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 demonstrated solid financial performance and growth over the past four years, judging by the analysis of their quarterly financial statements from Q3 2022 through Q1 2025. Here are the key insights distilled from their income statements, cash flow statements, and balance sheets:
- Consistent growth in Total Revenue: Palomar's total revenue has increased from approximately $80.4 million in Q3 2022 to $174.5 million in Q1 2025, driven primarily by rising premiums earned which climbed from around $77.9 million to $164.1 million in the same periods.
- Steady increase in Net Income: The net income attributable to common shareholders has shown a healthy upward trend, with Q1 2025 reporting about $42.9 million compared to $18.4 million in Q3 2023, reflecting improving profitability.
- Rising Earnings Per Share (EPS): Basic and diluted EPS have risen over time, with Q1 2025 basic EPS at $1.61 and diluted EPS at $1.57, compared to $0.75 and $0.73, respectively, in Q3 2023, indicating increasing shareholder value.
- Growing asset base: Total assets grew from approximately $1.22 billion in Q3 2022 to about $2.43 billion in Q1 2025, showcasing expansion and strengthening of the company's financial position.
- Improvement in equity position: Total common equity increased from $421 million in Q3 2023 to $790 million in Q1 2025, signaling higher capitalization and potential to absorb losses or fuel growth.
- Strong cash flow from operating activities: Q1 2025 reported net cash from operating activities at $87.2 million, supporting the business's operational health and liquidity.
- Interest Expense has substantially decreased: Interest expense fell drastically from $1.02 million in Q1 2023 to around $85,000 in Q1 2025, largely reflecting reduction or refinancing of long-term debt. However, this will need monitoring as interest expense impacts net income.
- Non-interest expenses, including Property & Liability Insurance Claims and Amortization, have increased in line with revenue growth, indicating scaling operations but requiring efficient cost management.
- Cash and cash equivalents show a rising trend, reaching about $119 million in Q1 2025 from $53 million in Q3 2023, which offers liquidity but may also signal conservative deployment of capital.
- Issuance and repurchase of common equity fluctuate quarterly, reflecting active capital management, which might affect share count and EPS metrics intermittently.
- Declining net interest income (expense): The company reported a net interest expense in recent quarters, albeit much smaller compared to earlier years, which can impact profitability if sustained.
- Negative net cash from investing activities across quarters: Continuous and sizable purchases of investment securities (hundreds of millions) result in negative investing cash flow, indicating significant capital deployment which must result in returns to be beneficial.
- Increasing unearned premiums liability and claims expenses: While consistent with growth, these liabilities and expenses have increased substantially, which could pressure margins if claims experience worsens.
- Accumulated Other Comprehensive Income (AOCI) shows negative values, indicating unrealized losses on certain investments or foreign currency impacts, introducing some volatility to equity.
- Long-term debt balance was reduced to zero by Q3 2024 but was recorded in prior years, with associated cash interest paid fluctuating; debt management appears a focus but could constrain flexibility if debt needs rise.
In summary, Palomar Holdings has exhibited solid top- and bottom-line growth, improving shareholder returns, and a stronger balance sheet over recent quarters. The company's sizable investments in securities and growth in underwriting liabilities require careful ongoing monitoring to ensure they translate into sustainable profitability and risk management. Investors should also watch for interest expense trends and the company's ability to manage operating costs as it scales.
08/08/25 03:28 PMAI Generated. May Contain Errors.