Annual Income Statements for John Marshall Bancorp
This table shows John Marshall Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for John Marshall Bancorp
This table shows John Marshall Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
4.20 |
3.91 |
4.24 |
4.78 |
4.81 |
5.10 |
5.40 |
5.92 |
6.10 |
7.02 |
7.54 |
| Consolidated Net Income / (Loss) |
|
4.20 |
3.91 |
4.24 |
4.78 |
4.81 |
5.10 |
5.40 |
5.92 |
6.10 |
7.02 |
7.54 |
| Net Income / (Loss) Continuing Operations |
|
4.20 |
3.91 |
4.24 |
4.78 |
4.81 |
5.10 |
5.40 |
5.92 |
6.10 |
7.02 |
7.54 |
| Total Pre-Tax Income |
|
5.41 |
5.02 |
5.34 |
6.10 |
6.18 |
6.58 |
6.86 |
7.75 |
7.85 |
9.03 |
9.70 |
| Total Revenue |
|
13 |
13 |
14 |
14 |
15 |
15 |
16 |
16 |
17 |
19 |
18 |
| Net Interest Income / (Expense) |
|
12 |
12 |
13 |
14 |
14 |
15 |
16 |
16 |
17 |
17 |
18 |
| Total Interest Income |
|
27 |
27 |
28 |
28 |
27 |
28 |
29 |
29 |
29 |
30 |
31 |
| Loans and Leases Interest Income |
|
24 |
23 |
24 |
25 |
25 |
25 |
26 |
26 |
27 |
27 |
28 |
| Investment Securities Interest Income |
|
1.36 |
1.29 |
1.24 |
1.23 |
1.16 |
1.20 |
1.17 |
1.18 |
1.29 |
1.40 |
1.50 |
| Deposits and Money Market Investments Interest Income |
|
1.94 |
2.14 |
2.88 |
1.72 |
1.33 |
1.42 |
1.58 |
1.55 |
1.21 |
1.13 |
1.74 |
| Total Interest Expense |
|
15 |
15 |
15 |
14 |
13 |
13 |
13 |
13 |
13 |
12 |
14 |
| Deposits Interest Expense |
|
14 |
13 |
14 |
13 |
12 |
12 |
12 |
12 |
12 |
12 |
13 |
| Short-Term Borrowings Interest Expense |
|
0.00 |
0.00 |
0.17 |
0.57 |
0.56 |
0.57 |
0.57 |
0.57 |
0.55 |
0.55 |
0.55 |
| Long-Term Debt Interest Expense |
|
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
0.35 |
| Federal Funds Purchased and Securities Sold Interest Expense |
|
0.90 |
0.91 |
0.65 |
- |
- |
0.00 |
0.00 |
- |
- |
0.00 |
0.00 |
| Total Non-Interest Income |
|
0.82 |
0.56 |
0.62 |
0.28 |
0.51 |
0.51 |
0.65 |
0.41 |
0.28 |
1.44 |
0.27 |
| Trust Fees by Commissions |
|
0.25 |
0.04 |
0.06 |
0.06 |
0.21 |
0.03 |
0.06 |
0.02 |
0.06 |
0.03 |
0.00 |
| Service Charges on Deposit Accounts |
|
0.09 |
0.09 |
0.08 |
0.09 |
0.08 |
0.09 |
0.09 |
0.08 |
0.09 |
0.09 |
0.09 |
| Other Service Charges |
|
0.22 |
0.18 |
0.17 |
0.18 |
0.15 |
0.15 |
0.24 |
0.15 |
0.14 |
0.23 |
0.14 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.26 |
0.25 |
0.30 |
-0.05 |
0.06 |
0.24 |
0.26 |
0.16 |
-0.01 |
1.10 |
0.04 |
| Provision for Credit Losses |
|
-0.78 |
-0.29 |
0.40 |
0.30 |
0.17 |
0.54 |
0.36 |
0.63 |
0.02 |
0.26 |
-0.32 |
| Total Non-Interest Expense |
|
7.92 |
7.91 |
8.03 |
7.95 |
8.25 |
8.31 |
9.03 |
7.97 |
8.92 |
9.49 |
8.68 |
| Salaries and Employee Benefits |
|
4.81 |
4.88 |
4.90 |
4.66 |
5.10 |
5.18 |
5.69 |
4.76 |
5.62 |
6.16 |
5.15 |
| Net Occupancy & Equipment Expense |
|
0.75 |
0.75 |
0.75 |
0.74 |
0.72 |
0.72 |
0.73 |
0.65 |
0.75 |
0.74 |
0.73 |
| Other Operating Expenses |
|
2.37 |
2.29 |
2.39 |
2.55 |
2.43 |
2.41 |
2.61 |
2.56 |
2.55 |
2.59 |
2.46 |
| Restructuring Charge |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
0.33 |
| Income Tax Expense |
|
1.21 |
1.11 |
1.11 |
1.33 |
1.37 |
1.48 |
1.46 |
1.84 |
1.75 |
2.01 |
2.15 |
| Basic Earnings per Share |
|
$0.30 |
$0.27 |
$0.30 |
$0.33 |
$0.34 |
$0.36 |
$0.38 |
$0.41 |
$0.43 |
$0.50 |
$0.53 |
| Weighted Average Basic Shares Outstanding |
|
14.22M |
14.23M |
14.24M |
14.28M |
14.28M |
14.22M |
14.18M |
14.21M |
14.11M |
14.11M |
14.11M |
| Diluted Earnings per Share |
|
$0.30 |
$0.27 |
$0.30 |
$0.33 |
$0.34 |
$0.36 |
$0.38 |
$0.41 |
$0.43 |
$0.50 |
$0.53 |
| Weighted Average Diluted Shares Outstanding |
|
14.22M |
14.23M |
14.24M |
14.28M |
14.28M |
14.22M |
14.18M |
14.21M |
14.11M |
14.11M |
14.11M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
14.22M |
14.23M |
14.24M |
14.28M |
14.28M |
14.22M |
14.18M |
14.21M |
14.11M |
14.11M |
14.11M |
Annual Cash Flow Statements for John Marshall Bancorp
This table details how cash moves in and out of John Marshall Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-33 |
-44 |
37 |
23 |
7.51 |
| Net Cash From Operating Activities |
|
32 |
33 |
18 |
17 |
23 |
| Net Cash From Continuing Operating Activities |
|
32 |
33 |
18 |
17 |
23 |
| Net Income / (Loss) Continuing Operations |
|
25 |
32 |
5.16 |
17 |
21 |
| Consolidated Net Income / (Loss) |
|
25 |
32 |
5.16 |
17 |
21 |
| Provision For Loan Losses |
|
3.11 |
0.18 |
-3.25 |
-0.37 |
1.69 |
| Depreciation Expense |
|
0.81 |
0.56 |
0.48 |
0.45 |
0.51 |
| Amortization Expense |
|
1.95 |
1.65 |
1.05 |
1.02 |
0.89 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.76 |
0.98 |
18 |
-0.49 |
-0.36 |
| Changes in Operating Assets and Liabilities, net |
|
1.78 |
-2.01 |
-3.58 |
-0.47 |
-1.38 |
| Net Cash From Investing Activities |
|
-303 |
-271 |
145 |
31 |
-89 |
| Net Cash From Continuing Investing Activities |
|
-303 |
-271 |
145 |
31 |
-89 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.35 |
-0.16 |
-0.61 |
-0.48 |
-0.55 |
| Purchase of Investment Securities |
|
-347 |
-331 |
-0.95 |
-2.62 |
-32 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.04 |
0.00 |
0.08 |
0.00 |
0.05 |
| Sale and/or Maturity of Investments |
|
44 |
60 |
218 |
52 |
52 |
| Other Investing Activities, net |
|
- |
- |
-72 |
-18 |
-108 |
| Net Cash From Financing Activities |
|
238 |
194 |
-125 |
-25 |
74 |
| Net Cash From Continuing Financing Activities |
|
238 |
194 |
-125 |
-25 |
74 |
| Net Change in Deposits |
|
241 |
186 |
-161 |
-14 |
80 |
| Issuance of Debt |
|
0.00 |
25 |
54 |
56 |
0.00 |
| Repayment of Debt |
|
-4.00 |
-18 |
-16 |
-64 |
0.00 |
| Repurchase of Common Equity |
|
- |
- |
0.00 |
-0.05 |
-2.42 |
| Payment of Dividends |
|
0.00 |
-2.80 |
-3.11 |
-3.56 |
-4.27 |
| Other Financing Activities, Net |
|
0.55 |
3.05 |
0.31 |
1.03 |
0.42 |
| Cash Interest Paid |
|
8.20 |
13 |
47 |
61 |
53 |
| Cash Income Taxes Paid |
|
6.83 |
6.58 |
4.11 |
1.32 |
5.93 |
Quarterly Cash Flow Statements for John Marshall Bancorp
This table details how cash moves in and out of John Marshall Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
54 |
30 |
-5.38 |
-55 |
47 |
-52 |
47 |
-34 |
20 |
8.83 |
32 |
| Net Cash From Operating Activities |
|
0.18 |
10 |
1.42 |
5.50 |
6.96 |
7.53 |
1.22 |
6.87 |
8.51 |
5.04 |
7.40 |
| Net Cash From Continuing Operating Activities |
|
0.18 |
10 |
1.42 |
5.50 |
6.96 |
7.53 |
1.22 |
6.87 |
8.51 |
5.04 |
7.40 |
| Net Income / (Loss) Continuing Operations |
|
4.20 |
3.91 |
4.24 |
4.78 |
4.81 |
5.10 |
5.40 |
5.92 |
6.10 |
7.02 |
7.54 |
| Consolidated Net Income / (Loss) |
|
4.20 |
3.91 |
4.24 |
4.78 |
4.81 |
5.10 |
5.40 |
5.92 |
6.10 |
7.02 |
7.54 |
| Provision For Loan Losses |
|
-0.78 |
-0.29 |
0.40 |
0.30 |
0.17 |
0.54 |
0.36 |
0.62 |
0.02 |
0.26 |
-0.32 |
| Depreciation Expense |
|
0.11 |
0.11 |
0.11 |
0.11 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.12 |
0.11 |
| Amortization Expense |
|
0.25 |
0.24 |
0.23 |
0.30 |
0.23 |
0.05 |
0.41 |
0.20 |
0.21 |
0.20 |
0.17 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.14 |
-0.16 |
-0.27 |
0.09 |
-0.28 |
-0.04 |
-0.23 |
0.19 |
0.10 |
-0.91 |
0.16 |
| Changes in Operating Assets and Liabilities, net |
|
-3.48 |
6.36 |
-3.28 |
-0.07 |
1.90 |
1.75 |
-4.86 |
-0.18 |
1.95 |
-1.64 |
-0.26 |
| Net Cash From Investing Activities |
|
46 |
11 |
-9.17 |
-17 |
9.85 |
-46 |
-9.64 |
-43 |
-0.41 |
-40 |
-5.20 |
| Net Cash From Continuing Investing Activities |
|
46 |
11 |
-9.17 |
-17 |
9.85 |
-46 |
-9.64 |
-43 |
-0.41 |
-40 |
-5.20 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.08 |
-0.05 |
-0.11 |
-0.25 |
-0.34 |
-0.16 |
-0.03 |
-0.02 |
-0.00 |
-0.01 |
-0.04 |
| Purchase of Investment Securities |
|
-0.04 |
-0.04 |
-2.54 |
-0.20 |
-3.68 |
-10 |
0.05 |
-18 |
-15 |
-18 |
-18 |
| Sale and/or Maturity of Investments |
|
46 |
-18 |
11 |
14 |
12 |
11 |
13 |
14 |
13 |
19 |
9.72 |
| Other Investing Activities, net |
|
- |
- |
-17 |
-30 |
1.36 |
- |
-23 |
-39 |
1.57 |
-41 |
3.58 |
| Net Cash From Financing Activities |
|
8.09 |
8.51 |
2.38 |
-44 |
30 |
-14 |
55 |
2.67 |
12 |
44 |
30 |
| Net Cash From Continuing Financing Activities |
|
8.09 |
8.51 |
2.38 |
-44 |
30 |
-14 |
55 |
2.67 |
12 |
44 |
30 |
| Net Change in Deposits |
|
-5.61 |
12 |
23 |
-44 |
30 |
-25 |
72 |
3.46 |
15 |
5.26 |
71 |
| Repurchase of Common Equity |
|
0.00 |
-0.05 |
0.00 |
- |
-0.05 |
-1.31 |
-0.29 |
-0.77 |
-2.04 |
- |
-0.02 |
| Payment of Dividends |
|
- |
- |
-0.00 |
- |
0.00 |
- |
- |
-0.00 |
-1.28 |
-1.27 |
-1.41 |
| Other Financing Activities, Net |
|
0.70 |
0.27 |
0.07 |
-0.00 |
0.07 |
0.37 |
- |
-0.01 |
-0.00 |
40 |
-40 |
| Cash Interest Paid |
|
17 |
14 |
17 |
14 |
14 |
13 |
14 |
13 |
13 |
12 |
14 |
| Cash Income Taxes Paid |
|
- |
- |
- |
1.32 |
- |
- |
1.15 |
1.77 |
- |
- |
2.30 |
Annual Balance Sheets for John Marshall Bancorp
This table presents John Marshall Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
2,149 |
2,348 |
2,243 |
2,235 |
2,333 |
| Cash and Due from Banks |
|
2.92 |
6.58 |
7.42 |
5.95 |
6.49 |
| Interest Bearing Deposits at Other Banks |
|
103 |
55 |
92 |
117 |
123 |
| Trading Account Securities |
|
347 |
459 |
268 |
225 |
215 |
| Loans and Leases, Net of Allowance |
|
1,646 |
1,769 |
1,840 |
1,853 |
1,956 |
| Loans and Leases |
|
1,666 |
1,790 |
1,860 |
1,872 |
1,975 |
| Allowance for Loan and Lease Losses |
|
20 |
20 |
20 |
19 |
20 |
| Premises and Equipment, Net |
|
1.62 |
1.22 |
1.28 |
1.32 |
1.32 |
| Other Assets |
|
49 |
57 |
34 |
33 |
31 |
| Total Liabilities & Shareholders' Equity |
|
2,149 |
2,348 |
2,243 |
2,235 |
2,333 |
| Total Liabilities |
|
1,941 |
2,135 |
2,013 |
1,988 |
2,067 |
| Non-Interest Bearing Deposits |
|
489 |
477 |
411 |
433 |
433 |
| Interest Bearing Deposits |
|
1,393 |
1,591 |
1,495 |
1,459 |
1,540 |
| Accrued Interest Payable |
|
0.84 |
1.04 |
4.56 |
2.39 |
2.12 |
| Long-Term Debt |
|
43 |
25 |
79 |
81 |
81 |
| Other Long-Term Liabilities |
|
16 |
17 |
13 |
13 |
12 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
208 |
213 |
230 |
247 |
266 |
| Total Preferred & Common Equity |
|
208 |
213 |
230 |
247 |
266 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
208 |
213 |
230 |
247 |
266 |
| Common Stock |
|
91 |
95 |
96 |
97 |
96 |
| Retained Earnings |
|
118 |
147 |
146 |
160 |
177 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.40 |
-29 |
-12 |
-11 |
-7.12 |
Quarterly Balance Sheets for John Marshall Bancorp
This table presents John Marshall Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
2,298 |
2,252 |
2,270 |
2,274 |
2,272 |
2,268 |
2,325 |
2,352 |
2,402 |
2,437 |
| Cash and Due from Banks |
|
7.64 |
5.70 |
10 |
8.16 |
11 |
9.42 |
8.87 |
9.13 |
6.48 |
5.57 |
| Interest Bearing Deposits at Other Banks |
|
185 |
147 |
173 |
169 |
159 |
108 |
155 |
141 |
153 |
186 |
| Trading Account Securities |
|
268 |
256 |
245 |
240 |
219 |
219 |
208 |
217 |
217 |
222 |
| Loans and Leases, Net of Allowance |
|
1,800 |
1,807 |
1,809 |
1,824 |
1,852 |
1,898 |
1,918 |
1,954 |
1,995 |
1,991 |
| Loans and Leases |
|
1,820 |
1,826 |
1,827 |
1,843 |
1,870 |
1,917 |
1,938 |
1,974 |
2,015 |
2,011 |
| Allowance for Loan and Lease Losses |
|
20 |
19 |
18 |
18 |
19 |
19 |
20 |
20 |
20 |
20 |
| Premises and Equipment, Net |
|
1.26 |
1.24 |
1.18 |
1.18 |
1.48 |
1.52 |
1.42 |
1.19 |
1.08 |
1.01 |
| Other Assets |
|
36 |
34 |
33 |
32 |
32 |
33 |
33 |
31 |
31 |
31 |
| Total Liabilities & Shareholders' Equity |
|
2,298 |
2,252 |
2,270 |
2,274 |
2,272 |
2,268 |
2,325 |
2,352 |
2,402 |
2,437 |
| Total Liabilities |
|
2,078 |
2,017 |
2,034 |
2,031 |
2,019 |
2,014 |
2,065 |
2,084 |
2,129 |
2,160 |
| Non-Interest Bearing Deposits |
|
438 |
405 |
437 |
472 |
438 |
439 |
447 |
458 |
452 |
472 |
| Interest Bearing Deposits |
|
1,544 |
1,496 |
1,476 |
1,464 |
1,484 |
1,458 |
1,522 |
1,530 |
1,541 |
1,593 |
| Accrued Interest Payable |
|
2.61 |
2.95 |
4.03 |
2.30 |
2.07 |
2.28 |
1.87 |
1.99 |
2.06 |
1.81 |
| Long-Term Debt |
|
79 |
102 |
102 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
| Other Long-Term Liabilities |
|
15 |
12 |
16 |
12 |
14 |
18 |
13 |
14 |
13 |
13 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
221 |
235 |
235 |
243 |
253 |
254 |
260 |
268 |
274 |
277 |
| Total Preferred & Common Equity |
|
221 |
235 |
235 |
243 |
253 |
254 |
260 |
268 |
274 |
277 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
221 |
235 |
235 |
243 |
253 |
254 |
260 |
268 |
274 |
277 |
| Common Stock |
|
96 |
97 |
97 |
97 |
97 |
97 |
96 |
94 |
94 |
94 |
| Retained Earnings |
|
142 |
151 |
151 |
155 |
165 |
166 |
171 |
182 |
187 |
194 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-17 |
-13 |
-13 |
-9.22 |
-9.26 |
-8.49 |
-7.76 |
-7.53 |
-7.76 |
-11 |
Annual Metrics And Ratios for John Marshall Bancorp
This table displays calculated financial ratios and metrics derived from John Marshall Bancorp's official financial filings.
| Metric |
|
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
14,076,110.00 |
14,126,084.00 |
- |
14,175,540.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
14,076,110.00 |
14,126,084.00 |
- |
14,175,540.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
2.26 |
0.37 |
- |
1.50 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
6.63% |
-48.44% |
43.39% |
17.48% |
| EBITDA Growth |
|
0.00% |
20.68% |
-73.62% |
109.35% |
23.31% |
| EBIT Growth |
|
0.00% |
24.19% |
-75.99% |
127.41% |
25.16% |
| NOPAT Growth |
|
0.00% |
24.91% |
-83.78% |
231.93% |
24.02% |
| Net Income Growth |
|
0.00% |
24.91% |
-83.78% |
231.93% |
24.02% |
| EPS Growth |
|
0.00% |
22.95% |
-84.00% |
233.33% |
24.17% |
| Operating Cash Flow Growth |
|
0.00% |
2.48% |
-45.70% |
-4.14% |
30.85% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-244.90% |
97.48% |
227.86% |
| Invested Capital Growth |
|
0.00% |
-5.48% |
29.99% |
6.09% |
5.84% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
-11.00% |
4.63% |
3.30% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-25.17% |
4.11% |
5.74% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-28.01% |
4.23% |
6.41% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-41.78% |
1.64% |
5.67% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-41.78% |
1.64% |
5.67% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-40.98% |
0.84% |
5.67% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-4.91% |
-12.42% |
0.34% |
6.49% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
78.66% |
-38.15% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
3.13% |
1.09% |
1.75% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| EBITDA Margin |
|
51.79% |
58.62% |
29.99% |
43.78% |
45.95% |
| EBIT Margin |
|
47.70% |
55.56% |
25.87% |
41.03% |
43.72% |
| Profit (Net Income) Margin |
|
37.65% |
44.10% |
13.87% |
32.11% |
33.90% |
| Tax Burden Percent |
|
78.92% |
79.38% |
64.63% |
78.25% |
77.54% |
| Interest Burden Percent |
|
100.00% |
100.00% |
82.95% |
100.00% |
100.00% |
| Effective Tax Rate |
|
21.08% |
20.62% |
35.37% |
21.75% |
22.46% |
| Return on Invested Capital (ROIC) |
|
10.14% |
13.02% |
1.89% |
5.38% |
6.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.14% |
13.02% |
1.89% |
5.38% |
6.30% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.08% |
2.08% |
0.44% |
1.80% |
1.99% |
| Return on Equity (ROE) |
|
12.21% |
15.10% |
2.33% |
7.19% |
8.29% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
18.66% |
-24.19% |
-0.52% |
0.63% |
| Operating Return on Assets (OROA) |
|
1.50% |
1.78% |
0.42% |
0.98% |
1.20% |
| Return on Assets (ROA) |
|
1.18% |
1.41% |
0.22% |
0.76% |
0.93% |
| Return on Common Equity (ROCE) |
|
12.21% |
15.10% |
2.33% |
7.19% |
8.29% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.21% |
14.95% |
2.24% |
6.94% |
7.99% |
| Net Operating Profit after Tax (NOPAT) |
|
25 |
32 |
5.16 |
17 |
21 |
| NOPAT Margin |
|
37.65% |
44.10% |
13.87% |
32.11% |
33.90% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
35.24% |
32.46% |
60.31% |
41.67% |
37.61% |
| Operating Expenses to Revenue |
|
47.71% |
44.20% |
82.87% |
59.66% |
53.59% |
| Earnings before Interest and Taxes (EBIT) |
|
32 |
40 |
9.62 |
22 |
27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
35 |
42 |
11 |
23 |
29 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.88 |
1.36 |
1.15 |
1.05 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.88 |
1.36 |
1.15 |
1.05 |
| Price to Revenue (P/Rev) |
|
0.00 |
5.56 |
8.42 |
5.30 |
4.47 |
| Price to Earnings (P/E) |
|
0.00 |
12.60 |
60.69 |
16.51 |
13.20 |
| Dividend Yield |
|
0.00% |
0.70% |
0.99% |
1.25% |
1.51% |
| Earnings Yield |
|
0.00% |
7.94% |
1.65% |
6.06% |
7.58% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.53 |
0.95 |
0.74 |
0.67 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
5.04 |
7.87 |
4.52 |
3.69 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
8.60 |
26.25 |
10.32 |
8.03 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
9.08 |
30.43 |
11.01 |
8.44 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
11.44 |
56.75 |
14.07 |
10.88 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
10.97 |
16.26 |
13.96 |
10.23 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
7.98 |
0.00 |
0.00 |
108.74 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.21 |
0.12 |
0.34 |
0.33 |
0.30 |
| Long-Term Debt to Equity |
|
0.21 |
0.12 |
0.34 |
0.33 |
0.30 |
| Financial Leverage |
|
0.21 |
0.16 |
0.23 |
0.33 |
0.32 |
| Leverage Ratio |
|
10.31 |
10.68 |
10.37 |
9.40 |
8.92 |
| Compound Leverage Factor |
|
10.31 |
10.68 |
8.60 |
9.40 |
8.92 |
| Debt to Total Capital |
|
17.01% |
10.37% |
25.50% |
24.68% |
23.34% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
17.01% |
10.37% |
25.50% |
24.68% |
23.34% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
82.99% |
89.63% |
74.50% |
75.32% |
76.66% |
| Debt to EBITDA |
|
1.22 |
0.58 |
7.06 |
3.46 |
2.81 |
| Net Debt to EBITDA |
|
-1.80 |
-0.87 |
-1.82 |
-1.79 |
-1.71 |
| Long-Term Debt to EBITDA |
|
1.22 |
0.58 |
7.06 |
3.46 |
2.81 |
| Debt to NOPAT |
|
1.68 |
0.77 |
15.26 |
4.72 |
3.81 |
| Net Debt to NOPAT |
|
-2.48 |
-1.16 |
-3.94 |
-2.43 |
-2.31 |
| Long-Term Debt to NOPAT |
|
1.68 |
0.77 |
15.26 |
4.72 |
3.81 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
46 |
-66 |
-1.66 |
2.13 |
| Operating Cash Flow to CapEx |
|
10,174.21% |
21,253.21% |
3,396.98% |
3,573.29% |
4,454.44% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
3.34 |
-1.31 |
-0.03 |
0.04 |
| Operating Cash Flow to Interest Expense |
|
3.94 |
2.43 |
0.36 |
0.29 |
0.43 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.90 |
2.42 |
0.35 |
0.28 |
0.42 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
| Fixed Asset Turnover |
|
41.75 |
50.80 |
29.75 |
41.03 |
47.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
251 |
237 |
309 |
327 |
347 |
| Invested Capital Turnover |
|
0.27 |
0.30 |
0.14 |
0.17 |
0.19 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-14 |
71 |
19 |
19 |
| Enterprise Value (EV) |
|
0.00 |
364 |
293 |
241 |
231 |
| Market Capitalization |
|
0.00 |
401 |
313 |
283 |
280 |
| Book Value per Share |
|
$0.00 |
$15.12 |
$16.28 |
$17.32 |
$18.74 |
| Tangible Book Value per Share |
|
$0.00 |
$15.12 |
$16.28 |
$17.32 |
$18.74 |
| Total Capital |
|
251 |
237 |
309 |
327 |
347 |
| Total Debt |
|
43 |
25 |
79 |
81 |
81 |
| Total Long-Term Debt |
|
43 |
25 |
79 |
81 |
81 |
| Net Debt |
|
-63 |
-37 |
-20 |
-42 |
-49 |
| Capital Expenditures (CapEx) |
|
0.32 |
0.16 |
0.53 |
0.48 |
0.51 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
43 |
25 |
79 |
81 |
81 |
| Total Depreciation and Amortization (D&A) |
|
2.77 |
2.21 |
1.53 |
1.46 |
1.40 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$2.27 |
$0.37 |
$1.20 |
$1.49 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
14.12M |
14.17M |
14.28M |
14.21M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$2.25 |
$0.36 |
$1.20 |
$1.49 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
14.12M |
14.17M |
14.28M |
14.21M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
14.12M |
14.17M |
14.28M |
14.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
25 |
32 |
5.16 |
17 |
21 |
| Normalized NOPAT Margin |
|
37.65% |
44.10% |
13.87% |
32.11% |
33.90% |
| Pre Tax Income Margin |
|
47.70% |
55.56% |
21.46% |
41.03% |
43.72% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.93 |
2.94 |
0.19 |
0.37 |
0.52 |
| NOPAT to Interest Expense |
|
3.10 |
2.33 |
0.10 |
0.29 |
0.40 |
| EBIT Less CapEx to Interest Expense |
|
3.89 |
2.92 |
0.18 |
0.36 |
0.51 |
| NOPAT Less CapEx to Interest Expense |
|
3.06 |
2.32 |
0.09 |
0.28 |
0.39 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
8.80% |
60.26% |
20.78% |
20.11% |
| Augmented Payout Ratio |
|
0.00% |
8.80% |
60.26% |
21.07% |
31.51% |
Quarterly Metrics And Ratios for John Marshall Bancorp
This table displays calculated financial ratios and metrics derived from John Marshall Bancorp's official financial filings.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
14,171,106.00 |
14,221,106.00 |
14,231,103.00 |
- |
14,275,442.00 |
14,278,336.00 |
14,218,979.00 |
14,175,540.00 |
14,213,556.00 |
14,112,223.00 |
14,112,134.00 |
| DEI Adjusted Shares Outstanding |
|
14,171,106.00 |
14,221,106.00 |
14,231,103.00 |
- |
14,275,442.00 |
14,278,336.00 |
14,218,979.00 |
14,175,540.00 |
14,213,556.00 |
14,112,223.00 |
14,112,134.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.30 |
0.27 |
0.30 |
- |
0.34 |
0.36 |
0.38 |
0.42 |
0.43 |
0.50 |
0.53 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-16.45% |
-0.46% |
429.97% |
5.27% |
16.24% |
22.14% |
18.01% |
13.96% |
15.00% |
21.67% |
11.09% |
| EBITDA Growth |
|
-31.45% |
-12.06% |
153.48% |
-9.93% |
13.21% |
25.86% |
30.39% |
23.98% |
25.15% |
38.13% |
34.72% |
| EBIT Growth |
|
-32.65% |
-12.42% |
148.54% |
-10.97% |
14.22% |
31.16% |
28.47% |
27.02% |
26.89% |
37.16% |
41.26% |
| NOPAT Growth |
|
-33.31% |
-13.03% |
151.86% |
6.13% |
14.41% |
30.68% |
27.60% |
23.84% |
26.84% |
37.55% |
39.54% |
| Net Income Growth |
|
-33.31% |
-13.03% |
141.78% |
6.13% |
14.41% |
30.68% |
27.60% |
23.84% |
26.84% |
37.55% |
39.54% |
| EPS Growth |
|
-31.82% |
-15.63% |
141.67% |
3.13% |
13.33% |
33.33% |
26.67% |
24.24% |
26.47% |
38.89% |
39.47% |
| Operating Cash Flow Growth |
|
-97.09% |
126.45% |
-31.36% |
1.08% |
3,876.57% |
-25.92% |
-14.05% |
25.03% |
22.33% |
-33.13% |
508.13% |
| Free Cash Flow Firm Growth |
|
63.79% |
87.87% |
74.69% |
79.00% |
108.45% |
121.47% |
44.83% |
5.81% |
-225.32% |
-271.83% |
11.36% |
| Invested Capital Growth |
|
37.00% |
13.26% |
8.23% |
6.09% |
-0.75% |
-0.75% |
5.14% |
5.84% |
4.58% |
6.02% |
5.14% |
| Revenue Q/Q Growth |
|
-7.83% |
0.59% |
9.00% |
4.17% |
1.78% |
5.69% |
5.31% |
0.60% |
2.71% |
11.81% |
-3.84% |
| EBITDA Q/Q Growth |
|
-20.09% |
-7.03% |
5.71% |
14.69% |
0.43% |
3.36% |
9.53% |
9.05% |
1.37% |
14.09% |
6.82% |
| EBIT Q/Q Growth |
|
-21.03% |
-7.30% |
6.44% |
14.26% |
1.31% |
6.45% |
4.25% |
12.97% |
1.21% |
15.06% |
7.38% |
| NOPAT Q/Q Growth |
|
-6.60% |
-7.11% |
8.45% |
12.80% |
0.69% |
6.09% |
5.90% |
9.47% |
3.13% |
15.05% |
7.44% |
| Net Income Q/Q Growth |
|
-6.60% |
-7.11% |
8.45% |
12.80% |
0.69% |
6.09% |
5.90% |
9.47% |
3.13% |
15.05% |
7.44% |
| EPS Q/Q Growth |
|
-6.25% |
-10.00% |
11.11% |
10.00% |
3.03% |
5.88% |
5.56% |
7.89% |
4.88% |
16.28% |
6.00% |
| Operating Cash Flow Q/Q Growth |
|
-96.78% |
5,711.43% |
-86.08% |
288.28% |
26.57% |
8.26% |
-83.85% |
464.83% |
23.84% |
-40.82% |
46.90% |
| Free Cash Flow Firm Q/Q Growth |
|
-29.85% |
58.95% |
42.63% |
31.34% |
152.26% |
4.29% |
-247.44% |
-17.22% |
30.47% |
-43.00% |
23.95% |
| Invested Capital Q/Q Growth |
|
8.96% |
0.24% |
-3.92% |
1.09% |
1.94% |
0.24% |
1.79% |
1.75% |
0.73% |
1.62% |
0.95% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
46.00% |
42.51% |
41.23% |
45.40% |
44.80% |
43.81% |
45.56% |
49.39% |
48.75% |
49.74% |
55.25% |
| EBIT Margin |
|
43.10% |
39.72% |
38.79% |
42.55% |
42.35% |
42.66% |
42.23% |
47.42% |
46.73% |
48.09% |
53.69% |
| Profit (Net Income) Margin |
|
33.47% |
30.90% |
30.75% |
33.30% |
32.94% |
33.07% |
33.25% |
36.18% |
36.33% |
37.38% |
41.76% |
| Tax Burden Percent |
|
77.65% |
77.80% |
79.28% |
78.26% |
77.78% |
77.52% |
78.74% |
76.31% |
77.75% |
77.74% |
77.78% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
22.35% |
22.20% |
20.72% |
21.74% |
22.22% |
22.48% |
21.26% |
23.69% |
22.25% |
22.26% |
22.22% |
| Return on Invested Capital (ROIC) |
|
3.99% |
3.37% |
5.19% |
5.58% |
5.44% |
5.73% |
6.07% |
6.73% |
6.90% |
7.39% |
8.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.99% |
3.37% |
5.19% |
5.58% |
5.44% |
5.73% |
6.07% |
6.73% |
6.90% |
7.39% |
8.37% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.11% |
1.34% |
1.79% |
1.87% |
2.04% |
2.14% |
1.95% |
2.12% |
2.14% |
2.27% |
2.52% |
| Return on Equity (ROE) |
|
5.10% |
4.71% |
6.98% |
7.45% |
7.48% |
7.86% |
8.02% |
8.85% |
9.04% |
9.66% |
10.89% |
| Cash Return on Invested Capital (CROIC) |
|
-30.17% |
-11.65% |
-2.50% |
-0.52% |
6.04% |
6.39% |
1.03% |
0.63% |
2.12% |
1.25% |
2.59% |
| Operating Return on Assets (OROA) |
|
0.65% |
0.59% |
0.89% |
1.01% |
1.04% |
1.09% |
1.11% |
1.30% |
1.31% |
1.40% |
1.58% |
| Return on Assets (ROA) |
|
0.50% |
0.46% |
0.71% |
0.79% |
0.81% |
0.85% |
0.88% |
0.99% |
1.02% |
1.09% |
1.23% |
| Return on Common Equity (ROCE) |
|
5.10% |
4.71% |
6.98% |
7.45% |
7.48% |
7.86% |
8.02% |
8.85% |
9.04% |
9.66% |
10.89% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.30% |
1.05% |
6.93% |
0.00% |
7.01% |
7.46% |
7.74% |
0.00% |
8.40% |
8.93% |
9.59% |
| Net Operating Profit after Tax (NOPAT) |
|
4.20 |
3.91 |
4.24 |
4.78 |
4.81 |
5.10 |
5.40 |
5.92 |
6.10 |
7.02 |
7.54 |
| NOPAT Margin |
|
33.47% |
30.90% |
30.75% |
33.30% |
32.94% |
33.07% |
33.25% |
36.18% |
36.33% |
37.38% |
41.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
44.24% |
44.51% |
40.99% |
37.59% |
39.87% |
38.23% |
39.54% |
33.08% |
37.95% |
36.75% |
32.59% |
| Operating Expenses to Revenue |
|
63.08% |
62.59% |
58.31% |
55.38% |
56.49% |
53.87% |
55.58% |
48.76% |
53.14% |
50.54% |
48.07% |
| Earnings before Interest and Taxes (EBIT) |
|
5.41 |
5.02 |
5.34 |
6.10 |
6.18 |
6.58 |
6.86 |
7.75 |
7.85 |
9.03 |
9.70 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.78 |
5.37 |
5.68 |
6.51 |
6.54 |
6.76 |
7.41 |
8.08 |
8.19 |
9.34 |
9.98 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.06 |
1.03 |
1.13 |
1.15 |
0.90 |
1.03 |
1.07 |
1.05 |
1.06 |
1.12 |
1.15 |
| Price to Tangible Book Value (P/TBV) |
|
1.06 |
1.03 |
1.13 |
1.15 |
0.90 |
1.03 |
1.07 |
1.05 |
1.06 |
1.12 |
1.15 |
| Price to Revenue (P/Rev) |
|
7.16 |
6.97 |
5.21 |
5.30 |
4.12 |
4.49 |
4.60 |
4.47 |
4.40 |
4.48 |
4.57 |
| Price to Earnings (P/E) |
|
81.31 |
97.69 |
16.27 |
16.51 |
12.85 |
13.78 |
13.88 |
13.20 |
12.67 |
12.50 |
12.03 |
| Dividend Yield |
|
1.25% |
1.46% |
1.28% |
1.25% |
1.54% |
1.62% |
1.51% |
1.51% |
1.92% |
0.83% |
1.23% |
| Earnings Yield |
|
1.23% |
1.02% |
6.15% |
6.06% |
7.78% |
7.26% |
7.20% |
7.58% |
7.89% |
8.00% |
8.31% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.59 |
0.48 |
0.55 |
0.74 |
0.42 |
0.67 |
0.58 |
0.67 |
0.62 |
0.64 |
0.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.69 |
4.64 |
3.38 |
4.52 |
2.52 |
3.86 |
3.24 |
3.69 |
3.33 |
3.34 |
2.99 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
23.22 |
20.71 |
7.38 |
10.32 |
5.79 |
8.82 |
7.21 |
8.03 |
7.10 |
6.89 |
5.89 |
| Enterprise Value to EBIT (EV/EBIT) |
|
28.21 |
25.58 |
7.84 |
11.01 |
6.16 |
9.28 |
7.62 |
8.44 |
7.44 |
7.22 |
6.10 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
64.54 |
64.99 |
10.54 |
14.07 |
7.88 |
11.88 |
9.76 |
10.88 |
9.60 |
9.31 |
7.88 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.22 |
9.01 |
10.32 |
13.96 |
5.81 |
10.50 |
9.25 |
10.23 |
8.96 |
10.51 |
7.53 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.90 |
10.47 |
57.10 |
108.74 |
29.81 |
52.84 |
23.12 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.43 |
0.43 |
0.33 |
0.33 |
0.32 |
0.32 |
0.31 |
0.30 |
0.30 |
0.30 |
0.29 |
| Long-Term Debt to Equity |
|
0.43 |
0.43 |
0.33 |
0.33 |
0.32 |
0.32 |
0.31 |
0.30 |
0.30 |
0.30 |
0.29 |
| Financial Leverage |
|
0.28 |
0.40 |
0.34 |
0.33 |
0.37 |
0.37 |
0.32 |
0.32 |
0.31 |
0.31 |
0.30 |
| Leverage Ratio |
|
10.11 |
10.20 |
9.86 |
9.40 |
9.28 |
9.28 |
9.15 |
8.92 |
8.88 |
8.85 |
8.87 |
| Compound Leverage Factor |
|
10.11 |
10.20 |
9.86 |
9.40 |
9.28 |
9.28 |
9.15 |
8.92 |
8.88 |
8.85 |
8.87 |
| Debt to Total Capital |
|
30.25% |
30.18% |
24.94% |
24.68% |
24.21% |
24.16% |
23.74% |
23.34% |
23.18% |
22.81% |
22.60% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
30.25% |
30.18% |
24.94% |
24.68% |
24.21% |
24.16% |
23.74% |
23.34% |
23.18% |
22.81% |
22.60% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
69.75% |
69.82% |
75.06% |
75.32% |
75.79% |
75.84% |
76.26% |
76.66% |
76.82% |
77.19% |
77.40% |
| Debt to EBITDA |
|
11.97 |
13.11 |
3.36 |
3.46 |
3.35 |
3.17 |
2.97 |
2.81 |
2.66 |
2.45 |
2.28 |
| Net Debt to EBITDA |
|
-6.03 |
-10.42 |
-4.01 |
-1.79 |
-3.66 |
-1.42 |
-3.04 |
-1.71 |
-2.28 |
-2.37 |
-3.10 |
| Long-Term Debt to EBITDA |
|
11.97 |
13.11 |
3.36 |
3.46 |
3.35 |
3.17 |
2.97 |
2.81 |
2.66 |
2.45 |
2.28 |
| Debt to NOPAT |
|
33.27 |
41.14 |
4.79 |
4.72 |
4.56 |
4.27 |
4.02 |
3.81 |
3.59 |
3.31 |
3.05 |
| Net Debt to NOPAT |
|
-16.77 |
-32.70 |
-5.73 |
-2.43 |
-4.98 |
-1.91 |
-4.12 |
-2.31 |
-3.08 |
-3.20 |
-4.14 |
| Long-Term Debt to NOPAT |
|
33.27 |
41.14 |
4.79 |
4.72 |
4.56 |
4.27 |
4.02 |
3.81 |
3.59 |
3.31 |
3.05 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-87 |
-36 |
-20 |
-14 |
7.32 |
7.63 |
-11 |
-13 |
-9.17 |
-13 |
-9.98 |
| Operating Cash Flow to CapEx |
|
233.33% |
20,340.00% |
1,335.85% |
2,181.75% |
2,367.01% |
4,650.62% |
3,687.88% |
38,188.89% |
851,300.00% |
83,966.67% |
18,051.22% |
| Free Cash Flow to Firm to Interest Expense |
|
-5.71 |
-2.42 |
-1.34 |
-1.01 |
0.55 |
0.59 |
-0.84 |
-1.00 |
-0.73 |
-1.06 |
-0.74 |
| Operating Cash Flow to Interest Expense |
|
0.01 |
0.69 |
0.09 |
0.39 |
0.53 |
0.58 |
0.09 |
0.52 |
0.68 |
0.41 |
0.55 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.01 |
0.69 |
0.09 |
0.38 |
0.50 |
0.57 |
0.09 |
0.52 |
0.68 |
0.41 |
0.54 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Fixed Asset Turnover |
|
25.76 |
27.14 |
43.06 |
41.03 |
40.59 |
43.03 |
46.59 |
47.58 |
48.47 |
52.42 |
57.48 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
336 |
337 |
324 |
327 |
334 |
335 |
341 |
347 |
349 |
355 |
358 |
| Invested Capital Turnover |
|
0.12 |
0.11 |
0.17 |
0.17 |
0.17 |
0.17 |
0.18 |
0.19 |
0.19 |
0.20 |
0.20 |
| Increase / (Decrease) in Invested Capital |
|
91 |
39 |
25 |
19 |
-2.51 |
-2.53 |
17 |
19 |
15 |
20 |
18 |
| Enterprise Value (EV) |
|
197 |
161 |
178 |
241 |
140 |
225 |
196 |
231 |
216 |
227 |
210 |
| Market Capitalization |
|
249 |
242 |
274 |
283 |
228 |
261 |
279 |
280 |
285 |
306 |
320 |
| Book Value per Share |
|
$16.55 |
$16.55 |
$17.08 |
$17.32 |
$17.72 |
$17.77 |
$18.26 |
$18.74 |
$18.87 |
$19.40 |
$19.64 |
| Tangible Book Value per Share |
|
$16.55 |
$16.55 |
$17.08 |
$17.32 |
$17.72 |
$17.77 |
$18.26 |
$18.74 |
$18.87 |
$19.40 |
$19.64 |
| Total Capital |
|
336 |
337 |
324 |
327 |
334 |
335 |
341 |
347 |
349 |
355 |
358 |
| Total Debt |
|
102 |
102 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
| Total Long-Term Debt |
|
102 |
102 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
| Net Debt |
|
-51 |
-81 |
-96 |
-42 |
-88 |
-36 |
-83 |
-49 |
-69 |
-78 |
-110 |
| Capital Expenditures (CapEx) |
|
0.08 |
0.05 |
0.11 |
0.25 |
0.29 |
0.16 |
0.03 |
0.02 |
0.00 |
0.01 |
0.04 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
102 |
102 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
81 |
| Total Depreciation and Amortization (D&A) |
|
0.36 |
0.35 |
0.34 |
0.41 |
0.36 |
0.18 |
0.54 |
0.32 |
0.34 |
0.31 |
0.28 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.30 |
$0.27 |
$0.30 |
$0.33 |
$0.34 |
$0.36 |
$0.38 |
$0.41 |
$0.43 |
$0.50 |
$0.53 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.22M |
14.23M |
14.24M |
14.28M |
14.28M |
14.22M |
14.18M |
14.21M |
14.11M |
14.11M |
14.11M |
| Adjusted Diluted Earnings per Share |
|
$0.30 |
$0.27 |
$0.30 |
$0.33 |
$0.34 |
$0.36 |
$0.38 |
$0.41 |
$0.43 |
$0.50 |
$0.53 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.22M |
14.23M |
14.24M |
14.28M |
14.28M |
14.22M |
14.18M |
14.21M |
14.11M |
14.11M |
14.11M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.22M |
14.23M |
14.24M |
14.28M |
14.28M |
14.22M |
14.18M |
14.21M |
14.11M |
14.11M |
14.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.20 |
3.91 |
4.24 |
4.78 |
4.81 |
5.10 |
5.40 |
5.92 |
6.10 |
7.02 |
7.80 |
| Normalized NOPAT Margin |
|
33.47% |
30.90% |
30.75% |
33.30% |
32.94% |
33.07% |
33.25% |
36.18% |
36.33% |
37.38% |
43.19% |
| Pre Tax Income Margin |
|
43.10% |
39.72% |
38.79% |
42.55% |
42.35% |
42.66% |
42.23% |
47.42% |
46.73% |
48.09% |
53.69% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.36 |
0.34 |
0.35 |
0.44 |
0.47 |
0.51 |
0.51 |
0.59 |
0.62 |
0.73 |
0.72 |
| NOPAT to Interest Expense |
|
0.28 |
0.27 |
0.28 |
0.34 |
0.36 |
0.40 |
0.40 |
0.45 |
0.49 |
0.57 |
0.56 |
| EBIT Less CapEx to Interest Expense |
|
0.35 |
0.34 |
0.34 |
0.42 |
0.45 |
0.50 |
0.51 |
0.59 |
0.62 |
0.73 |
0.71 |
| NOPAT Less CapEx to Interest Expense |
|
0.27 |
0.26 |
0.27 |
0.32 |
0.34 |
0.38 |
0.40 |
0.45 |
0.49 |
0.56 |
0.56 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
143.75% |
21.12% |
20.78% |
0.00% |
22.58% |
21.25% |
20.11% |
24.64% |
10.43% |
14.90% |
| Augmented Payout Ratio |
|
0.00% |
145.77% |
21.41% |
21.07% |
0.54% |
29.74% |
29.47% |
31.51% |
44.24% |
23.14% |
25.55% |
Key Financial Trends
John Marshall Bancorp’s second-quarter 2026 results show continued improvement in profitability and balance-sheet growth. Net income increased to $7.0 million from $5.1 million in the comparable quarter, while diluted EPS rose to $0.50 from $0.36. The company’s earnings have generally strengthened since the $10.1 million loss reported in Q3 2023, which was driven primarily by a large investment-related loss.
- Net interest income continues to expand. Q2 2026 net interest income rose to $17.3 million, up 16.1% from $14.9 million in Q2 2025 and 5.0% from Q1 2026. This is also well above the $13.2 million reported in Q3 2024.
- Profitability and EPS are trending higher. Net income increased 37.6% year over year to $7.0 million, and diluted EPS climbed to $0.50 from $0.36. EPS has improved from $0.30 in Q3 2024 and $0.27 in Q2 2024.
- Loan growth is supporting revenue. Gross loans and leases reached $2.015 billion at June 30, 2026, up 5.1% from $1.917 billion a year earlier and 2.1% from Q1 2026. Loan interest income also increased to $27.2 million from $25.2 million in Q2 2025.
- The allowance for credit losses remains broadly stable relative to the loan portfolio. The allowance was $20.2 million, or approximately 1.0% of gross loans, compared with about 1.0% a year earlier. Meanwhile, quarterly provision expense declined to $258,000 from $537,000 in Q2 2025.
- The balance sheet has expanded. Total assets increased to $2.40 billion from $2.27 billion in Q2 2025, while total common equity rose 16.3% to $273.8 million. Retained earnings increased to $187.5 million, supporting the company’s capital base.
- Deposit funding is growing. Non-interest-bearing deposits increased to $451.5 million and interest-bearing deposits rose to $1.54 billion. Combined deposits were approximately $2.0 billion at the end of Q2 2026, up about 4.2% from the prior-year quarter.
- Operating cash flow remained positive. John Marshall generated $5.0 million of cash from operating activities in Q2 2026. Although below the unusually strong $8.5 million recorded in Q1, operating cash flow has remained positive across the reported 2024-2026 quarters.
- Investment activity is producing more volatile cash flows. The company purchased $17.7 million of investment securities and received $18.9 million from sales and maturities in Q2. A large $41.4 million “other investing activities” outflow resulted in total investing cash flow of negative $40.2 million, making quarterly cash changes difficult to interpret without additional disclosure.
- Liquidity increased during the quarter, but the mix shifted. Cash and due from banks declined to $6.5 million from $9.1 million at Q1, while interest-bearing deposits at other banks rose to $152.5 million. Total cash and near-cash balances therefore remained significant, although investors should monitor the company’s liquidity composition.
- Non-interest expenses are rising. Q2 2026 non-interest expense increased 14.2% year over year to $9.5 million. Salaries and employee benefits rose 18.9% to $6.2 million, which could limit operating leverage if expense growth continues to outpace revenue.
Overall, the statements indicate a stronger earnings profile than John Marshall Bancorp displayed in 2023 and early 2024. Loan and deposit growth, improving net interest income, higher EPS and a growing equity base are constructive developments. However, investors should continue watching employee costs, the volatility of investment-related cash flows and future credit-loss provisions, particularly as the loan portfolio expands.
11/11/26 06:55 PM ETAI Generated. May Contain Errors.