株探米国株
日本語 英語
エドガーで原本を確認する
Meridian Corp0001750735false00017507352025-04-252025-04-25

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
April 25, 2025
Date of Report (Date of earliest event reported)
Image_0.jpg
(Exact name of registrant as specified in its charter)
Pennsylvania   000-55983   83-1561918
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(IRS Employer
Ident. No.)
         
9 Old Lincoln Highway, Malvern, Pennsylvania
  19355
(Address of principal executive offices)   (Zip Code)
 
(484) 568-5000
Registrant’s telephone number, including area code
 
Not Applicable
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4 (c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Securities registered pursuant to Section 12(b) of the Act:
Title of each class:
     Trading Symbol(s)      Name of each exchange on which registered:
Common Stock, $1 par value
MRBK The NASDAQ Stock Market





Item 2.02.            Results of Operations and Financial Condition.
On April 25, 2025 Meridian Corporation issued a press release discussing the Corporation’s First Quarter 2025 Results. A copy is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
The information in this Current Report on Form 8-K, including Exhibit 99.1 attached hereto and incorporated by reference into Item 2.02 shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities under that Section. Furthermore, such information, including the exhibit attached hereto, shall not be deemed incorporated by reference into any of the Corporation’s reports or filings with the SEC under the Securities Exchange Act of 1933, as amended (the "Securities Act"), or the Exchange Act, whether made before or after the date hereof, except as expressly set forth by specific reference in such report or filing. The information in this Current Report on Form 8-K, including the exhibit attached hereto, shall not be deemed an admission as to the materiality of any information in this Current Report on Form 8-K that is required to be disclosed solely to satisfy the requirements of Regulation FD.
Item 8.01.            Other Events.
Quarterly Dividend
On April 24, 2025, Meridian Corporation’s 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.
Item 9.01.            Financial Statements and Exhibits.
(d)    Exhibits. The following exhibit is furnished herewith:
99.1 Press Release, issued April 25, 2025




EXHIBIT INDEX
Exhibit No.   Description of Exhibit
     
 
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)




SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
MERIDIAN CORPORATION
(Registrant)
     
Dated:  April 25, 2025
   
     
  By: /s/  Denise Lindsay  
      Denise Lindsay
      Executive Vice President and Chief Financial Officer
     


EX-99.1 2 q12025-earningsreleasexex9.htm EX-99.1 Document
Exhibit 99.1

image_0.jpg
Meridian Corporation Reports First Quarter 2025 Results and Announces a Quarterly Dividend of $0.125 per Common Share.
MALVERN, PA., April 25, 2025 — 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 revenue1 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.


1

Exhibit 99.1

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.

2

Exhibit 99.1
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  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.


3

Exhibit 99.1

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.







4

Exhibit 99.1
“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.
5

Exhibit 99.1
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
6

Exhibit 99.1
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 
7

Exhibit 99.1
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 
8

Exhibit 99.1
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  $ $ 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  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  %

9


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  %
10


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 
11