JMSB
JMSB
John Marshall Bancorp, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $29.57M ▼ | $7.97M ▼ | $5.92M ▲ | 20% ▲ | $0.42 ▲ | $7.75M ▲ |
| Q3-2025 | $29.6M ▲ | $9.03M ▲ | $5.4M ▲ | 18.26% ▲ | $0.38 ▲ | $7.43M ▲ |
| Q2-2025 | $28.35M ▲ | $8.31M ▲ | $5.1M ▲ | 18% ▲ | $0.36 ▲ | $6.79M ▲ |
| Q1-2025 | $27.81M ▼ | $8.25M ▲ | $4.81M ▲ | 17.3% ▲ | $0.34 | $6.57M ▲ |
| Q4-2024 | $28.28M | $7.95M | $4.78M | 16.89% | $0.34 | $6.56M |
What's going well?
The company kept revenue steady and improved profits by cutting operating expenses. Operating and net margins both improved, and earnings per share rose. Cost discipline is a clear positive.
What's concerning?
Revenue is flat, showing no growth. Heavy interest costs eat into profits, and gross margins slipped a bit. Lack of R&D or marketing spend may limit future growth.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $135.71M ▲ | $2.33B ▲ | $1.56B ▼ | $265.64M ▲ |
| Q3-2025 | $83M ▼ | $280M ▼ | $2.06B ▲ | $220M ▼ |
| Q2-2025 | $190.52M ▼ | $2.27B ▼ | $2.01B ▼ | $253.73M ▲ |
| Q1-2025 | $244.33M ▲ | $2.27B ▲ | $2.02B ▲ | $252.96M ▲ |
| Q4-2024 | $143.27M | $2.23B | $1.99B | $246.61M |
What's financially strong about this company?
Cash on hand more than doubled, and equity grew by 21%. The company eliminated goodwill and intangibles, lowering risk of future write-downs.
What are the financial risks or weaknesses?
Current liabilities are now almost nine times current assets, putting the company at serious risk of a cash crunch. The sudden rise in 'other assets' and 'other liabilities' with no detail is a major red flag.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $5.4M ▲ | $1.22M ▼ | $-9.64M ▲ | $55.14M ▲ | $46.72M ▲ | $1.18M ▼ |
| Q2-2025 | $5.1M ▲ | $7.53M ▲ | $-45.67M ▼ | $-14M ▼ | $-52.13M ▼ | $7.37M ▲ |
| Q1-2025 | $4.81M ▲ | $6.96M ▲ | $9.85M ▲ | $29.78M ▲ | $46.59M ▲ | $6.62M ▲ |
| Q4-2024 | $4.78M ▲ | $5.5M ▲ | $-16.52M ▼ | $-43.74M ▼ | $-54.76M ▼ | $5.25M ▲ |
| Q3-2024 | $4.24M | $1.42M | $-9.17M | $2.38M | $-5.38M | $1.31M |
What's strong about this company's cash flow?
The company has a very large cash balance, giving it plenty of flexibility and safety. It also reduced debt and is not diluting shareholders through new stock.
What are the cash flow concerns?
Core cash from operations is dropping fast, and the business is relying on outside financing to keep cash levels high. Working capital swings are hurting cash flow, and real earnings are not turning into cash.
Revenue by Products
| Product | Q3-2024 | Q4-2024 | Q1-2025 | Q2-2025 |
|---|---|---|---|---|
Account Service Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Insurance Commissions | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Interchange income | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Other Charges and Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Other Operating Income | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Overdrawn Account Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at John Marshall Bancorp, Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include steady revenue growth, a meaningful rebound in profitability after the 2023 setback, and consistently positive free cash flow. The balance sheet has grown in a measured way, with rising retained earnings and no reliance on goodwill or large acquisitions. Strategically, the bank benefits from a clear niche focus, strong relationship orientation, and well‑targeted digital tools that resonate with its core commercial and institutional clients in an attractive metropolitan market.
The main concerns center on earnings and margin volatility, the spike in cost of revenue that hurt 2023 results, and the fact that profitability, while recovering, has not yet re‑established a long, stable track record at prior peak levels. Liquidity indicators based on current assets and liabilities have weakened, and leverage has increased, which could reduce flexibility in a stressed scenario. As a specialized regional bank, JMSB is also exposed to local economic conditions, sector concentrations in its chosen niches, regulatory and interest‑rate pressures, and intensifying competition from both large banks and technology‑driven challengers.
Taken together, the data point to a bank that is fundamentally growing and has largely worked through a difficult year, but still needs to demonstrate more consistent performance across different rate and credit environments. If JMSB can maintain revenue momentum, keep credit and funding costs under control, and continue to strengthen its technology‑enabled, niche‑focused franchise, its financial profile could gradually improve further. However, the path forward will be shaped by broader macroeconomic conditions, regulatory developments, and management’s ability to balance growth, risk, and capital discipline.
About John Marshall Bancorp, Inc.
https://www.johnmarshallbank.comJohn Marshall Bancorp, Inc. operates as the bank holding company for John Marshall Bank that provides banking products and financial services. The company accepts checking, demand, NOW, savings, and money market accounts, as well as certificates of deposit.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $29.57M ▼ | $7.97M ▼ | $5.92M ▲ | 20% ▲ | $0.42 ▲ | $7.75M ▲ |
| Q3-2025 | $29.6M ▲ | $9.03M ▲ | $5.4M ▲ | 18.26% ▲ | $0.38 ▲ | $7.43M ▲ |
| Q2-2025 | $28.35M ▲ | $8.31M ▲ | $5.1M ▲ | 18% ▲ | $0.36 ▲ | $6.79M ▲ |
| Q1-2025 | $27.81M ▼ | $8.25M ▲ | $4.81M ▲ | 17.3% ▲ | $0.34 | $6.57M ▲ |
| Q4-2024 | $28.28M | $7.95M | $4.78M | 16.89% | $0.34 | $6.56M |
What's going well?
The company kept revenue steady and improved profits by cutting operating expenses. Operating and net margins both improved, and earnings per share rose. Cost discipline is a clear positive.
What's concerning?
Revenue is flat, showing no growth. Heavy interest costs eat into profits, and gross margins slipped a bit. Lack of R&D or marketing spend may limit future growth.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $135.71M ▲ | $2.33B ▲ | $1.56B ▼ | $265.64M ▲ |
| Q3-2025 | $83M ▼ | $280M ▼ | $2.06B ▲ | $220M ▼ |
| Q2-2025 | $190.52M ▼ | $2.27B ▼ | $2.01B ▼ | $253.73M ▲ |
| Q1-2025 | $244.33M ▲ | $2.27B ▲ | $2.02B ▲ | $252.96M ▲ |
| Q4-2024 | $143.27M | $2.23B | $1.99B | $246.61M |
What's financially strong about this company?
Cash on hand more than doubled, and equity grew by 21%. The company eliminated goodwill and intangibles, lowering risk of future write-downs.
What are the financial risks or weaknesses?
Current liabilities are now almost nine times current assets, putting the company at serious risk of a cash crunch. The sudden rise in 'other assets' and 'other liabilities' with no detail is a major red flag.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $5.4M ▲ | $1.22M ▼ | $-9.64M ▲ | $55.14M ▲ | $46.72M ▲ | $1.18M ▼ |
| Q2-2025 | $5.1M ▲ | $7.53M ▲ | $-45.67M ▼ | $-14M ▼ | $-52.13M ▼ | $7.37M ▲ |
| Q1-2025 | $4.81M ▲ | $6.96M ▲ | $9.85M ▲ | $29.78M ▲ | $46.59M ▲ | $6.62M ▲ |
| Q4-2024 | $4.78M ▲ | $5.5M ▲ | $-16.52M ▼ | $-43.74M ▼ | $-54.76M ▼ | $5.25M ▲ |
| Q3-2024 | $4.24M | $1.42M | $-9.17M | $2.38M | $-5.38M | $1.31M |
What's strong about this company's cash flow?
The company has a very large cash balance, giving it plenty of flexibility and safety. It also reduced debt and is not diluting shareholders through new stock.
What are the cash flow concerns?
Core cash from operations is dropping fast, and the business is relying on outside financing to keep cash levels high. Working capital swings are hurting cash flow, and real earnings are not turning into cash.
Revenue by Products
| Product | Q3-2024 | Q4-2024 | Q1-2025 | Q2-2025 |
|---|---|---|---|---|
Account Service Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Insurance Commissions | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Interchange income | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Other Charges and Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Other Operating Income | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Overdrawn Account Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at John Marshall Bancorp, Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include steady revenue growth, a meaningful rebound in profitability after the 2023 setback, and consistently positive free cash flow. The balance sheet has grown in a measured way, with rising retained earnings and no reliance on goodwill or large acquisitions. Strategically, the bank benefits from a clear niche focus, strong relationship orientation, and well‑targeted digital tools that resonate with its core commercial and institutional clients in an attractive metropolitan market.
The main concerns center on earnings and margin volatility, the spike in cost of revenue that hurt 2023 results, and the fact that profitability, while recovering, has not yet re‑established a long, stable track record at prior peak levels. Liquidity indicators based on current assets and liabilities have weakened, and leverage has increased, which could reduce flexibility in a stressed scenario. As a specialized regional bank, JMSB is also exposed to local economic conditions, sector concentrations in its chosen niches, regulatory and interest‑rate pressures, and intensifying competition from both large banks and technology‑driven challengers.
Taken together, the data point to a bank that is fundamentally growing and has largely worked through a difficult year, but still needs to demonstrate more consistent performance across different rate and credit environments. If JMSB can maintain revenue momentum, keep credit and funding costs under control, and continue to strengthen its technology‑enabled, niche‑focused franchise, its financial profile could gradually improve further. However, the path forward will be shaped by broader macroeconomic conditions, regulatory developments, and management’s ability to balance growth, risk, and capital discipline.

CEO
Christopher W. Bergstrom
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2017-09-06 | Forward | 5:4 |
| 2017-08-11 | Forward | 5:4 |
ETFs Holding This Stock
Summary
Showing Top 3 of 55
Ratings Snapshot
Rating : B+
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1
Price Target
Institutional Ownership
T. ROWE PRICE INVESTMENT MANAGEMENT, INC.
Shares:2.01M
Value:$38.68M
BLACKROCK, INC.
Shares:871.63K
Value:$16.74M
BLACKROCK INC.
Shares:856.75K
Value:$16.45M
Summary
Showing Top 3 of 79

