John Marshall Bancorp, Inc. (JMSB)

John Marshall Bancorp Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Interest Income	54.96	51.05	50.48	70.42	65.91
Net Interest Income Growth	15.07%	1.11%	-28.31%	6.85%	-
Non-Interest Income	1.69	2.17	22.31	2.4	1.7
Non-Interest Income Growth	5.51%	-90.28%	829.97%	41.20%	-
Revenues Before Loan Losses	56.65	53.22	72.79	72.82	67.61
Provision for Credit Losses	-	-	-	0.18	3.11
Revenue	56.65	53.22	72.79	72.65	64.5
Revenue Growth (YoY)	14.76%	-26.90%	0.21%	12.62%	-
Compensation Expenses	19.53	19.24	19.44	20.19	20.41
Selling, General & Admin	2.96	2.98	2.99	3.22	3.42
Other Non-Interest Expenses	9.65	9.59	8.39	8.47	8.43
Total Non-Interest Expense	32.13	31.81	30.82	31.87	32.26
Pretax Income	24.51	21.41	41.98	40.77	32.24
Provision for Income Taxes	4.92	4.76	2.82	8.26	6.8
Net Income	17.73	17.12	5.16	31.8	25.46
Net Income to Common	17.73	17.12	5.16	31.8	25.46
Net Income Growth	479.50%	231.93%	-83.78%	24.91%	-
Shares Outstanding (Basic)	14	14	14	14	14
Shares Outstanding (Diluted)	14	14	14	14	14
Shares Change (YoY)	0.87%	0.42%	0.45%	1.48%	-
EPS (Basic)	1.24	1.20	0.36	2.27	1.87
EPS (Diluted)	1.24	1.20	0.36	2.25	1.83
EPS Growth	463.64%	233.33%	-84.00%	22.95%	-
Free Cash Flow	23.29	16.78	17.39	33	32
Free Cash Flow Growth	38.85%	-3.54%	-47.30%	3.12%	-
Free Cash Flow Per Share	1.64	1.18	1.23	2.34	2.31
Dividends Per Share	0.250	0.250	0.220	-	-
Dividend Growth	-	13.64%	-	-	-
Profit Margin	31.29%	31.95%	6.78%	43.78%	39.47%
FCF Margin	41.12%	31.31%	22.87%	45.43%	49.61%
EBITDA	1.65	1.68	1.72	1.92	2.23
EBITDA Margin	2.91%	3.14%	2.26%	2.64%	3.46%
Effective Tax Rate	20.08%	21.85%	6.24%	20.26%	21.09%

Updated Jul 23, 2025. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q