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 (NASDAQ:GBLI) has shown meaningful financial progress over the last several quarters up to Q4 2024, based on their quarterly income, cash flow, and balance sheet statements. Here are the key trends and takeaways for investors:
- Strong Revenue Growth: Total revenue remains robust, with Q4 2024 reaching approximately $108.5 million, supported primarily by premiums earned (~$92.2 million) and significant net realized & unrealized capital gains (~$15.97 million).
- Consistent Net Income Growth: Net income attributable to common shareholders increased from $5.79 million in Q4 2023 to $8.91 million in Q4 2024, implying stronger profitability.
- Stable Earnings per Share (EPS): Diluted EPS rose noticeably from $0.44 in Q4 2023 to $0.65 in Q4 2024, indicating improved earnings per share after adjusting for share count.
- Solid Cash Flow From Operations in Earlier Quarters: The company exhibited positive cash flow from operations earlier in 2024, for example, $22.68 million in Q1 and $15.3 million in Q3 2024, supporting business sustainability.
- Strong Balance Sheet Equity: Total equity increased to over $686 million by Q3 2024, reflecting a solid capital base and financial strength.
- Interest Expense Fluctuations: Total interest expense is generally low due to little to no long-term debt, but Q4 2024 did show a small interest expense of $17,000 compared to nearly none in prior quarters.
- Consistent Dividend Policy: Cash dividends per share remained stable at $0.35 in 2024 quarters, up from $0.25 in 2023, which could be attractive for income-focused investors.
- Negative Operating Cash Flow in Q4 2024: Q4 2024 reported a negative cash flow from continuing operating activities of -$13.4 million, which is a potential short-term liquidity concern if it persists.
- Significant Claims and Acquisition Costs: Property & liability insurance claims and insurance policy acquisition costs remain high, totaling around $89 million in Q4 2024, pressuring margins.
- Decline in Cash and Equivalents: Cash and due from banks decreased from approximately $46.7 million in Q3 2023 to about $31 million by Q3 2024, which may impact liquidity.
Summary: Over the reviewed period, Global Indemnity Group has demonstrated improved profitability and EPS growth, backed by strong premiums and investment gains. The company maintains a solid equity base and consistent dividend payouts. However, the recent dip into negative operating cash flow and persistent high claims costs are noteworthy risks. Investors should monitor upcoming quarters for signs of cash flow stabilization and underwriting cost management while appreciating the company's ongoing growth trajectory.
09/14/25 09:31 PM ETAI Generated. May Contain Errors.