vs
Side-by-side financial comparison of i-80 Gold Corp. (IAUX) and John Marshall Bancorp, Inc. (JMSB). Click either name above to swap in a different company.
i-80 Gold Corp. is the larger business by last-quarter revenue ($21.3M vs $16.8M, roughly 1.3× John Marshall Bancorp, Inc.). John Marshall Bancorp, Inc. runs the higher net margin — 36.3% vs -401.9%, a 438.2% gap on every dollar of revenue.
i-80 Gold Corp is a mineral exploration and development firm focused on gold and silver asset operations in Nevada, US. It advances high-potential mining projects, using responsible extraction practices to deliver precious metals to global industrial and investment markets.
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.
IAUX vs JMSB — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $21.3M | $16.8M |
| Net Profit | $-85.6M | $6.1M |
| Gross Margin | 22.0% | — |
| Operating Margin | -291.6% | — |
| Net Margin | -401.9% | 36.3% |
| Revenue YoY | — | — |
| Net Profit YoY | — | 26.8% |
| EPS (diluted) | $-0.10 | $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 | $21.3M | $16.4M | ||
| Q3 25 | $32.0M | $16.3M | ||
| Q2 25 | $27.8M | $15.4M | ||
| Q1 25 | $14.0M | $14.6M | ||
| Q4 24 | — | $14.3M | ||
| Q3 24 | $11.5M | $13.8M | ||
| Q2 24 | $7.2M | $12.6M |
| Q1 26 | — | $6.1M | ||
| Q4 25 | $-85.6M | $5.9M | ||
| Q3 25 | $-41.9M | $5.4M | ||
| Q2 25 | $-30.2M | $5.1M | ||
| Q1 25 | $-41.2M | $4.8M | ||
| Q4 24 | — | $4.8M | ||
| Q3 24 | $-43.1M | $4.2M | ||
| Q2 24 | $-41.0M | $3.9M |
| Q1 26 | — | — | ||
| Q4 25 | 22.0% | — | ||
| Q3 25 | 9.7% | — | ||
| Q2 25 | 2.9% | — | ||
| Q1 25 | 20.7% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -42.7% | — | ||
| Q2 24 | -171.4% | — |
| Q1 26 | — | — | ||
| Q4 25 | -291.6% | 47.4% | ||
| Q3 25 | -86.7% | 42.2% | ||
| Q2 25 | -67.4% | 42.7% | ||
| Q1 25 | -112.3% | 42.4% | ||
| Q4 24 | — | 42.5% | ||
| Q3 24 | -210.0% | 38.8% | ||
| Q2 24 | -435.2% | 39.7% |
| Q1 26 | — | 36.3% | ||
| Q4 25 | -401.9% | 36.2% | ||
| Q3 25 | -130.8% | 33.2% | ||
| Q2 25 | -108.5% | 33.1% | ||
| Q1 25 | -293.3% | 32.9% | ||
| Q4 24 | — | 33.3% | ||
| Q3 24 | -374.5% | 30.7% | ||
| Q2 24 | -570.8% | 30.9% |
| Q1 26 | — | $0.43 | ||
| Q4 25 | $-0.10 | $0.41 | ||
| Q3 25 | $-0.05 | $0.38 | ||
| Q2 25 | $-0.05 | $0.36 | ||
| Q1 25 | $-0.10 | $0.34 | ||
| Q4 24 | — | $0.33 | ||
| Q3 24 | $-0.11 | $0.30 | ||
| Q2 24 | $-0.11 | $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 | $63.2M | $150.2M |
| Total DebtLower is stronger | $174.7M | — |
| Stockholders' EquityBook value | $346.8M | $268.1M |
| Total Assets | $703.4M | $2.4B |
| Debt / EquityLower = less leverage | 0.50× | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $150.2M | ||
| Q4 25 | $63.2M | $130.0M | ||
| Q3 25 | $102.9M | $163.6M | ||
| Q2 25 | $133.7M | $116.9M | ||
| Q1 25 | $13.5M | $169.1M | ||
| Q4 24 | — | $122.5M | ||
| Q3 24 | $21.8M | $177.2M | ||
| Q2 24 | $47.8M | $182.6M |
| Q1 26 | — | — | ||
| Q4 25 | $174.7M | $80.9M | ||
| Q3 25 | $175.9M | $80.9M | ||
| Q2 25 | $175.8M | $80.8M | ||
| Q1 25 | $197.5M | $80.8M | ||
| Q4 24 | — | $80.8M | ||
| Q3 24 | — | $80.8M | ||
| Q2 24 | — | $24.7M |
| Q1 26 | — | $268.1M | ||
| Q4 25 | $346.8M | $265.6M | ||
| Q3 25 | $423.0M | $259.7M | ||
| Q2 25 | $463.5M | $253.7M | ||
| Q1 25 | $318.0M | $253.0M | ||
| Q4 24 | — | $246.6M | ||
| Q3 24 | $346.9M | $243.1M | ||
| Q2 24 | $377.2M | $235.3M |
| Q1 26 | — | $2.4B | ||
| Q4 25 | $703.4M | $2.3B | ||
| Q3 25 | $756.2M | $2.3B | ||
| Q2 25 | $782.9M | $2.3B | ||
| Q1 25 | $659.0M | $2.3B | ||
| Q4 24 | — | $2.2B | ||
| Q3 24 | — | $2.3B | ||
| Q2 24 | — | $2.3B |
| Q1 26 | — | — | ||
| Q4 25 | 0.50× | 0.30× | ||
| Q3 25 | 0.42× | 0.31× | ||
| Q2 25 | 0.38× | 0.32× | ||
| Q1 25 | 0.62× | 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 | $-34.3M | — |
| Free Cash FlowOCF − Capex | $-39.2M | — |
| FCF MarginFCF / Revenue | -184.3% | — |
| Capex IntensityCapex / Revenue | 23.1% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-93.2M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $-34.3M | $22.6M | ||
| Q3 25 | $-15.2M | $1.2M | ||
| Q2 25 | $-11.3M | $7.5M | ||
| Q1 25 | $-22.7M | $7.0M | ||
| Q4 24 | — | $17.3M | ||
| Q3 24 | $-23.5M | $1.4M | ||
| Q2 24 | $-24.6M | $10.2M |
| Q1 26 | — | — | ||
| Q4 25 | $-39.2M | $22.0M | ||
| Q3 25 | $-18.5M | $1.2M | ||
| Q2 25 | $-12.4M | $7.4M | ||
| Q1 25 | $-23.1M | $6.6M | ||
| Q4 24 | — | $16.8M | ||
| Q3 24 | $-23.8M | $1.3M | ||
| Q2 24 | $-25.1M | $10.1M |
| Q1 26 | — | — | ||
| Q4 25 | -184.3% | 134.7% | ||
| Q3 25 | -57.8% | 7.3% | ||
| Q2 25 | -44.7% | 47.8% | ||
| Q1 25 | -164.1% | 45.3% | ||
| Q4 24 | — | 116.9% | ||
| Q3 24 | -206.7% | 9.5% | ||
| Q2 24 | -349.1% | 80.1% |
| Q1 26 | — | — | ||
| Q4 25 | 23.1% | 3.4% | ||
| Q3 25 | 10.2% | 0.2% | ||
| Q2 25 | 3.9% | 1.0% | ||
| Q1 25 | 2.5% | 2.3% | ||
| Q4 24 | — | 3.4% | ||
| Q3 24 | 2.5% | 0.8% | ||
| Q2 24 | 7.3% | 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
IAUX
| Granite Creek Mining Company | $20.3M | 95% |
| Ruby Hill Mining Company LLC | $991.0K | 5% |
| Lone Tree Minning Company | $3.0K | 0% |
JMSB
| Net Interest Income | $16.5M | 98% |
| Noninterest Income | $284.0K | 2% |
