John Marshall Bancorp Inc
NASDAQ: JMSB · FINANCIAL SERVICES · BANKS - REGIONAL
Updated 2026-06-03
John Marshall Bancorp Inc (JMSB) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $20.51M | $30.70M | $34.80M | $39.47M | $43.38M | $50.55M | $59.13M | $70.33M | $74.06M | $75.84M | $85.76M | $85.83M | $112.40M | $115.33M |
| Revenue growth (YoY) | — | +49.7% | +13.4% | +13.4% | +9.9% | +16.5% | +17.0% | +18.9% | +5.3% | +2.4% | +13.1% | +0.1% | +31.0% | +2.6% |
| Cost of revenue | — | $4.70M | $5.39M | $6.41M | $10.06M | $10.17M | $15.26M | $21.49M | $21.82M | $11.32M | $13.82M | $47.03M | $58.72M | $54.38M |
| Gross profit | $20.51M | $26.00M | $29.41M | $33.06M | $33.32M | $40.37M | $43.87M | $48.83M | $52.23M | $64.52M | $71.94M | $38.80M | $53.69M | $60.95M |
| Gross margin | 100.0% | 84.7% | 84.5% | 83.8% | 76.8% | 79.9% | 74.2% | 69.4% | 70.5% | 85.1% | 83.9% | 45.2% | 47.8% | 52.8% |
| R&D | — | — | — | $0.00 | $0.00 | $0.00 | $0.00 | — | — | — | — | — | — | — |
| SG&A | $8.96M | $9.09M | $10.50M | $11.85M | $13.11M | $15.50M | $18.81M | $18.39M | $19.53M | $22.09M | $21.61M | $21.35M | $21.02M | $23.56M |
| Operating income | $7.78M | $10.96M | $12.39M | $13.78M | $12.34M | $16.25M | $15.35M | $20.13M | $23.07M | $32.26M | $40.06M | $7.98M | $21.88M | $27.38M |
| Operating margin | 37.9% | 35.7% | 35.6% | 34.9% | 28.4% | 32.1% | 26.0% | 28.6% | 31.2% | 42.5% | 46.7% | 9.3% | 19.5% | 23.7% |
| EBITDA | — | $11.61M | $13.10M | $14.55M | $13.10M | $17.05M | $16.63M | $22.87M | $25.69M | $34.49M | $41.98M | $9.70M | $23.56M | $28.90M |
| EBITDA margin | 0.0% | 37.8% | 37.6% | 36.9% | 30.2% | 33.7% | 28.1% | 32.5% | 34.7% | 45.5% | 49.0% | 11.3% | 21.0% | 25.1% |
| EBIT | — | $10.96M | $12.39M | $13.78M | $12.34M | $16.25M | $15.35M | $20.13M | $23.07M | $32.26M | $40.06M | $7.98M | $21.88M | $27.38M |
| Interest expense | — | $3.94M | $4.37M | $5.21M | $6.25M | $8.79M | $14.19M | $20.32M | $15.61M | $8.21M | $13.64M | $50.29M | $59.09M | $52.69M |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Effective tax rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net income | $5.01M | $7.09M | $8.02M | $8.87M | $8.30M | $8.98M | $12.17M | $15.92M | $18.53M | $25.46M | $31.80M | $5.16M | $17.12M | $21.23M |
| Net income growth (YoY) | — | +41.4% | +13.1% | +10.6% | -6.4% | +8.2% | +35.5% | +30.8% | +16.4% | +37.4% | +24.9% | -83.8% | +231.9% | +24.0% |
| Profit margin | 24.4% | 23.1% | 23.0% | 22.5% | 19.1% | 17.8% | 20.6% | 22.6% | 25.0% | 33.6% | 37.1% | 6.0% | 15.2% | 18.4% |
Frequently asked questions
What is John Marshall Bancorp Inc's revenue?
John Marshall Bancorp Inc's trailing twelve-month revenue is $63.29M. Revenue is the top line the whole model builds on, and at this scale the question shifts from how fast it grows to whether margins hold as it compounds.
How profitable is JMSB?
In its most recent fiscal year, JMSB ran a gross margin of 52.85%, an operating margin of 23.74%, and a net margin of 18.41%. Margins this high mean most of each extra dollar of revenue drops through to profit, which is the signature of real pricing power.
How much free cash flow does JMSB generate?
JMSB produced $22.03M in free cash flow in its most recent fiscal year. Free cash flow is what is left after running and reinvesting in the business, and it is the cash that actually funds buybacks, dividends, and a stronger balance sheet.
Is JMSB's balance sheet healthy?
JMSB holds $135.71M in cash and equivalents against $80.88M in long-term debt, on $265.64M of shareholder equity. Cash on hand exceeds long-term debt, so the balance sheet adds little financial risk to the thesis.