The non-GAAP disclosure have limitations as an analytical tool, should not be viewed as a substitute for performance and financial condition measures determined in accordance with GAAP, and should not be considered in isolation or as a substitute for analysis of Meridian’s results as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies.


































































Pre-provision Net Revenue Reconciliation




Three Months Ended



(Dollars in thousands, except per share data, Unaudited)



March 31,




2025




December 31,




2024




March 31,




2024


Income before income tax expense

$

3,145


$

7,595


$

3,553

Provision for credit losses


5,212



3,572



2,866

Pre-provision net revenue

$

8,357


$

11,167


$

6,419



































































































Pre-Provision Net Revenue Reconciliation




Three Months Ended



(Dollars in thousands, except per share data, Unaudited)



March 31,




2025




December 31,




2024




March 31,




2024


Bank

$

8,860



$

8,205


$

6,406


Wealth


726




571



478


Mortgage


(1,229

)



2,391



(465

)

Pre-provision net revenue

$

8,357



$

11,167


$

6,419























































































































































































































Allowance For Credit Losses (ACL) to Loans and Other Finance Receivables, Excluding and Loans at Fair Value




March 31,




2025




December 31,




2024




September 30,




2024




June 30,




2024




March 31,




2024


Allowance for credit losses (GAAP)

$

20,827



$

18,438



$

21,965



$

21,703



$

23,171












Loans and other finance receivables (GAAP)


2,071,675




2,030,437




2,008,396




1,988,535




1,956,315


Less: Loans at fair value


(14,182

)



(14,501

)



(13,965

)



(12,900

)



(13,139

)

Loans and other finance receivables, excluding loans at fair value (non-GAAP)

$

2,057,493



$

2,015,936



$

1,994,431



$

1,975,635



$

1,943,176












ACL to loans and other finance receivables (GAAP)


1.01

%



0.91

%



1.09

%



1.09

%



1.18

%

ACL to loans and other finance receivables, excluding loans at fair value (non-GAAP)


1.01

%



0.91

%



1.10

%



1.10

%



1.19

%









































































































































































































































Tangible Common Equity Ratio Reconciliation - Corporation




March 31,




2025




December 31,




2024




September 30,




2024




June 30,




2024




March 31,




2024


Total stockholders' equity (GAAP)

$

173,266



$

171,522



$

167,450



$

162,382



$

159,936


Less: Goodwill and intangible assets


(3,615

)



(3,666

)



(3,717

)



(3,768

)



(3,819

)

Tangible common equity (non-GAAP)


169,651




167,856




163,733




158,614




156,117












Total assets (GAAP)


2,528,586




2,385,867




2,387,721




2,351,584




2,292,923


Less: Goodwill and intangible assets


(3,615

)



(3,666

)



(3,717

)



(3,768

)



(3,819

)

Tangible assets (non-GAAP)

$

2,524,971



$

2,382,201



$

2,384,004



$

2,347,816



$

2,289,104


Tangible common equity to tangible assets ratio - Corporation (non-GAAP)


6.72

%



7.05

%



6.87

%



6.76

%



6.82

%

















































































































































































































































































































Tangible Common Equity Ratio Reconciliation - Bank




March 31,




2025




December 31,




2024




September 30,




2024




June 30,




2024




March 31,




2024


Total stockholders' equity (GAAP)

$

220,768



$

219,119



$

217,028



$

211,308



$

208,319


Less: Goodwill and intangible assets


(3,615

)



(3,666

)



(3,717

)



(3,768

)



(3,819

)

Tangible common equity (non-GAAP)


217,153




215,453




213,311




207,540




204,500












Total assets (GAAP)


2,525,029




2,382,014




2,385,994




2,349,600




2,292,894


Less: Goodwill and intangible assets


(3,615

)



(3,666

)



(3,717

)



(3,768

)



(3,819

)

Tangible assets (non-GAAP)

$

2,521,414



$

2,378,348



$

2,382,277



$

2,345,832



$

2,289,075


Tangible common equity to tangible assets ratio - Bank (non-GAAP)


8.61

%



9.06

%



8.95

%



8.85

%



8.93

%













Tangible Book Value Reconciliation




March 31,




2025




December 31,




2024




September 30,




2024




June 30,




2024




March 31,




2024


Book value per common share

$

15.35



$

15.26



$

14.91



$

14.51



$

14.30


Less: Impact of goodwill /intangible assets


0.32




0.33




0.33




0.34




0.34


Tangible book value per common share

$

15.03



$

14.93



$

14.58



$

14.17



$

13.96






This article was originally published on Quiver News, read the full story.

The views and opinions expressed herein are the views and opinions of the author and do not necessarily reflect those of Nasdaq, Inc.

Tags

More Related Articles

Info icon

This data feed is not available at this time.

Data is currently not available

Sign up for the TradeTalks newsletter to receive your weekly dose of trading news, trends and education. Delivered Wednesdays.