John Marshall Bancorp, Inc.
Financial ServicesNASDAQ:JMSB · NASDAQ Capital Market
+$0.21 today
Vol 0.04M · Avg 0.04M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$116.6M of revenue converted into $22.5M of net income for the selected period. Gross margin is 54.0% and net margin is 19.3%, showing how much revenue survives after costs and taxes. EPS is $1.59, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $115.3M +2.6% | $112.4M +31.0% | $85.8M +0.1% | $85.8M +13.1% | $75.8M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $54.4M -7.4% | $58.7M +24.8% | $47.0M +240.3% | $13.8M +22.1% | $11.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $61.0M +13.5% | $53.7M +38.4% | $38.8M -46.1% | $71.9M +11.5% | $64.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 52.8% +5.1pp | 47.8% +2.6pp | 45.2% -38.7pp | 83.9% -1.2pp | 85.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $23.6M +10.1% | $21.4M -1.1% | $21.6M -0.7% | $21.8M -3.1% | $22.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $33.6M +5.5% | $31.8M +3.2% | $30.8M -3.3% | $31.9M -1.2% | $32.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.5M -9.8% | $1.7M -1.9% | $1.7M -10.5% | $1.9M -14.0% | $2.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $28.9M +22.7% | $23.6M +143.0% | $9.7M -76.9% | $42.0M +21.7% | $34.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 25.1% +4.1pp | 21.0% +9.7pp | 11.3% -37.7pp | 49.0% +3.5pp | 45.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $27.4M +25.2% | $21.9M +174.1% | $8.0M -80.1% | $40.1M +24.2% | $32.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 23.7% +4.3pp | 19.5% +10.2pp | 9.3% -37.4pp | 46.7% +4.2pp | 42.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $113.3M +3.2% | $109.7M +9.2% | $100.5M +19.9% | $83.8M +13.5% | $73.9M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $52.7M -10.8% | $59.1M +17.5% | $50.3M +268.5% | $13.6M +66.2% | $8.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $27.4M +25.2% | $21.9M +174.1% | $8.0M -80.1% | $40.1M +24.2% | $32.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 23.7% +4.3pp | 19.5% +10.2pp | 9.3% -37.4pp | 46.7% +4.2pp | 42.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $6.2M +29.3% | $4.8M +68.5% | $2.8M -65.8% | $8.3M +21.5% | $6.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | $21.2M +24.0% | $17.1M +231.9% | $5.2M -83.8% | $31.8M +24.9% | $25.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 18.4% +3.2pp | 15.2% +9.2pp | 6.0% -31.1pp | 37.1% +3.5pp | 33.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +25.0% | $1 +224.3% | $0 -83.7% | $2 +21.4% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +24.2% | $1 +233.3% | $0 -84.0% | $2 +23.0% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $14.2M -0.2% | $14.2M +1.0% | $14.1M +1.0% | $13.9M +2.6% | $13.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $14.2M -0.2% | $14.2M +0.5% | $14.1M +0.4% | $14.1M +1.5% | $13.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Plumas Bancorp
NASDAQ:PLBC
$394.47M
Colony Bankcorp, Inc.
NYSE:CBAN
$375.73M
Northeast Community Bancorp, Inc.
NASDAQ:NECB
$359.41M
Waterstone Financial, Inc.
NASDAQ:WSBF
$354.20M
The First Bancorp, Inc.
NASDAQ:FNLC
$346.73M
Citizens Financial Services, Inc.
NASDAQ:CZFS
$334.66M
Timberland Bancorp, Inc.
NASDAQ:TSBK
$334.02M
Isabella Bank Corporation
NASDAQ:ISBA
$308.33M
Middlefield Banc Corp.
MBCN
$273.63M
FinWise Bancorp
NASDAQ:FINW
$201.75M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does JMSB generate?
John Marshall Bancorp, Inc. (JMSB) reported $115.33M of revenue in fiscal 2025.
Is JMSB profitable?
John Marshall Bancorp, Inc. (JMSB) reported $21.23M of net income, with a net margin of 18.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.