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 exhibited strong financial performance and growth over the past several years, with key metrics from Q3 2022 through Q1 2025 providing insight on revenue trends, profitability, cash flow, and balance sheet strength.
Positive Factors:
- Total Revenue has shown consistent growth, rising from $80.4 million in Q3 2022 to $174.5 million in Q1 2025, reflecting expansion in premiums earned and investment income.
- Premiums earned increased from $77.9 million in Q3 2022 to $164.1 million in Q1 2025, demonstrating growth in the core insurance business.
- Net Realized & Unrealized Capital Gains on Investments increased substantially, reaching $9.7 million in Q1 2025, up from $1.4 million in Q3 2022, boosting non-interest income.
- Net Income attributable to common shareholders rose from $18.4 million in Q3 2024 to $42.9 million in Q1 2025, indicating improved profitability.
- Basic earnings per share increased from $0.17 in Q3 2022 to $1.61 in Q1 2025, showing strong earnings growth on a per-share basis.
- Cash and cash equivalents grew markedly to $119.3 million in Q1 2025 from $29.5 million in Q3 2022, strengthening liquidity.
- Total common equity has increased steadily, reaching $790.4 million in Q1 2025, providing a solid capital base.
- Operating cash flow remains robust with $87.2 million generated in Q1 2025, supporting business operations and investment.
- Repayment of debt was noted in Q1 2023 cash flows, reducing leverage and interest expense compared to prior periods with higher interest costs.
Neutral Factors:
- Long-term debt interest expense decreased significantly over time from $1.06 million in Q2 2023 to $85,000 in Q1 2025, aligned with debt reduction.
- Weighted average diluted shares outstanding have increased slightly from around 25 million in early 2023 to about 27.4 million in Q1 2025, which may modestly dilute earnings.
- Insurance policy acquisition costs and amortization expenses have risen in line with business growth but remain proportionate to revenue levels.
- Unearned premiums liability and unearned premiums asset have both increased, reflecting growth in the insurance book but maintaining balance.
Negative Factors:
- Long-term debt levels have fluctuated, with $71.4 million outstanding in early 2023 dropping to zero in recent periods, indicating active debt management but also potential refinancing challenges.
- Total non-interest expenses have increased from $65.5 million in Q1 2023 to $120.8 million in Q1 2025, which could pressure margins if revenue growth slows.
- Property and liability insurance claims have risen from $20.7 million in Q1 2023 to $38.7 million in Q1 2025, which could indicate higher claim frequency or severity impacting profits.
- Cash interest paid was $714,000 in Q1 2023 but dropped to $60,000 in Q1 2025, reflecting lower debt levels; however, cash interest expense continues to be a cash outflow.
- Net cash from financing activities was negative in some quarters due to equity repurchases and other financing uses, which can impact cash reserves.
Overall, Palomar Holdings has demonstrated healthy revenue and earnings growth driven by increased premiums and investment gains, accompanied by prudent debt reduction and strong equity growth. Rising operating expenses and claims costs warrant monitoring going forward, but current profitability trends and strong cash flow position PALMR favorably for continued expansion.
09/03/25 02:58 PM ETAI Generated. May Contain Errors.