株探米国株
エドガーで原本を確認する
0001710482false00017104822026-07-222026-07-22

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 22, 2026

John Marshall Bancorp, Inc.

(Exact name of registrant as specified in its charter)

-

Virginia

 

001-41315

 

81-5424879

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

1943 Isaac Newton Square East, Suite 100

Reston, Virginia 20190

(Address, including zip code, of principal executive offices)

Registrant’s telephone number, including area code: (703) 584-0840

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class registered

 

Trading symbol(s)

 

Name of each exchange on which registered

Common Stock, par value $0.01 per share

 

JMSB

 

The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Item 2.02 Results of Operations and Financial Condition.

On July 22, 2026, John Marshall Bancorp, Inc. (the “Company”) issued a press release announcing its results of operations and financial condition for the quarter ended June 30, 2026. A copy of the press release is included as Exhibit 99.1 to this report.

Item 9.01 Financial Statements and Exhibits.

Exhibits

 

Exhibit No.

  ​

Description

99.1

Press release dated July 22, 2026.

104

Cover Page Interactive Data File (embedded within the Inline XBRL document).

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

JOHN MARSHALL BANCORP, INC.

Date: July 22, 2026

 

 

By:

 

/s/ Kent D. Carstater

 

 

 

Kent D. Carstater

Senior Executive Vice President, Chief Financial Officer

EX-99.1 2 jmsb-20260722xex99d1.htm EX-99.1

Exhibit 99.1

Graphic

For Immediate Release

July 22, 2026

Strong Loan Growth and Sustained Net Interest Margin Expansion Drive

1.20% Return on Average Assets and 10.34% Return on Average Equity

Reston, VA – John Marshall Bancorp, Inc. (Nasdaq: JMSB) (the “Company”), parent company of John Marshall Bank (the “Bank”), reported net income of $7.0 million for the quarter ended June 30, 2026 compared to $5.1 million for the quarter ended June 30, 2025, an increase of $1.9 million or 37.5%.  Diluted earnings per common share were $0.50 for the quarter ended June 30, 2026 compared to $0.36 for the quarter ended June 30, 2025, an increase of 38.9%. Annualized return on average assets was 1.20% for the quarter ended June 30, 2026 compared to 0.91% for the quarter ended June 30, 2025. Annualized return on average equity was 10.34% for the quarter ended June 30, 2026 compared to 8.06% for the quarter ended June 30, 2025.

Selected Highlights

Earnings Growth Momentum – Net income of $7.0 million for the quarter ended June 30, 2026 represented a 15.0% increase over the $6.1 million net income reported for the quarter ended March 31, 2026 or an annualized quarter-over-quarter increase of 60.4%. The quarter ended June 30, 2026 represented the eighth consecutive quarter of net income growth and marked the highest level of net income since the fourth quarter of 2022.  Diluted earnings per common share were $0.50 for the quarter ended June 30, 2026 and represented a 16.3% increase over the $0.43 diluted earnings per common share reported for the quarter ended March 31, 2026 or an annualized quarter-over-quarter increase of 65.3%.
Significant Increase in Net Interest Income – For the three months ended June 30, 2026, the Company reported net interest income of $17.3 million, representing a $0.8 million or 20.0% annualized increase over the linked quarter and a $2.4 million or 16.1% increase over the prior-year quarter.
Sustained Net Interest Margin Expansion – Net interest margin grew by 12 basis points during the most recent quarter to 2.99% compared to 2.87% for the first quarter of 2026 and 2.69% for the second quarter of 2025. This represents the ninth consecutive quarterly net interest margin expansion.
Strong Loan Growth – The Company’s loan portfolio, net of unearned income, grew $41.2 million or 8.4% annualized during the second quarter of 2026. Loans, net of unearned income, increased $98.0 million or 5.1% from June 30, 2025 to June 30, 2026.  Total loans exceeded $2.0 billion for the first time in the Company’s history.
Focus on Core Deposit Growth – The Company remains focused on driving value through core deposit growth. For the twelve months ended June 30, 2026, total deposits increased $96.1 million or 5.1%.
Positive Operating Leverage – Total revenue (net interest income plus non-interest income) grew 21.7% for the quarter ended June 30, 2026 relative to the quarter ended June 30, 2025, while non-interest expense increased 14.2% over the same period. This positive trend in operating leverage improved the efficiency ratio from 53.9% for the three months ended June 30, 2025 to 50.5% for the three months ended June 30, 2026.
Strong Asset Quality – Overall credit quality of the loan portfolio remains exceptional. As of June 30, 2026, the Company did not have any non-accrual loans and had no other real estate owned assets. A commercial Small Business Administration (“SBA”) 7(a) loan designated as non-accrual during the first quarter of 2026 was paid in full by the SBA on June 2, 2026.
Growing Book Value per Share and Higher Dividends – Book value per share increased from $17.83 as of June 30, 2025 to $19.40 as of June 30, 2026, an 8.8% increase.  On July 21, 2026, the Company’s Board of Directors declared a quarterly cash dividend of $0.10 per share on the Company’s common stock.  The dividend is payable on August 26, 2026 to shareholders of record at the close of business on August 5, 2026.  

1


The quarterly cash dividend represents an 11.1% increase over the quarterly cash dividend of $0.09 declared on April 28, 2026.
Robust Capitalization – Each of the Bank’s regulatory capital ratios remained well in excess of the regulatory well-capitalized thresholds as of June 30, 2026.  

Chris Bergstrom, President and Chief Executive Officer, commented, “The Company achieved two significant growth milestones during the second quarter.  We exceeded $2.4 billion in total assets and surpassed $2.0 billion in gross loans.  John Marshall produced $41 million in loan growth during the second quarter and our pipeline for the third quarter looks strong.  Quarterly earnings of $7 million marked the eighth consecutive quarter of increased net income and resulted in earnings per share growth of 38.9% when compared to the second quarter of 2025.  Asset quality remains exemplary and the Bank is very well-capitalized.  As an expression of the soundness of our balance sheet and confidence in the outlook for our financial performance, the Board of Directors increased our quarterly cash dividend to $0.10 per common share.  On an annualized basis, the dividend represents a 33% increase versus a year ago.  We are pleased to have increased our return on assets to 1.20% and our return on equity to 10.34% and believe that we are well-positioned to grow the balance sheet, profits and shareholder value.”

   

Balance Sheet, Liquidity and Credit Quality

The Company carried balance sheet growth momentum into the second quarter of 2026 and exceeded $2.4 billion in total assets and $2.0 billion in total loans for the first time in the Company’s history.

Total assets were $2.40 billion at June 30, 2026, $2.35 billion at March 31, 2026, and $2.27 billion at June 30, 2025.  Total assets increased $50.1 million or 8.5% annualized since March 31, 2026 and $134.5 million or 5.9% from June 30, 2025.

Total loans, net of unearned income, increased $41.2 million or 8.4% annualized to $2.01 billion at June 30, 2026 compared to $1.97 billion at March 31, 2026 and increased $98.0 million or 5.1% from $1.92 billion at June 30, 2025.  The increase in loans over the preceding twelve months was primarily attributable to growth in construction & development loans and residential mortgage loans.  Refer to the Loan, Deposit and Borrowing Detail table for further information.

The carrying value of the Company’s fixed income securities portfolio was $213.7 million at June 30, 2026, $213.8 million at March 31, 2026, and $215.8 million at June 30, 2025.  During the most recent quarter, the Company purchased nine fixed income securities, designated as available-for-sale, with a total carrying amount of $17.8 million and a weighted average purchase yield of 4.39%. Fixed income securities which matured during the most recent quarter had an average yield of 1.32%. As of June 30, 2026, 95.4% of our bond portfolio carried the implied guarantee of the United States government or one of its agencies.  At June 30, 2026, 74.7% of the fixed income portfolio was invested in amortizing bonds, which provides the Company with a source of steady cash flow.  At June 30, 2026, the fixed income portfolio had an estimated weighted average life of 4.0 years.  The available-for-sale portfolio comprised approximately 61% of the fixed income securities portfolio and had a weighted average life of 3.5 years at June 30, 2026.  The held-to-maturity portfolio comprised approximately 39% of the fixed income securities portfolio and had a weighted average life of 4.9 years at June 30, 2026.

The Company did not have an allowance for credit losses on held-to-maturity securities as of June 30, 2026 or December 31, 2025.  As of June 30, 2026, 93.1% of our held-to-maturity portfolio carried the implied guarantee of the United States government or one of its agencies.

The Company’s balance sheet remains highly liquid.  The Company’s liquidity position, defined as the sum of cash, unencumbered securities and available secured borrowing capacity, totaled $827.2 million as of June 30, 2026 compared to $881.0 million as of March 31, 2026 and represented 34.4% and 37.5% of total assets, respectively. In addition to available secured borrowing capacity, the Bank had available federal funds lines of $70.0 million at June 30, 2026.

Total deposits increased $5.3 million or 1.1% annualized to $1.99 billion at June 30, 2026 compared to $1.99 billion at March 31, 2026, and increased $96.1 million or 5.1% from $1.90 billion at June 30, 2025.  During the preceding twelve months, total interest-bearing deposits increased $83.2 million or 5.7%, while total non-interest bearing deposits increased $12.9 million or 2.9% over the same period. Detail on the deposit activity can be seen in the Loan,

2


Deposit and Borrowing Detail table.  As of June 30, 2026, the Company had $703.8 million of deposits that were not insured or not collateralized compared to $691.5 million and $656.0 million at December 31, 2025 and June 30, 2025, respectively.

Federal Home Loan Bank (“FHLB”) advances remained unchanged at $56.0 million as of June 30, 2026 compared to March 31, 2026 and June 30, 2025.  As of June 30, 2026, the FHLB advances had a weighted average fixed interest rate of 3.85%.  In addition to outstanding FHLB advances, total borrowings as of June 30, 2026 included federal funds purchased and subordinated debt totaling $40.0 million and $24.9 million, respectively.

Shareholders’ equity increased $20.1 million or 7.9% to $273.8 million at June 30, 2026 compared to $253.7 million at June 30, 2025. Book value per share was $19.40 as of June 30, 2026 compared to $17.83 as of June 30, 2025, an increase of 8.8%. The year-over-year increase in shareholders’ equity and book value per share was primarily due to the Company’s earnings over the previous twelve months and a decrease in accumulated other comprehensive loss, resulting from an increase in the market value of our available-for-sale investment portfolio. These increases were partially offset by cash dividends paid and a reduction of additional paid-in capital due to the Company’s share repurchases during the period.

The Bank’s capital ratios remained well above regulatory thresholds for well-capitalized banks. As of June 30, 2026, the Bank’s total risk-based capital ratio was 16.7%, compared to 16.3% at both December 31, 2025 and June 30, 2025.

As of June 30, 2026, the Company did not have any non-accrual loans and had no other real estate owned. A commercial SBA 7(a) loan previously designated as non-accrual at March 31, 2026, was paid in full by the SBA on June 2, 2026. During the three months ended June 30, 2026, the Company charged-off three commercial SBA 7(a) loans in the total amount of $172 thousand. These charge-offs represented the unguaranteed portions of the loans and we expect the SBA to fully pay the guaranteed portions.

At June 30, 2026, the allowance for loan credit losses was $20.2 million or 1.00% of outstanding loans, net of unearned income, compared to $20.0 million or 1.01% of outstanding loans, net of unearned income, at March 31, 2026. The increase in the allowance for credit losses during the most recent quarter was predominantly driven by loan portfolio growth and the associated change in the portfolio mix. Asset quality remains strong. Management believes the current allowance for credit losses is appropriate given the composition and performance of the loan portfolio.

At June 30, 2026, the allowance for credit losses on unfunded loan commitments was $1.1 million compared to $1.2 million at March 31, 2026, due to a lower amount of available loan commitments.

The Company believes its owner occupied and non-owner occupied commercial real estate portfolios continue to be of sound credit quality.  The following table demonstrates their strong debt-service-coverage and loan-to-value ratios as of June 30, 2026.

3


Commercial Real Estate

Owner Occupied

Non-owner Occupied

Asset Class

Weighted Average Loan-to-Value(1)

Weighted Average Debt Service Coverage Ratio(2)

Number of Total Loans

Principal Balance(3)
(Dollars in thousands)

Weighted Average Loan-to-Value(1)

Weighted Average Debt Service Coverage Ratio(2)

Number of Total Loans

Principal Balance(3)
(Dollars in thousands)

Warehouse & Industrial

48.4

%

3.0

x

54

$

66,496

47.6

%

2.1

x

48

$

108,755

Office

56.8

%

3.7

x

129

82,716

45.4

%

1.7

x

61

110,553

Retail

60.8

%

3.3

x

45

91,989

49.2

%

1.8

x

144

452,159

Church

23.9

%

2.3

x

17

23,668

40.5

%

1.4

x

1

365

Hotel/Motel

- -

- -

- -

- -

50.1

%

1.5

x

12

81,777

Other(4)

35.4

%

3.7

x

38

66,538

44.8

%

2.2

x

7

14,214

Total

283

$

331,407

273

$

767,823

(1) Weighted average loan-to-value is calculated using the principal balance as of June 30, 2026 divided by the appraised value determined at origination.
(2) The debt service coverage ratio (“DSCR”) is calculated from the primary source of repayment for the loan. Owner occupied DSCRs are derived from cash flows from the owner occupant’s business, property and their guarantors, while non-owner occupied DSCRs are derived from the net operating income of the property.
(3) Principal balance excludes deferred fees or costs.
(4) Other asset class is primarily comprised of schools, daycares and country clubs.

The following charts provide geographic detail and stated maturity summaries for the Company’s non-owner occupied office portfolio as of June 30, 2026:

Non-owner occupied office: Geography

Geography

Commitment
(in thousands)

Percentage

Virginia

$75,593

65.3%

Maryland

25,850

22.4%

DC

14,187

12.3%

Total

$115,630

100.0%

Non-owner occupied office: Maturity

Maturity
Year

Commitment
(in thousands)

Percentage

2026

$2,690

2.3%

2027

6,498

5.7%

2028

16,913

14.6%

2029

26,115

22.6%

2030 and thereafter

63,414

54.8%

Total

$115,630

100.0%

Income Statement Review

Quarterly Results

The Company reported net income of $7.0 million for the second quarter of 2026, an increase of $1.9 million or 37.5% when compared to $5.1 million for the second quarter of 2025.  

For the three months ended June 30, 2026, net interest income increased $2.4 million or 16.1% to $17.3 million compared to $14.9 million for the three months ended June 30, 2025. During the same period, interest income grew $1.9 million or 6.8%, driven by higher interest income on loans, while interest expense declined by $0.5 million or 3.9%, predominantly due to lower interest expense on all interest-bearing deposit categories.

The annualized net interest margin for the second quarter of 2026 was 2.99% compared to 2.69% for the same period in 2025. The increase in net interest margin was primarily due to increases in average balances and yields of the loan portfolio coupled with lower rates on interest-bearing deposits.

The cost of interest-bearing liabilities was 3.13% for the second quarter of 2026 compared to 3.38% for the same quarter in the prior year driven by the 26 basis point decline in rates on interest-bearing deposits. Rates declined across

4


all deposit categories, most notably in time deposits, money market accounts, and savings accounts, which declined by 35 basis points, 28 basis points, and 18 basis points, respectively.  The yield on interest-earning assets was 5.13% for the second quarter of 2026 compared to 5.03% for the same period in 2025 primarily due to an 11 basis point increase in loan yield coupled with a 35 basis point increase in securities yield.  These increases were partially offset by a 75 basis point decrease in yield on interest-bearing deposits in other banks, as a result of three federal funds rate cuts totaling 75 basis points during the preceding twelve months.  Average loans increased by $110.5 million between the three months ended June 30, 2026 and the three months ended June 30, 2025, which was primarily attributable to origination volume in the construction & development and residential mortgage loan portfolios subsequent to June 30, 2025.

The Company recorded a $258 thousand provision for credit losses for the second quarter of 2026 compared to $537 thousand for the second quarter of 2025.  Provision for credit losses on funded loans totaled $384 thousand, while provision for credit losses on unfunded loan commitments was a recovery of $126 thousand during the three months ended June 30, 2026.  The provision for credit losses on funded loans during the most recent quarter reflected the growth of the Company’s loan portfolio, and the related change in the portfolio mix, in combination with the impact of the previously mentioned charge-offs. Recovery of the provision for credit losses on unfunded loan commitments was due to a lower amount of available loan commitments at June 30, 2026 as compared to March 31, 2026.

Non-interest income increased $936 thousand or 184.6% during the second quarter of 2026 compared to the second quarter of 2025, which was primarily attributable to a $835 thousand gain recognized on a sale of the Company’s interest in one of its equity investment units. Excluding this gain, non-interest income increased $101 thousand or 19.9% during the most recent quarter as compared to the prior year quarter, as a result of a $80 thousand increase in mark-to-market adjustments on investments related to the Company’s non-qualified deferred compensation plan, a $50 thousand increase in other fee income due to higher early termination fees on customers’ time deposits, and a $43 thousand increase in other income, as a result of receipt of a class action settlement claim from a health insurance carrier. These increases were partially offset by a $61 thousand decrease in gain on sale of SBA 7(a) loans.

Non-interest expense increased $1.2 million or 14.2% during the second quarter of 2026 compared to the second quarter of 2025 primarily resulting from an increase in salaries and employee benefits and higher marketing expense. Salaries and employee benefits increased $979 thousand, as a result of increases in incentive compensation, higher mark-to-market adjustments on the Company’s non-qualified deferred compensation plan and the impact of the annual salary merit increase. Incentive compensation accruals can fluctuate materially from quarter to quarter, based upon the Company’s financial performance and conditions measured against, among other evaluation criteria, our strategic plan and budget. At the end of each year, the ultimate determination of the incentive compensation is approved by the Board of Directors. Marketing expense increased $131 thousand mainly due to various public relations and advertising initiatives.

For the three months ended June 30, 2026, annualized non-interest expense to average assets was 1.63% compared to 1.49% for the three months ended June 30, 2025.  This increase was primarily due to the growth in non-interest expense outpacing the growth in average assets during the period.  For the three months ended June 30, 2026, the efficiency ratio declined to 50.5% compared to 53.9% for the three months ended June 30, 2025. The improvement in the efficiency ratio was due to a 21.7% growth in total revenue, which outpaced a 14.2% increase in non-interest expense over the period.

Return on average assets for the quarter ended June 30, 2026 was 1.20% and return on average equity was 10.34% compared to 0.91% and 8.06%, respectively, for the second quarter of 2025.

Year-to-Date Results

The Company reported net income of $13.1 million for the six months ended June 30, 2026, an increase of $3.2 million or 32.4% when compared to the same period in 2025.

Net interest income for the six months ended June 30, 2026 increased $4.8 million or 16.6% compared to the same period of 2025.  The annualized net interest margin for the six months ended June 30, 2026 was 2.93% as compared to 2.63% for the same period in the prior year. These increases were driven primarily by the increase in average balances and yields of the loan portfolio in combination with a decrease in rates of interest-bearing deposits.

5


The cost of interest-bearing liabilities was 3.14% for the six months ended June 30, 2026 compared to 3.43% for the six months ended June 30, 2025. The decrease in the cost of interest-bearing liabilities was primarily due to a 30 basis point decrease in the cost of interest-bearing deposits as a result of the repricing of the Company’s time deposits coupled with a decrease in rates offered on money market, NOW and savings deposit accounts since the second quarter of 2025.  The yield on interest-earning assets was 5.10% for the six months ended June 30, 2026 compared to 5.01% for the same period in 2025. The increase in yield on interest-earning assets was primarily due to a nine basis point and a 32 basis point increase in yields on the Company’s loans and securities, respectively, as assets repriced at higher prevailing interest rates subsequent to the second quarter of 2025.  Average loans increased $108.2 million between the six months ended June 30, 2026 and 2025, which was primarily attributable to origination volume in the construction & development, and residential mortgage loan portfolios subsequent to June 30, 2025.

The Company recorded a $281 thousand provision for credit losses for the six months ended June 30, 2026 compared to a $707 thousand provision for credit losses for the six months ended June 30, 2025. The provision for credit losses during the six months ended June 30, 2026 was primarily a result of changes in the composition and volume of the loan portfolio in combination with the impact of the previously mentioned charge-offs recorded during the most recent quarter. All other model assumptions, including economic forecasts used in the quantitative portion of the model, stayed relatively stable during the period.

Non-interest income increased $716 thousand or 70.8% during the six months ended June 30, 2026 compared to the same period of 2025.  The increase was primarily driven by previously mentioned $835 thousand gain on sale of the Company’s investment unit in combination with a $51 thousand increase in other income driven by the receipt of a class action settlement claim from a health insurance carrier and a $43 thousand increase in mark-to-market adjustments on investments related to the Company’s non-qualified deferred compensation plan. These increases were partially offset by a $153 thousand decrease in bankers insurance commission coupled with a $91 thousand decline in gain on sale of SBA 7(a) loans.

Non-interest expense increased $1.9 million or 11.2% during the six months ended June 30, 2026 compared to the same period in 2025 predominantly due to a $1.5 million or 14.6% increase in salaries and employee benefits, as discussed above in the quarterly results.  Other expenses increased $301 thousand or 6.2% for the six months ended June 30, 2026 compared to the six months ended June 30, 2025.  Increases were primarily in state franchise tax and FDIC insurance, due to higher assessment bases, and an increase in marketing expense. Furniture and equipment expenses increased $63 thousand or 10.0% for the six months ended June 30, 2026 compared to the same period in 2025. The increase was due to investment and maintenance in technology.

For the six months ended June 30, 2026, annualized non-interest expense to average assets was 1.59% compared to 1.49% for the six months ended June 30, 2025.

For the six months ended June 30, 2026, the efficiency ratio was 51.8% compared to 55.1% for the six months ended June 30, 2025. The improvement in the efficiency ratio was due to an 18.4% growth in total revenue, which outpaced an 11.2% increase in non-interest expense over the period.

Return on average assets for the six months ended June 30, 2026 was 1.13% and return on average equity was 9.77% compared to 0.89% and 7.91%, respectively, for the six months ended June 30, 2025.

6


About John Marshall Bancorp, Inc.

John Marshall Bancorp, Inc. is the bank holding company for John Marshall Bank. The Bank is headquartered in Reston, Virginia with eight full-service branches located in Alexandria, Arlington, Loudoun, Prince William, Reston, and Tysons, Virginia, as well as Rockville, Maryland, and Washington, D.C. The Bank is dedicated to providing exceptional value, personalized service and convenience to local businesses and consumers in the Washington, D.C. Metropolitan area. The Bank offers a comprehensive line of sophisticated banking products and services along with experienced staff to help achieve customers’ financial goals. Dedicated relationship managers serve as direct points-of-contact, providing subject matter expertise in a variety of niche industries including commercial real estate, trade contractors, government contractors, health services, nonprofits, private and charter schools, professional services, property management, community associations, and title and escrow services. Learn more at  www.johnmarshallbank.com.

Cautionary Note Regarding Forward-Looking Statements

In addition to historical information, this press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are based on certain assumptions and describe future plans, strategies and expectations of the Company. These forward-looking statements are generally identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” “will,” “should,” “may,” “view,” “opportunity,” “potential,” or similar expressions or expressions of confidence. Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations of the Company and the Bank include, but are not limited to, the following: the concentration of our business in the Washington, D.C. metropolitan area and the effect of changes in the economic, political and environmental conditions on this market, including shutdowns and potential reductions in spending by the United States government, and related reductions in the federal workforce; adequacy of our allowance for loan credit losses, allowance for unfunded commitments credit losses, and allowance for credit losses associated with our held-to-maturity and available-for-sale securities portfolios; deterioration of our asset quality; future performance of our loan portfolio with respect to recently originated loans; the level of prepayments on loans and mortgage-backed securities; liquidity, interest rate and operational risks associated with our business; changes in our financial condition or results of operations that reduce capital; our ability to maintain existing deposit relationships or attract new deposit relationships; changes in consumer spending, borrowing and savings habits; inflation and changes in interest rates that may reduce our margins or reduce the fair value of financial instruments; changes in the monetary and fiscal policies of the United States government, including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System; additional risks related to new lines of business, products, product enhancements or services; increased competition with other financial institutions and fintech companies; adverse changes in the securities markets; changes in the financial condition or future prospects of issuers of securities that we own; our ability to maintain an effective risk management framework; changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory structure and in regulatory fees and capital requirements; compliance with legislative or regulatory requirements; results of examination of us by our regulators, including the possibility that our regulators may require us to increase our allowance for credit losses or to write-down assets or take similar actions; potential claims, damages, and fines related to litigation or government actions; the effectiveness of our internal controls over financial reporting and our ability to remediate any future material weakness in our internal controls over financial reporting; geopolitical conditions, including trade restrictions and tariffs, and acts or threats of terrorism and/or military conflicts, or actions taken by the U.S. or other governments in response to trade restrictions and tariffs, and acts or threats of terrorism and/or military conflicts, negatively impacting business and economic conditions in the U.S. and abroad; the effects of weather-related or natural disasters, which may negatively affect our operations and/or our loan portfolio and increase our cost of conducting business; public health events (such as the COVID-19 pandemic) and governmental and societal responses thereto; technological risks and developments, and cyber threats, attacks, or events; changes in accounting policies and practices; our ability to successfully capitalize on growth opportunities; our ability to retain key employees; deteriorating economic conditions, either nationally or in our market area, including higher unemployment and lower real estate values; implications of our status as a smaller reporting company and as an emerging growth company; and other factors discussed in the Company’s reports (such as our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K) filed with the Securities and Exchange Commission.  These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. The Company does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions which may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events. Annualized, pro forma, projected and estimated numbers are used for illustrative purposes only, are not forecasts and may not reflect actual results.

# # #

7


John Marshall Bancorp, Inc.

Financial Highlights (Unaudited)

(Dollar amounts in thousands, except per share data)

At or For the Three Months Ended

At or For the Six Months Ended

June 30

June 30

  ​

2026

  ​ ​ ​

2025

  ​ ​ ​

2026

  ​ ​ ​

2025

Selected Balance Sheet Data

Cash and cash equivalents

$

159,026

$

116,926

$

159,026

$

116,926

Total investment securities

224,486

226,495

224,486

226,495

Loans, net of unearned income

2,014,939

1,916,915

2,014,939

1,916,915

Allowance for loan credit losses

20,196

19,298

20,196

19,298

Total assets

2,402,421

2,267,953

2,402,421

2,267,953

Non-interest bearing demand deposits

451,543

438,628

451,543

438,628

Interest-bearing deposits

1,541,442

1,458,265

1,541,442

1,458,265

Total deposits

1,992,985

1,896,893

1,992,985

1,896,893

Federal funds purchased

40,000

16,500

40,000

16,500

Federal Home Loan Bank advances

56,000

56,000

56,000

56,000

Shareholders' equity

273,784

253,732

273,784

253,732

Summary Results of Operations

Interest income

$

29,749

$

27,843

$

58,832

$

55,147

Interest expense

12,415

12,917

24,989

26,124

Net interest income

17,334

14,926

33,843

29,023

Provision for credit losses

258

537

281

707

Net interest income after provision for credit losses

17,076

14,389

33,562

28,316

Non-interest income

1,443

507

1,728

1,012

Non-interest expense

9,490

8,313

18,413

16,561

Income before income taxes

9,029

6,583

16,877

12,767

Net income

7,019

5,103

13,121

9,913

Per Share Data and Shares Outstanding

Earnings per common share - basic

$

0.50

$

0.36

$

0.93

$

0.69

Earnings per common share - diluted

$

0.50

$

0.36

$

0.93

$

0.69

Book value per share

$

19.40

$

17.83

$

19.40

$

17.83

Weighted average common shares (basic)

14,044,290

14,221,597

14,074,329

14,222,311

Weighted average common shares (diluted)

14,044,290

14,223,418

14,074,329

14,231,142

Common shares outstanding at end of period

14,112,223

14,231,389

14,112,223

14,231,389

Performance Ratios

Return on average assets (annualized)

1.20

%

0.91

%

1.13

%

0.89

%

Return on average equity (annualized)

10.34

%

8.06

%

9.77

%

7.91

%

Net interest margin (annualized)

2.99

%

2.69

%

2.93

%

2.63

%

Non-interest income as a percentage of average assets (annualized)

0.25

%

0.09

%

0.15

%

0.09

%

Non-interest expense to average assets (annualized)

1.63

%

1.49

%

1.59

%

1.49

%

Efficiency ratio

50.5

%

53.9

%

51.8

%

55.1

%

Asset Quality

Non-performing assets to total assets

0.01

%

- -

%

0.01

%

- -

%

Non-performing loans to total loans

0.01

%

- -

%

0.01

%

- -

%

Allowance for loan credit losses to non-performing assets

75.6

x

N/M

75.6

x

N/M

Allowance for loan credit losses to total loans

1.00

%

1.01

%

1.00

%

1.01

%

Net charge-offs to average loans (annualized)

0.03

%

- -

%

0.01

%

- -

%

Loans 30-89 days past due and accruing interest

$

- -

$

- -

$

- -

$

- -

90 days past due and still accruing interest

267

- -

267

- -

Non-accrual loans

- -

- -

- -

- -

Other real estate owned

- -

- -

- -

- -

Non-performing assets (1)

267

- -

267

- -

Capital Ratios (Bank Level)

Equity / assets

12.3

%

12.2

%

12.3

%

12.2

%

Total risk-based capital ratio

16.7

%

16.3

%

16.7

%

16.3

%

Tier 1 risk-based capital ratio

15.6

%

15.3

%

15.6

%

15.3

%

Common equity tier 1 ratio

15.6

%

15.3

%

15.6

%

15.3

%

Leverage ratio

12.9

%

12.8

%

12.9

%

12.8

%

Other Information

Number of full time equivalent employees

140

141

140

141

# Full service branch offices

8

8

8

8

(1) Non-performing assets consist of non-accrual loans, loans 90 days or more past due and still accruing interest and other real estate owned.

8


John Marshall Bancorp, Inc.

Consolidated Balance Sheets

(Dollar amounts in thousands, except per share data)

% Change

June 30

December 31,

June 30

Last Six

Year Over

  ​

2026

  ​

2025

2025

  ​

Months

Year

Assets

(Unaudited)

*

(Unaudited)

  ​ ​ ​

  ​ ​ ​

Cash and due from banks

$

6,483

$

6,492

$

9,415

(0.1)

%

(31.1)

%

Interest-bearing deposits in banks

152,543

123,482

107,511

23.5

%

41.9

%

Securities available-for-sale, at fair value

126,873

123,852

125,498

2.4

%

1.1

%

Securities held-to-maturity at amortized cost, fair value of $75,734, $77,575, and $77,448 at 6/30/2026, 12/31/2025, and 6/30/2025, respectively

86,792

88,421

90,264

(1.8)

%

(3.8)

%

Restricted securities, at cost

7,721

7,644

7,637

1.0

%

1.1

%

Equity securities, at fair value

3,100

2,843

3,096

9.0

%

0.1

%

Loans, net of unearned income

2,014,939

1,975,360

1,916,915

2.0

%

5.1

%

Allowance for loan credit losses

(20,196)

(19,805)

(19,298)

2.0

%

4.7

%

Net loans

1,994,743

1,955,555

1,897,617

2.0

%

5.1

%

Bank premises and equipment, net

1,082

1,315

1,519

(17.7)

%

(28.8)

%

Accrued interest receivable

6,001

5,890

5,844

1.9

%

2.7

%

Right of use assets

4,024

4,551

4,449

(11.6)

%

(9.6)

%

Other assets

13,059

12,505

15,103

4.4

%

(13.5)

%

Total assets

$

2,402,421

$

2,332,550

$

2,267,953

3.0

%

5.9

%

Liabilities and Shareholders' Equity

Liabilities

Deposits:

Non-interest bearing demand deposits

$

451,543

$

432,733

$

438,628

4.3

%

2.9

%

Interest-bearing demand deposits

698,048

745,323

681,230

(6.3)

%

2.5

%

Savings deposits

31,758

34,683

42,966

(8.4)

%

(26.1)

%

Time deposits

811,636

759,546

734,069

6.9

%

10.6

%

Total deposits

1,992,985

1,972,285

1,896,893

1.0

%

5.1

%

Federal funds purchased

40,000

- -

16,500

N/M

N/M

Federal Home Loan Bank advances

56,000

56,000

56,000

- -

%

- -

%

Subordinated debt, net

24,916

24,875

24,833

0.2

%

0.3

%

Accrued interest payable

2,055

2,124

2,280

(3.2)

%

(9.9)

%

Lease liabilities

4,265

4,819

4,800

(11.5)

%

(11.1)

%

Other liabilities

8,416

6,809

12,915

23.6

%

(34.8)

%

Total liabilities

2,128,637

2,066,912

2,014,221

3.0

%

5.7

%

Shareholders' Equity

Preferred stock, par value $0.01 per share; authorized 1,000,000 shares; none issued

- -

- -

- -

N/M

N/M

Common stock, nonvoting, par value $0.01 per share; authorized 1,000,000 shares; none issued

- -

- -

- -

N/M

N/M

Common stock, voting, par value $0.01 per share; authorized 30,000,000 shares; issued and outstanding, 14,112,223 at 6/30/2026 including 67,821 unvested shares, 14,214,603 at 12/31/2025 including 68,547 unvested shares, and 14,231,389 at 6/30/2025 including 50,033 unvested shares

140

141

142

(0.7)

%

(1.4)

%

Additional paid-in capital

93,918

95,699

96,485

(1.9)

%

(2.7)

%

Retained earnings

187,485

176,913

165,594

6.0

%

13.2

%

Accumulated other comprehensive loss

(7,759)

(7,115)

(8,489)

9.1

%

(8.6)

%

Total shareholders' equity

273,784

265,638

253,732

3.1

%

7.9

%

Total liabilities and shareholders' equity

$

2,402,421

$

2,332,550

$

2,267,953

3.0

%

5.9

%

* Derived from audited consolidated financial statements.

9


John Marshall Bancorp, Inc.

Consolidated Statements of Income

(Dollar amounts in thousands, except per share data)

Three Months Ended

Six Months Ended

June 30,

June 30,

  ​

2026

  ​

2025

  ​

% Change

2026

  ​

2025

  ​

% Change

(Unaudited)

(Unaudited)

  ​ ​ ​

(Unaudited)

(Unaudited)

  ​ ​ ​

Interest and Dividend Income

Interest and fees on loans

$

27,224

$

25,220

7.9

%

$

53,811

$

50,027

7.6

%

Interest on investment securities, taxable

1,268

1,071

18.4

%

2,434

2,102

15.8

%

Interest on investment securities, tax-exempt

9

9

- -

%

18

18

- -

%

Dividends

119

121

(1.7)

%

234

244

(4.1)

%

Interest on deposits in other banks

1,129

1,422

(20.6)

%

2,335

2,756

(15.3)

%

Total interest and dividend income

29,749

27,843

6.8

%

58,832

55,147

6.7

%

Interest Expense

Deposits

11,517

12,001

(4.0)

%

23,190

24,300

(4.6)

%

Federal funds purchased

4

2

100.0

%

4

2

100.0

%

Federal Home Loan Bank advances

545

565

(3.5)

%

1,097

1,124

(2.4)

%

Subordinated debt

349

349

- -

%

698

698

- -

%

Total interest expense

12,415

12,917

(3.9)

%

24,989

26,124

(4.3)

%

Net interest income

17,334

14,926

16.1

%

33,843

29,023

16.6

%

Provision for Credit Losses

258

537

(52.0)

%

281

707

(60.3)

%

Net interest income after provision for credit losses

17,076

14,389

18.7

%

33,562

28,316

18.5

%

Non-interest Income

Service charges on deposit accounts

86

86

- -

%

171

168

1.8

%

Other service charges and fees

184

141

30.5

%

322

294

9.5

%

Gain on sale of other assets

835

- -

N/M

835

- -

N/M

Insurance commissions

29

33

(12.1)

%

93

246

(62.2)

%

Gain on sale of government guaranteed loans

- -

61

(100.0)

%

6

97

(93.8)

%

Non-qualified deferred compensation plan asset gains, net

262

182

44.0

%

249

206

20.9

%

Other income

47

4

N/M

52

1

N/M

Total non-interest income

1,443

507

184.6

%

1,728

1,012

70.8

%

Non-interest Expenses

Salaries and employee benefits

6,157

5,178

18.9

%

11,777

10,277

14.6

%

Occupancy expense of premises

396

407

(2.7)

%

802

814

(1.5)

%

Furniture and equipment expenses

347

315

10.2

%

693

630

10.0

%

Other expenses

2,590

2,413

7.3

%

5,141

4,840

6.2

%

Total non-interest expenses

9,490

8,313

14.2

%

18,413

16,561

11.2

%

Income before income taxes

9,029

6,583

37.2

%

16,877

12,767

32.2

%

Income Tax Expense

2,010

1,480

35.8

%

3,756

2,854

31.6

%

Net income

$

7,019

$

5,103

37.5

%

$

13,121

$

9,913

32.4

%

Earnings Per Share

Basic

$

0.50

$

0.36

38.9

%

$

0.93

$

0.69

34.8

%

Diluted

$

0.50

$

0.36

38.9

%

$

0.93

$

0.69

34.8

%

10


John Marshall Bancorp, Inc.

Historical Trends - Quarterly Financial Data (Unaudited)

(Dollar amounts in thousands, except per share data)

2026

2025

  ​

June 30

March 31

December 31

September 30

June 30

March 31

Profitability for the Quarter:

Interest income

$

29,749

$

29,082

$

29,164

$

28,945

$

27,843

$

27,305

Interest expense

12,415

12,573

13,224

13,345

12,917

13,208

Net interest income

17,334

16,509

15,940

15,600

14,926

14,097

Provision for credit losses

258

23

624

356

537

170

Non-interest income

1,443

284

409

653

507

505

Non-interest expenses

9,490

8,923

7,971

9,034

8,313

8,248

Income before income taxes

9,029

7,848

7,754

6,863

6,583

6,184

Income tax expense

2,010

1,746

1,838

1,459

1,480

1,374

Net income

$

7,019

$

6,101

$

5,916

$

5,404

$

5,103

$

4,810

Financial Performance:

Return on average assets (annualized)

1.20

%

1.06

%

1.01

%

0.94

%

0.91

%

0.87

%

Return on average equity (annualized)

10.34

%

9.19

%

8.89

%

8.31

%

8.06

%

7.76

%

Net interest margin (annualized)

2.99

%

2.87

%

2.73

%

2.72

%

2.69

%

2.58

%

Non-interest income as a percentage of average assets (annualized)

0.25

%

0.05

%

0.07

%

0.11

%

0.09

%

0.09

%

Non-interest expense to average assets (annualized)

1.63

%

1.54

%

1.36

%

1.57

%

1.49

%

1.50

%

Efficiency ratio

50.5

%

53.1

%

48.8

%

55.6

%

53.9

%

56.5

%

Per Share Data:

Earnings per common share - basic

$

0.50

$

0.43

$

0.42

$

0.38

$

0.36

$

0.34

Earnings per common share - diluted

$

0.50

$

0.43

$

0.42

$

0.38

$

0.36

$

0.34

Book value per share

$

19.40

$

19.00

$

18.69

$

18.27

$

17.83

$

17.72

Dividends declared per share

$

0.09

$

0.09

$

- -

$

- -

$

0.30

$

- -

Weighted average common shares (basic)

14,044,290

14,125,649

14,142,249

14,172,953

14,221,597

14,223,046

Weighted average common shares (diluted)

14,044,290

14,125,649

14,142,249

14,172,953

14,223,418

14,241,114

Common shares outstanding at end of period

14,112,223

14,112,259

14,214,603

14,216,781

14,231,389

14,275,885

Non-interest Income:

Service charges on deposit accounts

$

86

$

85

$

81

$

87

$

86

$

82

Other service charges and fees

184

138

142

135

141

153

Gain on sale of other assets

835

- -

- -

- -

- -

- -

Insurance commissions

29

64

24

58

33

213

Gain on sale of government guaranteed loans

- -

6

119

106

61

36

Non-qualified deferred compensation plan asset gains (losses), net

262

(13)

38

158

182

24

Other income (loss)

47

4

5

109

4

(3)

Total non-interest income

$

1,443

$

284

$

409

$

653

$

507

$

505

Non-interest Expenses:

Salaries and employee benefits

$

6,157

$

5,621

$

4,758

$

5,693

$

5,178

$

5,099

Occupancy expense of premises

396

406

326

405

407

407

Furniture and equipment expenses

347

346

326

329

315

316

Other expenses

2,590

2,550

2,561

2,607

2,413

2,426

Total non-interest expenses

$

9,490

$

8,923

$

7,971

$

9,034

$

8,313

$

8,248

Balance Sheets at Quarter End:

Total loans, net of unearned income

$

2,014,939

$

1,973,743

$

1,975,360

$

1,938,108

$

1,916,915

$

1,870,472

Allowance for loan credit losses

(20,196)

(19,983)

(19,805)

(19,714)

(19,298)

(18,826)

Investment securities

224,486

224,367

222,760

216,119

226,495

226,163

Interest-earning assets

2,391,968

2,339,171

2,321,602

2,309,005

2,250,921

2,255,154

Total assets

2,402,421

2,352,350

2,332,550

2,324,544

2,267,953

2,272,432

Total deposits

1,992,985

1,987,728

1,972,285

1,968,828

1,896,893

1,922,175

Total interest-bearing liabilities

1,662,358

1,610,427

1,620,427

1,602,757

1,555,598

1,565,165

Total shareholders' equity

273,784

268,147

265,638

259,692

253,732

252,958

Quarterly Average Balance Sheets:

Total loans, net of unearned income

$

1,978,806

$

1,974,165

$

1,946,386

$

1,912,275

$

1,868,290

$

1,868,303

Investment securities

227,693

225,904

220,324

221,802

229,171

231,479

Interest-earning assets

2,327,773

2,331,813

2,319,551

2,275,386

2,224,806

2,220,730

Total assets

2,339,582

2,343,457

2,331,563

2,289,352

2,238,955

2,233,761

Total deposits

1,968,881

1,977,321

1,970,486

1,934,456

1,883,425

1,884,969

Total interest-bearing liabilities

1,589,802

1,618,347

1,601,506

1,571,390

1,530,811

1,540,974

Total shareholders' equity

272,346

269,327

264,175

257,993

254,071

251,559

Financial Measures:

Average equity to average assets

11.6

%

11.5

%

11.3

%

11.3

%

11.3

%

11.3

%

Investment securities to earning assets

9.4

%

9.6

%

9.6

%

9.4

%

10.1

%

10.0

%

Loans to earning assets

84.2

%

84.4

%

85.1

%

83.9

%

85.2

%

82.9

%

Loans to assets

83.9

%

83.9

%

84.7

%

83.4

%

84.5

%

82.3

%

Loans to deposits

101.1

%

99.3

%

100.2

%

98.4

%

101.1

%

97.3

%

Capital Ratios (Bank Level):

Equity / assets

12.3

%

12.2

%

12.2

%

12.1

%

12.2

%

11.9

%

Total risk-based capital ratio

16.7

%

16.5

%

16.3

%

16.6

%

16.3

%

16.5

%

Tier 1 risk-based capital ratio

15.6

%

15.4

%

15.2

%

15.5

%

15.3

%

15.4

%

Common equity tier 1 ratio

15.6

%

15.4

%

15.2

%

15.5

%

15.3

%

15.4

%

Leverage ratio

12.9

%

12.6

%

12.5

%

12.7

%

12.8

%

12.6

%

11


John Marshall Bancorp, Inc.

Loan, Deposit and Borrowing Detail (Unaudited)

(Dollar amounts in thousands)

2026

2025

June 30

March 31

December 31

September 30

June 30

March 31

Loans

$ Amount

% of Total

$ Amount

% of Total

$ Amount

% of Total

$ Amount

% of Total

$ Amount

% of Total

$ Amount

% of Total

Commercial business loans

$

51,062

2.5

%

$

48,905

2.5

%

$

49,729

2.5

%

$

46,486

2.4

%

$

43,158

2.3

%

$

46,479

2.5

%

Commercial PPP loans

- -

- -

%

- -

- -

%

124

0.0

%

124

0.0

%

124

0.0

%

124

0.0

%

Commercial owner-occupied real estate loans

331,407

16.5

%

321,858

16.3

%

323,486

16.4

%

327,269

16.9

%

320,061

16.7

%

318,087

17.1

%

Total business loans

382,469

19.0

%

370,763

18.8

%

373,339

18.9

%

373,879

19.3

%

363,343

19.0

%

364,690

19.6

%

Investor real estate loans

767,823

38.3

%

762,158

38.8

%

756,620

38.5

%

770,405

39.9

%

777,591

40.7

%

759,002

40.7

%

Construction & development loans

227,132

11.3

%

228,591

11.6

%

222,659

11.3

%

193,444

10.0

%

186,409

9.7

%

173,270

9.3

%

Multi-family loans

97,260

4.8

%

92,913

4.7

%

93,511

4.7

%

93,477

4.8

%

94,415

4.9

%

95,556

5.1

%

Total commercial real estate loans

1,092,215

54.4

%

1,083,662

55.1

%

1,072,790

54.5

%

1,057,326

54.7

%

1,058,415

55.3

%

1,027,828

55.1

%

Residential mortgage loans

534,000

26.6

%

513,650

26.1

%

522,990

26.5

%

501,104

25.9

%

489,522

25.6

%

472,747

25.3

%

Consumer loans

663

0.0

%

760

0.0

%

1,157

0.1

%

1,029

0.1

%

998

0.1

%

809

0.0

%

Total loans

$

2,009,347

100.0

%

$

1,968,835

100.0

%

$

1,970,276

100.0

%

$

1,933,338

100.0

%

$

1,912,278

100.0

%

$

1,866,074

100.0

%

Less: Allowance for loan credit losses

(20,196)

(19,983)

(19,805)

(19,714)

(19,298)

(18,826)

Net deferred loan costs

5,592

4,908

5,084

4,770

4,637

4,398

Net loans

$

1,994,743

$

1,953,760

$

1,955,555

$

1,918,394

$

1,897,617

$

1,851,646

2026

2025

June 30

March 31

December 31

September 30

June 30

March 31

Deposits

$ Amount

% of Total

$ Amount

% of Total

$ Amount

% of Total

$ Amount

% of Total

$ Amount

% of Total

$ Amount

% of Total

Non-interest bearing demand deposits

$

451,543

22.7

%

$

458,197

23.1

%

$

432,733

21.9

%

$

446,925

22.7

%

$

438,628

23.1

%

$

437,822

22.8

%

Interest-bearing demand deposits:

NOW accounts(1)

332,551

16.7

%

362,057

18.2

%

380,029

19.3

%

366,655

18.6

%

344,931

18.2

%

355,752

18.5

%

Money market accounts(1)

365,497

18.3

%

372,107

18.7

%

365,294

18.5

%

360,640

18.3

%

336,299

17.7

%

349,634

18.2

%

Savings accounts

31,758

1.6

%

33,525

1.7

%

34,683

1.8

%

39,427

2.0

%

42,966

2.3

%

42,583

2.2

%

Certificates of deposit

$250,000 or more

371,047

18.7

%

340,851

17.1

%

337,605

17.1

%

337,800

17.2

%

324,343

17.1

%

322,630

16.8

%

Less than $250,000

82,626

4.1

%

80,058

4.0

%

84,710

4.3

%

85,719

4.4

%

80,500

4.2

%

79,305

4.1

%

QwickRate® certificates of deposit

- -

0.0

%

- -

0.0

%

249

0.0

%

249

0.0

%

249

0.1

%

249

0.0

%

IntraFi® certificates of deposit

36,351

1.8

%

39,047

2.0

%

35,096

1.8

%

29,451

1.5

%

27,015

1.4

%

36,522

1.9

%

Brokered deposits

321,613

16.1

%

301,886

15.2

%

301,886

15.3

%

301,962

15.3

%

301,962

15.9

%

297,678

15.5

%

Total deposits

$

1,992,985

100.0

%

$

1,987,728

100.0

%

$

1,972,285

100.0

%

$

1,968,828

100.0

%

$

1,896,893

100.0

%

$

1,922,175

100.0

%

Borrowings

Federal funds purchased

$

40,000

33.1

%

$

- -

0.0

%

$

- -

0.0

%

$

- -

0.0

%

$

16,500

17.0

%

$

- -

0.0

%

Federal Home Loan Bank advances

56,000

46.3

%

56,000

69.2

%

56,000

69.2

%

56,000

69.3

%

56,000

57.5

%

56,000

69.3

%

Subordinated debt, net

24,916

20.6

%

24,896

30.8

%

24,875

30.8

%

24,854

30.7

%

24,833

25.5

%

24,812

30.7

%

Total borrowings

$

120,916

100.0

%

$

80,896

100.0

%

$

80,875

100.0

%

$

80,854

100.0

%

$

97,333

100.0

%

$

80,812

100.0

%

Total deposits and borrowings

$

2,113,901

$

2,068,624

$

2,053,160

$

2,049,682

$

1,994,226

$

2,002,987

Core customer funding sources (2)

$

1,671,372

80.0

%

$

1,685,842

82.5

%

$

1,670,150

82.3

%

$

1,666,617

82.3

%

$

1,594,682

81.0

%

$

1,624,248

82.1

%

Wholesale funding sources (3)

417,613

20.0

%

357,886

17.5

%

358,135

17.7

%

358,211

17.7

%

374,711

19.0

%

353,927

17.9

%

Total funding sources

$

2,088,985

100.0

%

$

2,043,728

100.0

%

$

2,028,285

100.0

%

$

2,024,828

100.0

%

$

1,969,393

100.0

%

$

1,978,175

100.0

%


(1) Includes IntraFi® accounts.
(2) Includes reciprocal IntraFi Demand® IntraFi Money Market® and IntraFi CD® deposits, which are maintained by customers.
(3) Consists of QwickRate® certificates of deposit, brokered deposits, federal funds purchased, Federal Home Loan Bank advances and Federal Reserve Bank borrowings.

12


John Marshall Bancorp, Inc.

Average Balance Sheets, Interest and Rates (unaudited)

(Dollar amounts in thousands)

Six Months Ended June 30, 2026

Six Months Ended June 30, 2025

 

  ​ ​ ​

  ​ ​ ​

Interest Income / 

  ​ ​ ​

Average 

  ​ ​ ​

  ​ ​ ​

Interest Income / 

  ​ ​ ​

Average 

 

(Dollars in thousands)

Average Balance

Expense

Rate(3)

Average Balance

Expense

Rate(3)

 

Assets:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Securities:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Taxable

$

225,425

 

$

2,668

 

2.39

%  

$

228,940

 

$

2,346

 

2.07

%

Tax-exempt(1)

 

1,378

 

22

 

3.22

%  

 

1,379

 

22

 

3.22

%

Total securities

$

226,803

$

2,690

 

2.39

%  

$

230,319

$

2,368

 

2.07

%

Loans, net of unearned income(2):

 

  ​

 

  ​

 

  ​

 

 

 

Taxable

 

1,956,807

 

53,449

 

5.51

%  

 

1,851,710

 

49,770

 

5.42

%

Tax-exempt(1)

 

19,691

 

459

 

4.70

%  

 

16,586

 

325

 

3.95

%

Total loans, net of unearned income

$

1,976,498

$

53,908

 

5.50

%  

$

1,868,296

$

50,095

 

5.41

%

Interest-bearing deposits in other banks

$

126,480

$

2,335

 

3.72

%  

$

124,164

$

2,756

 

4.48

%

Total interest-earning assets

$

2,329,781

$

58,933

 

5.10

%  

$

2,222,779

$

55,219

 

5.01

%

Total non-interest earning assets

 

11,727

 

  ​

 

13,020

 

Total assets

$

2,341,508

 

  ​

$

2,235,799

 

Liabilities & Shareholders’ Equity:

 

  ​

 

  ​

 

  ​

 

 

 

Interest-bearing deposits

 

  ​

 

  ​

 

  ​

 

 

 

NOW accounts

$

357,407

$

3,720

 

2.10

%  

$

343,682

$

3,961

2.32

%

Money market accounts

 

369,827

 

4,361

 

2.38

%  

 

343,810

4,600

2.70

%

Savings accounts

 

34,051

 

138

 

0.82

%  

 

42,574

211

1.00

%

Time deposits

 

761,456

 

14,971

 

3.96

%  

 

724,806

15,528

4.32

%

Total interest-bearing deposits

$

1,522,741

$

23,190

 

3.07

%  

$

1,454,872

$

24,300

3.37

%

Federal funds purchased

222

4

3.63

%  

92

2

4.38

%

Subordinated debt

 

24,893

 

698

 

5.65

%  

 

24,810

698

 

5.67

%

Federal Home Loan Bank advances

55,917

1,097

3.96

%  

56,000

1,124

4.05

%

Total interest-bearing liabilities

$

1,603,773

$

24,989

 

3.14

%  

$

1,535,774

$

26,124

 

3.43

%

Demand deposits

 

450,336

 

  ​

 

429,322

 

Other liabilities

 

16,554

 

  ​

 

17,975

 

Total liabilities

$

2,070,663

 

  ​

$

1,983,071

 

Shareholders’ equity

$

270,845

 

  ​

$

252,728

 

Total liabilities and shareholders’ equity

$

2,341,508

 

  ​

$

2,235,799

 

Tax-equivalent net interest income and spread (Non-GAAP)(1)

$

33,944

1.96

%

$

29,095

1.58

%

Less: tax-equivalent adjustment

101

72

Net interest income and spread (GAAP)

$

33,843

1.95

%

$

29,023

1.57

%

Interest income/earning assets

5.09

%

5.00

%

Interest expense/earning assets

2.16

%

2.37

%

Net interest margin

2.93

%

2.63

%


(1) Tax-equivalent income and related measures have been adjusted using the federal statutory tax rate of 21%. The annualized taxable-equivalent adjustments utilized in the above table to compute yields aggregated to $101 thousand and $72 thousand for the six months ended June 30, 2026 and June 30, 2025, respectively.
(2) Non-accrual loans are included in the average balances.
(3) Rates and yields are annualized and calculated from rounded amounts in thousands, which appear above.

13


John Marshall Bancorp, Inc.

Average Balance Sheets, Interest and Rates (unaudited)

(Dollar amounts in thousands)

Three Months Ended June 30, 2026

Three Months Ended June 30, 2025

 

  ​ ​ ​

  ​ ​ ​

Interest Income / 

  ​ ​ ​

Average 

  ​ ​ ​

  ​ ​ ​

Interest Income / 

  ​ ​ ​

Average 

 

(Dollars in thousands)

Average Balance

Expense

Rate(3)

Average Balance

Expense

Rate(3)

 

Assets:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Securities:

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

 

  ​

Taxable

$

226,316

 

$

1,387

 

2.46

%  

$

227,792

 

$

1,192

 

2.10

%

Tax-exempt(1)

 

1,377

 

11

 

3.20

%  

 

1,379

 

11

 

3.20

%

Total securities

$

227,693

$

1,398

 

2.46

%  

$

229,171

$

1,203

 

2.11

%

Loans, net of unearned income(2):

 

  ​

 

  ​

 

 

 

 

Taxable

 

1,959,821

 

27,045

 

5.54

%  

 

1,851,793

 

25,092

 

5.43

%

Tax-exempt(1)

 

18,985

 

227

 

4.80

%  

 

16,497

 

163

 

3.96

%

Total loans, net of unearned income

$

1,978,806

$

27,272

 

5.53

%  

$

1,868,290

$

25,255

 

5.42

%

Interest-bearing deposits in other banks

$

121,274

$

1,129

 

3.73

%  

$

127,345

$

1,422

 

4.48

%

Total interest-earning assets

$

2,327,773

$

29,799

 

5.13

%  

$

2,224,806

$

27,880

 

5.03

%

Total non-interest earning assets

 

11,809

 

  ​

 

14,149

 

Total assets

$

2,339,582

 

  ​

$

2,238,955

 

Liabilities & Shareholders’ Equity:

 

  ​

 

  ​

 

  ​

 

 

 

Interest-bearing deposits

 

  ​

 

  ​

 

  ​

 

 

 

NOW accounts

$

343,551

$

1,793

2.09

%  

$

330,306

$

1,834

2.23

%

Money market accounts

 

364,861

2,178

2.39

%  

 

348,321

2,318

2.67

%

Savings accounts

 

33,141

69

0.84

%  

 

42,092

107

1.02

%

Time deposits

 

766,465

7,477

3.91

%  

 

728,908

7,742

4.26

%

Total interest-bearing deposits

$

1,508,018

$

11,517

3.06

%  

$

1,449,627

$

12,001

3.32

%

Federal funds purchased

440

4

3.65

%  

182

2

4.41

%

Subordinated debt

 

24,904

349

 

5.62

%  

 

24,820

349

 

5.64

%

Federal Home Loan Bank advances

56,440

545

3.87

%  

56,182

565

4.03

%

Total interest-bearing liabilities

$

1,589,802

$

12,415

 

3.13

%  

$

1,530,811

$

12,917

 

3.38

%

Demand deposits

 

460,863

 

  ​

 

433,798

 

Other liabilities

 

16,571

 

 

20,275

 

Total liabilities

$

2,067,236

 

  ​

$

1,984,884

 

Shareholders’ equity

$

272,346

 

  ​

$

254,071

 

Total liabilities and shareholders’ equity

$

2,339,582

 

  ​

$

2,238,955

 

Tax-equivalent net interest income and spread (Non-GAAP)(1)

$

17,384

2.00

%

$

14,963

1.65

%

Less: tax-equivalent adjustment

50

37

Net interest income and spread (GAAP)

$

17,334

2.00

%

$

14,926

1.64

%

Interest income/earning assets

5.13

%

5.02

%

Interest expense/earning assets

2.14

%

2.33

%

Net interest margin

2.99

%

2.69

%


(1) Tax-equivalent income and related measures have been adjusted using the federal statutory tax rate of 21%. The annualized taxable-equivalent adjustments utilized in the above table to compute yields aggregated to $50 thousand and $37 thousand for the three months ended June 30, 2026 and June 30, 2025, respectively.
(2) Non-accrual loans are included in the average balances.
(3) Rates and yields are annualized and calculated from rounded amounts in thousands, which appear above.

14