vs
Side-by-side financial comparison of Beam Global (BEEM) and John Marshall Bancorp, Inc. (JMSB). Click either name above to swap in a different company.
John Marshall Bancorp, Inc. is the larger business by last-quarter revenue ($16.8M vs $9.0M, roughly 1.9× Beam Global). John Marshall Bancorp, Inc. runs the higher net margin — 36.3% vs -25.8%, a 62.1% gap on every dollar of revenue. Over the past eight quarters, John Marshall Bancorp, Inc.'s revenue compounded faster (15.3% CAGR vs -21.2%).
Suntory Global Spirits Inc., formerly known as Beam Suntory, Inc., and before that as Beam, Inc., is an American beverage company that is a subsidiary of Suntory Holdings, a Japanese multinational beverage conglomerate. The company produces alcoholic beverages.
John Marshall Bancorp, Inc. is a U.S.-based bank holding company that operates through its wholly owned subsidiary John Marshall Bank. It provides a full suite of commercial and consumer banking products including deposit accounts, commercial loans, residential mortgages, and personal financial services, primarily serving retail customers and small-to-mid-sized businesses across the U.S. Mid-Atlantic region.
BEEM vs JMSB — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $9.0M | $16.8M |
| Net Profit | $-2.3M | $6.1M |
| Gross Margin | 17.8% | — |
| Operating Margin | -29.3% | — |
| Net Margin | -25.8% | 36.3% |
| Revenue YoY | 6.7% | — |
| Net Profit YoY | 49.6% | 26.8% |
| EPS (diluted) | — | $0.43 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | — | $16.8M | ||
| Q4 25 | $9.0M | $16.4M | ||
| Q3 25 | $5.8M | $16.3M | ||
| Q2 25 | $7.1M | $15.4M | ||
| Q1 25 | $6.3M | $14.6M | ||
| Q4 24 | $8.5M | $14.3M | ||
| Q3 24 | $11.5M | $13.8M | ||
| Q2 24 | $14.8M | $12.6M |
| Q1 26 | — | $6.1M | ||
| Q4 25 | $-2.3M | $5.9M | ||
| Q3 25 | $-4.9M | $5.4M | ||
| Q2 25 | $-4.3M | $5.1M | ||
| Q1 25 | $-15.5M | $4.8M | ||
| Q4 24 | $-4.6M | $4.8M | ||
| Q3 24 | $1.3M | $4.2M | ||
| Q2 24 | $-4.9M | $3.9M |
| Q1 26 | — | — | ||
| Q4 25 | 17.8% | — | ||
| Q3 25 | -0.5% | — | ||
| Q2 25 | 20.3% | — | ||
| Q1 25 | 7.9% | — | ||
| Q4 24 | 26.3% | — | ||
| Q3 24 | 10.7% | — | ||
| Q2 24 | 15.9% | — |
| Q1 26 | — | — | ||
| Q4 25 | -29.3% | 47.4% | ||
| Q3 25 | -84.2% | 42.2% | ||
| Q2 25 | -63.1% | 42.7% | ||
| Q1 25 | -245.8% | 42.4% | ||
| Q4 24 | -60.1% | 42.5% | ||
| Q3 24 | 11.2% | 38.8% | ||
| Q2 24 | -32.3% | 39.7% |
| Q1 26 | — | 36.3% | ||
| Q4 25 | -25.8% | 36.2% | ||
| Q3 25 | -84.1% | 33.2% | ||
| Q2 25 | -60.5% | 33.1% | ||
| Q1 25 | -245.5% | 32.9% | ||
| Q4 24 | -54.5% | 33.3% | ||
| Q3 24 | 11.3% | 30.7% | ||
| Q2 24 | -33.2% | 30.9% |
| Q1 26 | — | $0.43 | ||
| Q4 25 | — | $0.41 | ||
| Q3 25 | $-0.28 | $0.38 | ||
| Q2 25 | $-0.28 | $0.36 | ||
| Q1 25 | $-1.04 | $0.34 | ||
| Q4 24 | $-0.31 | $0.33 | ||
| Q3 24 | $0.09 | $0.30 | ||
| Q2 24 | $-0.34 | $0.27 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $969.0K | $150.2M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $24.8M | $268.1M |
| Total Assets | $42.7M | $2.4B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $150.2M | ||
| Q4 25 | $969.0K | $130.0M | ||
| Q3 25 | $3.3M | $163.6M | ||
| Q2 25 | — | $116.9M | ||
| Q1 25 | — | $169.1M | ||
| Q4 24 | $4.6M | $122.5M | ||
| Q3 24 | — | $177.2M | ||
| Q2 24 | — | $182.6M |
| Q1 26 | — | — | ||
| Q4 25 | — | $80.9M | ||
| Q3 25 | — | $80.9M | ||
| Q2 25 | — | $80.8M | ||
| Q1 25 | — | $80.8M | ||
| Q4 24 | — | $80.8M | ||
| Q3 24 | — | $80.8M | ||
| Q2 24 | — | $24.7M |
| Q1 26 | — | $268.1M | ||
| Q4 25 | $24.8M | $265.6M | ||
| Q3 25 | $26.5M | $259.7M | ||
| Q2 25 | $26.9M | $253.7M | ||
| Q1 25 | $26.7M | $253.0M | ||
| Q4 24 | $41.3M | $246.6M | ||
| Q3 24 | $46.4M | $243.1M | ||
| Q2 24 | $43.4M | $235.3M |
| Q1 26 | — | $2.4B | ||
| Q4 25 | $42.7M | $2.3B | ||
| Q3 25 | $44.6M | $2.3B | ||
| Q2 25 | $46.7M | $2.3B | ||
| Q1 25 | $46.8M | $2.3B | ||
| Q4 24 | $61.5M | $2.2B | ||
| Q3 24 | $67.3M | $2.3B | ||
| Q2 24 | $71.9M | $2.3B |
| Q1 26 | — | — | ||
| Q4 25 | — | 0.30× | ||
| Q3 25 | — | 0.31× | ||
| Q2 25 | — | 0.32× | ||
| Q1 25 | — | 0.32× | ||
| Q4 24 | — | 0.33× | ||
| Q3 24 | — | 0.33× | ||
| Q2 24 | — | 0.11× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-3.8M | — |
| Free Cash FlowOCF − Capex | $-3.8M | — |
| FCF MarginFCF / Revenue | -42.3% | — |
| Capex IntensityCapex / Revenue | 0.6% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-11.8M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $-3.8M | $22.6M | ||
| Q3 25 | $-4.6M | $1.2M | ||
| Q2 25 | $-318.0K | $7.5M | ||
| Q1 25 | $-1.8M | $7.0M | ||
| Q4 24 | $859.0K | $17.3M | ||
| Q3 24 | $-3.0M | $1.4M | ||
| Q2 24 | $2.9M | $10.2M |
| Q1 26 | — | — | ||
| Q4 25 | $-3.8M | $22.0M | ||
| Q3 25 | $-5.1M | $1.2M | ||
| Q2 25 | $-1.1M | $7.4M | ||
| Q1 25 | $-1.8M | $6.6M | ||
| Q4 24 | $462.0K | $16.8M | ||
| Q3 24 | $-3.1M | $1.3M | ||
| Q2 24 | $2.8M | $10.1M |
| Q1 26 | — | — | ||
| Q4 25 | -42.3% | 134.7% | ||
| Q3 25 | -87.9% | 7.3% | ||
| Q2 25 | -15.2% | 47.8% | ||
| Q1 25 | -28.7% | 45.3% | ||
| Q4 24 | 5.4% | 116.9% | ||
| Q3 24 | -27.4% | 9.5% | ||
| Q2 24 | 18.9% | 80.1% |
| Q1 26 | — | — | ||
| Q4 25 | 0.6% | 3.4% | ||
| Q3 25 | 7.8% | 0.2% | ||
| Q2 25 | 10.7% | 1.0% | ||
| Q1 25 | 0.9% | 2.3% | ||
| Q4 24 | 4.7% | 3.4% | ||
| Q3 24 | 1.7% | 0.8% | ||
| Q2 24 | 0.9% | 0.4% |
| Q1 26 | — | — | ||
| Q4 25 | — | 3.82× | ||
| Q3 25 | — | 0.23× | ||
| Q2 25 | — | 1.48× | ||
| Q1 25 | — | 1.45× | ||
| Q4 24 | — | 3.61× | ||
| Q3 24 | -2.28× | 0.33× | ||
| Q2 24 | — | 2.60× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BEEM
| Products | $7.0M | 77% |
| Other | $2.0M | 23% |
JMSB
| Net Interest Income | $16.5M | 98% |
| Noninterest Income | $284.0K | 2% |
