Liquidity management remains dynamic, evidenced by a significant fluctuation in cash and cash equivalents from a $182.6 million peak in 2024Q2 to $9.1 million in 2026Q1.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 |
|---|
| Cash from Operations | 24.14M | 22.58M | 17.26M | 18M | 33.16M | 32.35M | 24.43M | 18.48M | 14.3M | 13.66M | 11.66M | 10.39M | 9.42M | 8.91M | 8.36M |
| Operating CF Growth % | 7.39% | 30.85% | -4.14% | -45.7% | 2.48% | 32.45% | 32.22% | 29.16% | 4.74% | 17.1% | 12.2% | 10.34% | 5.77% | 6.57% | - |
| Net Income | 22.52M | 21.23M | 17.12M | 5.16M | 31.8M | 25.46M | 18.53M | 15.92M | 12.17M | 8.98M | 8.3M | 8.87M | 8.02M | 7.09M | 5.01M |
| Depreciation & Amortization | 1.52M | 1.52M | 1.68M | 1.72M | 1.92M | 2.23M | 2.61M | 2.73M | 1.28M | 797K | 761K | 775K | 710K | 650K | 522K |
| Deferred Taxes | 133K | -162K | -284K | 921K | 594K | -678K | -1.31M | 261K | -334K | 1.24M | -387K | -389K | -482K | -357K | 0 |
| Other Non-Cash Items | 745K | 848K | -1.35M | 13.19M | 277K | 3M | 5.75M | 1.05M | 1.31M | 1.43M | 3.85M | 1.78M | 1.34M | 1.07M | 2.82M |
| Working Capital Changes | -1.33M | -1.38M | -469K | -3.58M | -2.01M | 1.78M | -1.74M | -2.36M | -1.13M | 453K | -1.19M | -1.15M | -526K | -88K | -312K |
| Cash from Investing | -98.94M | -88.68M | 30.96M | 144.84M | -270.87M | -303M | -261.85M | -187.83M | -220.4M | -100.61M | -153.31M | -145.13M | -119.54M | -101.42M | -123.01M |
| Purchase of Investments | -43.7M | -32.32M | 0 | -360K | -208.49M | -243.09M | -70.54M | -60.3M | -19.03M | -33.46M | -40.8M | -39.49M | -23.18M | -23.22M | 0 |
| Sale/Maturity of Investments | 48.45M | 47.38M | 45.75M | 195.26M | 59.92M | 43.73M | 44.64M | 36.36M | 16.45M | 28.86M | 26.14M | 23.78M | 11.33M | 9.48M | 0 |
| Net Investment Activity | 4.74M | 15.06M | 45.75M | 194.9M | -148.57M | -199.36M | -25.9M | -23.95M | -2.59M | -4.6M | -14.66M | -15.71M | -11.85M | -13.74M | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -103.47M | -103.19M | -14.31M | -49.46M | -122.14M | -103.29M | -235.37M | -163.62M | -216.61M | -95.21M | -138.1M | -128.99M | -107.05M | -86.32M | -122.7M |
| Cash from Financing | 55.94M | 73.6M | -24.76M | -125.43M | 193.52M | 237.99M | 281.39M | 162.28M | 206.69M | 89.32M | 138.32M | 132.15M | 114.94M | 89.26M | 120.56M |
| Dividends Paid | -5.55M | -4.27M | -3.56M | -3.11M | -2.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -4.43M | -2.42M | -70K | -6K | -8K | -162K | -434K | -68K | -63K | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 0 | 446K | 0 | 0 | 3.06M | 716K | 2.41M | 1.51M | 328K | 444K | 851K | 342K | 153K | 30.91M | 0 |
| Net Stock Activity | -4.43M | -1.97M | -70K | -6K | 3.05M | 554K | 1.98M | 1.44M | 265K | 444K | 851K | 342K | 153K | 30.91M | 0 |
| Debt Issuance (Net) | 0 | 0 | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 |
| Other Financing | 65.92M | 79.84M | -23.13M | -176.32M | 186.18M | 241.43M | 319.42M | 167.34M | 246.43M | 59.87M | 104.47M | 112.81M | 101.94M | 57.35M | 120.56M |
| Net Change in Cash | -18.87M | 7.5M | 23.46M | 37.41M | -44.2M | -32.66M | 43.97M | -7.08M | 597K | 2.36M | -3.32M | -2.58M | 4.82M | -3.25M | 5.91M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 129.97M | 122.47M | 99M | 61.6M | 105.8M | 138.46M | 94.49M | 101.57M | 7.26M | 4.9M | 8.22M | 10.8M | 5.98M | 9.23M | 3.32M |
| Cash at End | 150.19M | 129.97M | 122.47M | 99M | 61.6M | 105.8M | 138.46M | 94.49M | 7.85M | 7.26M | 4.9M | 8.22M | 10.8M | 5.98M | 9.23M |
| Interest Paid | 52.06M | 52.88M | 61.17M | 46.68M | 13.14M | 8.2M | 15.79M | 20.46M | 13.94M | 8.02M | 6.14M | 5.24M | 4.37M | 3.94M | 0 |
| Income Taxes Paid | 2.73M | 5.73M | 1.32M | 4.11M | 6.58M | 6.83M | 5.4M | 2.75M | 2.33M | 6.03M | 4.1M | 4.77M | 4.54M | 3.81M | 0 |
| Free Cash Flow | 23.93M | 22.03M | 16.78M | 17.39M | 33M | 32M | 23.84M | 18.21M | 13.1M | 12.85M | 11.12M | 9.97M | 8.78M | 7.55M | 8.05M |
| FCF Growth % | 2.72% | 31.32% | -3.54% | -47.3% | 3.12% | 34.21% | 30.92% | 38.99% | 1.96% | 15.57% | 11.54% | 13.57% | 16.2% | -6.16% | - |
CRE Concentration Exposure
Based on reported financial figures, John Marshall Bancorp has consistently generated positive net income, peaking at $6.1 million in 2026Q1, which provides a stable foundation for capital retention and supports the bank's ability to fund organic loan growth without immediate reliance on external equity markets.
The bank's ability to maintain positive net income across all ten observed quarters suggests a resilient core earnings power despite the broader interest rate volatility. This consistent profitability allows for the internal accumulation of capital, which is essential for maintaining regulatory buffers given the bank's concentrated exposure to commercial real estate.
As indicated by the statement of cash flows, JMSB has maintained a consistent pattern of selling investment securities, with proceeds reaching $13.1 million in 2026Q1, suggesting a strategic effort to recycle capital from the investment portfolio to manage liquidity or fund higher-yielding loan originations.
The recurring nature of these security sales implies that the investment portfolio serves as a primary liquidity lever for the bank. Investors should monitor whether these sales are driven by a need to offset deposit outflows or if they represent a tactical reallocation of assets to optimize the net interest margin.
According to recent SEC filings, JMSB's capital return activity is characterized by intermittent dividend payments and modest share repurchases, with a notable $4.3 million dividend outflow in 2025Q2, indicating that management prioritizes capital flexibility over a fixed or predictable shareholder return policy.
The lack of a consistent dividend cadence suggests that capital allocation is highly responsive to the bank's immediate liquidity needs and regulatory capital requirements. This approach appears prudent given the inherent risks in the bank's CRE-heavy loan book, though it may limit appeal to income-focused investors.
Based on the provided data, the bank has transitioned from net reversals of loan loss provisions in early 2024 to a $624,000 provision expense by 2025Q4, signaling a shift toward a more conservative stance on credit risk as the economic outlook for commercial real estate darkens.
This reversal of provisioning trends suggests that management is proactively adjusting its balance sheet to account for potential asset quality deterioration. The shift warrants close observation, as further increases in provision expenses could exert downward pressure on net income and limit the bank's future capital generation capacity.
Quick answers to the most common questions about buying JMSB stock.
John Marshall Bancorp, Inc. (JMSB) generated $22.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
John Marshall Bancorp, Inc. (JMSB) generated $22.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
John Marshall Bancorp, Inc. (JMSB) spent $0.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, John Marshall Bancorp, Inc. (JMSB) returned $4.3M to shareholders via cash dividends and spent $2.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.