Free Trial

Exzeo Group (XZO) Financials

Exzeo Group logo
$15.92 +0.03 (+0.21%)
Closing price 10/9/2026 03:59 PM Eastern
Extended Trading
$15.94 +0.02 (+0.14%)
As of 10/9/2026 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Exzeo Group

Annual Income Statements for Exzeo Group

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

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
12 35 83
Consolidated Net Income / (Loss)
21 45 83
Net Income / (Loss) Continuing Operations
13 26 83
Total Pre-Tax Income
0.88 35 110
Total Operating Income
2.55 38 106
Total Gross Profit
17 53 131
Total Revenue
88 134 217
Operating Revenue
88 134 217
Total Cost of Revenue
71 81 86
Operating Cost of Revenue
71 81 86
Total Operating Expenses
15 15 25
Selling, General & Admin Expense
7.90 8.34 16
Research & Development Expense
6.53 6.51 8.83
Depreciation Expense
0.29 0.34 0.48
Total Other Income / (Expense), net
-1.67 -2.78 4.30
Interest Expense
1.72 3.33 0.00
Interest & Investment Income
0.05 0.55 4.30
Income Tax Expense
-12 9.17 28
Net Income / (Loss) Discontinued Operations
8.56 19 0.00
Preferred Stock Dividends Declared
9.37 10 0.00
Basic Earnings per Share
$0.15 $0.44 $0.99
Weighted Average Basic Shares Outstanding
- - 90.91M
Diluted Earnings per Share
$0.15 $0.44 $0.99
Weighted Average Diluted Shares Outstanding
- - 90.91M
Weighted Average Basic & Diluted Shares Outstanding
- - 90.91M

Quarterly Income Statements for Exzeo Group

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

Metric Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
5.26 18 22 21 20 23
Consolidated Net Income / (Loss)
5.26 18 22 21 20 23
Net Income / (Loss) Continuing Operations
5.26 18 22 21 20 23
Total Pre-Tax Income
6.91 24 29 28 28 31
Total Operating Income
6.73 24 28 27 25 28
Total Gross Profit
11 29 34 34 33 37
Total Revenue
29 52 56 55 56 58
Operating Revenue
29 52 56 55 56 58
Total Cost of Revenue
18 24 23 21 23 21
Operating Cost of Revenue
18 24 23 21 23 21
Total Operating Expenses
4.39 5.03 5.42 6.52 7.67 8.38
Selling, General & Admin Expense
2.57 2.71 2.96 3.90 5.22 5.79
Research & Development Expense
1.73 2.22 2.35 2.49 2.31 2.44
Depreciation Expense
0.09 0.10 0.11 0.13 0.15 0.15
Total Other Income / (Expense), net
0.18 0.40 0.76 1.10 2.51 2.96
Interest & Investment Income
0.20 0.40 0.76 1.10 2.51 2.96
Income Tax Expense
1.66 6.24 7.23 7.20 7.18 8.16
Basic Earnings per Share
$0.06 $0.22 $0.26 $0.25 $0.22 $0.26
Weighted Average Basic Shares Outstanding
- - - 90.77M 90.92M 90.09M
Diluted Earnings per Share
$0.06 $0.22 $0.26 $0.25 $0.22 $0.26
Weighted Average Diluted Shares Outstanding
- - - 90.77M 90.92M 90.09M
Weighted Average Basic & Diluted Shares Outstanding
- - - 90.77M 90.92M 90.09M

Annual Cash Flow Statements for Exzeo Group

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

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
36 -7.09 251
Net Cash From Operating Activities
10 49 100
Net Cash From Continuing Operating Activities
10 49 100
Net Income / (Loss) Continuing Operations
13 26 83
Consolidated Net Income / (Loss)
21 45 83
Net Income / (Loss) Discontinued Operations
8.56 19 0.00
Depreciation Expense
2.20 2.36 2.93
Non-Cash Adjustments To Reconcile Net Income
0.83 0.93 6.87
Changes in Operating Assets and Liabilities, net
-5.78 20 7.74
Net Cash From Investing Activities
-3.25 -3.33 -2.84
Net Cash From Continuing Investing Activities
-3.25 -3.33 -2.84
Purchase of Property, Plant & Equipment
-3.25 -3.33 -2.84
Net Cash From Financing Activities
-7.12 -6.40 154
Net Cash From Continuing Financing Activities
-7.12 -6.40 154
Repayment of Debt
-0.01 -2.99 -1.07
Repurchase of Preferred Equity
0.00 -100 0.00
Repurchase of Common Equity
-0.35 -0.48 -1.49
Payment of Dividends
-6.76 -2.92 0.00
Issuance of Debt
0.00 100 0.00
Issuance of Common Equity
0.00 0.00 156
Effect of Exchange Rate Changes
-0.04 -0.09 -0.23
Other Net Changes in Cash
36 -47 0.00
Cash Interest Paid
1.68 3.47 0.00
Cash Income Taxes Paid
0.87 14 34

Quarterly Cash Flow Statements for Exzeo Group

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

Metric Q4 2024 Q1 2025 Q2 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2024 3/31/2025 6/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
16 19 37 164 -74 -95
Net Cash From Operating Activities
20 20 38 11 25 15
Net Cash From Continuing Operating Activities
20 20 38 11 25 15
Net Income / (Loss) Continuing Operations
12 18 22 22 20 23
Consolidated Net Income / (Loss)
12 18 22 22 20 23
Depreciation Expense
0.44 0.71 0.73 0.59 0.73 0.74
Amortization Expense
- 0.00 - - -0.00 -0.03
Non-Cash Adjustments To Reconcile Net Income
-0.81 -26 14 2.04 -6.40 -0.31
Changes in Operating Assets and Liabilities, net
8.59 27 1.86 -13 11 -8.26
Net Cash From Investing Activities
-0.65 -0.77 -0.48 -0.40 -99 -100
Net Cash From Continuing Investing Activities
-0.65 -0.77 -0.48 -0.40 -99 -100
Purchase of Property, Plant & Equipment
-0.65 -0.77 -0.48 -0.40 -0.33 -0.21
Purchase of Investments
- 0.00 - - -99 -99
Net Cash From Financing Activities
-2.99 0.00 - 154 -0.06 -10
Net Cash From Continuing Financing Activities
-2.99 0.00 - 154 -0.06 -10
Repayment of Debt
- 0.00 - - -0.06 -0.32
Effect of Exchange Rate Changes
- -0.01 -0.03 - -0.09 -0.09

Annual Balance Sheets for Exzeo Group

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

Metric 2024 2025
Period end date 12/31/2024 12/31/2025
Total Assets
89 348
Total Current Assets
67 326
Cash & Equivalents
55 305
Accounts Receivable
2.58 14
Prepaid Expenses
0.61 1.48
Other Current Assets
6.44 4.77
Plant, Property, & Equipment, net
11 11
Total Noncurrent Assets
11 11
Long-Term Investments
- 0.00
Noncurrent Deferred & Refundable Income Taxes
0.00 2.98
Other Noncurrent Operating Assets
11 8.28
Total Liabilities & Shareholders' Equity
89 348
Total Liabilities
74 94
Total Current Liabilities
56 84
Accounts Payable
2.13 4.02
Accrued Expenses
4.32 4.61
Current Deferred & Payable Income Tax Liabilities
0.00 2.46
Other Current Liabilities
2.13 73
Total Noncurrent Liabilities
18 9.19
Other Noncurrent Operating Liabilities
7.07 9.19
Commitments & Contingencies
0.00 0.00
Total Equity & Noncontrolling Interests
16 254
Total Preferred & Common Equity
16 254
Total Common Equity
16 254
Common Stock
73 229
Retained Earnings
-57 25
Accumulated Other Comprehensive Income / (Loss)
- 0.00

Quarterly Balance Sheets for Exzeo Group

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

Metric Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2025 3/31/2026 6/30/2026
Total Assets
182 380 386
Total Current Assets
163 261 170
Cash & Equivalents
141 231 137
Accounts Receivable
13 22 22
Prepaid Expenses
1.12 1.19 1.51
Other Current Assets
7.29 5.95 9.30
Plant, Property, & Equipment, net
11 10 9.73
Total Noncurrent Assets
8.76 109 206
Long-Term Investments
- 99 197
Noncurrent Deferred & Refundable Income Taxes
0.01 2.91 2.40
Other Noncurrent Operating Assets
8.74 7.16 6.88
Total Liabilities & Shareholders' Equity
182 380 386
Total Liabilities
104 105 98
Total Current Liabilities
94 99 92
Accounts Payable
13 7.61 9.51
Accrued Expenses
3.95 5.45 4.79
Current Deferred & Payable Income Tax Liabilities
1.43 9.39 0.41
Other Current Liabilities
75 76 77
Total Noncurrent Liabilities
9.90 6.25 5.88
Other Noncurrent Operating Liabilities
9.90 6.25 5.88
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
78 275 288
Total Preferred & Common Equity
78 275 288
Total Common Equity
78 275 288
Common Stock
75 229 220
Retained Earnings
3.43 46 69
Accumulated Other Comprehensive Income / (Loss)
- -0.36 -1.02

Annual Metrics And Ratios for Exzeo Group

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

Metric 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - -
Revenue Growth
0.00% 51.64% 61.99%
EBITDA Growth
0.00% 748.99% 169.76%
EBIT Growth
0.00% 1,388.53% 178.80%
NOPAT Growth
0.00% -24.63% 182.74%
Net Income Growth
0.00% 111.17% 82.58%
EPS Growth
0.00% 193.33% 125.00%
Operating Cash Flow Growth
0.00% 385.24% 103.58%
Free Cash Flow Firm Growth
0.00% 0.00% 37.76%
Invested Capital Growth
0.00% 0.00% -32.38%
Revenue Q/Q Growth
0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% 0.00%
EBIT Q/Q Growth
0.00% 0.00% 0.00%
NOPAT Q/Q Growth
0.00% 0.00% 0.00%
Net Income Q/Q Growth
0.00% 0.00% 0.00%
EPS Q/Q Growth
0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00%
Profitability Metrics
- - -
Gross Margin
19.55% 39.72% 60.38%
EBITDA Margin
5.38% 30.14% 50.20%
Operating Margin
2.89% 28.38% 48.85%
EBIT Margin
2.89% 28.38% 48.85%
Profit (Net Income) Margin
24.30% 33.83% 38.14%
Tax Burden Percent
2,430.58% 128.62% 75.03%
Interest Burden Percent
34.57% 92.68% 104.06%
Effective Tax Rate
-1,361.04% 26.02% 24.97%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00%
Return on Equity (ROE)
0.00% 292.26% 61.37%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 42.51% 48.49%
Return on Assets (ROA)
0.00% 50.67% 37.86%
Return on Common Equity (ROCE)
0.00% 292.26% 61.37%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
37 28 80
NOPAT Margin
42.24% 21.00% 36.65%
Net Nonoperating Expense Percent (NNEP)
0.00% 63.46% 1.80%
Return On Investment Capital (ROIC_SIMPLE)
- 181.37% 31.29%
Cost of Revenue to Revenue
80.45% 60.28% 39.62%
SG&A Expenses to Revenue
8.94% 6.23% 7.25%
R&D to Revenue
7.39% 4.86% 4.07%
Operating Expenses to Revenue
16.66% 11.34% 11.54%
Earnings before Interest and Taxes (EBIT)
2.55 38 106
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
4.76 40 109
Valuation Ratios
- - -
Price to Book Value (P/BV)
0.00 10.83 8.67
Price to Tangible Book Value (P/TBV)
0.00 10.83 8.67
Price to Revenue (P/Rev)
1.90 1.25 10.16
Price to Earnings (P/E)
13.89 4.78 26.64
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
7.20% 20.94% 3.75%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.85 8.75
Enterprise Value to EBITDA (EV/EBITDA)
0.00 2.81 17.44
Enterprise Value to EBIT (EV/EBIT)
0.00 2.99 17.92
Enterprise Value to NOPAT (EV/NOPAT)
0.00 4.04 23.88
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 2.30 18.94
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 1.70 20.63
Leverage & Solvency
- - -
Debt to Equity
0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00
Financial Leverage
0.00 -3.50 -1.33
Leverage Ratio
0.00 5.77 1.62
Compound Leverage Factor
0.00 5.35 1.69
Debt to Total Capital
0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00
Altman Z-Score
0.00 3.51 16.70
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00%
Liquidity Ratios
- - -
Current Ratio
0.00 1.19 3.86
Quick Ratio
0.00 1.01 3.79
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 67 92
Operating Cash Flow to CapEx
312.69% 1,477.68% 3,526.65%
Free Cash Flow to Firm to Interest Expense
0.00 20.07 0.00
Operating Cash Flow to Interest Expense
5.89 14.80 0.00
Operating Cash Flow Less CapEx to Interest Expense
4.01 13.80 0.00
Efficiency Ratios
- - -
Asset Turnover
0.00 1.50 0.99
Accounts Receivable Turnover
0.00 51.90 25.86
Inventory Turnover
0.00 0.00 0.00
Fixed Asset Turnover
0.00 12.46 20.27
Accounts Payable Turnover
0.00 37.83 27.92
Days Sales Outstanding (DSO)
0.00 7.03 14.12
Days Inventory Outstanding (DIO)
0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 9.65 13.07
Cash Conversion Cycle (CCC)
0.00 -2.61 1.04
Capital & Investment Metrics
- - -
Invested Capital
0.00 -39 -51
Invested Capital Turnover
0.00 -6.92 -4.83
Increase / (Decrease) in Invested Capital
0.00 -39 -13
Enterprise Value (EV)
0.00 113 1,899
Market Capitalization
168 168 2,205
Book Value per Share
$0.00 $1.94 $2.80
Tangible Book Value per Share
$0.00 $1.94 $2.80
Total Capital
0.00 16 254
Total Debt
0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00
Net Debt
0.00 -55 -305
Capital Expenditures (CapEx)
3.25 3.33 2.84
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -44 -64
Debt-free Net Working Capital (DFNWC)
0.00 11 241
Net Working Capital (NWC)
0.00 11 241
Net Nonoperating Expense (NNE)
16 -17 -3.23
Net Nonoperating Obligations (NNO)
0.00 -54 -305
Total Depreciation and Amortization (D&A)
2.20 2.36 2.93
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -32.59% -29.47%
Debt-free Net Working Capital to Revenue
0.00% 8.10% 111.27%
Net Working Capital to Revenue
0.00% 8.10% 111.27%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.99
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 90.91M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.99
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 90.91M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 90.91M
Normalized Net Operating Profit after Tax (NOPAT)
1.79 28 80
Normalized NOPAT Margin
2.02% 21.00% 36.65%
Pre Tax Income Margin
1.00% 26.31% 50.83%
Debt Service Ratios
- - -
EBIT to Interest Expense
1.48 11.42 0.00
NOPAT to Interest Expense
21.66 8.45 0.00
EBIT Less CapEx to Interest Expense
-0.40 10.42 0.00
NOPAT Less CapEx to Interest Expense
19.77 7.45 0.00
Payout Ratios
- - -
Dividend Payout Ratio
31.51% 6.45% 0.00%
Augmented Payout Ratio
33.15% 7.51% 1.80%

Quarterly Metrics And Ratios for Exzeo Group

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

Metric Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
0.00 0.00 0.00 0.00 90,913,540.00 90,918,430.00
DEI Adjusted Shares Outstanding
0.00 0.00 0.00 0.00 90,913,540.00 90,918,430.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 0.00 0.00 0.22 0.26
Growth Metrics
- - - - - -
Revenue Growth
0.00% 0.00% 0.00% 89.51% 5.97% 3.02%
EBITDA Growth
0.00% 0.00% 0.00% 301.51% 5.28% 1.09%
EBIT Growth
0.00% 0.00% 0.00% 304.93% 5.37% 1.19%
NOPAT Growth
0.00% 0.00% 0.00% 297.16% 5.05% -0.07%
Net Income Growth
0.00% 0.00% 0.00% 302.34% 13.68% 7.41%
EPS Growth
0.00% 0.00% 0.00% 316.67% 0.00% 0.00%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% 28.83% -59.17%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Revenue Q/Q Growth
0.00% 0.00% 7.03% 0.00% 0.00% 4.06%
EBITDA Q/Q Growth
0.00% 0.00% 17.75% 0.00% 0.00% 13.07%
EBIT Q/Q Growth
0.00% 0.00% 18.20% 0.00% 0.00% 13.51%
NOPAT Q/Q Growth
0.00% 0.00% 19.46% 0.00% 0.00% 13.63%
Net Income Q/Q Growth
0.00% 0.00% 20.68% 0.00% 0.00% 14.03%
EPS Q/Q Growth
0.00% 0.00% 18.18% 0.00% 0.00% 18.18%
Operating Cash Flow Q/Q Growth
0.00% -0.73% 90.95% 0.00% 125.80% -39.48%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% -9.25%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 16.97%
Profitability Metrics
- - - - - -
Gross Margin
38.20% 55.00% 59.82% 61.22% 58.96% 63.75%
EBITDA Margin
23.42% 46.76% 51.45% 49.63% 46.46% 50.48%
Operating Margin
23.12% 45.41% 50.15% 49.40% 45.15% 49.26%
EBIT Margin
23.12% 45.41% 50.15% 49.40% 45.15% 49.26%
Profit (Net Income) Margin
18.06% 34.25% 38.62% 38.34% 36.75% 40.27%
Tax Burden Percent
76.06% 74.19% 74.98% 74.60% 73.97% 74.04%
Interest Burden Percent
102.70% 101.67% 102.71% 104.04% 110.02% 110.41%
Effective Tax Rate
23.94% 25.81% 25.02% 25.40% 26.03% 25.96%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% 30.99% 30.12%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 26.17% 28.32%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 21.30% 23.15%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% 30.99% 30.12%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
5.12 18 21 20 19 21
NOPAT Margin
17.58% 33.69% 37.60% 36.85% 33.40% 36.47%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% 1.17% 1.13% 1.31%
Return On Investment Capital (ROIC_SIMPLE)
- - - 25.92% 6.75% 7.31%
Cost of Revenue to Revenue
61.80% 45.00% 40.18% 38.78% 41.04% 36.25%
SG&A Expenses to Revenue
8.84% 5.16% 5.28% 7.07% 9.39% 10.02%
R&D to Revenue
5.94% 4.24% 4.20% 4.52% 4.15% 4.22%
Operating Expenses to Revenue
15.08% 9.59% 9.67% 11.82% 13.81% 14.49%
Earnings before Interest and Taxes (EBIT)
6.73 24 28 27 25 28
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
6.82 25 29 27 26 29
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 2.14 4.85 5.27
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 2.14 4.85 5.27
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 6.06 6.85
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 15.65 17.51
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 6.39% 5.71%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 4.56 5.35
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 9.11 10.73
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 9.36 11.02
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 12.49 14.76
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 9.47 14.18
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.00 0.00 0.00 -1.80 -1.20 -1.16
Leverage Ratio
0.00 0.00 0.00 2.32 1.38 1.34
Compound Leverage Factor
0.00 0.00 0.00 2.42 1.52 1.48
Debt to Total Capital
0.00% 0.00% 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%
Long-Term Debt to Total Capital
0.00% 0.00% 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%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.00 0.00 0.00 9.11 10.65
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
0.00 0.00 0.00 1.73 2.65 1.85
Quick Ratio
0.00 0.00 0.00 1.64 2.57 1.73
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 83 74 67
Operating Cash Flow to CapEx
0.00% 2,571.13% 7,816.56% 0.00% 7,789.60% 7,375.60%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.58 0.57
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 9.82 10.01
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 21.46 22.79
Accounts Payable Turnover
0.00 0.00 0.00 0.00 11.19 8.79
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 37.16 36.47
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 32.61 41.53
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 4.55 -5.06
Capital & Investment Metrics
- - - - - -
Invested Capital
0.00 0.00 0.00 -62 -55 -46
Invested Capital Turnover
0.00 0.00 0.00 0.00 -8.01 -9.72
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 -62 -55 -46
Enterprise Value (EV)
0.00 0.00 0.00 27 1,004 1,186
Market Capitalization
168 168 168 168 1,334 1,520
Book Value per Share
$0.00 $0.00 $0.00 $0.86 $3.02 $3.20
Tangible Book Value per Share
$0.00 $0.00 $0.00 $0.86 $3.02 $3.20
Total Capital
0.00 0.00 0.00 78 275 288
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
0.00 0.00 0.00 -141 -330 -334
Capital Expenditures (CapEx)
0.00 0.77 0.48 0.00 0.33 0.21
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 -72 -69 -59
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 69 162 78
Net Working Capital (NWC)
0.00 0.00 0.00 69 162 78
Net Nonoperating Expense (NNE)
-0.14 -0.30 -0.57 -0.82 -1.86 -2.19
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 -141 -330 -334
Total Depreciation and Amortization (D&A)
0.09 0.71 0.73 0.13 0.73 0.71
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% -31.36% -26.49%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 73.76% 35.15%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 73.76% 35.15%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.25 $0.22 $0.26
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 90.77M 90.92M 90.09M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.25 $0.22 $0.26
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 90.77M 90.92M 90.09M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 90.77M 90.92M 90.09M
Normalized Net Operating Profit after Tax (NOPAT)
5.12 18 21 20 19 21
Normalized NOPAT Margin
17.58% 33.69% 37.60% 36.85% 33.40% 36.47%
Pre Tax Income Margin
23.74% 46.17% 51.51% 51.40% 49.68% 54.38%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
448.67 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
341.24 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
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%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 13.29%

Financials Breakdown Chart

Key Financial Trends

Exzeo Group’s Q2 2026 results show continued year-over-year growth, with revenue, operating income and net income all improving from the comparable quarter. However, the quarter also featured a substantial cash decline as the company continued shifting funds into long-term investments. The data provided covers selected quarters from Q3 2024 through Q2 2026 rather than a complete four-year history.

  • Revenue growth continued: Q2 2026 revenue increased to $57.8 million from $56.1 million in Q2 2025, a gain of approximately 3.0%. Revenue also rose 4.1% sequentially from $55.5 million in Q1 2026.
  • Margins improved meaningfully: Gross profit rose to $36.8 million, producing a gross margin of approximately 63.7%, compared with 59.8% in Q2 2025 and 59.0% in Q1 2026. Operating margin also improved to approximately 49.3% from 45.1% a year earlier.
  • Profitability strengthened: Net income increased to $23.3 million in Q2 2026 from $21.7 million in Q2 2025, while diluted EPS remained at $0.26. Net income was also up from $20.4 million in Q1 2026, and EPS improved from $0.22.
  • The company remained highly profitable relative to its size: Q2 operating income was $28.5 million and represented nearly half of revenue. Selling, general and administrative expense increased year over year, but overall operating expenses remained well below gross profit.
  • Operating cash flow remained positive: Exzeo generated $15.4 million of operating cash flow in Q2 2026 and approximately $15.2 million after capital expenditures. This indicates that reported earnings continued to convert into cash, despite working-capital pressure during the quarter.
  • Leverage appears limited: Total liabilities declined to $97.6 million from $104.8 million in Q1 2026, and Q2 financing cash outflows included $318,000 of debt repayment. Equity increased to $288.2 million, leaving the company with a relatively strong equity cushion.
  • Liquidity was reallocated rather than simply consumed: Cash and equivalents fell to $136.7 million from $231.4 million in Q1, but long-term investments rose to $197.1 million from $98.5 million. Cash plus long-term investments therefore remained broadly stable at approximately $333.8 million versus $329.9 million in Q1, although investments may be less immediately liquid than cash.
  • Investment activity is now a major capital-allocation factor: Exzeo purchased approximately $99.4 million of investments in Q2 2026, following nearly $99.0 million of purchases in Q1. Investors should monitor the composition, liquidity and returns of these investments because they increasingly affect the balance sheet and cash flow profile.
  • Operating cash flow weakened sequentially: Q2 operating cash flow of $15.4 million declined from $25.5 million in Q1 2026 and $37.8 million in Q2 2025. The main drag was an $8.3 million use of cash from changes in operating assets and liabilities, reversing the $10.7 million source recorded in Q1.
  • Near-term liquidity ratios deteriorated: Total current assets declined to $169.7 million from $260.9 million in Q1, while current liabilities remained elevated at $91.7 million. The current ratio fell to approximately 1.85 from 2.65, and the decline in cash warrants monitoring even though the broader investment portfolio remains substantial.

Overall, the statements present a company with improving operating performance, strong margins and positive earnings-based cash generation. The principal risks are the sharp quarterly decline in cash, weaker operating cash flow and the increasing concentration of capital in long-term investments. Continued revenue growth and sustained cash conversion will be important for determining whether this capital-allocation strategy enhances shareholder value.

10/11/26 07:57 AM ETAI Generated. May Contain Errors.

Exzeo Group Financials - Frequently Asked Questions

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

Exzeo Group's net income appears to be on an upward trend, with a most recent value of $82.75 million in 2025, rising from $21.46 million in 2023. The previous period was $45.32 million in 2024. View Exzeo Group's forecast to see where analysts expect Exzeo Group to go next.

Exzeo Group's total operating income in 2025 was $105.99 million, based on the following breakdown:
  • Total Gross Profit: $131.02 million
  • Total Operating Expenses: $25.03 million

Over the last 2 years, Exzeo Group's total revenue changed from $88.33 million in 2023 to $216.98 million in 2025, a change of 145.6%.

In the past 3 quarters, Exzeo Group's cash and equivalents has ranged from $136.73 million in Q2 2026 to $231.38 million in Q1 2026, and is currently $136.73 million as of their latest financial filing in Q2 2026.

Exzeo Group had total debt of $0.00 at the end of 2025, compared with none in 2024, and none in 2023.

Over the last 2 years, Exzeo Group's book value per share changed from 0.00 in 2023 to 2.80 in 2025, a change of 280.0%.



Financial statements for NYSE:XZO last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners