Annual Income Statements for Palomar
This table shows Palomar's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Palomar
This table shows Palomar'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 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
4.29 |
19 |
17 |
18 |
18 |
26 |
26 |
26 |
30 |
35 |
43 |
Consolidated Net Income / (Loss) |
|
4.29 |
19 |
17 |
18 |
18 |
26 |
26 |
26 |
30 |
35 |
43 |
Net Income / (Loss) Continuing Operations |
|
4.29 |
19 |
17 |
18 |
18 |
26 |
26 |
26 |
30 |
35 |
43 |
Total Pre-Tax Income |
|
5.20 |
25 |
23 |
23 |
25 |
33 |
34 |
33 |
39 |
45 |
54 |
Total Revenue |
|
80 |
88 |
88 |
89 |
90 |
105 |
118 |
131 |
148 |
156 |
175 |
Net Interest Income / (Expense) |
|
-0.27 |
-0.40 |
-1.02 |
-1.06 |
-0.87 |
-0.82 |
-0.74 |
-0.23 |
-0.09 |
-0.09 |
-0.09 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.27 |
0.40 |
1.02 |
1.06 |
0.87 |
0.82 |
0.74 |
0.23 |
0.09 |
0.09 |
0.09 |
Long-Term Debt Interest Expense |
|
0.27 |
0.40 |
1.02 |
1.06 |
0.87 |
0.82 |
0.74 |
0.23 |
0.09 |
0.09 |
0.09 |
Total Non-Interest Income |
|
81 |
89 |
89 |
90 |
91 |
105 |
119 |
131 |
149 |
156 |
175 |
Other Service Charges |
|
1.36 |
1.14 |
0.70 |
0.62 |
0.47 |
1.59 |
0.53 |
0.79 |
0.72 |
0.75 |
0.83 |
Net Realized & Unrealized Capital Gains on Investments |
|
1.39 |
5.25 |
5.27 |
6.67 |
4.65 |
10 |
10 |
7.99 |
12 |
10 |
9.73 |
Premiums Earned |
|
78 |
82 |
83 |
83 |
86 |
94 |
108 |
122 |
136 |
145 |
164 |
Total Non-Interest Expense |
|
75 |
63 |
66 |
66 |
66 |
71 |
83 |
97 |
110 |
111 |
121 |
Property & Liability Insurance Claims |
|
31 |
18 |
21 |
18 |
16 |
18 |
27 |
30 |
40 |
37 |
39 |
Insurance Policy Acquisition Costs |
|
17 |
18 |
19 |
22 |
22 |
24 |
25 |
31 |
28 |
33 |
36 |
Amortization Expense |
|
27 |
27 |
26 |
26 |
27 |
29 |
32 |
36 |
41 |
41 |
46 |
Income Tax Expense |
|
0.91 |
6.22 |
5.32 |
5.46 |
6.10 |
7.56 |
7.97 |
7.65 |
8.01 |
10.00 |
11 |
Basic Earnings per Share |
|
$0.17 |
$0.75 |
$0.69 |
$0.71 |
$0.75 |
$1.04 |
$1.06 |
$1.03 |
$1.18 |
$1.34 |
$1.61 |
Weighted Average Basic Shares Outstanding |
|
25.21M |
25.24M |
24.97M |
24.83M |
24.74M |
24.82M |
24.86M |
24.95M |
25.77M |
25.52M |
26.66M |
Diluted Earnings per Share |
|
$0.17 |
$0.72 |
$0.68 |
$0.69 |
$0.73 |
$1.03 |
$1.04 |
$1.00 |
$1.15 |
$1.29 |
$1.57 |
Weighted Average Diluted Shares Outstanding |
|
25.79M |
25.80M |
25.44M |
25.31M |
25.24M |
25.33M |
25.47M |
25.62M |
26.48M |
26.22M |
27.40M |
Weighted Average Basic & Diluted Shares Outstanding |
|
25.23M |
24.98M |
24.86M |
24.74M |
24.73M |
24.87M |
24.92M |
25.01M |
26.47M |
26.68M |
26.74M |
Annual Cash Flow Statements for Palomar
This table details how cash moves in and out of Palomar's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-1.01 |
23 |
0.44 |
17 |
18 |
-16 |
29 |
Net Cash From Operating Activities |
|
23 |
45 |
57 |
88 |
170 |
116 |
261 |
Net Cash From Continuing Operating Activities |
|
23 |
45 |
57 |
88 |
170 |
116 |
261 |
Net Income / (Loss) Continuing Operations |
|
18 |
11 |
6.26 |
46 |
52 |
79 |
118 |
Consolidated Net Income / (Loss) |
|
18 |
11 |
6.26 |
46 |
52 |
79 |
118 |
Provision For Loan Losses |
|
- |
- |
- |
0.11 |
0.24 |
0.00 |
0.00 |
Depreciation Expense |
|
0.21 |
0.22 |
1.34 |
3.54 |
4.12 |
4.50 |
5.11 |
Amortization Expense |
|
0.92 |
1.35 |
1.21 |
2.32 |
1.61 |
-0.01 |
-0.95 |
Non-Cash Adjustments to Reconcile Net Income |
|
2.57 |
20 |
1.77 |
4.95 |
16 |
9.15 |
14 |
Changes in Operating Assets and Liabilities, net |
|
0.88 |
12 |
47 |
31 |
96 |
23 |
125 |
Net Cash From Investing Activities |
|
-25 |
-83 |
-185 |
-58 |
-157 |
-128 |
-306 |
Net Cash From Continuing Investing Activities |
|
-25 |
-83 |
-185 |
-58 |
-157 |
-128 |
-306 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.33 |
-2.93 |
-4.07 |
-4.85 |
-5.94 |
-6.76 |
-6.05 |
Purchase of Investment Securities |
|
-136 |
-270 |
-349 |
-217 |
-393 |
-243 |
-610 |
Sale and/or Maturity of Investments |
|
111 |
190 |
168 |
163 |
242 |
122 |
309 |
Net Cash From Financing Activities |
|
1.55 |
62 |
128 |
-13 |
5.02 |
-3.94 |
74 |
Net Cash From Continuing Financing Activities |
|
1.55 |
62 |
128 |
-13 |
5.02 |
-3.94 |
74 |
Issuance of Common Equity |
|
0.00 |
87 |
126 |
0.72 |
0.76 |
0.80 |
117 |
Repayment of Debt |
|
-18 |
-20 |
- |
- |
- |
- |
-53 |
Repurchase of Common Equity |
|
- |
0.00 |
0.00 |
-16 |
-34 |
-22 |
0.00 |
Other Financing Activities, Net |
|
0.00 |
0.00 |
2.04 |
2.09 |
2.27 |
1.33 |
9.75 |
Cash Interest Paid |
|
1.73 |
1.16 |
0.00 |
0.00 |
0.70 |
3.68 |
1.05 |
Cash Income Taxes Paid |
|
0.01 |
5.65 |
7.18 |
2.10 |
19 |
21 |
38 |
Quarterly Cash Flow Statements for Palomar
This table details how cash moves in and out of Palomar'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 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-6.96 |
39 |
12 |
-22 |
-5.32 |
-1.44 |
9.91 |
-14 |
39 |
-6.05 |
39 |
Net Cash From Operating Activities |
|
12 |
75 |
17 |
5.77 |
71 |
22 |
33 |
55 |
100 |
73 |
87 |
Net Cash From Continuing Operating Activities |
|
- |
170 |
0.00 |
- |
- |
116 |
0.00 |
- |
- |
261 |
0.00 |
Net Income / (Loss) Continuing Operations |
|
- |
52 |
0.00 |
- |
- |
79 |
0.00 |
- |
- |
118 |
0.00 |
Net Cash From Investing Activities |
|
-20 |
-35 |
-34 |
-19 |
-51 |
-24 |
-16 |
-29 |
-180 |
-81 |
-52 |
Net Cash From Continuing Investing Activities |
|
-20 |
-35 |
-34 |
-19 |
-51 |
-24 |
-16 |
-26 |
-183 |
-81 |
-52 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.42 |
-1.49 |
-1.66 |
-2.17 |
-1.51 |
-1.42 |
-1.31 |
-1.54 |
-1.46 |
-1.74 |
-1.42 |
Purchase of Investment Securities |
|
-76 |
-103 |
-55 |
-72 |
-73 |
-43 |
-179 |
-57 |
-219 |
-155 |
-351 |
Sale and/or Maturity of Investments |
|
57 |
69 |
23 |
55 |
24 |
20 |
164 |
32 |
38 |
76 |
300 |
Net Cash From Financing Activities |
|
1.22 |
-1.03 |
29 |
-8.52 |
-25 |
0.62 |
-6.88 |
-40 |
118 |
2.68 |
3.55 |
Net Cash From Continuing Financing Activities |
|
1.22 |
-1.03 |
29 |
-8.52 |
-25 |
0.62 |
-6.88 |
12 |
66 |
2.68 |
3.55 |
Issuance of Common Equity |
|
1.83 |
-1.40 |
0.39 |
- |
0.41 |
- |
0.43 |
- |
0.47 |
116 |
0.53 |
Repayment of Debt |
|
- |
- |
35 |
- |
- |
- |
- |
- |
- |
- |
0.00 |
Other Financing Activities, Net |
|
-1.02 |
1.51 |
0.09 |
0.22 |
0.27 |
0.75 |
2.28 |
2.80 |
118 |
-113 |
3.02 |
Cash Interest Paid |
|
0.25 |
0.35 |
1.02 |
1.02 |
0.39 |
1.25 |
0.71 |
0.19 |
0.06 |
0.08 |
0.06 |
Cash Income Taxes Paid |
|
5.79 |
0.02 |
0.00 |
16 |
5.44 |
0.03 |
6.56 |
17 |
5.57 |
9.16 |
0.01 |
Annual Balance Sheets for Palomar
This table presents Palomar's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
231 |
395 |
729 |
926 |
1,306 |
1,708 |
2,262 |
Cash and Due from Banks |
|
9.53 |
33 |
34 |
50 |
68 |
52 |
80 |
Restricted Cash |
|
0.40 |
0.23 |
0.25 |
0.09 |
0.06 |
0.31 |
0.10 |
Trading Account Securities |
|
147 |
239 |
422 |
466 |
554 |
690 |
982 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
0.73 |
1.39 |
2.55 |
2.73 |
3.78 |
5.28 |
8.44 |
Premises and Equipment, Net |
|
0.95 |
0.85 |
0.74 |
0.53 |
0.60 |
0.37 |
0.43 |
Unearned Premiums Asset |
|
37 |
62 |
84 |
146 |
367 |
528 |
582 |
Deferred Acquisition Cost |
|
14 |
25 |
35 |
56 |
57 |
61 |
95 |
Intangible Assets |
|
0.74 |
0.74 |
12 |
9.50 |
8.26 |
12 |
13 |
Other Assets |
|
20 |
32 |
139 |
194 |
248 |
360 |
501 |
Total Liabilities & Shareholders' Equity |
|
231 |
395 |
729 |
926 |
1,306 |
1,708 |
2,262 |
Total Liabilities |
|
135 |
177 |
365 |
532 |
922 |
1,237 |
1,533 |
Long-Term Debt |
|
19 |
- |
- |
0.00 |
36 |
53 |
0.00 |
Claims and Claim Expense |
|
16 |
17 |
129 |
173 |
231 |
342 |
503 |
Unearned Premiums Liability |
|
90 |
142 |
206 |
322 |
617 |
779 |
932 |
Other Long-Term Liabilities |
|
9.97 |
18 |
31 |
36 |
36 |
63 |
98 |
Total Equity & Noncontrolling Interests |
|
96 |
219 |
364 |
394 |
385 |
471 |
729 |
Total Preferred & Common Equity |
|
96 |
219 |
364 |
394 |
385 |
471 |
729 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
96 |
219 |
364 |
394 |
385 |
471 |
729 |
Common Stock |
|
69 |
180 |
311 |
319 |
334 |
351 |
494 |
Retained Earnings |
|
28 |
34 |
40 |
70 |
88 |
145 |
262 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.56 |
4.69 |
13 |
5.31 |
-37 |
-24 |
-27 |
Quarterly Balance Sheets for Palomar
This table presents Palomar'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 |
Q1 2025 |
Total Assets |
|
1,216 |
1,441 |
1,546 |
1,626 |
1,885 |
2,016 |
2,276 |
2,427 |
Cash and Due from Banks |
|
29 |
80 |
58 |
53 |
61 |
48 |
86 |
119 |
Restricted Cash |
|
0.07 |
0.07 |
0.29 |
0.26 |
0.38 |
0.18 |
0.11 |
0.02 |
Trading Account Securities |
|
512 |
594 |
602 |
635 |
703 |
727 |
926 |
1,038 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
3.33 |
4.08 |
4.57 |
4.86 |
5.19 |
5.93 |
7.50 |
8.59 |
Premises and Equipment, Net |
|
0.66 |
0.54 |
0.50 |
0.43 |
0.31 |
0.25 |
0.41 |
2.39 |
Unearned Premiums Asset |
|
370 |
420 |
485 |
502 |
622 |
661 |
625 |
630 |
Deferred Acquisition Cost |
|
57 |
54 |
56 |
59 |
67 |
82 |
86 |
103 |
Intangible Assets |
|
8.58 |
7.95 |
13 |
13 |
12 |
12 |
11 |
25 |
Other Assets |
|
236 |
280 |
327 |
360 |
413 |
480 |
533 |
501 |
Total Liabilities & Shareholders' Equity |
|
1,216 |
1,441 |
1,546 |
1,626 |
1,885 |
2,016 |
2,276 |
2,427 |
Total Liabilities |
|
849 |
1,036 |
1,133 |
1,205 |
1,383 |
1,483 |
1,573 |
1,636 |
Claims and Claim Expense |
|
206 |
265 |
298 |
324 |
402 |
467 |
497 |
544 |
Unearned Premiums Liability |
|
589 |
669 |
728 |
781 |
878 |
952 |
975 |
993 |
Other Long-Term Liabilities |
|
27 |
31 |
35 |
47 |
60 |
65 |
100 |
100 |
Total Equity & Noncontrolling Interests |
|
368 |
405 |
414 |
421 |
502 |
533 |
703 |
790 |
Total Preferred & Common Equity |
|
368 |
405 |
414 |
421 |
502 |
533 |
703 |
790 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
368 |
405 |
414 |
421 |
502 |
533 |
703 |
790 |
Common Stock |
|
330 |
337 |
341 |
346 |
357 |
364 |
486 |
502 |
Retained Earnings |
|
80 |
98 |
107 |
119 |
171 |
197 |
227 |
305 |
Accumulated Other Comprehensive Income / (Loss) |
|
-43 |
-31 |
-35 |
-43 |
-27 |
-28 |
-10 |
-17 |
Annual Metrics And Ratios for Palomar
This table displays calculated financial ratios and metrics derived from Palomar's official financial filings.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
64.41% |
50.11% |
47.07% |
31.67% |
14.08% |
48.52% |
EBITDA Growth |
|
0.00% |
1.53% |
-55.34% |
618.10% |
16.31% |
47.58% |
43.67% |
EBIT Growth |
|
0.00% |
-0.75% |
-65.58% |
818.17% |
18.22% |
53.43% |
45.88% |
NOPAT Growth |
|
0.00% |
-41.70% |
-41.09% |
632.73% |
13.79% |
51.81% |
48.45% |
Net Income Growth |
|
0.00% |
-41.70% |
-41.09% |
632.73% |
13.79% |
51.81% |
48.45% |
EPS Growth |
|
0.00% |
-54.21% |
-51.02% |
633.33% |
14.77% |
54.95% |
43.13% |
Operating Cash Flow Growth |
|
0.00% |
95.16% |
29.17% |
52.74% |
93.12% |
-31.53% |
124.93% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-50.06% |
111.08% |
63.63% |
-193.30% |
-272.83% |
Invested Capital Growth |
|
0.00% |
89.44% |
66.42% |
8.37% |
6.85% |
24.38% |
39.17% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
12.92% |
4.85% |
4.59% |
10.19% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-47.34% |
-58.17% |
-46.13% |
-44.07% |
EBIT Q/Q Growth |
|
0.00% |
-18.04% |
0.00% |
71.36% |
5.60% |
8.91% |
8.24% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
67.50% |
4.25% |
9.90% |
8.36% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
67.50% |
4.25% |
9.90% |
8.36% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
74.26% |
3.59% |
10.99% |
6.16% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
4.35% |
8.43% |
74.40% |
16.69% |
-31.25% |
23.89% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
9.47% |
33.96% |
-24.99% |
-208.20% |
27.53% |
Invested Capital Q/Q Growth |
|
0.00% |
4.84% |
0.50% |
4.34% |
6.83% |
10.53% |
3.66% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
28.34% |
17.50% |
5.21% |
25.43% |
22.46% |
29.06% |
28.11% |
EBIT Margin |
|
26.68% |
16.11% |
3.69% |
23.06% |
20.71% |
27.85% |
27.35% |
Profit (Net Income) Margin |
|
26.69% |
9.46% |
3.71% |
18.51% |
15.99% |
21.28% |
21.27% |
Tax Burden Percent |
|
100.03% |
58.75% |
100.55% |
80.24% |
77.23% |
76.42% |
77.76% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
-0.03% |
41.25% |
-0.55% |
19.76% |
22.77% |
23.58% |
22.24% |
Return on Invested Capital (ROIC) |
|
15.79% |
6.36% |
2.15% |
12.10% |
12.80% |
16.76% |
18.77% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.79% |
6.36% |
0.00% |
0.00% |
12.80% |
16.76% |
18.77% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.13% |
0.39% |
0.00% |
0.00% |
0.60% |
1.74% |
0.82% |
Return on Equity (ROE) |
|
18.92% |
6.75% |
0.00% |
0.00% |
13.40% |
18.50% |
19.59% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-55.44% |
-47.71% |
4.06% |
6.18% |
-4.97% |
-13.98% |
Operating Return on Assets (OROA) |
|
7.88% |
5.77% |
1.11% |
6.91% |
6.05% |
6.88% |
7.62% |
Return on Assets (ROA) |
|
7.88% |
3.39% |
1.11% |
5.54% |
4.67% |
5.25% |
5.92% |
Return on Common Equity (ROCE) |
|
18.92% |
6.75% |
0.00% |
0.00% |
13.40% |
18.50% |
19.59% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.92% |
4.86% |
1.72% |
11.63% |
13.56% |
16.81% |
16.13% |
Net Operating Profit after Tax (NOPAT) |
|
18 |
11 |
6.26 |
46 |
52 |
79 |
118 |
NOPAT Margin |
|
26.69% |
9.46% |
3.71% |
18.51% |
15.99% |
21.28% |
21.27% |
Net Nonoperating Expense Percent (NNEP) |
|
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% |
Operating Expenses to Revenue |
|
73.32% |
83.89% |
96.31% |
76.94% |
79.29% |
72.15% |
72.65% |
Earnings before Interest and Taxes (EBIT) |
|
18 |
18 |
6.22 |
57 |
68 |
104 |
151 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
19 |
20 |
8.77 |
63 |
73 |
108 |
155 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.88 |
5.42 |
6.23 |
4.18 |
2.96 |
2.91 |
3.83 |
Price to Tangible Book Value (P/TBV) |
|
0.88 |
5.44 |
6.44 |
4.28 |
3.03 |
2.99 |
3.90 |
Price to Revenue (P/Rev) |
|
1.24 |
10.56 |
13.46 |
6.64 |
3.49 |
3.69 |
5.06 |
Price to Earnings (P/E) |
|
4.63 |
111.57 |
362.33 |
35.91 |
21.84 |
17.33 |
23.77 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
21.59% |
0.90% |
0.28% |
2.79% |
4.58% |
5.77% |
4.21% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.81 |
5.27 |
6.14 |
4.05 |
2.63 |
2.62 |
3.72 |
Enterprise Value to Revenue (EV/Rev) |
|
1.37 |
10.26 |
13.26 |
6.44 |
3.40 |
3.69 |
4.91 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.83 |
58.62 |
254.57 |
25.33 |
15.12 |
12.70 |
17.47 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.14 |
63.70 |
358.88 |
27.93 |
16.40 |
13.25 |
17.95 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
5.13 |
108.43 |
356.93 |
34.81 |
21.23 |
17.34 |
23.08 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.10 |
25.87 |
38.85 |
18.17 |
6.53 |
11.83 |
10.39 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
103.68 |
43.98 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.20 |
0.00 |
0.00 |
0.00 |
0.09 |
0.11 |
0.00 |
Long-Term Debt to Equity |
|
0.20 |
0.00 |
0.00 |
0.00 |
0.09 |
0.11 |
0.00 |
Financial Leverage |
|
0.20 |
0.06 |
0.00 |
0.00 |
0.05 |
0.10 |
0.04 |
Leverage Ratio |
|
2.40 |
1.99 |
1.93 |
2.18 |
2.87 |
3.52 |
3.31 |
Compound Leverage Factor |
|
2.40 |
1.99 |
1.93 |
2.18 |
2.87 |
3.52 |
3.31 |
Debt to Total Capital |
|
16.54% |
0.00% |
0.00% |
0.00% |
8.64% |
10.04% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
16.54% |
0.00% |
0.00% |
0.00% |
8.64% |
10.04% |
0.00% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
83.46% |
100.00% |
100.00% |
100.00% |
91.36% |
89.96% |
100.00% |
Debt to EBITDA |
|
0.99 |
0.00 |
0.00 |
0.00 |
0.50 |
0.49 |
0.00 |
Net Debt to EBITDA |
|
0.47 |
0.00 |
0.00 |
0.00 |
-0.43 |
0.01 |
0.00 |
Long-Term Debt to EBITDA |
|
0.99 |
0.00 |
0.00 |
0.00 |
0.50 |
0.49 |
0.00 |
Debt to NOPAT |
|
1.05 |
0.00 |
0.00 |
0.00 |
0.70 |
0.66 |
0.00 |
Net Debt to NOPAT |
|
0.50 |
0.00 |
0.00 |
0.00 |
-0.61 |
0.01 |
0.00 |
Long-Term Debt to NOPAT |
|
1.05 |
0.00 |
0.00 |
0.00 |
0.70 |
0.66 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
0.00 |
-93 |
-139 |
15 |
25 |
-23 |
-88 |
Operating Cash Flow to CapEx |
|
6,869.88% |
1,521.22% |
1,411.22% |
1,809.11% |
2,856.86% |
1,717.80% |
4,319.50% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-86.67 |
0.00 |
384.78 |
28.85 |
-6.22 |
-76.98 |
Operating Cash Flow to Interest Expense |
|
9.90 |
41.68 |
0.00 |
2,195.35 |
194.25 |
30.76 |
229.49 |
Operating Cash Flow Less CapEx to Interest Expense |
|
9.76 |
38.94 |
0.00 |
2,074.00 |
187.45 |
28.97 |
224.17 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.30 |
0.36 |
0.30 |
0.30 |
0.29 |
0.25 |
0.28 |
Fixed Asset Turnover |
|
72.08 |
125.25 |
212.71 |
391.39 |
577.37 |
762.60 |
1,378.37 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
115 |
219 |
364 |
394 |
421 |
524 |
729 |
Invested Capital Turnover |
|
0.59 |
0.67 |
0.58 |
0.65 |
0.80 |
0.79 |
0.88 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
103 |
145 |
30 |
27 |
103 |
205 |
Enterprise Value (EV) |
|
94 |
1,152 |
2,233 |
1,596 |
1,108 |
1,373 |
2,714 |
Market Capitalization |
|
84 |
1,185 |
2,267 |
1,646 |
1,140 |
1,373 |
2,795 |
Book Value per Share |
|
$5.66 |
$9.31 |
$14.25 |
$15.51 |
$15.25 |
$19.05 |
$27.55 |
Tangible Book Value per Share |
|
$5.62 |
$9.28 |
$13.80 |
$15.14 |
$14.92 |
$18.56 |
$27.05 |
Total Capital |
|
115 |
219 |
364 |
394 |
421 |
524 |
729 |
Total Debt |
|
19 |
0.00 |
0.00 |
0.00 |
36 |
53 |
0.00 |
Total Long-Term Debt |
|
19 |
0.00 |
0.00 |
0.00 |
36 |
53 |
0.00 |
Net Debt |
|
9.16 |
-33 |
-34 |
-50 |
-32 |
0.75 |
-81 |
Capital Expenditures (CapEx) |
|
0.33 |
2.93 |
4.07 |
4.85 |
5.94 |
6.76 |
6.05 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
19 |
0.00 |
0.00 |
0.00 |
36 |
53 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
1.14 |
1.57 |
2.55 |
5.86 |
5.72 |
4.49 |
4.16 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.25 |
$1.80 |
$2.07 |
$3.19 |
$4.61 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
24.87M |
25.46M |
25.24M |
24.82M |
25.52M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.24 |
$1.76 |
$2.02 |
$3.13 |
$4.48 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
25.60M |
26.11M |
25.80M |
25.33M |
26.22M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
25.57M |
25.44M |
24.98M |
24.87M |
26.68M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
11 |
4.36 |
46 |
52 |
79 |
118 |
Normalized NOPAT Margin |
|
18.68% |
9.46% |
2.59% |
18.51% |
15.99% |
21.28% |
21.27% |
Pre Tax Income Margin |
|
26.68% |
16.11% |
3.69% |
23.06% |
20.71% |
27.85% |
27.35% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
7.91 |
16.93 |
0.00 |
1,428.45 |
77.38 |
27.45 |
132.86 |
NOPAT to Interest Expense |
|
7.91 |
9.94 |
0.00 |
1,146.18 |
59.76 |
20.98 |
103.32 |
EBIT Less CapEx to Interest Expense |
|
7.76 |
14.19 |
0.00 |
1,307.10 |
70.58 |
25.66 |
127.55 |
NOPAT Less CapEx to Interest Expense |
|
7.77 |
7.21 |
0.00 |
1,024.83 |
52.96 |
19.19 |
98.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
48.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
48.21% |
0.00% |
34.58% |
65.97% |
28.11% |
0.00% |
Quarterly Metrics And Ratios for Palomar
This table displays calculated financial ratios and metrics derived from Palomar'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 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
18.86% |
20.64% |
13.03% |
12.30% |
11.99% |
18.53% |
33.58% |
46.47% |
64.78% |
48.87% |
48.18% |
EBITDA Growth |
|
22.14% |
6.46% |
2.48% |
4.52% |
59.03% |
20.54% |
36.94% |
40.96% |
55.17% |
36.96% |
51.27% |
EBIT Growth |
|
4,160.66% |
16.75% |
18.58% |
25.84% |
372.01% |
33.96% |
51.82% |
44.98% |
56.93% |
34.39% |
56.34% |
NOPAT Growth |
|
1,642.28% |
12.79% |
19.10% |
20.38% |
330.05% |
38.04% |
52.38% |
46.50% |
65.46% |
35.03% |
62.69% |
Net Income Growth |
|
1,642.28% |
12.79% |
19.10% |
20.38% |
330.05% |
38.04% |
52.38% |
46.50% |
65.46% |
35.03% |
62.69% |
EPS Growth |
|
1,600.00% |
10.77% |
21.43% |
21.05% |
329.41% |
43.06% |
52.94% |
44.93% |
57.53% |
25.24% |
50.96% |
Operating Cash Flow Growth |
|
-73.37% |
47.76% |
-64.55% |
-82.84% |
501.39% |
-70.32% |
89.97% |
856.07% |
41.96% |
226.17% |
163.19% |
Free Cash Flow Firm Growth |
|
22.09% |
40.49% |
-1,313.43% |
-583.19% |
-402.85% |
-833.56% |
33.33% |
67.26% |
-224.67% |
-121.62% |
-380.42% |
Invested Capital Growth |
|
4.36% |
6.85% |
20.40% |
20.96% |
20.21% |
24.38% |
14.41% |
9.79% |
48.40% |
39.17% |
45.13% |
Revenue Q/Q Growth |
|
1.10% |
9.70% |
-0.05% |
1.30% |
0.82% |
16.10% |
12.65% |
11.08% |
13.43% |
4.89% |
12.13% |
EBITDA Q/Q Growth |
|
-30.98% |
59.90% |
-6.78% |
1.59% |
5.02% |
21.20% |
5.91% |
4.57% |
15.60% |
6.97% |
16.98% |
EBIT Q/Q Growth |
|
-71.58% |
380.49% |
-9.40% |
1.73% |
6.58% |
36.37% |
2.68% |
-2.86% |
15.37% |
16.78% |
19.46% |
NOPAT Q/Q Growth |
|
-70.62% |
337.66% |
-7.70% |
1.44% |
4.95% |
40.48% |
1.88% |
-2.48% |
18.53% |
14.65% |
22.76% |
Net Income Q/Q Growth |
|
-70.62% |
337.66% |
-7.70% |
1.44% |
4.95% |
40.48% |
1.88% |
-2.48% |
18.53% |
14.65% |
22.76% |
EPS Q/Q Growth |
|
-70.18% |
323.53% |
-5.56% |
1.47% |
5.80% |
41.10% |
0.97% |
-3.85% |
15.00% |
12.17% |
21.71% |
Operating Cash Flow Q/Q Growth |
|
-65.05% |
538.90% |
-76.76% |
-66.93% |
1,124.99% |
-68.47% |
48.74% |
66.42% |
81.89% |
-27.56% |
20.03% |
Free Cash Flow Firm Q/Q Growth |
|
-25.19% |
32.47% |
-669.86% |
-4.97% |
7.86% |
-25.38% |
45.02% |
48.45% |
-813.60% |
14.42% |
-19.19% |
Invested Capital Q/Q Growth |
|
-1.70% |
6.83% |
13.03% |
1.90% |
-2.30% |
10.53% |
3.97% |
-2.21% |
32.05% |
3.66% |
8.42% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
40.30% |
58.74% |
54.78% |
54.94% |
57.22% |
59.73% |
56.16% |
52.87% |
53.88% |
54.95% |
57.33% |
EBIT Margin |
|
6.46% |
28.31% |
25.66% |
25.77% |
27.24% |
32.00% |
29.17% |
25.51% |
25.94% |
28.88% |
30.77% |
Profit (Net Income) Margin |
|
5.33% |
21.26% |
19.63% |
19.66% |
20.46% |
24.76% |
22.40% |
19.66% |
20.55% |
22.46% |
24.59% |
Tax Burden Percent |
|
82.45% |
75.10% |
76.51% |
76.29% |
75.13% |
77.39% |
76.79% |
77.09% |
79.21% |
77.76% |
79.91% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
17.55% |
24.90% |
23.49% |
23.71% |
24.87% |
22.61% |
23.21% |
22.91% |
20.79% |
22.24% |
20.09% |
Return on Invested Capital (ROIC) |
|
4.30% |
17.01% |
15.16% |
15.36% |
16.77% |
19.50% |
17.63% |
17.13% |
17.51% |
19.82% |
22.45% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.30% |
17.01% |
15.16% |
15.36% |
16.77% |
19.50% |
17.63% |
17.13% |
17.51% |
19.82% |
22.45% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.15% |
0.80% |
1.67% |
1.83% |
1.68% |
2.03% |
2.23% |
1.29% |
0.82% |
0.87% |
0.75% |
Return on Equity (ROE) |
|
4.45% |
17.81% |
16.82% |
17.19% |
18.45% |
21.53% |
19.86% |
18.42% |
18.33% |
20.69% |
23.20% |
Cash Return on Invested Capital (CROIC) |
|
8.70% |
6.18% |
-5.90% |
-5.90% |
-1.76% |
-4.97% |
3.85% |
9.62% |
-20.54% |
-13.98% |
-16.73% |
Operating Return on Assets (OROA) |
|
1.92% |
8.27% |
7.20% |
6.87% |
6.82% |
7.90% |
7.05% |
6.35% |
6.67% |
8.04% |
8.70% |
Return on Assets (ROA) |
|
1.58% |
6.21% |
5.51% |
5.24% |
5.12% |
6.11% |
5.41% |
4.89% |
5.28% |
6.25% |
6.95% |
Return on Common Equity (ROCE) |
|
4.45% |
17.81% |
16.82% |
17.19% |
18.45% |
21.53% |
19.86% |
18.42% |
18.33% |
20.69% |
23.20% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.60% |
0.00% |
13.58% |
14.00% |
17.10% |
0.00% |
17.60% |
18.11% |
15.43% |
0.00% |
16.97% |
Net Operating Profit after Tax (NOPAT) |
|
4.29 |
19 |
17 |
18 |
18 |
26 |
26 |
26 |
30 |
35 |
43 |
NOPAT Margin |
|
5.33% |
21.26% |
19.63% |
19.66% |
20.46% |
24.76% |
22.40% |
19.66% |
20.55% |
22.46% |
24.59% |
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% |
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% |
0.00% |
Operating Expenses to Revenue |
|
93.54% |
71.69% |
74.34% |
74.23% |
72.76% |
68.00% |
70.83% |
74.49% |
74.06% |
71.12% |
69.23% |
Earnings before Interest and Taxes (EBIT) |
|
5.20 |
25 |
23 |
23 |
25 |
33 |
34 |
33 |
39 |
45 |
54 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
32 |
52 |
48 |
49 |
52 |
62 |
66 |
69 |
80 |
86 |
100 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.75 |
2.96 |
3.41 |
3.49 |
2.98 |
2.91 |
4.13 |
3.80 |
3.37 |
3.83 |
4.63 |
Price to Tangible Book Value (P/TBV) |
|
5.88 |
3.03 |
3.48 |
3.60 |
3.07 |
2.99 |
4.23 |
3.88 |
3.42 |
3.90 |
4.78 |
Price to Revenue (P/Rev) |
|
6.79 |
3.49 |
4.10 |
4.17 |
3.53 |
3.69 |
5.16 |
4.56 |
4.72 |
5.06 |
6.00 |
Price to Earnings (P/E) |
|
42.24 |
21.84 |
25.10 |
24.91 |
17.42 |
17.33 |
23.49 |
20.97 |
21.82 |
23.77 |
27.27 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
2.37% |
4.58% |
3.98% |
4.01% |
5.74% |
5.77% |
4.26% |
4.77% |
4.58% |
4.21% |
3.67% |
Enterprise Value to Invested Capital (EV/IC) |
|
5.35 |
2.63 |
2.88 |
3.00 |
2.65 |
2.62 |
3.77 |
3.71 |
3.24 |
3.72 |
4.48 |
Enterprise Value to Revenue (EV/Rev) |
|
6.78 |
3.40 |
4.07 |
4.20 |
3.53 |
3.69 |
5.11 |
4.45 |
4.55 |
4.91 |
5.80 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.05 |
15.12 |
7.63 |
8.01 |
6.25 |
12.70 |
8.96 |
7.92 |
8.21 |
17.47 |
10.57 |
Enterprise Value to EBIT (EV/EBIT) |
|
32.99 |
16.40 |
19.27 |
19.20 |
13.19 |
13.25 |
17.81 |
15.71 |
16.33 |
17.95 |
20.74 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
42.17 |
21.23 |
24.94 |
25.13 |
17.41 |
17.34 |
23.27 |
20.47 |
21.02 |
23.08 |
26.38 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.52 |
6.53 |
9.94 |
13.23 |
7.43 |
11.83 |
15.59 |
10.90 |
10.82 |
10.39 |
11.22 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
62.86 |
43.98 |
0.00 |
0.00 |
0.00 |
0.00 |
104.49 |
40.35 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.07 |
0.09 |
0.18 |
0.17 |
0.12 |
0.11 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.07 |
0.09 |
0.18 |
0.17 |
0.12 |
0.11 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.04 |
0.05 |
0.11 |
0.12 |
0.10 |
0.10 |
0.13 |
0.08 |
0.05 |
0.04 |
0.03 |
Leverage Ratio |
|
2.81 |
2.87 |
3.06 |
3.28 |
3.60 |
3.52 |
3.67 |
3.76 |
3.47 |
3.31 |
3.34 |
Compound Leverage Factor |
|
2.81 |
2.87 |
3.06 |
3.28 |
3.60 |
3.52 |
3.67 |
3.76 |
3.47 |
3.31 |
3.34 |
Debt to Total Capital |
|
6.70% |
8.64% |
15.00% |
14.72% |
11.10% |
10.04% |
7.89% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
Long-Term Debt to Total Capital |
|
6.70% |
8.64% |
15.00% |
14.72% |
11.10% |
10.04% |
7.89% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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% |
0.00% |
Common Equity to Total Capital |
|
93.30% |
91.36% |
85.00% |
85.28% |
88.90% |
89.96% |
92.11% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.15 |
0.50 |
0.40 |
0.39 |
0.26 |
0.49 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-0.02 |
-0.43 |
-0.05 |
0.07 |
0.00 |
0.01 |
-0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.15 |
0.50 |
0.40 |
0.39 |
0.26 |
0.49 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.53 |
0.70 |
1.30 |
1.23 |
0.73 |
0.66 |
0.49 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-0.06 |
-0.61 |
-0.16 |
0.22 |
-0.01 |
0.01 |
-0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.53 |
0.70 |
1.30 |
1.23 |
0.73 |
0.66 |
0.49 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
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) |
|
-12 |
-8.23 |
-63 |
-66 |
-61 |
-77 |
-42 |
-22 |
-199 |
-170 |
-203 |
Operating Cash Flow to CapEx |
|
826.53% |
5,032.80% |
1,051.69% |
265.71% |
4,674.59% |
1,568.31% |
2,538.31% |
3,572.72% |
6,862.97% |
4,181.75% |
6,131.01% |
Free Cash Flow to Firm to Interest Expense |
|
-45.12 |
-20.62 |
-62.09 |
-62.48 |
-70.65 |
-93.21 |
-57.06 |
-96.75 |
-2,286.00 |
-1,979.22 |
-2,386.69 |
Operating Cash Flow to Interest Expense |
|
43.50 |
188.07 |
17.10 |
5.42 |
81.47 |
27.03 |
44.76 |
245.01 |
1,152.51 |
844.62 |
1,025.68 |
Operating Cash Flow Less CapEx to Interest Expense |
|
38.24 |
184.33 |
15.47 |
3.38 |
79.73 |
25.30 |
43.00 |
238.15 |
1,135.71 |
824.42 |
1,008.95 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.30 |
0.29 |
0.28 |
0.27 |
0.25 |
0.25 |
0.24 |
0.25 |
0.26 |
0.28 |
0.28 |
Fixed Asset Turnover |
|
501.40 |
577.37 |
657.63 |
584.24 |
649.28 |
762.60 |
943.11 |
1,180.50 |
1,191.51 |
1,378.37 |
450.63 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
394 |
421 |
476 |
485 |
474 |
524 |
545 |
533 |
703 |
729 |
790 |
Invested Capital Turnover |
|
0.81 |
0.80 |
0.77 |
0.78 |
0.82 |
0.79 |
0.79 |
0.87 |
0.85 |
0.88 |
0.91 |
Increase / (Decrease) in Invested Capital |
|
16 |
27 |
81 |
84 |
80 |
103 |
69 |
47 |
229 |
205 |
246 |
Enterprise Value (EV) |
|
2,110 |
1,108 |
1,370 |
1,456 |
1,255 |
1,373 |
2,054 |
1,975 |
2,281 |
2,714 |
3,538 |
Market Capitalization |
|
2,114 |
1,140 |
1,379 |
1,443 |
1,256 |
1,373 |
2,073 |
2,023 |
2,368 |
2,795 |
3,657 |
Book Value per Share |
|
$14.57 |
$15.25 |
$16.20 |
$16.64 |
$17.03 |
$19.05 |
$20.18 |
$21.37 |
$28.12 |
$27.55 |
$29.63 |
Tangible Book Value per Share |
|
$14.23 |
$14.92 |
$15.88 |
$16.12 |
$16.52 |
$18.56 |
$19.70 |
$20.91 |
$27.67 |
$27.05 |
$28.70 |
Total Capital |
|
394 |
421 |
476 |
485 |
474 |
524 |
545 |
533 |
703 |
729 |
790 |
Total Debt |
|
26 |
36 |
71 |
71 |
53 |
53 |
43 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
26 |
36 |
71 |
71 |
53 |
53 |
43 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-3.14 |
-32 |
-8.96 |
13 |
-0.69 |
0.75 |
-19 |
-48 |
-87 |
-81 |
-119 |
Capital Expenditures (CapEx) |
|
1.42 |
1.49 |
1.66 |
2.17 |
1.51 |
1.42 |
1.31 |
1.54 |
1.46 |
1.74 |
1.42 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
26 |
36 |
71 |
71 |
53 |
53 |
43 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
27 |
27 |
26 |
26 |
27 |
29 |
32 |
36 |
41 |
41 |
46 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.17 |
$0.75 |
$0.69 |
$0.71 |
$0.75 |
$1.04 |
$1.06 |
$1.03 |
$1.18 |
$1.34 |
$1.61 |
Adjusted Weighted Average Basic Shares Outstanding |
|
25.21M |
25.24M |
24.97M |
24.83M |
24.74M |
24.82M |
24.86M |
24.95M |
25.77M |
25.52M |
26.66M |
Adjusted Diluted Earnings per Share |
|
$0.17 |
$0.72 |
$0.68 |
$0.69 |
$0.73 |
$1.03 |
$1.04 |
$1.00 |
$1.15 |
$1.29 |
$1.57 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
25.79M |
25.80M |
25.44M |
25.31M |
25.24M |
25.33M |
25.47M |
25.62M |
26.48M |
26.22M |
27.40M |
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 |
|
25.23M |
24.98M |
24.86M |
24.74M |
24.73M |
24.87M |
24.92M |
25.01M |
26.47M |
26.68M |
26.74M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
4.29 |
19 |
17 |
18 |
18 |
26 |
26 |
26 |
30 |
35 |
43 |
Normalized NOPAT Margin |
|
5.33% |
21.26% |
19.63% |
19.66% |
20.46% |
24.76% |
22.40% |
19.66% |
20.55% |
22.46% |
24.59% |
Pre Tax Income Margin |
|
6.46% |
28.31% |
25.66% |
25.77% |
27.24% |
32.00% |
29.17% |
25.51% |
25.94% |
28.88% |
30.77% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
19.25 |
62.60 |
22.19 |
21.64 |
28.30 |
40.60 |
46.43 |
148.33 |
442.56 |
522.83 |
631.92 |
NOPAT to Interest Expense |
|
15.87 |
47.01 |
16.97 |
16.51 |
21.26 |
31.42 |
35.65 |
114.35 |
350.54 |
406.57 |
504.96 |
EBIT Less CapEx to Interest Expense |
|
13.99 |
58.86 |
20.56 |
19.60 |
26.56 |
38.88 |
44.66 |
141.47 |
425.77 |
502.63 |
615.19 |
NOPAT Less CapEx to Interest Expense |
|
10.61 |
43.28 |
15.35 |
14.47 |
19.52 |
29.70 |
33.89 |
107.49 |
333.75 |
386.37 |
488.24 |
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% |
0.00% |
Augmented Payout Ratio |
|
46.51% |
65.97% |
51.42% |
51.29% |
46.18% |
28.11% |
17.49% |
6.95% |
0.12% |
0.00% |
0.00% |
Key Financial Trends
Palomar Holdings, Inc. (NASDAQ: PLMR) has shown consistent financial performance and growth over the recent quarters and years based on the analysis of its quarterly financial statements from Q3 2022 through Q1 2025. Below are the key takeaways for retail investors from the income statements, cash flow statements, and balance sheets:
- Revenue Growth: Total revenue has steadily increased from approximately $80.4 million in Q3 2022 to $174.5 million in Q1 2025, driven by growth in premiums earned and investment gains.
- Strong Premiums Earned: Premiums earned increased significantly from $77.9 million in Q3 2022 to $164.1 million in Q1 2025, indicating business growth in underwriting.
- Net Realized & Unrealized Capital Gains: Investment gains grew from about $1.4 million (Q3 2022) to over $9.7 million (Q1 2025), boosting non-interest income substantially.
- Net Income Growth: Net income attributable to common shareholders rose from $4.3 million in Q3 2022 to $42.9 million in Q1 2025, reflecting improved profitability.
- Increasing Equity Base: Total common equity advanced from about $367.8 million in Q3 2022 to $790.4 million in Q1 2025, supporting financial strength.
- Strong Operating Cash Flow: Net cash from operating activities was positive and increased up to $87.2 million in Q1 2025, indicating solid core business cash generation.
- Interest Expense Trend: Long-term debt interest expense has decreased significantly from $1.06 million in Q2 2023 to $85,000 in Q1 2025, suggesting less leverage or lower cost of debt.
- Amortization Expense: Amortization costs have increased over time from around $27 million in Q3 2022 to $46 million in Q1 2025, which could affect net income but also reflect investment in intangible assets.
- Claims and Policy Costs Fluctuations: While insurance-related expenses such as claims and policy acquisition costs have increased with company growth, they remain proportional to premiums earned.
- Net Interest Income: Palomar consistently posts a small net interest expense rather than income, which is typical for insurance companies focused on underwriting and investments.
- Heavy Investment Activity: Large outflows for investment securities purchase (e.g., $350 million in Q1 2025) create net negative cash flow from investing activities, increasing company exposure and market risk.
- Accumulated Other Comprehensive Loss: Negative accumulated other comprehensive income has grown from approximately -$42.6 million in Q3 2022 to -$16.6 million in Q1 2025, which may reflect market value fluctuations on investments affecting equity.
- Debt Usage Variability: Long-term debt fluctuated from about $52.6 million in Q3 2023 to zero in Q3/Q4 2024 and Q1 2025, possibly indicating refinancing activity or debt repayment strategies impacting financial stability in the short term.
- Cash Interest Paid Though decreasing recently, the cash interest paid remains notable, fluctuating as debt levels change.
Summary: Palomar Holdings has demonstrated strong growth in its revenue, income, and equity from 2022 through early 2025, supported by expanding premiums and investment gains. Operating cash flow remains robust, though the firm shows a pattern of large investing outflows due to securities purchases, contributing to market risk. The company’s debt has been reduced substantially, lowering interest expenses, which has helped improve net income. Investors should watch Palomar’s investment activity and any market value impacts on its equity through accumulated other comprehensive income.
09/17/25 11:01 PM ETAI Generated. May Contain Errors.