Annual Income Statements for Global Indemnity Group
This table shows Global Indemnity Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Global Indemnity Group
This table shows Global Indemnity Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
24 |
2.23 |
2.38 |
9.23 |
7.59 |
5.79 |
11 |
9.98 |
13 |
8.91 |
Consolidated Net Income / (Loss) |
|
24 |
2.34 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
Net Income / (Loss) Continuing Operations |
|
24 |
2.34 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
Total Pre-Tax Income |
|
31 |
1.76 |
3.07 |
12 |
9.46 |
8.74 |
14 |
13 |
16 |
12 |
Total Revenue |
|
195 |
156 |
151 |
142 |
126 |
109 |
112 |
109 |
112 |
108 |
Net Interest Income / (Expense) |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.00 |
-0.02 |
0.00 |
0.02 |
Total Interest Expense |
|
0.00 |
-0.00 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.00 |
0.02 |
0.00 |
-0.02 |
Total Non-Interest Income |
|
195 |
156 |
151 |
142 |
126 |
109 |
112 |
109 |
112 |
108 |
Other Service Charges |
|
30 |
0.53 |
0.35 |
0.28 |
0.30 |
0.50 |
0.35 |
0.36 |
0.37 |
0.29 |
Net Realized & Unrealized Capital Gains on Investments |
|
11 |
11 |
10 |
12 |
14 |
16 |
15 |
16 |
16 |
16 |
Premiums Earned |
|
154 |
144 |
140 |
129 |
112 |
92 |
97 |
93 |
95 |
92 |
Total Non-Interest Expense |
|
163 |
154 |
148 |
130 |
117 |
101 |
98 |
96 |
96 |
96 |
Property & Liability Insurance Claims |
|
88 |
93 |
88 |
78 |
65 |
58 |
53 |
54 |
52 |
54 |
Insurance Policy Acquisition Costs |
|
61 |
58 |
53 |
47 |
46 |
36 |
38 |
36 |
38 |
36 |
Other Operating Expenses |
|
14 |
2.70 |
6.37 |
4.99 |
5.28 |
6.75 |
6.37 |
6.37 |
5.92 |
7.03 |
Income Tax Expense |
|
7.44 |
-0.58 |
0.57 |
2.37 |
1.76 |
2.84 |
2.90 |
2.58 |
3.13 |
3.11 |
Preferred Stock Dividends Declared |
|
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
Basic Earnings per Share |
|
$1.62 |
$0.16 |
$0.17 |
$0.68 |
$0.56 |
$0.43 |
$0.83 |
$0.73 |
$0.93 |
$0.65 |
Weighted Average Basic Shares Outstanding |
|
14.59M |
14.48M |
13.67M |
13.48M |
13.52M |
13.55M |
13.58M |
13.61M |
13.66M |
13.64M |
Diluted Earnings per Share |
|
$1.60 |
$0.18 |
$0.17 |
$0.67 |
$0.55 |
$0.44 |
$0.82 |
$0.73 |
$0.92 |
$0.65 |
Weighted Average Diluted Shares Outstanding |
|
14.80M |
14.48M |
13.93M |
13.71M |
13.81M |
13.67M |
13.69M |
13.68M |
13.80M |
13.71M |
Weighted Average Basic & Diluted Shares Outstanding |
|
14.62M |
13.64M |
13.47M |
13.52M |
13.54M |
13.58M |
13.60M |
13.66M |
13.69M |
14.81M |
Cash Dividends to Common per Share |
|
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.35 |
$0.35 |
$0.35 |
$0.35 |
Annual Cash Flow Statements for Global Indemnity Group
This table details how cash moves in and out of Global Indemnity Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-39 |
-0.81 |
-21 |
Net Cash From Operating Activities |
44 |
43 |
39 |
Net Cash From Continuing Operating Activities |
44 |
43 |
39 |
Net Income / (Loss) Continuing Operations |
-0.85 |
25 |
43 |
Consolidated Net Income / (Loss) |
-0.85 |
25 |
43 |
Depreciation Expense |
8.40 |
6.20 |
5.76 |
Amortization Expense |
1.31 |
-6.75 |
-16 |
Non-Cash Adjustments to Reconcile Net Income |
27 |
5.37 |
17 |
Changes in Operating Assets and Liabilities, net |
8.51 |
13 |
-12 |
Net Cash From Investing Activities |
80 |
-16 |
-40 |
Net Cash From Continuing Investing Activities |
80 |
-16 |
-40 |
Purchase of Investment Securities |
-1,175 |
-449 |
-1,140 |
Sale and/or Maturity of Investments |
1,255 |
432 |
1,100 |
Net Cash From Financing Activities |
-164 |
-27 |
-20 |
Net Cash From Continuing Financing Activities |
-164 |
-27 |
-20 |
Issuance of Debt |
0.00 |
0.00 |
0.00 |
Issuance of Preferred Equity |
0.00 |
0.00 |
0.00 |
Issuance of Common Equity |
3.34 |
0.00 |
0.00 |
Repayment of Debt |
-130 |
0.00 |
0.00 |
Repurchase of Common Equity |
-22 |
-13 |
-0.53 |
Payment of Dividends |
-15 |
-15 |
-20 |
Quarterly Cash Flow Statements for Global Indemnity Group
This table details how cash moves in and out of Global Indemnity Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-41 |
20 |
-3.11 |
9.71 |
1.02 |
-8.43 |
0.82 |
7.87 |
-16 |
-14 |
Net Cash From Operating Activities |
|
23 |
2.49 |
5.33 |
8.85 |
23 |
6.13 |
23 |
14 |
15 |
-13 |
Net Cash From Continuing Operating Activities |
|
23 |
2.49 |
5.33 |
8.85 |
23 |
6.13 |
23 |
14 |
15 |
-13 |
Net Income / (Loss) Continuing Operations |
|
24 |
2.34 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
Consolidated Net Income / (Loss) |
|
24 |
2.34 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
Depreciation Expense |
|
3.17 |
1.96 |
1.69 |
1.66 |
1.46 |
1.40 |
1.31 |
1.35 |
1.33 |
1.77 |
Amortization Expense |
|
-0.29 |
-0.07 |
-0.55 |
-1.18 |
-2.15 |
-2.88 |
-4.26 |
-7.12 |
-5.61 |
1.33 |
Non-Cash Adjustments to Reconcile Net Income |
|
-15 |
-0.35 |
-1.79 |
3.86 |
4.27 |
-0.97 |
0.02 |
5.12 |
6.56 |
5.45 |
Changes in Operating Assets and Liabilities, net |
|
11 |
-1.39 |
3.48 |
-4.83 |
11 |
2.68 |
14 |
4.81 |
0.27 |
-31 |
Net Cash From Investing Activities |
|
-64 |
43 |
2.15 |
11 |
-21 |
-7.69 |
-17 |
-0.73 |
-31 |
9.09 |
Net Cash From Continuing Investing Activities |
|
-64 |
43 |
2.15 |
11 |
-21 |
-7.69 |
-17 |
-0.73 |
-31 |
9.09 |
Purchase of Investment Securities |
|
-244 |
-60 |
-60 |
-75 |
-147 |
-166 |
-168 |
-255 |
-260 |
-457 |
Sale and/or Maturity of Investments |
|
181 |
108 |
63 |
86 |
125 |
158 |
151 |
254 |
229 |
467 |
Net Cash From Financing Activities |
|
-0.22 |
-26 |
-11 |
-9.79 |
-0.11 |
-6.88 |
-4.91 |
-5.65 |
-0.11 |
-9.68 |
Net Cash From Continuing Financing Activities |
|
-0.22 |
-26 |
-11 |
-9.79 |
-0.11 |
-6.88 |
-4.91 |
-5.65 |
-0.11 |
-9.68 |
Payment of Dividends |
|
-0.22 |
-7.12 |
-4.03 |
-3.67 |
-0.11 |
-6.88 |
-4.91 |
-5.13 |
-0.11 |
-9.68 |
Annual Balance Sheets for Global Indemnity Group
This table presents Global Indemnity Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
1,801 |
1,730 |
1,731 |
Cash and Due from Banks |
39 |
38 |
17 |
Trading Account Securities |
1,266 |
1,314 |
1,394 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Unearned Premiums Asset |
272 |
188 |
145 |
Deferred Acquisition Cost |
65 |
42 |
41 |
Goodwill |
4.82 |
4.82 |
4.82 |
Intangible Assets |
15 |
14 |
14 |
Other Assets |
140 |
128 |
115 |
Total Liabilities & Shareholders' Equity |
1,801 |
1,730 |
1,731 |
Total Liabilities |
1,175 |
1,081 |
1,042 |
Long-Term Debt |
0.00 |
0.00 |
0.00 |
Claims and Claim Expense |
832 |
851 |
800 |
Unearned Premiums Liability |
269 |
183 |
183 |
Other Long-Term Liabilities |
73 |
47 |
58 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
626 |
649 |
689 |
Total Preferred & Common Equity |
626 |
649 |
689 |
Preferred Stock |
4.00 |
4.00 |
4.00 |
Total Common Equity |
622 |
645 |
685 |
Common Stock |
451 |
455 |
460 |
Retained Earnings |
233 |
245 |
269 |
Treasury Stock |
-19 |
-32 |
-33 |
Accumulated Other Comprehensive Income / (Loss) |
-43 |
-23 |
-10 |
Quarterly Balance Sheets for Global Indemnity Group
This table presents Global Indemnity Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
1,879 |
1,777 |
1,774 |
1,768 |
1,728 |
1,739 |
1,761 |
Cash and Due from Banks |
|
19 |
36 |
45 |
46 |
39 |
47 |
31 |
Trading Account Securities |
|
1,299 |
1,275 |
1,320 |
1,304 |
1,243 |
1,388 |
1,408 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unearned Premiums Asset |
|
325 |
256 |
248 |
224 |
173 |
160 |
153 |
Deferred Acquisition Cost |
|
70 |
58 |
52 |
46 |
40 |
41 |
41 |
Goodwill |
|
4.82 |
4.82 |
4.82 |
4.82 |
4.82 |
4.82 |
4.82 |
Intangible Assets |
|
15 |
15 |
15 |
15 |
14 |
14 |
14 |
Other Assets |
|
146 |
133 |
89 |
128 |
213 |
83 |
110 |
Total Liabilities & Shareholders' Equity |
|
1,879 |
1,777 |
1,774 |
1,768 |
1,728 |
1,739 |
1,761 |
Total Liabilities |
|
1,236 |
1,149 |
1,148 |
1,137 |
1,069 |
1,071 |
1,074 |
Short-Term Debt |
|
0.10 |
1.01 |
22 |
21 |
0.00 |
0.00 |
0.00 |
Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Claims and Claim Expense |
|
826 |
858 |
867 |
862 |
854 |
844 |
840 |
Unearned Premiums Liability |
|
331 |
242 |
215 |
196 |
177 |
182 |
183 |
Other Long-Term Liabilities |
|
79 |
49 |
43 |
59 |
39 |
45 |
51 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
644 |
628 |
626 |
631 |
659 |
667 |
687 |
Total Preferred & Common Equity |
|
644 |
628 |
626 |
631 |
659 |
667 |
687 |
Preferred Stock |
|
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
Total Common Equity |
|
640 |
624 |
622 |
627 |
655 |
663 |
683 |
Common Stock |
|
451 |
452 |
453 |
454 |
456 |
458 |
459 |
Retained Earnings |
|
235 |
233 |
238 |
243 |
251 |
257 |
265 |
Treasury Stock |
|
-0.90 |
-26 |
-32 |
-32 |
-32 |
-33 |
-33 |
Accumulated Other Comprehensive Income / (Loss) |
|
-45 |
-35 |
-37 |
-38 |
-20 |
-18 |
-7.85 |
Annual Metrics And Ratios for Global Indemnity Group
This table displays calculated financial ratios and metrics derived from Global Indemnity Group's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
-6.33% |
-15.57% |
-16.46% |
EBITDA Growth |
-76.58% |
177.69% |
38.97% |
EBIT Growth |
-93.99% |
1,573.06% |
66.65% |
NOPAT Growth |
-102.90% |
3,091.65% |
70.05% |
Net Income Growth |
-102.90% |
3,091.65% |
70.05% |
EPS Growth |
-104.57% |
2,133.33% |
70.49% |
Operating Cash Flow Growth |
-51.28% |
-3.05% |
-9.45% |
Free Cash Flow Firm Growth |
361.51% |
-98.56% |
-4.24% |
Invested Capital Growth |
-24.89% |
3.59% |
6.23% |
Revenue Q/Q Growth |
-4.71% |
-8.07% |
-0.18% |
EBITDA Q/Q Growth |
-73.41% |
12.51% |
21.50% |
EBIT Q/Q Growth |
-93.42% |
26.84% |
6.58% |
NOPAT Q/Q Growth |
-103.87% |
16.27% |
7.79% |
Net Income Q/Q Growth |
-103.87% |
16.27% |
7.79% |
EPS Q/Q Growth |
-106.25% |
16.56% |
7.22% |
Operating Cash Flow Q/Q Growth |
-33.47% |
9.29% |
-33.48% |
Free Cash Flow Firm Q/Q Growth |
3.42% |
-79.22% |
-38.86% |
Invested Capital Q/Q Growth |
-2.70% |
-0.39% |
0.35% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
1.87% |
6.14% |
10.21% |
EBIT Margin |
0.32% |
6.24% |
12.46% |
Profit (Net Income) Margin |
-0.14% |
4.81% |
9.80% |
Tax Burden Percent |
-43.13% |
77.11% |
78.68% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
143.13% |
22.89% |
21.32% |
Return on Invested Capital (ROIC) |
-0.12% |
3.99% |
6.46% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-0.12% |
3.99% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
-0.01% |
0.00% |
0.00% |
Return on Equity (ROE) |
-0.13% |
3.99% |
0.00% |
Cash Return on Invested Capital (CROIC) |
28.31% |
0.47% |
0.43% |
Operating Return on Assets (OROA) |
0.10% |
1.87% |
3.18% |
Return on Assets (ROA) |
-0.04% |
1.44% |
2.50% |
Return on Common Equity (ROCE) |
-0.13% |
3.96% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
-0.14% |
3.92% |
6.27% |
Net Operating Profit after Tax (NOPAT) |
-0.85 |
25 |
43 |
NOPAT Margin |
-0.14% |
4.81% |
9.80% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
99.68% |
93.76% |
87.54% |
Earnings before Interest and Taxes (EBIT) |
1.97 |
33 |
55 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
12 |
32 |
45 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.51 |
0.65 |
0.72 |
Price to Tangible Book Value (P/TBV) |
0.52 |
0.67 |
0.74 |
Price to Revenue (P/Rev) |
0.51 |
0.79 |
1.12 |
Price to Earnings (P/E) |
0.00 |
16.73 |
11.51 |
Dividend Yield |
4.63% |
3.24% |
3.89% |
Earnings Yield |
0.00% |
5.98% |
8.69% |
Enterprise Value to Invested Capital (EV/IC) |
0.45 |
0.59 |
0.70 |
Enterprise Value to Revenue (EV/Rev) |
0.45 |
0.73 |
1.09 |
Enterprise Value to EBITDA (EV/EBITDA) |
24.07 |
11.84 |
10.65 |
Enterprise Value to EBIT (EV/EBIT) |
142.62 |
11.65 |
8.73 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
15.10 |
11.09 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
6.35 |
8.95 |
12.35 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
1.36 |
129.26 |
168.63 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
0.10 |
0.00 |
0.00 |
Leverage Ratio |
2.86 |
2.77 |
2.59 |
Compound Leverage Factor |
2.86 |
2.77 |
2.59 |
Debt to Total Capital |
0.01% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.01% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.64% |
0.62% |
0.58% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
99.35% |
99.38% |
99.42% |
Debt to EBITDA |
0.01 |
0.00 |
0.00 |
Net Debt to EBITDA |
-3.32 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
-0.08 |
0.00 |
0.00 |
Net Debt to NOPAT |
45.62 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
0.60% |
0.63% |
0.60% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
207 |
2.97 |
2.85 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
68.81 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
14.73 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
14.73 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.33 |
0.30 |
0.26 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
626 |
649 |
689 |
Invested Capital Turnover |
0.86 |
0.83 |
0.66 |
Increase / (Decrease) in Invested Capital |
-208 |
22 |
40 |
Enterprise Value (EV) |
281 |
384 |
480 |
Market Capitalization |
316 |
418 |
493 |
Book Value per Share |
$42.57 |
$47.61 |
$50.06 |
Tangible Book Value per Share |
$41.23 |
$46.19 |
$48.67 |
Total Capital |
626 |
649 |
689 |
Total Debt |
0.07 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-39 |
-38 |
-17 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
0.07 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
9.71 |
-0.55 |
-9.89 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($0.09) |
$1.84 |
$3.14 |
Adjusted Weighted Average Basic Shares Outstanding |
14.48M |
13.55M |
13.64M |
Adjusted Diluted Earnings per Share |
($0.09) |
$1.83 |
$3.12 |
Adjusted Weighted Average Diluted Shares Outstanding |
14.48M |
13.67M |
13.71M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
13.64M |
13.58M |
14.81M |
Normalized Net Operating Profit after Tax (NOPAT) |
3.85 |
25 |
43 |
Normalized NOPAT Margin |
0.62% |
4.81% |
9.80% |
Pre Tax Income Margin |
0.32% |
6.24% |
12.46% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.66 |
0.00 |
0.00 |
NOPAT to Interest Expense |
-0.28 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.66 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
-0.28 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
-1,741.88% |
57.76% |
45.86% |
Augmented Payout Ratio |
-4,369.53% |
107.61% |
47.08% |
Quarterly Metrics And Ratios for Global Indemnity Group
This table displays calculated financial ratios and metrics derived from Global Indemnity Group's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
18.37% |
-16.58% |
18.03% |
-3.78% |
-35.21% |
-29.79% |
-25.59% |
-23.41% |
-11.34% |
-0.74% |
EBITDA Growth |
|
683.05% |
-89.82% |
127.89% |
211.23% |
-74.24% |
98.66% |
168.89% |
-43.28% |
32.28% |
109.83% |
EBIT Growth |
|
429.22% |
-94.08% |
116.86% |
191.55% |
-69.65% |
396.20% |
365.11% |
8.25% |
67.86% |
38.84% |
NOPAT Growth |
|
458.14% |
-90.71% |
119.59% |
204.31% |
-67.57% |
152.16% |
355.73% |
8.10% |
65.71% |
52.97% |
Net Income Growth |
|
407.87% |
-90.71% |
116.88% |
176.77% |
-67.57% |
152.16% |
355.73% |
8.10% |
65.71% |
52.97% |
EPS Growth |
|
396.30% |
-89.47% |
116.50% |
179.76% |
-65.63% |
144.44% |
382.35% |
8.96% |
67.27% |
47.73% |
Operating Cash Flow Growth |
|
25.44% |
-89.95% |
152.93% |
-68.99% |
-3.04% |
146.64% |
325.76% |
61.20% |
-32.17% |
-318.70% |
Free Cash Flow Firm Growth |
|
726.86% |
416.85% |
560.34% |
-93.52% |
-99.94% |
-107.89% |
-111.15% |
-176.12% |
-17,564.62% |
-89.46% |
Invested Capital Growth |
|
-21.65% |
-24.89% |
-20.96% |
-0.36% |
1.18% |
3.59% |
4.81% |
2.92% |
5.45% |
6.23% |
Revenue Q/Q Growth |
|
31.97% |
-20.02% |
-3.03% |
-5.99% |
-11.15% |
-13.32% |
2.76% |
-3.22% |
2.84% |
-2.95% |
EBITDA Q/Q Growth |
|
410.93% |
-89.27% |
15.10% |
189.64% |
-28.00% |
-17.23% |
55.79% |
-38.91% |
67.92% |
31.29% |
EBIT Q/Q Growth |
|
343.85% |
-94.35% |
74.16% |
281.74% |
-19.17% |
-7.66% |
63.25% |
-11.15% |
25.34% |
-23.63% |
NOPAT Q/Q Growth |
|
365.27% |
-90.15% |
6.63% |
274.38% |
-17.53% |
-23.40% |
92.71% |
-11.20% |
26.42% |
-29.29% |
Net Income Q/Q Growth |
|
295.25% |
-90.15% |
6.63% |
274.38% |
-17.53% |
-23.40% |
92.71% |
-11.20% |
26.42% |
-29.29% |
EPS Q/Q Growth |
|
290.48% |
-88.75% |
-5.56% |
294.12% |
-17.91% |
-20.00% |
86.36% |
-10.98% |
26.03% |
-29.35% |
Operating Cash Flow Q/Q Growth |
|
-18.34% |
-89.32% |
114.15% |
66.07% |
155.30% |
-72.84% |
269.68% |
-37.12% |
7.42% |
-187.59% |
Free Cash Flow Firm Q/Q Growth |
|
12.12% |
4.09% |
-19.31% |
-93.12% |
-98.88% |
-12,838.46% |
-14.03% |
53.01% |
-155.85% |
-38.19% |
Invested Capital Q/Q Growth |
|
-1.10% |
-2.70% |
0.47% |
3.06% |
0.42% |
-0.39% |
1.66% |
1.21% |
2.88% |
0.35% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
17.51% |
2.35% |
2.79% |
8.59% |
6.96% |
6.64% |
10.07% |
6.36% |
10.38% |
14.05% |
EBIT Margin |
|
16.03% |
1.13% |
2.03% |
8.25% |
7.51% |
8.00% |
12.70% |
11.66% |
14.21% |
11.19% |
Profit (Net Income) Margin |
|
12.20% |
1.50% |
1.65% |
6.58% |
6.11% |
5.40% |
10.12% |
9.29% |
11.42% |
8.32% |
Tax Burden Percent |
|
76.15% |
132.82% |
81.32% |
79.75% |
81.37% |
67.50% |
79.68% |
79.64% |
80.33% |
74.37% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
23.85% |
-32.82% |
18.68% |
20.25% |
18.63% |
32.50% |
20.32% |
20.36% |
19.67% |
25.63% |
Return on Invested Capital (ROIC) |
|
10.93% |
1.29% |
1.50% |
6.51% |
5.42% |
4.47% |
7.69% |
6.44% |
7.54% |
5.49% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.93% |
1.29% |
1.50% |
6.51% |
5.42% |
4.47% |
7.69% |
6.44% |
7.54% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.03% |
0.12% |
0.15% |
0.16% |
0.09% |
0.00% |
0.01% |
0.11% |
0.12% |
0.00% |
Return on Equity (ROE) |
|
11.97% |
1.41% |
1.65% |
6.68% |
5.51% |
4.47% |
7.70% |
6.55% |
7.66% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
27.28% |
28.31% |
25.72% |
6.19% |
2.21% |
0.47% |
0.63% |
2.45% |
0.70% |
0.43% |
Operating Return on Assets (OROA) |
|
5.49% |
0.37% |
0.71% |
2.92% |
2.37% |
2.39% |
3.55% |
3.03% |
3.56% |
2.85% |
Return on Assets (ROA) |
|
4.18% |
0.49% |
0.57% |
2.33% |
1.92% |
1.61% |
2.83% |
2.41% |
2.86% |
2.12% |
Return on Common Equity (ROCE) |
|
11.90% |
1.40% |
1.64% |
6.63% |
5.47% |
4.44% |
7.65% |
6.51% |
7.61% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.42% |
0.00% |
2.61% |
6.05% |
3.47% |
0.00% |
5.20% |
5.25% |
5.84% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
24 |
2.34 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
NOPAT Margin |
|
12.20% |
1.50% |
1.65% |
6.58% |
6.11% |
5.40% |
10.12% |
9.29% |
11.42% |
8.32% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
83.97% |
98.87% |
97.97% |
91.75% |
92.49% |
92.00% |
87.30% |
88.34% |
85.79% |
88.81% |
Earnings before Interest and Taxes (EBIT) |
|
31 |
1.76 |
3.07 |
12 |
9.46 |
8.74 |
14 |
13 |
16 |
12 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
3.66 |
4.21 |
12 |
8.77 |
7.26 |
11 |
6.91 |
12 |
15 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.47 |
0.51 |
0.59 |
0.70 |
0.71 |
0.65 |
0.63 |
0.64 |
0.67 |
0.72 |
Price to Tangible Book Value (P/TBV) |
|
0.48 |
0.52 |
0.61 |
0.72 |
0.73 |
0.67 |
0.64 |
0.66 |
0.68 |
0.74 |
Price to Revenue (P/Rev) |
|
0.45 |
0.51 |
0.57 |
0.68 |
0.77 |
0.79 |
0.84 |
0.93 |
1.03 |
1.12 |
Price to Earnings (P/E) |
|
13.84 |
0.00 |
22.95 |
11.61 |
20.63 |
16.73 |
12.11 |
12.22 |
11.44 |
11.51 |
Dividend Yield |
|
4.89% |
4.63% |
3.72% |
3.09% |
3.06% |
3.24% |
3.64% |
3.86% |
3.91% |
3.89% |
Earnings Yield |
|
7.23% |
0.00% |
4.36% |
8.61% |
4.85% |
5.98% |
8.26% |
8.19% |
8.74% |
8.69% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.44 |
0.45 |
0.53 |
0.64 |
0.65 |
0.59 |
0.57 |
0.57 |
0.62 |
0.70 |
Enterprise Value to Revenue (EV/Rev) |
|
0.43 |
0.45 |
0.52 |
0.65 |
0.73 |
0.73 |
0.77 |
0.83 |
0.97 |
1.09 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.45 |
24.07 |
10.85 |
7.68 |
14.58 |
11.84 |
9.49 |
11.10 |
11.51 |
10.65 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.46 |
142.62 |
14.46 |
8.71 |
16.16 |
11.65 |
8.49 |
8.42 |
8.28 |
8.73 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.89 |
0.00 |
20.46 |
10.97 |
19.21 |
15.10 |
10.94 |
10.84 |
10.65 |
11.09 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.26 |
6.35 |
5.63 |
10.41 |
10.71 |
8.95 |
6.23 |
5.79 |
7.31 |
12.35 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.42 |
1.36 |
1.83 |
10.33 |
29.38 |
129.26 |
92.59 |
23.63 |
91.78 |
168.63 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.09 |
0.10 |
0.10 |
0.03 |
0.02 |
0.00 |
0.00 |
0.02 |
0.02 |
0.00 |
Leverage Ratio |
|
2.86 |
2.86 |
2.88 |
2.87 |
2.86 |
2.77 |
2.72 |
2.71 |
2.68 |
2.59 |
Compound Leverage Factor |
|
2.86 |
2.86 |
2.88 |
2.87 |
2.86 |
2.77 |
2.72 |
2.71 |
2.68 |
2.59 |
Debt to Total Capital |
|
0.02% |
0.01% |
0.16% |
3.41% |
3.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.02% |
0.01% |
0.16% |
3.41% |
3.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.62% |
0.64% |
0.64% |
0.62% |
0.61% |
0.62% |
0.61% |
0.60% |
0.58% |
0.58% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
99.36% |
99.35% |
99.20% |
95.97% |
96.22% |
99.38% |
99.39% |
99.40% |
99.42% |
99.42% |
Debt to EBITDA |
|
0.00 |
0.01 |
0.03 |
0.41 |
0.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-0.43 |
-3.32 |
-1.12 |
-0.43 |
-0.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
-0.08 |
0.06 |
0.58 |
0.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-0.85 |
45.62 |
-2.12 |
-0.62 |
-1.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.60% |
0.60% |
0.62% |
0.63% |
0.63% |
0.63% |
0.62% |
0.62% |
0.61% |
0.60% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
202 |
210 |
169 |
12 |
0.13 |
-17 |
-19 |
-8.87 |
-23 |
-31 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
971.50 |
0.00 |
0.00 |
0.00 |
-522.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
737.08 |
0.00 |
0.00 |
0.00 |
838.71 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
737.08 |
0.00 |
0.00 |
0.00 |
838.71 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.34 |
0.33 |
0.35 |
0.35 |
0.32 |
0.30 |
0.28 |
0.26 |
0.25 |
0.26 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
644 |
626 |
629 |
649 |
651 |
649 |
659 |
667 |
687 |
689 |
Invested Capital Turnover |
|
0.90 |
0.86 |
0.91 |
0.99 |
0.89 |
0.83 |
0.76 |
0.69 |
0.66 |
0.66 |
Increase / (Decrease) in Invested Capital |
|
-178 |
-208 |
-167 |
-2.32 |
7.57 |
22 |
30 |
19 |
35 |
40 |
Enterprise Value (EV) |
|
283 |
281 |
336 |
416 |
420 |
384 |
375 |
380 |
427 |
480 |
Market Capitalization |
|
298 |
316 |
367 |
435 |
442 |
418 |
410 |
423 |
454 |
493 |
Book Value per Share |
|
$43.84 |
$42.57 |
$45.77 |
$46.22 |
$46.34 |
$47.61 |
$48.27 |
$48.77 |
$49.96 |
$50.06 |
Tangible Book Value per Share |
|
$42.49 |
$41.23 |
$44.33 |
$44.78 |
$44.91 |
$46.19 |
$46.86 |
$47.37 |
$48.57 |
$48.67 |
Total Capital |
|
644 |
626 |
629 |
649 |
651 |
649 |
659 |
667 |
687 |
689 |
Total Debt |
|
0.10 |
0.07 |
1.01 |
22 |
21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-19 |
-39 |
-35 |
-23 |
-26 |
-38 |
-39 |
-47 |
-31 |
-17 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.10 |
0.07 |
1.01 |
22 |
21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
2.88 |
1.89 |
1.14 |
0.48 |
-0.69 |
-1.48 |
-2.95 |
-5.76 |
-4.28 |
3.10 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.62 |
$0.16 |
$0.17 |
$0.68 |
$0.56 |
$0.43 |
$0.83 |
$0.73 |
$0.93 |
$0.65 |
Adjusted Weighted Average Basic Shares Outstanding |
|
14.59M |
14.48M |
13.67M |
13.48M |
13.52M |
13.55M |
13.58M |
13.61M |
13.66M |
13.64M |
Adjusted Diluted Earnings per Share |
|
$1.60 |
$0.18 |
$0.17 |
$0.67 |
$0.55 |
$0.44 |
$0.82 |
$0.73 |
$0.92 |
$0.65 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
14.80M |
14.48M |
13.93M |
13.71M |
13.81M |
13.67M |
13.69M |
13.68M |
13.80M |
13.71M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.62M |
13.64M |
13.47M |
13.52M |
13.54M |
13.58M |
13.60M |
13.66M |
13.69M |
14.81M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
24 |
1.23 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
Normalized NOPAT Margin |
|
12.20% |
0.79% |
1.65% |
6.58% |
6.11% |
5.40% |
10.12% |
9.29% |
11.42% |
8.32% |
Pre Tax Income Margin |
|
16.03% |
1.13% |
2.03% |
8.25% |
7.51% |
8.00% |
12.70% |
11.66% |
14.21% |
11.19% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
975.67 |
0.00 |
0.00 |
0.00 |
745.53 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
778.08 |
0.00 |
0.00 |
0.00 |
593.71 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
975.67 |
0.00 |
0.00 |
0.00 |
745.53 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
778.08 |
0.00 |
0.00 |
0.00 |
593.71 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
51.81% |
-1,741.88% |
91.80% |
39.64% |
68.23% |
57.76% |
45.39% |
48.57% |
42.44% |
45.86% |
Augmented Payout Ratio |
|
53.74% |
-4,369.53% |
267.03% |
130.88% |
226.43% |
107.61% |
63.25% |
50.08% |
43.76% |
47.08% |
Key Financial Trends
Global Indemnity Group (GBLI) has demonstrated steady financial performance over the last four years, with some fluctuations across quarters. Here is an analysis based on the income statements, cash flow statements, and balance sheets:
- Consistent Growth in Net Income: The company’s consolidated net income increased from $2.5 million in Q1 2023 to $9.0 million in Q4 2024, indicating improving profitability.
- Solid Premiums Earned: Premiums earned have remained relatively stable and strong around $90 million to $150 million per quarter, highlighting steady core insurance revenue.
- Significant Capital Gains on Investments: Net realized and unrealized capital gains on investments contributed substantially to non-interest income, rising above $15 million most recent quarters, supporting overall revenue growth.
- Stable Revenue Growth: Total revenue hovered progressively higher, reaching $108 million in Q4 2024, reflecting healthy top-line expansion.
- Strong Operating Cash Flows in Several Quarters: Positive net cash from continuing operating activities in Q1-Q3 2024 reflects good operational cash generation, though Q4 2024 showed a cash outflow.
- Low Interest Expense: Interest expense is minimal, often zero or in the low thousands, indicating low leverage and manageable financing costs.
- Relatively Stable Debt Levels: The company has long-term debt close to zero in recent quarters and short-term debt was mostly zero or low, suggesting minimal reliance on debt financing.
- Consistent Dividend Payouts: Cash dividends to common shareholders remained constant at $0.25-$0.35 per share quarterly, indicating a stable return policy for shareholders.
- Rising Insurance Claims and Acquisition Costs: Property & liability insurance claims and policy acquisition costs are significant expenses, averaging around $50-$80 million per quarter and increasing in some periods, which may pressure profit margins.
- Volatile Cash From Operating Activities: Although positive in some quarters, Q4 2024 saw a negative $13.4 million net cash from operating activities due to changes in operating assets and liabilities, which could indicate working capital management challenges.
Summary: Global Indemnity Group shows growing net income and solid premiums earned backed by strong investment gains contributing to revenue. The company maintains low debt and consistent dividends, signaling financial discipline. However, rising claims and acquisition costs may impact future profitability, alongside some quarterly volatility in operating cash flow. Investors should monitor underwriting expense trends and working capital changes in upcoming reports.
10/06/25 05:44 AM ETAI Generated. May Contain Errors.