Please wait

img251763236_0.jpg

Palomar Holdings, Inc. Reports Third Quarter 2025 Results

LA JOLLA, Calif. (November 6, 2025) — Palomar Holdings, Inc. (NASDAQ:PLMR) (“Palomar” or “Company”) reported net income of $51.5 million, or $1.87 per diluted share, for the third quarter of 2025 compared to net income of $30.5 million, or $1.15 per diluted share, for the third quarter of 2024. Adjusted net income(1) was $55.2 million, or $2.01 per diluted share, for the third quarter of 2025 as compared to $32.4 million, or $1.23 per diluted share, for the third quarter of 2024.

Third Quarter 2025 Highlights

 

Gross written premiums increased by 43.9% to $597.2 million compared to $415.0 million in the third quarter of 2024
Net income of $51.5 million compared to $30.5 million in the third quarter of 2024
Adjusted net income(1) increased 70.0% to $55.2 million compared to $32.4 million in the third quarter of 2024
Total loss ratio of 32.3% compared to 29.7% in the third quarter of 2024
Catastrophe loss ratio(1) of 0.8% compared to 9.5% in the third quarter of 2024
Combined ratio of 78.1% compared to 80.5% in the third quarter of 2024
Adjusted combined ratio(1) of 74.8% compared to 77.1%, in the third quarter of 2024
Annualized return on equity of 23.9% compared to 19.7% in the third quarter of 2024
Annualized adjusted return on equity(1) of 25.6% compared to 21.0% in the third quarter of 2024

(1) See discussion of Non-GAAP and Key Performance Indicators below.

Mac Armstrong, Chairman and Chief Executive Officer, commented, “Our third quarter results were exceptional, highlighted by record gross written premium and adjusted net income. We continue to achieve strong top and bottom-line growth as gross written premium grew 44% and adjusted net income increased a stellar 70% across our unique and diverse portfolio. This strong growth underscores the stability of our balanced book of E&S and admitted residential and commercial property and casualty products. Our operating and return metrics were also impressive as we generated an adjusted combined ratio of 75%, and a 26% adjusted return on equity.”

Mr. Armstrong continued, “Beyond our financial performance, we remain focused on achieving our Palomar 2X strategic imperatives. Notably, during the quarter our young crop franchise’s written premium in the quarter was well ahead of our initial estimates and in October we announced the acquisition of The Gray Casualty and Surety Company. Our investments in Crop and Surety will not only drive long-term profitable growth but also further differentiate our portfolio and better insulate us from P&C market cycles.”

Underwriting Results

Gross written premiums increased 43.9% to $597.2 million compared to $415.0 million in the third quarter of 2024, while net earned premiums increased 66.0% compared to the prior year’s third quarter.

Losses and loss adjustment expenses for the third quarter were $72.8 million, comprised of $70.9 million of attritional losses and $1.9 million of catastrophe losses. The loss ratio for the quarter was 32.3%, comprised of an attritional loss ratio of 31.5% and a catastrophe loss ratio(1) of 0.8% compared to a loss ratio of 29.7% during the same period last year comprised of an attritional loss ratio of 20.2% and a catastrophe loss ratio(1) of 9.5%. Additionally, our third quarter results include $6.1 million of favorable prior year development primarily from our short tail Inland Marine and Other Property business.

Underwriting income(1) for the third quarter was $49.2 million resulting in a combined ratio of 78.1% compared to underwriting income of $26.4 million resulting in a combined ratio of 80.5% during the same period last year. The Company’s adjusted underwriting income(1) was $56.7 million resulting in an adjusted combined ratio(1) of 74.8% in the third quarter compared to adjusted underwriting income(1) of $31.0 million and an adjusted combined ratio(1) of 77.1% during the same period last year. The Company’s adjusted combined ratio excluding catastrophe losses(1) was 74.0% compared to 67.6% during the same period last year.

Investment Results

Net investment income increased by 54.9% to $14.6 million compared to $9.4 million in the prior year’s third quarter. The increase was primarily due to higher yields on invested assets and a higher average balance of investments held during the three months ended September 30, 2025 due to cash generated from operations and proceeds from the August 2024 public offering. The weighted average duration of the fixed-maturity investment portfolio, including cash equivalents, was 4.01 years at September 30, 2025. Cash and invested assets totaled $1.3 billion at September 30, 2025. During the third quarter, the Company recorded $3.5 million net realized and unrealized

1


gains related to its investment portfolio as compared to net realized and unrealized gains of $2.7 million during the same period last year.

Tax Rate

The effective tax rate for the three months ended September 30, 2025 was 23.4% compared to 20.8% for the three months ended September 30, 2024. For the current quarter, the Company’s income tax rate differed from the statutory rate due primarily to non-deductible executive compensation expense offset by the tax impact of the permanent component of employee stock options.

Stockholders Equity and Returns

Stockholders’ equity was $878.1 million at September 30, 2025, compared to $703.3 million at September 30, 2024. For the three months ended September 30, 2025, the Company’s annualized return on equity was 23.9% compared to 19.7% for the same period in the prior year while adjusted return on equity(1) was 25.6% compared to 21.0% for the same period in the prior year. During the current quarter, the Company repurchased 308,417 shares for $37.3 million under its previously announced $150 million share repurchase authorization. As of September 30, 2025, approximately $112.7 million remains available for future repurchases.

Full Year 2025 Outlook

For the full year 2025, the Company expects to achieve adjusted net income of $210 million to $215 million, an increase from the previously announced range of $198 million to $208 million.

Conference Call

As previously announced, Palomar will host a conference call Friday, November 7, 2025, to discuss its third quarter 2025 results at 12:00 p.m. (Eastern Time). The conference call can be accessed live by dialing 1-877-423-9813 or for international callers, 1-201-689-8573, and requesting to be joined to the Palomar Third Quarter 2025 Earnings Conference Call. A replay will be available starting at 4:00 p.m. (Eastern Time) on November 7, 2025, and can be accessed by dialing 1-844-512-2921, or for international callers, 1-412-317-6671. The passcode for the replay is 13755786. The replay will be available until 11:59 p.m. (Eastern Time) on November 14, 2025.

Interested investors and other parties may also listen to a simultaneous webcast of the conference call by logging onto the investor relations section of the Company’s website at http://ir.palomarspecialty.com/. The online replay will remain available for a limited time beginning immediately following the call.

About Palomar Holdings, Inc.

Palomar Holdings, Inc. is the holding company of subsidiaries Palomar Specialty Insurance Company (“PSIC”), Palomar Specialty Reinsurance Company Bermuda Ltd. (“PSRE”), Palomar Insurance Agency, Inc., Palomar Excess and Surplus Insurance Company (“PESIC”), Palomar Underwriters Exchange Organization, Inc. (“PUEO”), First Indemnity of America Insurance Co. (“FIA”), and Palomar Crop Insurance Services, Inc. (“PCIS”). Palomar’s consolidated results also include Laulima Exchange (“Laulima”), a variable interest entity for which the Company is the primary beneficiary. Palomar is an innovative specialty insurer serving residential and commercial clients in five product categories: Earthquake, Inland Marine and Other Property, Casualty, Fronting, and Crop. Palomar’s insurance subsidiaries, PSIC, PSRE, and PESIC, have a financial strength rating of “A” (Excellent) from A.M. Best. FIA carries an “A-” (Stable) rating from A.M. Best.

To learn more, visit PLMR.com.

Non-GAAP and Key Performance Indicators

Palomar discusses certain key performance indicators, described below, which provide useful information about the Company’s business and the operational factors underlying the Company’s financial performance.

Underwriting revenue is a non-GAAP financial measure defined as total revenue, excluding net investment income and net realized and unrealized gains and losses on investments. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of total revenue calculated in accordance with GAAP to underwriting revenue.

Underwriting income is a non-GAAP financial measure defined as income before income taxes excluding net investment income, net realized and unrealized gains and losses on investments, and interest expense. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of income before income taxes calculated in accordance with GAAP to underwriting income.

Adjusted net income is a non-GAAP financial measure defined as net income excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook, net of tax impact. Palomar calculates the tax impact only on adjustments which would be included in calculating the Company’s income tax expense using the estimated tax rate at which the company received a deduction for these adjustments. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of net income calculated in accordance with GAAP to adjusted net income.

Annualized Return on equity is net income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period.

2


Annualized adjusted return on equity is a non-GAAP financial measure defined as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of return on equity calculated using unadjusted GAAP numbers to adjusted return on equity.

Loss ratio, expressed as a percentage, is the ratio of losses and loss adjustment expenses, to net earned premiums.

Expense ratio, expressed as a percentage, is the ratio of acquisition and other underwriting expenses, net of commission and other income to net earned premiums.

Combined ratio is defined as the sum of the loss ratio and the expense ratio. A combined ratio under 100% generally indicates an underwriting profit. A combined ratio over 100% generally indicates an underwriting loss.

Adjusted combined ratio is a non-GAAP financial measure defined as the sum of the loss ratio and the expense ratio calculated excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of combined ratio calculated using unadjusted GAAP numbers to adjusted combined ratio.

Diluted adjusted earnings per share is a non-GAAP financial measure defined as adjusted net income divided by the weighted-average common shares outstanding for the period, reflecting the dilution which could occur if equity-based awards are converted into common share equivalents as calculated using the treasury stock method. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of diluted earnings per share calculated in accordance with GAAP to diluted adjusted earnings per share.

Catastrophe loss ratio is a non-GAAP financial measure defined as the ratio of catastrophe losses to net earned premiums. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of loss ratio calculated using unadjusted GAAP numbers to catastrophe loss ratio.

Adjusted combined ratio excluding catastrophe losses is a non-GAAP financial measure defined as adjusted combined ratio excluding the impact of catastrophe losses. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of combined ratio calculated using unadjusted GAAP numbers to adjusted combined ratio excluding catastrophe losses.

Adjusted underwriting income is a non-GAAP financial measure defined as underwriting income excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of income before income taxes calculated in accordance with GAAP to adjusted underwriting income.

Tangible stockholders equity is a non-GAAP financial measure defined as stockholders’ equity less goodwill and intangible assets. See “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of stockholders’ equity calculated in accordance with GAAP to tangible stockholders’ equity.

Safe Harbor Statement

Palomar cautions you that statements contained in this press release may regard matters that are not historical facts but are forward-looking statements. These statements are based on the company’s current beliefs and expectations. The inclusion of forward-looking statements should not be regarded as a representation by Palomar that any of its plans will be achieved. Actual results may differ from those set forth in this press release due to the risks and uncertainties inherent in the Company’s business. The forward-looking statements are typically, but not always, identified through use of the words “believe,” “expect,” “enable,” “may,” “will,” “could,” “intends,” “estimate,” “anticipate,” “plan,” “predict,” “probable,” “potential,” “possible,” “should,” “continue,” and other words of similar meaning. Actual results could differ materially from the expectations contained in forward-looking statements as a result of several factors, including unexpected expenditures and costs, unexpected results or delays in development and regulatory review, regulatory approval requirements, the frequency and severity of adverse events and competitive conditions. These and other factors that may result in differences are discussed in greater detail in the Company’s filings with the Securities and Exchange Commission. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof, and the Company undertakes no obligation to update such statements to reflect events that occur or circumstances that exist after the date hereof. All forward-looking statements are qualified in their entirety by this cautionary statement, which is made under the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.

Contact

Media Inquiries

Lindsay Conner

1-551-206-6217

lconner@plmr.com

3


Investor Relations

Jamie Lillis

1-203-428-3223

investors@plmr.com

Source: Palomar Holdings, Inc.

4


Summary of Operating Results:

The following tables summarize the Company’s results for the three and nine months ended September 30, 2025 and 2024:

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

September 30,

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

Change

 

 

% Change

 

 

 

($ in thousands, except per share data)

 

Gross written premiums

 

$

597,171

 

 

$

414,977

 

 

$

182,194

 

 

 

43.9

%

Ceded written premiums

 

 

(321,927

)

 

 

(255,267

)

 

 

(66,660

)

 

 

26.1

%

Net written premiums

 

 

275,244

 

 

 

159,710

 

 

 

115,534

 

 

 

72.3

%

Net earned premiums

 

 

225,147

 

 

 

135,646

 

 

 

89,501

 

 

 

66.0

%

Commission and other income

 

 

1,448

 

 

 

715

 

 

 

733

 

 

 

102.5

%

Total underwriting revenue (1)

 

 

226,595

 

 

 

136,361

 

 

 

90,234

 

 

 

66.2

%

Losses and loss adjustment expenses

 

 

72,812

 

 

 

40,315

 

 

 

32,497

 

 

 

80.6

%

Acquisition expenses, net of ceding commissions and fronting fees

 

 

56,270

 

 

 

41,469

 

 

 

14,801

 

 

 

35.7

%

Other underwriting expenses

 

 

48,306

 

 

 

28,129

 

 

 

20,177

 

 

 

71.7

%

Underwriting income (1)

 

 

49,207

 

 

 

26,448

 

 

 

22,759

 

 

 

86.1

%

Interest expense

 

 

(133

)

 

 

(87

)

 

 

(46

)

 

 

52.9

%

Net investment income

 

 

14,572

 

 

 

9,408

 

 

 

5,164

 

 

 

54.9

%

Net realized and unrealized gains on investments

 

 

3,493

 

 

 

2,734

 

 

 

759

 

 

 

27.8

%

Income before income taxes

 

 

67,139

 

 

 

38,503

 

 

 

28,636

 

 

 

74.4

%

Income tax expense

 

 

15,684

 

 

 

8,006

 

 

 

7,678

 

 

 

95.9

%

Net income

 

$

51,455

 

 

$

30,497

 

 

$

20,958

 

 

 

68.7

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Net realized and unrealized gains on investments

 

 

(3,493

)

 

 

(2,734

)

 

 

(759

)

 

 

27.8

%

Expenses associated with transactions

 

 

728

 

 

 

84

 

 

 

644

 

 

NM

 

Stock-based compensation expense

 

 

5,379

 

 

 

4,117

 

 

 

1,262

 

 

 

30.7

%

Amortization of intangibles

 

 

1,346

 

 

 

389

 

 

 

957

 

 

 

246.0

%

Tax impact

 

 

(251

)

 

 

91

 

 

 

(342

)

 

NM

 

Adjusted net income (1)

 

$

55,164

 

 

$

32,444

 

 

$

22,720

 

 

 

70.0

%

Key Financial and Operating Metrics

 

 

 

 

 

 

 

 

 

 

 

 

Annualized return on equity

 

 

23.9

%

 

 

19.7

%

 

 

 

 

 

 

Annualized adjusted return on equity (1)

 

 

25.6

%

 

 

21.0

%

 

 

 

 

 

 

Loss ratio

 

 

32.3

%

 

 

29.7

%

 

 

 

 

 

 

Expense ratio

 

 

45.8

%

 

 

50.8

%

 

 

 

 

 

 

Combined ratio

 

 

78.1

%

 

 

80.5

%

 

 

 

 

 

 

Adjusted combined ratio (1)

 

 

74.8

%

 

 

77.1

%

 

 

 

 

 

 

Diluted earnings per share

 

$

1.87

 

 

$

1.15

 

 

 

 

 

 

 

Diluted adjusted earnings per share (1)

 

$

2.01

 

 

$

1.23

 

 

 

 

 

 

 

Catastrophe losses

 

$

1,900

 

 

$

12,924

 

 

 

 

 

 

 

Catastrophe loss ratio (1)

 

 

0.8

%

 

 

9.5

%

 

 

 

 

 

 

Adjusted combined ratio excluding catastrophe losses (1)

 

 

74.0

%

 

 

67.6

%

 

 

 

 

 

 

Adjusted underwriting income (1)

 

$

56,660

 

 

$

31,038

 

 

$

25,622

 

 

 

82.6

%

NM - not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

(1) - Indicates Non-GAAP financial measure - see above for definition of Non-GAAP financial measures and see below for reconciliation of Non-GAAP financial measures to their most directly comparable measures prepared in accordance with GAAP.

 

5


 

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

September 30,

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

Change

 

 

% Change

 

 

 

($ in thousands, except per share data)

 

Gross written premiums

 

$

1,535,623

 

 

$

1,168,239

 

 

$

367,384

 

 

 

31.4

%

Ceded written premiums

 

 

(819,171

)

 

 

(692,620

)

 

 

(126,551

)

 

 

18.3

%

Net written premiums

 

 

716,452

 

 

 

475,619

 

 

 

240,833

 

 

 

50.6

%

Net earned premiums

 

 

569,175

 

 

 

365,796

 

 

 

203,379

 

 

 

55.6

%

Commission and other income

 

 

3,954

 

 

 

2,035

 

 

 

1,919

 

 

 

94.3

%

Total underwriting revenue (1)

 

 

573,129

 

 

 

367,831

 

 

 

205,298

 

 

 

55.8

%

Losses and loss adjustment expenses

 

 

157,739

 

 

 

97,583

 

 

 

60,156

 

 

 

61.6

%

Acquisition expenses, net of ceding commissions and fronting fees

 

 

154,266

 

 

 

109,072

 

 

 

45,194

 

 

 

41.4

%

Other underwriting expenses

 

 

129,563

 

 

 

84,165

 

 

 

45,398

 

 

 

53.9

%

Underwriting income (1)

 

 

131,561

 

 

 

77,011

 

 

 

54,550

 

 

 

70.8

%

Interest expense

 

 

(304

)

 

 

(1,052

)

 

 

748

 

 

 

(71.1

)%

Net investment income

 

 

40,014

 

 

 

24,506

 

 

 

15,508

 

 

 

63.3

%

Net realized and unrealized gains on investments

 

 

9,461

 

 

 

5,768

 

 

 

3,693

 

 

 

64.0

%

Income before income taxes

 

 

180,732

 

 

 

106,233

 

 

 

74,499

 

 

 

70.1

%

Income tax expense

 

 

39,827

 

 

 

23,625

 

 

 

16,202

 

 

 

68.6

%

Net income

 

$

140,905

 

 

$

82,608

 

 

$

58,297

 

 

 

70.6

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Net realized and unrealized gains on investments

 

 

(9,461

)

 

 

(5,768

)

 

 

(3,693

)

 

 

64.0

%

Expenses associated with transactions

 

 

3,570

 

 

 

557

 

 

 

3,013

 

 

NM

 

Stock-based compensation expense

 

 

15,471

 

 

 

11,905

 

 

 

3,566

 

 

 

30.0

%

Amortization of intangibles

 

 

3,400

 

 

 

1,168

 

 

 

2,232

 

 

 

191.1

%

Expenses associated with catastrophe bond

 

 

2,661

 

 

 

2,483

 

 

 

178

 

 

 

7.2

%

Tax impact

 

 

(1,543

)

 

 

(734

)

 

 

(809

)

 

 

110.2

%

Adjusted net income (1)

 

$

155,003

 

 

$

92,219

 

 

$

62,784

 

 

 

68.1

%

Key Financial and Operating Metrics

 

 

 

 

 

 

 

 

 

 

 

 

Annualized return on equity

 

 

23.4

%

 

 

18.8

%

 

 

 

 

 

 

Annualized adjusted return on equity (1)

 

 

25.7

%

 

 

20.9

%

 

 

 

 

 

 

Loss ratio

 

 

27.7

%

 

 

26.7

%

 

 

 

 

 

 

Expense ratio

 

 

49.2

%

 

 

52.3

%

 

 

 

 

 

 

Combined ratio

 

 

76.9

%

 

 

78.9

%

 

 

 

 

 

 

Adjusted combined ratio (1)

 

 

72.5

%

 

 

74.5

%

 

 

 

 

 

 

Diluted earnings per share

 

$

5.12

 

 

$

3.19

 

 

 

 

 

 

 

Diluted adjusted earnings per share (1)

 

$

5.63

 

 

$

3.56

 

 

 

 

 

 

 

Catastrophe losses

 

$

1,335

 

 

$

19,724

 

 

 

 

 

 

 

Catastrophe loss ratio (1)

 

 

0.2

%

 

 

5.4

%

 

 

 

 

 

 

Adjusted combined ratio excluding catastrophe losses (1)

 

 

72.2

%

 

 

69.2

%

 

 

 

 

 

 

Adjusted underwriting income (1)

 

$

156,663

 

 

$

93,124

 

 

$

63,539

 

 

 

68.2

%

NM - not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) - Indicates Non-GAAP financial measure - see above for definition of Non-GAAP financial measures and see below for reconciliation of Non-GAAP financial measures to their most directly comparable measures prepared in accordance with GAAP.

 

6


Condensed Consolidated Balance sheets

Palomar Holdings, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets (unaudited)

(in thousands, except shares and par value data)

 

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2024

 

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

Fixed maturity securities available for sale, at fair value (amortized cost: $1,146,855 in 2025; $973,330 in 2024)

 

$

1,141,367

 

 

$

939,046

 

Equity securities, at fair value (cost: $38,482 in 2025; $32,987 in 2024)

 

 

52,215

 

 

 

40,529

 

Equity method investment

 

 

 

 

 

2,277

 

Other investments

 

 

19,534

 

 

 

5,863

 

Total investments

 

 

1,213,116

 

 

 

987,715

 

Cash and cash equivalents

 

 

111,740

 

 

 

80,438

 

Restricted cash

 

 

20

 

 

 

101

 

Accrued investment income

 

 

10,725

 

 

 

8,440

 

Premiums receivable

 

 

463,230

 

 

 

305,724

 

Deferred policy acquisition costs, net of ceding commissions and fronting fees

 

 

125,076

 

 

 

94,881

 

Reinsurance recoverable on paid losses and loss adjustment expenses

 

 

36,907

 

 

 

47,076

 

Reinsurance recoverable on unpaid losses and loss adjustment expenses

 

 

440,559

 

 

 

348,083

 

Ceded unearned premiums

 

 

361,260

 

 

 

276,237

 

Prepaid expenses and other assets

 

 

113,143

 

 

 

91,086

 

Deferred tax assets, net

 

 

2,537

 

 

 

8,768

 

Property and equipment, net

 

 

2,695

 

 

 

429

 

Goodwill and intangible assets, net

 

 

62,538

 

 

 

13,242

 

Total assets

 

$

2,943,546

 

 

$

2,262,220

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Accounts payable and other accrued liabilities

 

$

109,391

 

 

$

70,079

 

Reserve for losses and loss adjustment expenses

 

 

684,272

 

 

 

503,382

 

Unearned premiums

 

 

979,374

 

 

 

741,692

 

Ceded premium payable

 

 

253,446

 

 

 

190,168

 

Funds held under reinsurance treaty

 

 

37,204

 

 

 

27,869

 

Income taxes payable

 

 

1,749

 

 

 

 

Total liabilities

 

 

2,065,436

 

 

 

1,533,190

 

Stockholders’ equity:

 

 

 

 

 

 

Preferred stock, $0.0001 par value, 5,000,000 shares authorized, 0 shares issued and outstanding as of September 30, 2025 and December 31, 2024

 

 

 

 

 

 

Common stock, $0.0001 par value, 500,000,000 shares authorized, 26,494,524 and 26,529,402 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

 

 

3

 

 

 

3

 

Additional paid-in capital

 

 

516,355

 

 

 

493,656

 

Accumulated other comprehensive income (loss)

 

 

(4,092

)

 

 

(26,845

)

Retained earnings

 

 

365,844

 

 

 

262,216

 

Total stockholders’ equity

 

 

878,110

 

 

 

729,030

 

Total liabilities and stockholders’ equity

 

$

2,943,546

 

 

$

2,262,220

 

 

 

7


Condensed Consolidated Income Statement

Palomar Holdings, Inc. and Subsidiaries

Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited)

(in thousands, except shares and per share data)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Gross written premiums

 

$

597,171

 

 

$

414,977

 

 

$

1,535,623

 

 

$

1,168,239

 

Ceded written premiums

 

 

(321,927

)

 

 

(255,267

)

 

 

(819,171

)

 

 

(692,620

)

Net written premiums

 

 

275,244

 

 

 

159,710

 

 

 

716,452

 

 

 

475,619

 

Change in unearned premiums

 

 

(50,097

)

 

 

(24,064

)

 

 

(147,277

)

 

 

(109,823

)

Net earned premiums

 

 

225,147

 

 

 

135,646

 

 

 

569,175

 

 

 

365,796

 

Net investment income

 

 

14,572

 

 

 

9,408

 

 

 

40,014

 

 

 

24,506

 

Net realized and unrealized gains on investments

 

 

3,493

 

 

 

2,734

 

 

 

9,461

 

 

 

5,768

 

Commission and other income

 

 

1,448

 

 

 

715

 

 

 

3,954

 

 

 

2,035

 

Total revenues

 

 

244,660

 

 

 

148,503

 

 

 

622,604

 

 

 

398,105

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Losses and loss adjustment expenses

 

 

72,812

 

 

 

40,315

 

 

 

157,739

 

 

 

97,583

 

Acquisition expenses, net of ceding commissions and fronting fees

 

 

56,270

 

 

 

41,469

 

 

 

154,266

 

 

 

109,072

 

Other underwriting expenses

 

 

48,306

 

 

 

28,129

 

 

 

129,563

 

 

 

84,165

 

Interest expense

 

 

133

 

 

 

87

 

 

 

304

 

 

 

1,052

 

Total expenses

 

 

177,521

 

 

 

110,000

 

 

 

441,872

 

 

 

291,872

 

Income before income taxes

 

 

67,139

 

 

 

38,503

 

 

 

180,732

 

 

 

106,233

 

Income tax expense

 

 

15,684

 

 

 

8,006

 

 

 

39,827

 

 

 

23,625

 

Net income

 

$

51,455

 

 

$

30,497

 

 

$

140,905

 

 

$

82,608

 

Other comprehensive income, net:

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains on securities available for sale

 

 

9,541

 

 

 

17,916

 

 

 

22,753

 

 

 

13,852

 

Net comprehensive income

 

$

60,996

 

 

$

48,413

 

 

$

163,658

 

 

$

96,460

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.93

 

 

$

1.18

 

 

$

5.28

 

 

$

3.28

 

Diluted earnings per share

 

$

1.87

 

 

$

1.15

 

 

$

5.12

 

 

$

3.19

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

26,637,592

 

 

 

25,766,697

 

 

 

26,683,856

 

 

 

25,194,114

 

Diluted

 

 

27,446,519

 

 

 

26,479,566

 

 

 

27,533,533

 

 

 

25,877,257

 

 

8


Underwriting Segment Data

The Company has a single reportable segment and offers specialty insurance products. Gross written premiums (GWP) by product, location and company are presented below:

 

 

 

Three Months Ended September 30,

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

% of

 

 

 

 

 

%

 

 

 

Amount

 

 

GWP

 

 

Amount

 

 

GWP

 

 

Change

 

 

Change

 

Product

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casualty

 

$

152,034

 

 

 

25.5

%

 

$

56,307

 

 

 

13.6

%

 

$

95,727

 

 

 

170.0

%

Earthquake

 

 

149,940

 

 

 

25.1

%

 

 

135,329

 

 

 

32.6

%

 

 

14,611

 

 

 

10.8

%

Crop

 

 

119,757

 

 

 

20.1

%

 

 

59,662

 

 

 

14.4

%

 

 

60,095

 

 

 

100.7

%

Inland Marine and Other Property

 

 

117,871

 

 

 

19.7

%

 

 

78,734

 

 

 

19.0

%

 

 

39,137

 

 

 

49.7

%

Fronting

 

 

57,569

 

 

 

9.6

%

 

 

84,945

 

 

 

20.4

%

 

 

(27,376

)

 

 

(32.2

)%

Total Gross Written Premiums

 

$

597,171

 

 

 

100.0

%

 

$

414,977

 

 

 

100.0

%

 

$

182,194

 

 

 

43.9

%

 

 

 

Nine Months Ended September 30,

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

% of

 

 

 

 

 

% of

 

 

 

 

 

%

 

 

 

Amount

 

 

GWP

 

 

Amount

 

 

GWP

 

 

Change

 

 

Change

 

Product

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earthquake

 

$

427,869

 

 

 

27.9

%

 

$

376,088

 

 

 

32.2

%

 

$

51,781

 

 

 

13.8

%

Casualty

 

 

392,473

 

 

 

25.6

%

 

 

166,762

 

 

 

14.3

%

 

 

225,711

 

 

 

135.3

%

Inland Marine and Other Property

 

 

335,462

 

 

 

21.8

%

 

 

249,147

 

 

 

21.3

%

 

 

86,315

 

 

 

34.6

%

Crop

 

 

207,440

 

 

 

13.5

%

 

 

100,571

 

 

 

8.6

%

 

 

106,869

 

 

 

106.3

%

Fronting

 

 

172,379

 

 

 

11.2

%

 

 

275,671

 

 

 

23.6

%

 

 

(103,292

)

 

 

(37.5

)%

Total Gross Written Premiums

 

$

1,535,623

 

 

 

100.0

%

 

$

1,168,239

 

 

 

100.0

%

 

$

367,384

 

 

 

31.4

%

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

($ in thousands)

 

 

($ in thousands)

 

 

 

 

 

 

% of

 

 

 

 

 

% of

 

 

 

 

 

% of

 

 

 

 

 

% of

 

 

 

Amount

 

 

GWP

 

 

Amount

 

 

GWP

 

 

Amount

 

 

GWP

 

 

Amount

 

 

GWP

 

State

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California

 

$

168,739

 

 

 

28.3

%

 

$

170,265

 

 

 

41.0

%

 

$

472,276

 

 

 

30.8

%

 

$

510,879

 

 

 

43.7

%

Texas

 

 

38,609

 

 

 

6.5

%

 

 

27,019

 

 

 

6.5

%

 

 

119,308

 

 

 

7.8

%

 

 

96,414

 

 

 

8.3

%

Hawaii

 

 

26,405

 

 

 

4.4

%

 

 

23,171

 

 

 

5.6

%

 

 

71,307

 

 

 

4.6

%

 

 

53,922

 

 

 

4.6

%

Florida

 

 

23,770

 

 

 

4.0

%

 

 

14,433

 

 

 

3.5

%

 

 

66,391

 

 

 

4.3

%

 

 

58,153

 

 

 

5.0

%

Illinois

 

 

20,911

 

 

 

3.5

%

 

 

5,557

 

 

 

1.3

%

 

 

39,548

 

 

 

2.6

%

 

 

13,725

 

 

 

1.2

%

North Dakota

 

 

20,022

 

 

 

3.4

%

 

 

18,716

 

 

 

4.5

%

 

 

23,709

 

 

 

1.5

%

 

 

19,893

 

 

 

1.7

%

New York

 

 

19,181

 

 

 

3.2

%

 

 

8,153

 

 

 

2.0

%

 

 

51,240

 

 

 

3.3

%

 

 

24,163

 

 

 

2.1

%

Washington

 

 

17,560

 

 

 

2.9

%

 

 

16,828

 

 

 

4.1

%

 

 

50,416

 

 

 

3.3

%

 

 

41,893

 

 

 

3.6

%

Other

 

 

261,974

 

 

 

43.8

%

 

 

130,835

 

 

 

31.5

%

 

 

641,428

 

 

 

41.8

%

 

 

349,197

 

 

 

29.8

%

Total Gross Written Premiums

 

$

597,171

 

 

 

100.0

%

 

$

414,977

 

 

 

100.0

%

 

$

1,535,623

 

 

 

100.0

%

 

$

1,168,239

 

 

 

100.0

%

 

9


 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

($ in thousands)

 

 

($ in thousands)

 

 

 

 

 

 

% of

 

 

 

 

 

% of

 

 

 

 

 

% of

 

 

 

 

 

% of

 

 

 

Amount

 

 

GWP

 

 

Amount

 

 

GWP

 

 

Amount

 

 

GWP

 

 

Amount

 

 

GWP

 

Subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PSIC

 

$

317,177

 

 

 

53.1

%

 

$

236,624

 

 

 

57.0

%

 

$

781,078

 

 

 

50.9

%

 

$

652,988

 

 

 

55.9

%

PESIC

 

 

252,318

 

 

 

42.3

%

 

 

159,305

 

 

 

38.4

%

 

 

681,048

 

 

 

44.4

%

 

 

472,909

 

 

 

40.5

%

Laulima

 

 

22,804

 

 

 

3.8

%

 

 

19,048

 

 

 

4.6

%

 

 

58,974

 

 

 

3.8

%

 

 

42,342

 

 

 

3.6

%

FIA

 

 

4,872

 

 

 

0.8

%

 

 

 

 

 

%

 

 

14,523

 

 

 

0.9

%

 

 

 

 

 

%

Total Gross Written Premiums

 

$

597,171

 

 

 

100.0

%

 

$

414,977

 

 

 

100.0

%

 

$

1,535,623

 

 

 

100.0

%

 

$

1,168,239

 

 

 

100.0

%

Gross and net earned premiums

The table below shows the amount of premiums the Company earned on a gross and net basis and the Company’s net earned premiums as a percentage of gross earned premiums for each period presented:

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

September 30,

 

 

 

 

 

%

 

 

September 30,

 

 

 

 

 

%

 

 

 

2025

 

 

2024

 

 

Change

 

 

Change

 

 

2025

 

 

2024

 

 

Change

 

 

Change

 

 

 

($ in thousands)

 

 

($ in thousands)

 

Gross earned premiums

 

$

518,783

 

 

$

395,881

 

 

$

122,902

 

 

 

31.0

%

 

$

1,303,323

 

 

$

1,025,716

 

 

$

277,607

 

 

 

27.1

%

Ceded earned premiums

 

 

(293,636

)

 

 

(260,235

)

 

 

(33,401

)

 

 

12.8

%

 

 

(734,148

)

 

 

(659,920

)

 

 

(74,228

)

 

 

11.2

%

Net earned premiums

 

$

225,147

 

 

$

135,646

 

 

$

89,501

 

 

 

66.0

%

 

$

569,175

 

 

$

365,796

 

 

$

203,379

 

 

 

55.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premium ratio

 

 

43.4

%

 

 

34.3

%

 

 

 

 

 

 

 

 

43.7

%

 

 

35.7

%

 

 

 

 

 

 

Loss detail

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

September 30,

 

 

 

 

 

 

 

 

September 30,

 

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

Change

 

 

% Change

 

 

2025

 

 

2024

 

 

Change

 

 

% Change

 

 

 

($ in thousands)

 

 

($ in thousands)

 

Catastrophe losses

 

$

1,900

 

 

$

12,924

 

 

$

(11,024

)

 

 

(85.3

)%

 

$

1,335

 

 

$

19,724

 

 

$

(18,389

)

 

 

(93.2

)%

Non-catastrophe losses

 

 

70,912

 

 

 

27,391

 

 

 

43,521

 

 

 

158.9

%

 

 

156,404

 

 

 

77,859

 

 

 

78,545

 

 

 

100.9

%

Total losses and loss adjustment expenses

 

$

72,812

 

 

$

40,315

 

 

$

32,497

 

 

 

80.6

%

 

$

157,739

 

 

$

97,583

 

 

$

60,156

 

 

 

61.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Catastrophe loss ratio

 

 

0.8

%

 

 

9.5

%

 

 

 

 

 

 

 

 

0.2

%

 

 

5.4

%

 

 

 

 

 

 

Non-catastrophe loss ratio

 

 

31.5

%

 

 

20.2

%

 

 

 

 

 

 

 

 

27.5

%

 

 

21.3

%

 

 

 

 

 

 

Total loss ratio

 

 

32.3

%

 

 

29.7

%

 

 

 

 

 

 

 

 

27.7

%

 

 

26.7

%

 

 

 

 

 

 

 

10


The following table represents a reconciliation of changes in the ending reserve balances for losses and loss adjustment expenses:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

 

(in thousands)

 

Reserve for losses and LAE net of reinsurance recoverables at beginning of period

 

$

199,185

 

 

$

118,761

 

 

$

155,299

 

 

$

97,653

 

Add: Balance acquired from FIA(1)

 

 

 

 

 

 

 

 

6,788

 

 

 

 

Add: Incurred losses and LAE, net of reinsurance, related to:

 

 

 

 

 

 

 

 

 

 

 

 

Current year

 

 

78,946

 

 

 

40,536

 

 

 

174,703

 

 

 

100,225

 

Prior years

 

 

(6,134

)

 

 

(221

)

 

 

(16,964

)

 

 

(2,642

)

Total incurred

 

 

72,812

 

 

 

40,315

 

 

 

157,739

 

 

 

97,583

 

Deduct: Loss and LAE payments, net of reinsurance, related to:

 

 

 

 

 

 

 

 

 

 

 

 

Current year

 

 

15,655

 

 

 

16,153

 

 

 

38,312

 

 

 

27,909

 

Prior years

 

 

12,629

 

 

 

5,649

 

 

 

37,801

 

 

 

30,053

 

Total payments

 

 

28,284

 

 

 

21,802

 

 

 

76,113

 

 

 

57,962

 

Reserve for losses and LAE net of reinsurance recoverables at end of period

 

 

243,713

 

 

 

137,274

 

 

 

243,713

 

 

 

137,274

 

Add: Reinsurance recoverables on unpaid losses and LAE at end of period

 

 

440,559

 

 

 

360,164

 

 

 

440,559

 

 

 

360,164

 

Reserve for losses and LAE gross of reinsurance recoverables on unpaid losses and LAE at end of period

 

$

684,272

 

 

$

497,438

 

 

$

684,272

 

 

$

497,438

 

(1) - Represents amounts recognized in Reserve for losses and LAE net of reinsurance recoverables upon acquisition of FIA on 1/1/2025, in accordance with ASC 805, Business Combinations.

Reconciliation of Non-GAAP Financial Measures

For the three and nine months ended September 30, 2025 and 2024, the Non-GAAP financial measures discussed above reconcile to their most comparable GAAP measures as follows:

Underwriting revenue

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

 

(in thousands)

 

Total revenue

 

$

244,660

 

 

$

148,503

 

 

$

622,604

 

 

$

398,105

 

Net investment income

 

 

(14,572

)

 

 

(9,408

)

 

 

(40,014

)

 

 

(24,506

)

Net realized and unrealized gains on investments

 

 

(3,493

)

 

 

(2,734

)

 

 

(9,461

)

 

 

(5,768

)

Underwriting revenue

 

$

226,595

 

 

$

136,361

 

 

$

573,129

 

 

$

367,831

 

 

11


Underwriting income and adjusted underwriting income

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

 

(in thousands)

 

Income before income taxes

 

$

67,139

 

 

$

38,503

 

 

$

180,732

 

 

$

106,233

 

Net investment income

 

 

(14,572

)

 

 

(9,408

)

 

 

(40,014

)

 

 

(24,506

)

Net realized and unrealized gains on investments

 

 

(3,493

)

 

 

(2,734

)

 

 

(9,461

)

 

 

(5,768

)

Interest expense

 

 

133

 

 

 

87

 

 

 

304

 

 

 

1,052

 

Underwriting income

 

$

49,207

 

 

$

26,448

 

 

$

131,561

 

 

$

77,011

 

Expenses associated with transactions

 

 

728

 

 

 

84

 

 

 

3,570

 

 

 

557

 

Stock-based compensation expense

 

 

5,379

 

 

 

4,117

 

 

 

15,471

 

 

 

11,905

 

Amortization of intangibles

 

 

1,346

 

 

 

389

 

 

 

3,400

 

 

 

1,168

 

Expenses associated with catastrophe bond

 

 

 

 

 

 

 

 

2,661

 

 

 

2,483

 

Adjusted underwriting income

 

$

56,660

 

 

$

31,038

 

 

$

156,663

 

 

$

93,124

 

Adjusted net income

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

 

(in thousands)

 

Net income

 

$

51,455

 

 

$

30,497

 

 

$

140,905

 

 

$

82,608

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Net realized and unrealized gains on investments

 

 

(3,493

)

 

 

(2,734

)

 

 

(9,461

)

 

 

(5,768

)

Expenses associated with transactions

 

 

728

 

 

 

84

 

 

 

3,570

 

 

 

557

 

Stock-based compensation expense

 

 

5,379

 

 

 

4,117

 

 

 

15,471

 

 

 

11,905

 

Amortization of intangibles

 

 

1,346

 

 

 

389

 

 

 

3,400

 

 

 

1,168

 

Expenses associated with catastrophe bond

 

 

 

 

 

 

 

 

2,661

 

 

 

2,483

 

Tax impact

 

 

(251

)

 

 

91

 

 

 

(1,543

)

 

 

(734

)

Adjusted net income

 

$

55,164

 

 

$

32,444

 

 

$

155,003

 

 

$

92,219

 

Annualized adjusted return on equity

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

 

(in thousands)

 

Annualized adjusted net income

 

$

220,656

 

 

$

129,776

 

 

$

206,671

 

 

$

122,959

 

Average stockholders’ equity

 

$

862,654

 

 

$

617,959

 

 

$

803,570

 

 

$

587,282

 

Annualized adjusted return on equity

 

 

25.6

%

 

 

21.0

%

 

 

25.7

%

 

 

20.9

%

12


Adjusted combined ratio

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

 

(in thousands)

 

Numerator: Sum of losses and loss adjustment expenses, acquisition expenses, and other underwriting expenses, net of commission and other income

 

$

175,940

 

 

$

109,198

 

 

$

437,614

 

 

$

288,785

 

Denominator: Net earned premiums

 

$

225,147

 

 

$

135,646

 

 

$

569,175

 

 

$

365,796

 

Combined ratio

 

 

78.1

%

 

 

80.5

%

 

 

76.9

%

 

 

78.9

%

Adjustments to numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Expenses associated with transactions

 

$

(728

)

 

$

(84

)

 

$

(3,570

)

 

$

(557

)

Stock-based compensation expense

 

 

(5,379

)

 

 

(4,117

)

 

 

(15,471

)

 

 

(11,905

)

Amortization of intangibles

 

 

(1,346

)

 

 

(389

)

 

 

(3,400

)

 

 

(1,168

)

Expenses associated with catastrophe bond

 

 

 

 

 

 

 

 

(2,661

)

 

 

(2,483

)

Adjusted combined ratio

 

 

74.8

%

 

 

77.1

%

 

 

72.5

%

 

 

74.5

%

Diluted adjusted earnings per share

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(in thousands, except per share data)

 

 

(in thousands, except per share data)

 

Adjusted net income

 

$

55,164

 

 

$

32,444

 

 

$

155,003

 

 

$

92,219

 

Weighted-average common shares outstanding, diluted

 

 

27,446,519

 

 

 

26,479,566

 

 

 

27,533,533

 

 

 

25,877,257

 

Diluted adjusted earnings per share

 

$

2.01

 

 

$

1.23

 

 

$

5.63

 

 

$

3.56

 

Catastrophe loss ratio

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

 

(in thousands)

 

Numerator: Losses and loss adjustment expenses

 

$

72,812

 

 

$

40,315

 

 

$

157,739

 

 

$

97,583

 

Denominator: Net earned premiums

 

$

225,147

 

 

$

135,646

 

 

$

569,175

 

 

$

365,796

 

Loss ratio

 

 

32.3

%

 

 

29.7

%

 

 

27.7

%

 

 

26.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Numerator: Catastrophe losses

 

$

1,900

 

 

$

12,924

 

 

$

1,335

 

 

$

19,724

 

Denominator: Net earned premiums

 

$

225,147

 

 

$

135,646

 

 

$

569,175

 

 

$

365,796

 

Catastrophe loss ratio

 

 

0.8

%

 

 

9.5

%

 

 

0.2

%

 

 

5.4

%

13


Adjusted combined ratio excluding catastrophe losses

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

 

(in thousands)

 

Numerator: Sum of losses and loss adjustment expenses, acquisition expenses, and other underwriting expenses, net of commission and other income

 

$

175,940

 

 

$

109,198

 

 

$

437,614

 

 

$

288,785

 

Denominator: Net earned premiums

 

$

225,147

 

 

$

135,646

 

 

$

569,175

 

 

$

365,796

 

Combined ratio

 

 

78.1

%

 

 

80.5

%

 

 

76.9

%

 

 

78.9

%

Adjustments to numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Expenses associated with transactions

 

$

(728

)

 

$

(84

)

 

$

(3,570

)

 

$

(557

)

Stock-based compensation expense

 

 

(5,379

)

 

 

(4,117

)

 

 

(15,471

)

 

 

(11,905

)

Amortization of intangibles

 

 

(1,346

)

 

 

(389

)

 

 

(3,400

)

 

 

(1,168

)

Expenses associated with catastrophe bond

 

 

 

 

 

 

 

 

(2,661

)

 

 

(2,483

)

Catastrophe losses

 

 

(1,900

)

 

 

(12,924

)

 

 

(1,335

)

 

 

(19,724

)

Adjusted combined ratio excluding catastrophe losses

 

 

74.0

%

 

 

67.6

%

 

 

72.2

%

 

 

69.2

%

Tangible Stockholders equity

 

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

Stockholders’ equity

 

$

878,110

 

 

$

729,030

 

Goodwill and intangible assets

 

 

(62,538

)

 

 

(13,242

)

Tangible stockholders’ equity

 

$

815,572

 

 

$

715,788

 

14