Detailed financial statements for Meridian Corporation (MRBK): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Meridian Corporation functions as the parent company for Meridian Bank, which provides a comprehensive range of commercial banking products and services throughout Pennsylvania, New Jersey, Delaware, and Maryland. The bank's deposit offerings include various account types such as non-interest-bearing and interest-bearing demand accounts, savings accounts, money market accounts, and certificates of deposit.
Analysis Summary
Meridian Corporation reported revenue of $205.5M in the most recent fiscal year, growing at a 5-year CAGR of 6.6%. Net income reached $21.8M, with a -3.8% 5-year CAGR.
Trailing-twelve-month margins: gross margin 59.1%, operating margin 15.4%, net margin 11.9%.
At the current price of $19.40, MRBK trades at a P/E of 9.12 and an ROE of 12.25%. Market capitalisation stands at $231M.
Balance sheet quality for MRBK: current ratio of 0.1, net debt of $34.3M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is strong: free cash flow of $22.6M represents 103% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $67.1M | $68.4M | $73.8M | $85.8M | $149.6M | $159.5M | $130.4M | $168.6M | $197.4M | $205.5M |
| Cost of Revenue | $6.4M | $8.9M | $13.0M | $17.4M | $22.0M | $9.5M | $21.1M | $74.5M | $96.4M | $93.8M |
| Gross Profit | $60.7M | $59.5M | $60.8M | $68.3M | $127.6M | $150.0M | $109.4M | $94.1M | $100.9M | $111.7M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $43.2M | $42.3M | $38.0M | $37.6M | $75.0M | $82.6M | $60.0M | $51.1M | $8.1M | $55.2M |
| Operating Expenses | $53.2M | $53.7M | $50.3M | $54.8M | $93.1M | $103.7M | $81.4M | $77.1M | $79.1M | $83.3M |
| Operating Income | $7.5M | $5.8M | $10.5M | $13.5M | $34.5M | $46.3M | $27.9M | $17.0M | $21.8M | $28.4M |
| EBITDA | $9.3M | $6.7M | $11.9M | $14.4M | $32.5M | $41.5M | $29.0M | $19.4M | $24.1M | $28.4M |
| Interest Expense | $5.2M | $6.8M | $11.4M | $16.5M | $13.7M | $8.4M | $18.6M | $67.6M | $85.0M | $78.6M |
| Pre-tax Income | $7.5M | $5.8M | $10.5M | $13.5M | $34.5M | $46.3M | $27.9M | $17.0M | $21.8M | $28.4M |
| Income Tax | $2.6M | $2.8M | $2.3M | $3.0M | $8.1M | $10.7M | $6.1M | $3.7M | $5.4M | $6.6M |
| Net Income | $4.9M | $3.0M | $8.2M | $10.5M | $26.4M | $35.6M | $21.8M | $13.2M | $16.3M | $21.8M |
| EPS | $0.80 | $0.25 | $0.64 | $0.82 | $2.15 | $2.96 | $1.85 | $1.19 | $1.47 | $1.93 |
| EPS (Diluted) | $0.80 | $0.25 | $0.64 | $0.82 | $2.14 | $2.87 | $1.79 | $1.16 | $1.45 | $1.89 |
| Shares Outstanding (Diluted) | $4.7M | $7.5M | $12.9M | $12.9M | $12.4M | $12.4M | $12.2M | $11.4M | $11.2M | $11.5M |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $18.5M | $24.9M | $23.2M | $19.1M | $34.2M | $23.5M | $38.4M | $56.7M | $27.5M | $35.8M |
| Short-term Investments | $33.2M | $40.0M | $52.4M | $58.9M | $123.6M | $159.3M | $135.3M | $146.0M | $78.2M | $97.1M |
| Receivables | $3.6M | $3.3M | $4.2M | $3.8M | $36.5M | $93.3M | $144.8M | $127.3M | $83.5M | $10.7M |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | $55.1M | $68.2M | $79.8M | $81.8M | $194.3M | $276.0M | $318.5M | $330.0M | $189.1M | $143.6M |
| Property, Plant & Equipment | $8.7M | $9.7M | $9.6M | $8.6M | $7.8M | $11.8M | $13.3M | $13.6M | $12.2M | $12.4M |
| Goodwill | 0 | $899000 | $899000 | $899000 | $899000 | $899000 | $899000 | $899000 | $899000 | $899000 |
| Intangible Assets | 0 | $4.6M | $4.1M | $3.9M | $3.6M | $3.4M | $3.2M | $3.0M | $2.8M | $2.6M |
| Total Assets | $733.7M | $856.0M | $997.5M | $1.15B | $1.72B | $1.71B | $2.06B | $2.25B | $2.39B | $2.56B |
| Accounts Payable | $194000 | $216000 | $305000 | $1.1M | $1.2M | $31000 | $2.4M | $10.3M | $6.9M | $6.5M |
| Short-term Debt | $118.4M | $106.5M | $119.3M | $126.8M | $216.0M | $41.3M | $122.1M | $141.9M | $124.5M | $117.3M |
| Total Current Liabilities | $645.7M | $733.9M | $871.7M | $979.1M | $1.46B | $1.49B | $1.84B | $1.98B | $2.14B | $2.28B |
| Long-term Debt | $13.4M | $15.4M | $10.5M | $41.0M | $40.7M | $40.5M | $40.3M | $49.8M | $49.7M | $49.9M |
| Total Liabilities | $663.7M | $754.7M | $887.9M | $1.03B | $1.58B | $1.55B | $1.91B | $2.09B | $2.21B | $2.36B |
| Retained Earnings | $13.9M | $15.8M | $23.6M | $34.1M | $59.0M | $84.9M | $95.8M | $101.2M | $112.0M | $128.1M |
| Total Equity | $70.0M | $101.4M | $109.6M | $120.7M | $141.6M | $165.4M | $153.3M | $158.0M | $171.5M | $199.7M |
| Total Debt | $131.7M | $121.9M | $129.8M | $167.8M | $256.7M | $81.9M | $162.4M | $191.7M | $174.2M | $167.2M |
| Net Debt | $80.1M | $57.0M | $54.2M | $89.8M | $98.9M | -$100.9M | -$11.3M | -$11.0M | $68.5M | $34.3M |
| Working Capital | -$590.6M | -$665.7M | -$791.9M | -$897.2M | -$1.26B | -$1.21B | -$1.52B | -$1.65B | -$1.95B | -$2.14B |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $4.9M | $3.0M | $8.2M | $10.5M | $26.4M | $35.6M | $21.8M | $13.2M | $16.3M | $21.8M |
| Depreciation & Amortization | $1.8M | $963000 | $1.4M | $867000 | -$2.1M | -$4.8M | $1.1M | $2.5M | $2.3M | -$821000 |
| Stock-based Compensation | $175000 | $203000 | $293000 | $272000 | $763000 | $1.6M | $1.5M | $1.2M | $976000 | $1.2M |
| Change in Working Capital | $639000 | -$488000 | -$952000 | $3.2M | $17.8M | -$5.9M | -$2.4M | $2.7M | -$9.4M | -$4.8M |
| Operating Cash Flow | $52.1M | $10.5M | $11.0M | $21.6M | -$158.5M | $165.1M | $84.7M | $18.9M | $9.6M | $24.3M |
| Capital Expenditure | -$3.5M | -$2.4M | -$1.6M | -$746000 | -$747000 | -$5.4M | -$2.9M | -$1.8M | -$568000 | -$1.7M |
| Acquisitions | 0 | -$3.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | -$3000 | -$5.7M | -$3.0M | -$13.0M | -$4.3M | 0 | 0 |
| Dividends Paid | -$1.2M | -$1.2M | 0 | 0 | -$1.5M | -$9.7M | -$10.9M | -$5.6M | -$5.6M | -$5.7M |
| Free Cash Flow | $48.6M | $8.1M | $9.4M | $20.8M | -$159.2M | $159.7M | $81.8M | $17.0M | $9.0M | $22.6M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +1.9% | +7.9% | +16.2% | +74.4% | +6.6% | -18.2% | +29.2% | +17.1% | +4.1% | |
| Net Income Growth (YoY) | -38.4% | +169.2% | +28.4% | +152.2% | +34.6% | -38.7% | -39.3% | +23.4% | +33.6% | |
| EPS Growth (YoY) | -68.8% | +156.0% | +28.1% | +162.2% | +37.7% | -37.5% | -35.7% | +23.5% | +31.3% | |
| Shares Change (YoY) | +60.2% | +70.5% | +0.2% | -3.9% | +0.3% | -1.7% | -6.7% | -1.3% | +2.6% | |
| FCF Growth (YoY) | -83.4% | +16.4% | +121.7% | -864.6% | +200.3% | -48.8% | -79.2% | -47.0% | +149.9% | |
| Gross Margin | 90.5% | 86.9% | 82.4% | 79.7% | 85.3% | 94.1% | 83.8% | 55.8% | 51.1% | 54.4% |
| Operating Margin | 11.2% | 8.5% | 14.2% | 15.8% | 23.1% | 29.0% | 21.4% | 10.1% | 11.0% | 13.8% |
| EBITDA Margin | 13.9% | 9.9% | 16.1% | 16.8% | 21.7% | 26.0% | 22.2% | 11.5% | 12.2% | 13.8% |
| Net Margin | 7.3% | 4.4% | 11.1% | 12.2% | 17.7% | 22.3% | 16.7% | 7.9% | 8.3% | 10.6% |
| FCF Margin | 72.4% | 11.8% | 12.7% | 24.3% | -106.4% | 100.1% | 62.7% | 10.1% | 4.6% | 11.0% |
| Effective Tax Rate | 34.6% | 47.6% | 22.2% | 22.4% | 23.4% | 23.1% | 21.8% | 21.9% | 25.0% | 23.1% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $10.32 | $1.07 | $0.73 | $1.62 | $-12.87 | $12.87 | $6.70 | $1.50 | $0.80 | $1.96 |
| Dividends Per Share | $0.25 | $0.15 | $0.00 | $0.00 | $0.12 | $0.78 | $0.90 | $0.49 | $0.50 | $0.49 |
| Shares Outstanding (Basic) | $4.7M | $7.5M | $12.8M | $12.8M | $12.3M | $12.0M | $11.8M | $11.1M | $11.1M | $11.3M |
What to look at in Banking companies
- Efficiency Ratio (<=55%) — Operating expenses / revenue. Top banks below 55%.
- ROA (>=1%) — How much they earn per dollar of assets. ROE misleads in banks due to leverage.
- ROTCE (>=12%) — Return on Tangible Common Equity. Strips goodwill and intangibles.
- Equity / Assets (Tier 1 proxy) (>=8%) — Capital ratio proxy. FMP does not expose regulatory Tier 1 directly.
- P/B (1.0-1.5x) — Classic banking metric. <1x can be opportunity or distress.
- Sustainable dividend yield (>=2%, <8%) — EU banks pay 5-7% normally. >8% is distress signal.
Profitability
| Return on Equity | 12.25% |
| Return on Invested Capital | 0.94% |
| Return on Assets | 0.94% |
| Gross Margin | 59.11% |
| Operating Margin | 15.39% |
| Net Margin | 11.89% |
Financial Health
| Debt / Equity | 0.77 |
| Current Ratio | 0.20 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 11.41 | 39.96 | 13.42 | 12.32 | 4.84 | 6.21 | 8.19 | 11.68 | 9.33 | 9.11 |
| P/B | 0.61 | 0.74 | 1.00 | 1.07 | 0.90 | 1.34 | 1.17 | 0.98 | 0.89 | 1.00 |
| P/S | 0.64 | 1.09 | 1.49 | 1.51 | 0.86 | 1.39 | 1.37 | 0.92 | 0.77 | 0.97 |
| Gross Margin | 90.5% | 86.9% | 82.4% | 79.7% | 85.3% | 94.1% | 83.8% | 55.8% | 51.1% | 54.4% |
| Operating Margin | 11.2% | 8.5% | 14.2% | 15.8% | 23.1% | 29.0% | 21.4% | 10.1% | 11.0% | 13.8% |
| Net Margin | 7.3% | 4.4% | 11.1% | 12.2% | 17.7% | 22.3% | 16.7% | 7.9% | 8.3% | 10.6% |
Related companies: BVFL · CFBK · CZWI · FCAP · INBK · LARK · MNSB
Explore sector: Financial Services · Banks - Regional
More sections of MRBK: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks