Go Pro
→ Louis Navellier: My #1 AI stock for 2026 (name & ticker inside) (From InvestorPlace) (Ad)tc pixel Free NMIH Stock Alerts

NMI (NMIH) Financials

NMI logo
$44.44 +0.06 (+0.13%)
As of 10:34 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Compare
Annual Income Statements for NMI

Annual Income Statements for NMI

This table shows NMI's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 -28 64 22 108 172 172 231 293 322 360 389
Consolidated Net Income / (Loss)		 -28 64 22 108 172 172 231 293 322 360 389
Net Income / (Loss) Continuing Operations		 -28 64 22 108 172 172 231 293 322 360 389
Total Pre-Tax Income 		-28 11 53 136 217 218 297 377 413 463 500
Total Revenue		 53 107 165 259 358 409 453 523 579 651 706
Net Interest Income / (Expense)		 -2.06 -15 -14 -15 -12 -24 -32 0.00 0.00 0.00 0.00
Total Interest Income		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense		 2.06 15 14 15 12 24 32 0.00 0.00 0.00 0.00
Total Non-Interest Income		 56 122 179 274 370 433 485 523 579 651 706
Other Service Charges		 0.03 0.28 0.52 0.23 2.86 3.28 1.98 1.19 0.76 0.94 0.86
Net Realized & Unrealized Capital Gains on Investments		 9.98 11 12 22 22 33 39 47 67 85 103
Premiums Earned		 46 110 166 251 345 397 444 475 511 565 602
Total Non-Interest Expense		 81 96 112 123 141 191 157 146 166 188 207
Property & Liability Insurance Claims		 0.65 2.39 5.34 5.45 13 59 12 -3.59 23 32 58
Other Operating Expenses		 81 93 107 117 129 134 145 151 144 156 149
Income Tax Expense		 0.00 -53 31 28 45 47 66 84 91 103 111
Basic Earnings per Share		 ($0.47) $1.08 $0.37 $1.66 $2.54 $2.20 $2.70 $3.45 $3.91 $4.51 $5.01
Weighted Average Basic Shares Outstanding		 58.68M 59.07M 59.82M 65.02M 67.57M 78.02M 85.62M 84.92M 82.41M 79.84M 77.63M
Diluted Earnings per Share		 ($0.47) $1.05 $0.35 $1.60 $2.47 $2.13 $2.65 $3.39 $3.84 $4.43 $4.92
Weighted Average Diluted Shares Outstanding		 58.68M 60.83M 62.19M 67.65M 69.72M 79.26M 86.89M 86.00M 83.85M 81.27M 79.04M
Weighted Average Basic & Diluted Shares Outstanding		 58.68M 57.70M 59.60M 65M 68.44M 85.30M 85.84M 83.66M 80.88M 78.45M 76.03M

Quarterly Income Statements for NMI

This table shows NMI's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders		 83 89 92 93 86 103 96 96 94 99 106
Consolidated Net Income / (Loss)		 83 89 92 93 86 103 96 96 94 99 106
Net Income / (Loss) Continuing Operations		 83 89 92 93 86 103 96 96 94 99 106
Total Pre-Tax Income 		105 115 119 119 111 131 124 124 121 125 137
Total Revenue		 159 156 162 166 175 173 174 179 181 183 188
Net Interest Income / (Expense)		 8.04 0.00 0.00 0.00 8.04 0.00 0.00 0.00 - 0.00 0.00
Total Interest Income		 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Interest Expense		 -8.04 0.00 0.00 0.00 -8.04 0.00 0.00 0.00 - 0.00 0.00
Total Non-Interest Income		 151 156 162 166 167 173 174 179 181 183 188
Other Service Charges		 0.19 0.16 0.27 0.29 0.23 0.17 0.16 0.26 0.26 0.21 0.27
Net Realized & Unrealized Capital Gains on Investments		 18 19 21 22 23 24 25 27 28 28 30
Premiums Earned		 133 137 141 143 144 149 149 151 152 155 158
Total Non-Interest Expense		 54 42 43 47 64 42 50 55 60 59 51
Property & Liability Insurance Claims		 8.23 3.69 0.28 10 17 4.48 13 19 21 21 13
Other Operating Expenses		 46 38 43 36 46 37 37 36 38 38 38
Income Tax Expense		 22 26 27 27 25 29 27 28 27 26 31
Basic Earnings per Share		 $1.03 $1.10 $1.15 $1.17 $1.09 $1.31 $1.23 $1.24 $1.23 $1.30 $1.40
Weighted Average Basic Shares Outstanding		 82.41M 80.73M 80.12M 79.55M 79.84M 78.41M 77.99M 77.41M 77.63M 76.18M 75.78M
Diluted Earnings per Share		 $1.01 $1.08 $1.13 $1.15 $1.07 $1.28 $1.21 $1.22 $1.21 $1.28 $1.38
Weighted Average Diluted Shares Outstanding		 83.85M 82.10M 81.30M 81.05M 81.27M 79.86M 79.26M 78.83M 79.04M 77.44M 76.59M
Weighted Average Basic & Diluted Shares Outstanding		 80.88M 80.28M 79.67M 79.13M 78.45M 78.12M 77.57M 76.87M 76.03M 75.97M 75.22M

Annual Cash Flow Statements for NMI

This table details how cash moves in and out of NMI's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 -46 -9.57 -29 6.10 16 86 -50 -32 52 -42 -10
Net Cash From Operating Activities		 41 72 68 146 208 253 326 313 343 394 419
Net Cash From Continuing Operating Activities		 41 72 68 146 208 253 326 313 343 394 419
Net Income / (Loss) Continuing Operations		 -28 64 22 108 172 172 231 293 322 360 389
Consolidated Net Income / (Loss)		 -28 64 22 108 172 172 231 293 322 360 389
Depreciation Expense		 4.86 5.66 6.66 7.81 9.30 9.93 11 12 12 12 11
Amortization Expense		 0.25 3.17 3.07 4.91 2.26 7.70 8.59 7.57 2.44 1.14 -1.67
Non-Cash Adjustments to Reconcile Net Income		 5.44 -43 44 14 67 54 81 98 108 107 92
Changes in Operating Assets and Liabilities, net		 59 43 -8.51 11 -42 9.61 -6.13 -97 -101 -87 -71
Net Cash From Investing Activities		 -230 -80 -93 -221 -194 -630 -374 -290 -200 -339 -316
Net Cash From Continuing Investing Activities		 -230 -80 -93 -221 -194 -630 -374 -290 -200 -339 -316
Purchase of Property, Leasehold Improvements and Equipment		 -6.14 -11 -8.51 -8.06 -9.96 -12 -12 -11 -9.37 -6.91 -6.78
Purchase of Investment Securities		 -365 -314 -350 -614 -521 -1,108 -525 -548 -655 -652 -899
Sale and/or Maturity of Investments		 141 245 266 402 336 491 163 268 464 319 589
Net Cash From Financing Activities		 143 -1.72 -3.24 81 2.00 463 -1.83 -56 -90 -97 -113
Net Cash From Continuing Financing Activities		 143 -1.72 -3.24 81 2.00 463 -1.83 -56 -90 -97 -113
Issuance of Debt		 149 0.00 0.00 149 0.00 400 - 0.00 0.00 420 0.00
Issuance of Common Equity		 0.42 0.53 7.10 92 22 229 4.20 5.44 11 4.29 2.88
Repayment of Debt		 -4.81 -1.50 -1.95 -151 -1.50 -157 -1.11 0.00 0.00 -413 0.00
Repurchase of Common Equity		 - - - - - 0.00 0.00 -57 -92 -98 -105
Other Financing Activities, Net		 -1.11 -0.76 -8.40 -9.40 -18 -8.96 -4.92 -4.70 -9.36 -10 -11
Cash Interest Paid		 0.01 9.67 13 12 11 18 30 30 30 14 31
Cash Income Taxes Paid		 0.00 0.20 1.22 0.87 0.06 0.07 0.46 -0.02 0.02 20 42

Quarterly Cash Flow Statements for NMI

This table details how cash moves in and out of NMI's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents		 -80 43 -77 71 -79 20 9.80 46 -87 27 1.44
Net Cash From Operating Activities		 30 112 118 128 36 101 128 128 62 116 143
Net Cash From Continuing Operating Activities		 30 112 118 128 36 101 128 128 62 116 143
Net Income / (Loss) Continuing Operations		 83 89 92 93 86 103 96 96 94 99 106
Consolidated Net Income / (Loss)		 83 89 92 93 86 103 96 96 94 99 106
Depreciation Expense		 3.03 3.00 2.99 2.98 2.97 2.89 2.84 2.84 2.70 2.48 2.48
Amortization Expense		 1.04 0.95 0.89 -0.44 -0.27 -0.18 -0.26 -0.79 -0.44 -0.08 0.04
Non-Cash Adjustments to Reconcile Net Income		 31 28 37 19 24 29 22 21 19 24 27
Changes in Operating Assets and Liabilities, net		 -88 -9.34 -15 14 -77 -33 7.46 9.03 -54 -9.32 7.68
Net Cash From Investing Activities		 -82 -38 -175 -41 -86 -48 -94 -57 -118 -48 -108
Net Cash From Continuing Investing Activities		 -82 -38 -175 -41 -86 -48 -94 -57 -118 -48 -108
Purchase of Property, Leasehold Improvements and Equipment		 -1.47 -2.19 -1.84 -1.48 -1.40 -1.71 -1.65 -1.78 -1.65 -1.10 -2.38
Purchase of Investment Securities		 -150 -96 -242 -160 -153 -141 -204 -203 -352 -300 -293
Sale and/or Maturity of Investments		 69 60 70 121 69 96 111 147 236 253 187
Net Cash From Financing Activities		 -28 -31 -20 -17 -29 -34 -24 -25 -31 -41 -33
Net Cash From Continuing Financing Activities		 -28 -31 -20 -17 -29 -34 -24 -25 -31 -41 -33
Issuance of Common Equity		 7.68 4.22 0.06 0.00 0.01 2.78 0.05 0.05 - 3.88 0.02
Repurchase of Common Equity		 -32 -25 -27 -17 -29 -26 -24 -25 -31 -28 -32
Other Financing Activities, Net		 -3.91 -9.80 -0.38 -0.01 -0.03 -10 -0.49 -0.06 - -18 -0.48
Cash Income Taxes Paid		 -0.00 - - 9.37 11 0.00 - 9.40 10 0.03 14

Annual Balance Sheets for NMI

This table presents NMI's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 662 840 895 1,092 1,365 2,167 2,451 2,516 2,941 3,350 3,841
Cash and Due from Banks		 57 48 19 25 41 127 - 44 97 54 44
Trading Account Securities		 559 629 716 911 1,141 1,804 2,086 2,099 2,371 2,724 3,137
Loans and Leases, Net of Allowance		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accrued Investment Income		 2.87 3.42 4.21 5.69 6.83 9.86 12 14 20 22 27
Premises and Equipment, Net		 15 20 23 25 26 30 32 32 30 26 22
Unearned Premiums Asset		 5.14 52 65 66 67 56 60 70 76 83 86
Deferred Acquisition Cost		 18 30 38 47 60 62 60 59 63 64 64
Intangible Assets		 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63
Other Assets		 1.52 54 26 7.95 20 74 120 194 280 373 457
Total Liabilities & Shareholders' Equity		 662 840 895 1,092 1,365 2,167 2,451 2,516 2,941 3,350 3,841
Total Liabilities		 260 364 386 391 434 797 885 902 1,015 1,133 1,249
Other Short-Term Payables		 23 25 23 31 40 62 - 75 86 103 102
Long-Term Debt		 144 144 144 147 146 393 395 396 398 415 417
Claims and Claim Expense		 0.68 3.00 8.76 13 24 91 104 100 124 152 196
Unearned Premiums Liability		 91 153 163 159 137 119 139 123 92 65 47
Other Long-Term Liabilities		 1.60 39 47 41 88 133 247 209 314 397 487
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 403 476 509 702 930 1,370 1,566 1,614 1,926 2,217 2,592
Total Preferred & Common Equity		 403 476 509 702 930 1,370 1,566 1,614 1,926 2,217 2,592
Total Common Equity		 402 476 509 702 930 1,370 1,566 1,614 1,926 2,217 2,592
Common Stock		 570 578 586 683 708 939 956 974 992 1,006 1,018
Retained Earnings		 -161 -97 -74 33 205 377 608 901 1,223 1,583 1,972
Treasury Stock		 - - - - - - 0.00 -57 -149 -247 -352
Accumulated Other Comprehensive Income / (Loss)		 -7.47 -5.29 -2.86 -15 17 54 1.49 -204 -140 -125 -46

Quarterly Balance Sheets for NMI

This table presents NMI's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets		 2,634 2,690 2,762 3,006 3,102 3,320 3,456 3,591 3,727 3,910 3,997
Cash and Due from Banks		 83 73 176 140 63 133 74 84 130 71 72
Trading Account Securities		 2,172 2,234 2,198 2,394 2,521 2,708 2,809 2,929 3,016 3,174 3,258
Loans and Leases, Net of Allowance		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accrued Investment Income		 16 17 18 20 21 22 24 24 26 30 31
Premises and Equipment, Net		 32 32 32 30 29 27 25 24 23 21 21
Unearned Premiums Asset		 70 72 73 75 76 78 84 84 86 87 87
Deferred Acquisition Cost		 60 61 62 63 63 64 64 64 64 64 65
Intangible Assets		 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63
Other Assets		 198 196 199 281 325 284 372 378 379 459 461
Total Liabilities & Shareholders' Equity		 2,634 2,690 2,762 3,006 3,102 3,320 3,456 3,591 3,727 3,910 3,997
Total Liabilities		 927 941 971 1,028 1,056 1,125 1,135 1,171 1,212 1,277 1,292
Other Short-Term Payables		 70 73 89 82 78 111 79 87 93 105 99
Long-Term Debt		 396 397 397 398 414 415 416 416 417 418 418
Claims and Claim Expense		 108 110 116 127 125 136 152 163 180 211 215
Unearned Premiums Liability		 114 105 98 86 78 72 59 54 50 44 42
Other Long-Term Liabilities		 238 256 271 335 360 392 429 451 472 500 519
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 1,707 1,749 1,791 1,978 2,046 2,195 2,322 2,420 2,515 2,632 2,705
Total Preferred & Common Equity		 1,707 1,749 1,791 1,978 2,046 2,195 2,322 2,420 2,515 2,632 2,705
Total Common Equity		 1,707 1,749 1,791 1,978 2,046 2,195 2,322 2,420 2,515 2,632 2,705
Common Stock		 974 978 982 990 994 998 1,002 1,007 1,011 1,009 1,013
Retained Earnings		 976 1,056 1,140 1,312 1,404 1,497 1,686 1,782 1,878 2,072 2,177
Treasury Stock		 -71 -98 -117 -174 -201 -218 -273 -296 -321 -379 -411
Accumulated Other Comprehensive Income / (Loss)		 -172 -187 -214 -150 -151 -82 -94 -73 -54 -68 -74

Annual Metrics And Ratios for NMI

This table displays calculated financial ratios and metrics derived from NMI's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding		 - - - - - - - - - - 76,867,928.00
DEI Adjusted Shares Outstanding		 - - - - - - - - - - 76,867,928.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - - - 5.06
Growth Metrics		 - - - - - - - - - - -
Profitability Metrics		 - - - - - - - - - - -
Valuation Ratios		 - - - - - - - - - - -
Leverage & Solvency		 - - - - - - - - - - -
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Efficiency Ratios		 - - - - - - - - - - -
Capital & Investment Metrics		 - - - - - - - - - - -
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 ($0.47) $1.11 $0.37 $1.66 $2.54 $2.20 $2.70 $0.00 $3.91 $4.51 $5.01
Adjusted Weighted Average Basic Shares Outstanding		 58.83M 59.07M 59.82M 65.02M 67.57M 78.02M 85.62M 0.00 82.41M 79.84M 77.63M
Adjusted Diluted Earnings per Share		 ($0.47) $1.08 $0.35 $1.60 $2.47 $2.13 $2.65 $0.00 $3.84 $4.43 $4.92
Adjusted Weighted Average Diluted Shares Outstanding		 58.83M 60.83M 62.19M 67.65M 69.72M 79.26M 86.89M 0.00 83.85M 81.27M 79.04M
Adjusted Basic & Diluted Earnings per Share		 ($0.47) $0.00 $0.00 $0.00 $2.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 58.68M 59.15M 60.61M 66.43M 68.44M 85.30M 85.84M 0.00 80.88M 78.45M 76.03M
Debt Service Ratios		 - - - - - - - - - - -
Payout Ratios		 - - - - - - - - - - -

Quarterly Metrics And Ratios for NMI

This table displays calculated financial ratios and metrics derived from NMI's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding		 - - - - - - - - 76,867,928.00 76,032,627.00 75,971,891.00
DEI Adjusted Shares Outstanding		 - - - - - - - - 76,867,928.00 76,032,627.00 75,971,891.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - - - - 1.23 1.31 1.39
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 1.39% 15.13% 13.62% 12.10% 9.49% 10.88% 7.19% 7.58% - 5.90% 8.12%
EBITDA Growth		 10.34% 18.02% 12.94% 12.29% 3.96% 13.14% 2.98% 3.16% - -5.03% 10.53%
EBIT Growth		 10.97% 19.13% 14.03% 11.21% 5.41% 14.67% 4.18% 3.65% - -4.89% 10.80%
NOPAT Growth		 14.36% 19.60% 14.69% 10.55% 3.30% 15.17% 4.42% 3.44% - -3.15% 10.02%
Net Income Growth		 14.36% 19.60% 14.69% 10.55% 3.30% 15.17% 4.42% 3.44% - -3.15% 10.02%
EPS Growth		 17.44% 22.73% 18.95% 15.00% 5.94% 18.52% 7.08% 6.09% - 0.00% 14.05%
Operating Cash Flow Growth		 -5.27% 24.20% 15.59% 6.29% 18.94% -9.34% 8.97% -0.29% - 14.77% 11.12%
Free Cash Flow Firm Growth		 -1,077.51% -86.68% -53.05% -80.07% 3.30% -40.20% -26.19% 31.43% - 17.34% 35.31%
Invested Capital Growth		 15.61% 12.99% 14.64% 19.27% 13.30% 15.18% 15.30% 12.32% - 11.43% 10.12%
Revenue Q/Q Growth		 7.60% 9.57% 9.38% 2.45% 5.09% -0.74% 0.31% 2.82% - 1.52% 2.41%
EBITDA Q/Q Growth		 0.65% 8.48% 3.39% -0.54% -6.81% 18.06% -5.90% -0.36% - 3.19% 9.52%
EBIT Q/Q Growth		 -1.97% 8.92% 3.56% 0.58% -7.08% 18.49% -5.91% 0.07% - 3.13% 9.61%
NOPAT Q/Q Growth		 -0.65% 6.76% 3.40% 0.79% -7.16% 19.02% -6.25% -0.16% - 5.43% 6.50%
Net Income Q/Q Growth		 -0.65% 6.76% 3.40% 0.79% -7.16% 19.02% -6.25% -0.16% - 5.43% 6.50%
EPS Q/Q Growth		 1.00% 6.93% 4.63% 1.77% -6.96% 19.63% -5.47% 0.83% - 5.79% 7.81%
Operating Cash Flow Q/Q Growth		 -75.07% 270.47% 5.57% 9.03% -72.11% 182.38% 26.90% -0.24% - 88.02% 22.86%
Free Cash Flow Firm Q/Q Growth		 -26.14% 20.06% -20.53% -48.15% 32.26% -15.90% -8.49% 19.50% - 24.37% 15.08%
Invested Capital Q/Q Growth		 6.19% 2.27% 3.51% 6.10% 0.87% 3.97% 3.62% 3.36% - 1.36% 2.40%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 68.53% 79.96% 75.58% 73.38% 65.07% 77.39% 72.61% 70.36% - 69.40% 74.22%
EBIT Margin		 65.98% 77.30% 73.18% 71.84% 63.52% 75.83% 71.13% 69.22% - 68.10% 72.89%
Profit (Net Income) Margin		 52.32% 60.08% 56.80% 55.88% 49.37% 59.20% 55.33% 53.73% - 54.14% 56.30%
Tax Burden Percent		 79.30% 77.73% 77.61% 77.78% 77.72% 78.07% 77.79% 77.62% - 79.50% 77.25%
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		 20.70% 22.27% 22.39% 22.22% 22.28% 21.93% 22.21% 22.38% - 20.50% 22.75%
Return on Invested Capital (ROIC)		 13.98% 15.19% 14.45% 14.06% 12.97% 15.47% 14.20% 13.42% - 13.41% 13.81%
ROIC Less NNEP Spread (ROIC-NNEP)		 13.98% 15.19% 14.45% 14.06% 12.97% 15.47% 14.20% 13.42% - 13.41% 13.81%
Return on Net Nonoperating Assets (RNNOA)		 3.14% 3.27% 3.09% 2.86% 2.54% 2.93% 2.64% 2.37% - 2.26% 2.25%
Return on Equity (ROE)		 17.12% 18.47% 17.53% 16.92% 15.51% 18.39% 16.84% 15.79% - 15.66% 16.06%
Cash Return on Invested Capital (CROIC)		 0.38% 2.83% 1.49% -2.68% 2.06% 0.50% 0.05% 2.14% - 2.52% 3.63%
Operating Return on Assets (OROA)		 14.00% 15.52% 14.80% 14.26% 13.15% 15.68% 14.44% 13.60% - 13.25% 14.04%
Return on Assets (ROA)		 11.10% 12.07% 11.49% 11.09% 10.22% 12.24% 11.24% 10.55% - 10.53% 10.84%
Return on Common Equity (ROCE)		 17.12% 18.47% 17.53% 16.92% 15.51% 18.39% 16.84% 15.79% - 15.66% 16.06%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 17.02% 17.04% 16.28% 0.00% 16.09% 15.61% 15.15% - 14.65% 14.61%
Net Operating Profit after Tax (NOPAT)		 83 89 92 93 86 103 96 96 - 99 106
NOPAT Margin		 52.32% 60.08% 56.80% 55.88% 49.37% 59.20% 55.33% 53.73% - 54.14% 56.30%
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		 34.02% 22.70% 26.82% 28.16% 36.48% 24.17% 28.87% 30.78% - 31.90% 27.11%
Earnings before Interest and Taxes (EBIT)		 105 115 119 119 111 131 124 124 - 125 137
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 109 119 123 122 114 134 126 126 - 127 139
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 1.34 1.50 1.31 1.22 1.36 1.18 - 1.08 1.15
Price to Tangible Book Value (P/TBV)		 0.00 0.00 1.34 1.50 1.31 1.22 1.36 1.18 - 1.08 1.16
Price to Revenue (P/Rev)		 0.00 0.00 4.67 5.44 4.47 4.23 4.85 4.30 - 3.98 4.27
Price to Earnings (P/E)		 0.00 0.00 7.84 9.18 8.08 7.57 8.73 7.81 - 7.39 7.90
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 12.75% 10.89% 12.38% 13.21% 11.46% 12.81% - 13.52% 12.66%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.00 1.25 1.37 1.24 1.16 1.28 1.11 - 1.05 1.11
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 5.27 5.90 5.02 4.75 5.34 4.71 - 4.46 4.75
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 6.72 7.55 6.86 6.44 7.32 6.53 - 6.36 6.72
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 6.92 7.78 7.06 6.60 7.48 6.66 - 6.48 6.84
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 8.85 9.97 9.08 8.48 9.61 8.56 - 8.29 8.77
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 8.11 9.19 8.31 8.27 9.21 8.29 - 7.37 7.73
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 89.65 0.00 63.95 247.24 2,655.98 54.95 - 43.87 32.02
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.21 0.20 0.20 0.19 0.19 0.18 0.17 0.17 - 0.16 0.15
Long-Term Debt to Equity		 0.21 0.20 0.20 0.19 0.19 0.18 0.17 0.17 - 0.16 0.15
Financial Leverage		 0.22 0.22 0.21 0.20 0.20 0.19 0.19 0.18 - 0.17 0.16
Leverage Ratio		 1.54 1.53 1.53 1.53 1.52 1.50 1.50 1.50 - 1.49 1.48
Compound Leverage Factor		 1.54 1.53 1.53 1.53 1.52 1.50 1.50 1.50 - 1.49 1.48
Debt to Total Capital		 17.11% 16.75% 16.84% 15.89% 15.77% 15.18% 14.67% 14.21% - 13.69% 13.38%
Short-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%
Long-Term Debt to Total Capital		 17.11% 16.75% 16.84% 15.89% 15.77% 15.18% 14.67% 14.21% - 13.69% 13.38%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
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		 82.89% 83.25% 83.16% 84.11% 84.23% 84.82% 85.33% 85.79% - 86.31% 86.62%
Debt to EBITDA		 0.93 0.89 0.90 0.88 0.87 0.84 0.84 0.83 - 0.83 0.81
Net Debt to EBITDA		 0.71 0.58 0.77 0.60 0.76 0.69 0.67 0.57 - 0.69 0.67
Long-Term Debt to EBITDA		 0.93 0.89 0.90 0.88 0.87 0.84 0.84 0.83 - 0.83 0.81
Debt to NOPAT		 1.23 1.18 1.19 1.16 1.15 1.11 1.10 1.09 - 1.08 1.06
Net Debt to NOPAT		 0.93 0.77 1.01 0.79 1.00 0.91 0.88 0.75 - 0.90 0.88
Long-Term Debt to NOPAT		 1.23 1.18 1.19 1.16 1.15 1.11 1.10 1.09 - 1.08 1.06
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -230 -184 -222 -329 -223 -258 -280 -226 - -213 -181
Operating Cash Flow to CapEx		 2,044.60% 5,104.03% 6,401.58% 8,665.32% 2,564.14% 5,929.13% 7,788.59% 7,197.81% - 10,553.73% 5,990.34%
Free Cash Flow to Firm to Interest Expense		 0.00 -22.91 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Operating Cash Flow to Interest Expense		 0.00 13.88 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 0.00 13.61 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.21 0.20 0.20 0.20 0.21 0.21 0.20 0.20 - 0.19 0.19
Fixed Asset Turnover		 18.62 18.23 19.17 20.38 23.28 24.17 25.82 27.68 - 31.26 32.81
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 2,324 2,376 2,460 2,610 2,633 2,737 2,836 2,931 - 3,050 3,123
Invested Capital Turnover		 0.27 0.25 0.25 0.25 0.26 0.26 0.26 0.25 - 0.25 0.25
Increase / (Decrease) in Invested Capital		 314 273 314 422 309 361 376 322 - 313 287
Enterprise Value (EV)		 0.00 0.00 3,084 3,563 3,270 3,170 3,628 3,260 - 3,199 3,468
Market Capitalization		 0.00 0.00 2,733 3,282 2,909 2,828 3,296 2,974 - 2,852 3,122
Book Value per Share		 $23.75 $24.51 $25.48 $27.55 $28.02 $29.59 $30.98 $32.42 - $34.62 $35.61
Tangible Book Value per Share		 $23.71 $24.46 $25.44 $27.51 $27.98 $29.55 $30.93 $32.37 - $34.57 $35.56
Total Capital		 2,324 2,376 2,460 2,610 2,633 2,737 2,836 2,931 - 3,050 3,123
Total Debt		 398 398 414 415 415 416 416 417 - 418 418
Total Long-Term Debt		 398 398 414 415 415 416 416 417 - 418 418
Net Debt		 301 258 352 281 361 341 332 286 - 347 346
Capital Expenditures (CapEx)		 1.47 2.19 1.84 1.48 1.40 1.71 1.65 1.78 - 1.10 2.38
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)		 398 398 414 415 415 416 416 417 - 418 418
Total Depreciation and Amortization (D&A)		 4.06 3.94 3.88 2.54 2.70 2.71 2.57 2.04 - 2.40 2.52
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $1.03 $1.10 $1.15 $1.17 $1.09 $1.31 $1.23 $1.24 $1.23 $1.30 $1.40
Adjusted Weighted Average Basic Shares Outstanding		 82.41M 80.73M 80.12M 79.55M 79.84M 78.41M 77.99M 77.41M 77.63M 76.18M 75.78M
Adjusted Diluted Earnings per Share		 $1.01 $1.08 $1.13 $1.15 $1.07 $1.28 $1.21 $1.22 $1.21 $1.28 $1.38
Adjusted Weighted Average Diluted Shares Outstanding		 83.85M 82.10M 81.30M 81.05M 81.27M 79.86M 79.26M 78.83M 79.04M 77.44M 76.59M
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 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 80.88M 80.28M 79.67M 79.13M 78.45M 78.12M 77.57M 76.87M 76.03M 75.97M 75.22M
Normalized Net Operating Profit after Tax (NOPAT)		 83 89 92 93 86 103 96 96 - 99 106
Normalized NOPAT Margin		 52.32% 60.08% 56.80% 55.88% 49.37% 59.20% 55.33% 53.73% - 54.14% 56.30%
Pre Tax Income Margin		 65.98% 77.30% 73.18% 71.84% 63.52% 75.83% 71.13% 69.22% - 68.10% 72.89%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 0.00 14.25 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
NOPAT to Interest Expense		 0.00 11.08 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
EBIT Less CapEx to Interest Expense		 0.00 13.98 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
NOPAT Less CapEx to Interest Expense		 0.00 10.80 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Augmented Payout Ratio		 28.44% 30.30% 29.52% 28.12% 27.11% 26.32% 25.28% 27.09% - 27.70% 29.13%

Financials Breakdown Chart

Key Financial Trends

NMI Holdings’ financial statements show a business that has expanded materially since 2022, with steady growth in premiums, earnings, assets and shareholders’ equity. However, cash balances have declined, investment activity remains capital-intensive, and claims-related liabilities have grown faster than premiums in several periods.

  • Premiums earned increased steadily. Quarterly premiums rose from $118.3 million in Q3 2022 to $157.5 million in Q2 2026, an increase of approximately 33%. Growth was consistent across the period, including a 1.8% increase from Q1 2026.
  • Revenue and earnings reached new highs. Total revenue increased from $122.5 million in Q3 2022 to $187.9 million in Q2 2026. Net income rose from $76.8 million to $105.8 million over the same period, while diluted EPS increased from $0.90 to $1.38.
  • Recent quarterly momentum improved. From Q1 to Q2 2026, revenue increased 2.4%, pretax income rose 9.6%, and net income advanced 6.5%. The improvement was helped by lower property and liability insurance claims, which declined from $20.7 million to $13.1 million.
  • Operating cash flow remains consistently positive. NMI generated $142.6 million of operating cash flow in Q2 2026, up from $107.8 million in Q3 2022. Operating cash flow also rebounded sharply from $61.7 million in Q4 2025 and $116.1 million in Q1 2026.
  • The balance sheet has strengthened in absolute terms. Total assets grew from $2.40 billion in Q3 2022 to $4.00 billion in Q2 2026, while total common equity increased from $1.53 billion to $2.71 billion. This provides a larger capital base to support future insurance activity.
  • Share repurchases have supported per-share results. NMI repurchased $32.3 million of common stock in Q2 2026 and has repurchased shares consistently throughout the provided periods. Weighted-average basic shares declined from approximately 84.4 million in Q3 2022 to 75.8 million in Q2 2026, helping EPS grow faster than net income.
  • Investment securities now dominate the asset base. Trading account securities increased from $1.97 billion in Q3 2022 to $3.26 billion in Q2 2026 and represented roughly 82% of total assets at the latest quarter. This supports investment income and capital gains, but also increases exposure to market valuations and interest-rate movements.
  • Cash flow is being redeployed into investments and shareholder returns. Investing cash flow was negative $108.4 million in Q2 2026, primarily because NMI purchased $293.2 million of investment securities while selling or receiving maturities of $187.1 million. Financing cash flow was also negative $32.7 million, largely due to share repurchases.
  • Cash and cash equivalents have trended lower. Cash declined from $125.8 million in Q3 2022 to $72.1 million in Q2 2026, despite positive operating cash flow. The company’s net change in cash has been volatile, including an $86.5 million decline in Q4 2025, although cash increased modestly in Q1 and Q2 2026.
  • Claims and other long-term liabilities have expanded significantly. Claims and claim expense liabilities increased from $94.9 million in Q3 2022 to $214.6 million in Q2 2026, while other long-term liabilities rose from $182.8 million to $519.5 million. These increases warrant monitoring because they could pressure future earnings and capital if claims develop unfavorably.

Profitability remains strong, but the net income margin has moderated over the longer term, falling from approximately 62.7% of revenue in Q3 2022 to 56.3% in Q2 2026. The latest quarter nevertheless showed sequential improvement from about 54.1% in Q1 2026, suggesting that lower claims and operating expenses are currently offsetting some of the pressure.

Overall, NMI’s statements point to sustained business growth, strong earnings generation and effective share-count reduction. Investors should balance those positives against the company’s declining cash balance, growing claims liabilities, reliance on investment gains and recurring negative investing and financing cash flow. Several historical income and cash-flow figures in the supplied dataset are marked as restated, so long-term comparisons should be interpreted with some caution.

09/09/26 08:09 AM ETAI Generated. May Contain Errors.

NMI Financials - Frequently Asked Questions

According to the most recent income statement we have on file, NMI's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

NMI's net income appears to be on an upward trend, with a most recent value of $388.93 million in 2025, falling from -$27.79 million in 2015. The previous period was $360.11 million in 2024. View NMI's forecast to see where analysts expect NMI to go next.

Over the last 10 years, NMI's total revenue changed from $53.46 million in 2015 to $706.44 million in 2025, a change of 1,221.5%.

NMI's total liabilities were at $1.25 billion at the end of 2025, a 10.3% increase from 2024, and a 380.9% increase since 2015.

In the past 10 years, NMI's cash and equivalents has ranged from $0.00 in 2021 to $126.94 million in 2020, and is currently $43.94 million as of their latest financial filing in 2025.


Related Companies

Financial statements for NASDAQ:NMIH last updated on 7/31/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
ALERT: Drop these 5 stocks before the market opens tomorrow!
The Wall Street Journal is already raising the alarm about a potential market crash, and Weiss Ratings researc...
Weiss Ratings | Sponsoredtc pixel
Small Colorado Company (Backed by Sam Altman) Could Save U.S. Power Grid
A small Colorado company has secured rights to technology that could prevent the U.S. public power grid from c...
Altimetry | Sponsoredtc pixel
The end may be near for these iconic stocks
Marc Chaikin, founder of Chaikin Analytics, says two forces - AI disruption and fracturing global trade - are ...
Chaikin Analytics | Sponsoredtc pixel
Louis Navellier: My #1 AI stock for 2026 (name & ticker inside)
Louis Navellier's Stock Grader system helped him flag Nvidia before its 82,000% run and has identified the top...
InvestorPlace | Sponsoredtc pixel
Ready to give options a try? Your first trade (Ticker included) -INSIDE
Tired of trying tactic after tactic when it comes to options trades... only to be met with market noise and st...
Base Camp Trading | Sponsoredtc pixel
The $15 Gold Fund That Pays Up to $1,152/Month
Gold is hitting record highs, but most investors are leaving income on the table. A $15 fund is quietly paying...
Investors Alley | Sponsoredtc pixel
Iran War Shock: What I Was Told In That Private Meeting
You’re Being LIED To About The Iran War Forget EVERYTHING you’ve heard about the Iran war. Especially th...
Banyan Hill Publishing | Sponsoredtc pixel
Here’s the stock symbol I’ve promised
Whitney Tilson of Stansberry Research has long recommended Berkshire Hathaway as a core retirement holding - b...
Stansberry Research | Sponsoredtc pixel