vs
Side-by-side financial comparison of Firefly Aerospace Inc. (FLY) and John Marshall Bancorp, Inc. (JMSB). Click either name above to swap in a different company.
Firefly Aerospace Inc. is the larger business by last-quarter revenue ($30.8M vs $16.8M, roughly 1.8× John Marshall Bancorp, Inc.). John Marshall Bancorp, Inc. runs the higher net margin — 36.3% vs -433.5%, a 469.8% gap on every dollar of revenue.
Firefly Aerospace, Inc. (Firefly) is an American aerospace firm based in Cedar Park, Texas. Firefly develops small- and medium-lift launch vehicles for commercial launches to orbit. Firefly's stated purpose is to increase access to space, similar to other private spaceflight companies.
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.
FLY vs JMSB — Head-to-Head
Income Statement — Q3 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $30.8M | $16.8M |
| Net Profit | $-133.4M | $6.1M |
| Gross Margin | 27.6% | — |
| Operating Margin | -202.1% | — |
| Net Margin | -433.5% | 36.3% |
| Revenue YoY | 37.6% | — |
| Net Profit YoY | -227.1% | 26.8% |
| EPS (diluted) | $-1.50 | $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 | — | $16.4M | ||
| Q3 25 | $30.8M | $16.3M | ||
| Q2 25 | $15.5M | $15.4M | ||
| Q1 25 | — | $14.6M | ||
| Q4 24 | — | $14.3M | ||
| Q3 24 | $22.4M | $13.8M | ||
| Q2 24 | $21.1M | $12.6M |
| Q1 26 | — | $6.1M | ||
| Q4 25 | — | $5.9M | ||
| Q3 25 | $-133.4M | $5.4M | ||
| Q2 25 | $-63.8M | $5.1M | ||
| Q1 25 | — | $4.8M | ||
| Q4 24 | — | $4.8M | ||
| Q3 24 | $-40.8M | $4.2M | ||
| Q2 24 | $-53.5M | $3.9M |
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | 27.6% | — | ||
| Q2 25 | 25.7% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 34.7% | — | ||
| Q2 24 | 14.0% | — |
| Q1 26 | — | — | ||
| Q4 25 | — | 47.4% | ||
| Q3 25 | -202.1% | 42.2% | ||
| Q2 25 | -349.5% | 42.7% | ||
| Q1 25 | — | 42.4% | ||
| Q4 24 | — | 42.5% | ||
| Q3 24 | -152.9% | 38.8% | ||
| Q2 24 | -232.1% | 39.7% |
| Q1 26 | — | 36.3% | ||
| Q4 25 | — | 36.2% | ||
| Q3 25 | -433.5% | 33.2% | ||
| Q2 25 | -410.2% | 33.1% | ||
| Q1 25 | — | 32.9% | ||
| Q4 24 | — | 33.3% | ||
| Q3 24 | -182.3% | 30.7% | ||
| Q2 24 | -253.7% | 30.9% |
| Q1 26 | — | $0.43 | ||
| Q4 25 | — | $0.41 | ||
| Q3 25 | $-1.50 | $0.38 | ||
| Q2 25 | $-5.78 | $0.36 | ||
| Q1 25 | — | $0.34 | ||
| Q4 24 | — | $0.33 | ||
| Q3 24 | $-3.57 | $0.30 | ||
| Q2 24 | $-4.60 | $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 | $995.2M | $150.2M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $948.8M | $268.1M |
| Total Assets | $1.3B | $2.4B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $150.2M | ||
| Q4 25 | — | $130.0M | ||
| Q3 25 | $995.2M | $163.6M | ||
| Q2 25 | $205.3M | $116.9M | ||
| Q1 25 | — | $169.1M | ||
| Q4 24 | — | $122.5M | ||
| Q3 24 | $26.4M | $177.2M | ||
| Q2 24 | $21.9M | $182.6M |
| Q1 26 | — | — | ||
| Q4 25 | — | $80.9M | ||
| Q3 25 | — | $80.9M | ||
| Q2 25 | $136.1M | $80.8M | ||
| Q1 25 | — | $80.8M | ||
| Q4 24 | — | $80.8M | ||
| Q3 24 | — | $80.8M | ||
| Q2 24 | — | $24.7M |
| Q1 26 | — | $268.1M | ||
| Q4 25 | — | $265.6M | ||
| Q3 25 | $948.8M | $259.7M | ||
| Q2 25 | $-918.0M | $253.7M | ||
| Q1 25 | — | $253.0M | ||
| Q4 24 | — | $246.6M | ||
| Q3 24 | $-665.5M | $243.1M | ||
| Q2 24 | $-620.0M | $235.3M |
| Q1 26 | — | $2.4B | ||
| Q4 25 | — | $2.3B | ||
| Q3 25 | $1.3B | $2.3B | ||
| Q2 25 | $466.8M | $2.3B | ||
| Q1 25 | — | $2.3B | ||
| Q4 24 | — | $2.2B | ||
| Q3 24 | — | $2.3B | ||
| Q2 24 | — | $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 | $-53.0M | — |
| Free Cash FlowOCF − Capex | $-62.0M | — |
| FCF MarginFCF / Revenue | -201.3% | — |
| Capex IntensityCapex / Revenue | 29.0% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | — | $22.6M | ||
| Q3 25 | $-53.0M | $1.2M | ||
| Q2 25 | — | $7.5M | ||
| Q1 25 | — | $7.0M | ||
| Q4 24 | — | $17.3M | ||
| Q3 24 | — | $1.4M | ||
| Q2 24 | — | $10.2M |
| Q1 26 | — | — | ||
| Q4 25 | — | $22.0M | ||
| Q3 25 | $-62.0M | $1.2M | ||
| Q2 25 | — | $7.4M | ||
| Q1 25 | — | $6.6M | ||
| Q4 24 | — | $16.8M | ||
| Q3 24 | — | $1.3M | ||
| Q2 24 | — | $10.1M |
| Q1 26 | — | — | ||
| Q4 25 | — | 134.7% | ||
| Q3 25 | -201.3% | 7.3% | ||
| Q2 25 | — | 47.8% | ||
| Q1 25 | — | 45.3% | ||
| Q4 24 | — | 116.9% | ||
| Q3 24 | — | 9.5% | ||
| Q2 24 | — | 80.1% |
| Q1 26 | — | — | ||
| Q4 25 | — | 3.4% | ||
| Q3 25 | 29.0% | 0.2% | ||
| Q2 25 | — | 1.0% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | — | 3.4% | ||
| Q3 24 | — | 0.8% | ||
| Q2 24 | — | 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 | — | 0.33× | ||
| Q2 24 | — | 2.60× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FLY
| Spacecraft Solutions Revenue | $21.4M | 69% |
| Launch Revenue | $9.4M | 31% |
JMSB
| Net Interest Income | $16.5M | 98% |
| Noninterest Income | $284.0K | 2% |
