John Marshall Bancorp, Inc. (JMSB)

John Marshall Bancorp Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	22.52	21.23	17.12	5.16	31.8	25.46
Depreciation & Amortization	1.52	1.52	1.68	1.72	1.92	2.23
Provision for Credit Losses	0.92	1.69	-0.37	-3.25	0.18	3.11
Stock-Based Compensation	0.55	0.53	0.56	0.6	0.57	0.56
Other Adjustments	-0.84	-1	-1.26	17.34	0.7	-0.83
Changes in Accrued Interest and Accounts Receivable	-0.17	0.11	0.11	-0.58	-0.59	0.37
Changes in Accounts Payable	-0.08	-0.27	-2.17	3.52	0.19	-0.03
Changes in Other Operating Activities	-1.08	-1.22	1.58	-6.52	-1.61	1.45
Operating Cash Flow	24.14	22.58	17.26	18	33.16	32.35
Operating Cash Flow Growth	0.40%	30.85%	-4.14%	-45.70%	2.48%	-
Net Change in Loans Held-for-Investment	-103.3	-103.22	-11.68	-70.35	-329.93	-104.04
Net Change in Securities and Investments	4.15	15.05	43.13	194.32	58.84	-198.67
Capital Expenditures	-0.21	-0.55	-0.48	-0.61	-0.16	-0.35
Sale of Property, Plant & Equipment	-0	0.05	-	0.08	-	0.04
Other Investing Activities	-	-	-	21.39	0.37	0.02
Investing Cash Flow	-98.94	-88.68	30.97	144.84	-270.87	-303
Net Change in Deposits	65.55	79.87	-14.19	-161.14	186.19	241.43
Net Change in Short-Term Interbank Borrowing and Repurchase Agreements	-8.25	-	-10	-15.5	25.5	-
Long-Term Debt Issued	-	-	56	54	24.58	-
Long-Term Debt Repaid	-	-	-54	-	-43	-4
Net Long-Term Debt Issued (Repaid)	-	-	2	54	-18.42	-4
Issuance of Common Stock	0.37	0.45	1.05	0.32	3.06	0.72
Repurchase of Common Stock	-4.43	-2.45	-0.07	-0.01	-0.01	-0.16
Net Common Stock Issued (Repurchased)	-4.07	-2	0.98	0.31	3.05	0.55
Common Dividends Paid	-5.55	-4.27	-3.56	-3.11	-2.8	-
Financing Cash Flow	55.94	73.6	-24.76	-125.43	193.52	237.99
Net Cash Flow	30.5	7.51	23.46	37.41	-44.2	-32.66
Free Cash Flow	23.93	22.03	16.78	17.39	33	32
Free Cash Flow Growth	8.60%	31.32%	-3.54%	-47.30%	3.12%	-
FCF Margin	37.80%	36.14%	31.25%	44.83%	45.87%	49.60%
Free Cash Flow Per Share	1.69	1.55	1.18	1.21	2.34	2.31
Levered Free Cash Flow	22.5	20.82	19.85	56.69	13.13	25.12
Unlevered Free Cash Flow	-0.03	-0.42	0.73	-2.47	-0.25	3.66

Updated May 8, 2026. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q