☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware
(State or other jurisdiction
of incorporation or organization)
|
33-2925846
(I.R.S. Employer Identification No.)
|
5426 Bay Center Drive, Suite 600
Tampa, Florida
(Address of principal executive offices)
|
33609
(Zip Code)
|
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
Common Stock, $0.001 par value |
AII |
New York Stock Exchange |
Large accelerated filer |
☐ |
Accelerated filer |
☐ |
Non-accelerated filer |
☒ |
Smaller reporting company |
☒ |
Emerging growth company |
☒ |
Condensed Consolidated Financial Statements (Unaudited)
|
||
Condensed Consolidated Balance Sheets as of September 30, 2025 (Unaudited) and December
31, 2024
|
||
the three and nine months ended September 30, 2025 and September 30, 2024
|
||
three and nine months ended September 30, 2025 and September 30, 2024
|
||
Unaudited Condensed Consolidated Statements of Cash Flows for the nine months ended
September 30, 2025 and September 30, 2024
|
||
PART II – OTHER INFORMATION |
||
September 30,
2025
|
December 31,
2024
|
||
(unaudited) |
|||
Assets |
|||
Fixed maturities, available-for-sale, at fair value (amortized cost of $327,571
and $214,505, respectively)
|
$329,883 |
$214,045 |
|
Short-term investments (amortized cost of $27,098 and $0, respectively) |
27,098 |
— |
|
Total investments |
356,981 |
214,045 |
|
Cash and cash equivalents |
144,784 |
173,220 |
|
Restricted cash |
39,540 |
6,052 |
|
Premiums receivable, net |
54,172 |
51,594 |
|
Accrued investment income |
3,183 |
2,174 |
|
Prepaid reinsurance premiums |
444,042 |
268,254 |
|
Reinsurance recoverable, net |
371,882 |
462,097 |
|
Property and equipment, net |
6,255 |
1,843 |
|
Right-of-use assets – operating leases |
992 |
2,498 |
|
Deferred income tax asset, net |
6,655 |
— |
|
Other assets |
5,194 |
16,368 |
|
Total assets |
$1,433,680 |
$1,198,145 |
|
Liabilities and shareholders’ equity |
|||
Liabilities: |
|||
Unpaid losses and loss adjustment expenses |
$363,445 |
$475,708 |
|
Income tax payable |
1,304 |
11,873 |
|
Unearned premiums |
504,281 |
421,881 |
|
Reinsurance payable |
177,568 |
56,348 |
|
Advance premiums |
20,812 |
6,561 |
|
Deferred income tax liability, net |
— |
1,122 |
|
Long-term debt |
721 |
1,029 |
|
Lease liabilities – operating leases |
1,028 |
2,612 |
|
Deferred policy acquisition costs, net of unearned ceding commissions |
22,897 |
31,931 |
|
Other liabilities and accrued expenses |
25,744 |
26,688 |
|
Total liabilities |
1,117,800 |
1,035,753 |
|
Shareholders’ equity:(1) |
|||
Common stock, $0.001 par value, 100,000,000 shares authorized, 19,576,804
shares issued and outstanding at September 30, 2025 and 12,904,495 shares
issued and outstanding at December 31, 2024
|
20 |
13 |
|
Additional paid-in capital |
105,821 |
10,274 |
|
Accumulated other comprehensive loss, net of taxes |
1,729 |
(327) |
|
Retained earnings |
208,310 |
152,432 |
|
Total shareholders’ equity |
315,880 |
162,392 |
|
Total liabilities and shareholders’ equity |
$1,433,680 |
$1,198,145 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||
2025 |
2024 |
2025 |
2024 |
||||
Revenues: |
|||||||
Gross premiums written |
$239,100 |
$160,977 |
$738,245 |
$530,061 |
|||
Change in gross unearned premiums |
(17,151) |
4,384 |
(82,401) |
(47,686) |
|||
Gross premiums earned |
221,949 |
165,361 |
655,844 |
482,375 |
|||
Ceded premiums earned |
(169,950) |
(124,897) |
(472,275) |
(362,109) |
|||
Net premiums earned |
51,999 |
40,464 |
183,569 |
120,266 |
|||
Policy fees |
2,805 |
1,928 |
7,976 |
5,656 |
|||
Net investment income |
6,906 |
3,757 |
15,788 |
10,419 |
|||
Net realized gains on investments |
41 |
18 |
542 |
103 |
|||
Other income |
275 |
376 |
536 |
791 |
|||
Total revenues |
62,026 |
46,543 |
208,411 |
137,235 |
|||
Expenses: |
|||||||
Losses and loss adjustment expenses, net |
29,652 |
25,017 |
71,702 |
58,024 |
|||
Policy acquisition expenses |
6,254 |
7,790 |
15,642 |
19,695 |
|||
General and administrative expenses |
7,347 |
7,185 |
35,287 |
19,224 |
|||
Total expenses |
43,253 |
39,992 |
122,631 |
96,943 |
|||
Income before income taxes |
18,773 |
6,551 |
85,780 |
40,292 |
|||
Income tax expense |
5,610 |
2,038 |
7,027 |
8,948 |
|||
Net income |
13,163 |
4,513 |
78,753 |
31,344 |
|||
Other comprehensive income: |
|||||||
Unrealized holding gains on available-for-sale
securities, net of taxes
|
774 |
1,043 |
2,463 |
1,230 |
|||
Reclassification adjustment for net realized
gains, net of taxes
|
(32) |
(14) |
(407) |
(81) |
|||
Total other comprehensive income |
742 |
1,029 |
2,056 |
1,149 |
|||
Comprehensive income |
$13,905 |
$5,542 |
$80,809 |
$32,493 |
|||
Earnings per share:(1) |
|||||||
Basic and diluted earnings per share |
$0.67 |
$0.33 |
$4.66 |
$2.32 |
|||
Weighted average shares outstanding – Basic
and diluted
|
19,572,595 |
12,904,495 |
16,446,038 |
12,904,495 |
|||
Common
Shares
|
Amount |
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Total
Shareholders’
Equity
|
||||||
Balance as of June 30, 2025 |
19,571,965 |
$20 |
$105,720 |
$195,147 |
$987 |
$301,874 |
|||||
Total other comprehensive income |
— |
— |
— |
— |
742 |
742 |
|||||
Net income |
— |
— |
— |
13,163 |
— |
13,163 |
|||||
Vesting of restricted stock awards |
4,839 |
— |
101 |
— |
— |
101 |
|||||
Balance as of September 30, 2025 |
19,576,804 |
$20 |
$105,821 |
$208,310 |
$1,729 |
$315,880 |
Common
Shares
|
Amount |
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Total
Shareholders’
Equity
|
||||||
Balance as of June 30, 2024 |
12,904,495 |
$13 |
$10,274 |
$139,521 |
$(915) |
$148,893 |
|||||
Total other comprehensive income |
— |
— |
— |
— |
1,029 |
1,029 |
|||||
Net income |
— |
— |
— |
4,513 |
— |
4,513 |
|||||
Balance as of September 30, 2024 |
12,904,495 |
$13 |
$10,274 |
$144,034 |
$114 |
$154,435 |
Common
Shares
|
Amount |
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Total
Shareholders’
Equity
|
||||||
Balance as of December 31, 2024 |
12,904,495 |
$13 |
$10,274 |
$152,432 |
$(327) |
$162,392 |
|||||
Distributions to members – tax
advances and profit distributions
($1.17 per share)(1)
|
— |
— |
— |
(22,875) |
— |
(22,875) |
|||||
Total other comprehensive income |
— |
— |
— |
— |
2,056 |
2,056 |
|||||
Net income |
— |
— |
— |
78,753 |
— |
78,753 |
|||||
Vesting of restricted stock awards |
656,896 |
1 |
10,533 |
— |
— |
10,534 |
|||||
Tax withholding on vesting of
restricted stock awards
|
(234,587) |
— |
(3,753) |
— |
— |
(3,753) |
|||||
Issuance of common stock in
connection with initial public
offering, net of underwriting
discounts and commissions and
other offering costs
|
6,250,000 |
6 |
88,767 |
— |
— |
88,773 |
|||||
Balance as of September 30, 2025 |
19,576,804 |
$20 |
$105,821 |
$208,310 |
$1,729 |
$315,880 |
Common
Shares
|
Amount |
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Total
Shareholders’
Equity
|
||||||
Balance as of December 31, 2023 |
12,904,495 |
$13 |
$10,274 |
$124,714 |
$(1,035) |
$133,966 |
|||||
Distributions to members – tax
advances and profit distributions
($0.93 per share)(1)
|
— |
— |
— |
(12,024) |
— |
(12,024) |
|||||
Total other comprehensive income |
— |
— |
— |
— |
1,149 |
1,149 |
|||||
Net income |
— |
— |
— |
31,344 |
— |
31,344 |
|||||
Balance as of September 30, 2024 |
12,904,495 |
$13 |
$10,274 |
$144,034 |
$114 |
$154,435 |
Nine Months Ended
September 30,
|
|||
2025 |
2024 |
||
Cash flows provided by (used in) operating activities |
|||
Net income |
$78,753 |
$31,344 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|||
Stock-based compensation expense |
10,533 |
— |
|
Amortization and depreciation |
1,545 |
2,117 |
|
Deferred income taxes |
(7,777) |
(1,191) |
|
Net realized (gains) |
(542) |
(103) |
|
Changes in operating assets and liabilities: |
|||
Premiums receivable |
(2,578) |
(163) |
|
Accrued investment income |
(1,009) |
(27) |
|
Prepaid reinsurance premiums |
(175,788) |
(117,951) |
|
Reinsurance recoverable |
90,215 |
(9,234) |
|
Other assets |
11,174 |
(8,546) |
|
Unpaid losses and loss adjustment expense |
(112,263) |
38,355 |
|
Unearned premiums |
82,400 |
45,502 |
|
Reinsurance payable |
121,220 |
700 |
|
Advance premiums |
14,251 |
(1,426) |
|
Income taxes payable (recoverable) |
(10,569) |
9,522 |
|
Operating lease payments |
(1,584) |
(1,553) |
|
Deferred policy acquisition costs, net unearned ceding commissions |
(9,034) |
13,669 |
|
Other liabilities and accrued expenses |
(944) |
(4,807) |
|
Net cash provided by (used in) operating activities |
88,003 |
(3,792) |
|
Cash flows provided by (used in) investing activities |
|||
Purchases of property and equipment |
(5,036) |
(1,214) |
|
Proceeds from sales and maturities of fixed maturity securities |
109,475 |
68,890 |
|
Purchases of fixed maturity securities |
(222,264) |
(46,105) |
|
Proceeds from sales and maturities of short-term investments |
— |
1,943 |
|
Purchases of short-term investments |
(26,963) |
— |
|
Net cash from provided by (used in) investing activities |
(144,788) |
23,514 |
|
Cash flows provided by (used in) financing activities |
|||
Proceeds from initial public offering, net of underwriting discounts and commissions |
93,000 |
— |
|
Payments on tax withheld on vesting of restricted stock awards |
(3,753) |
— |
|
Cash distributions to members(1) |
(22,875) |
(12,024) |
|
Repayment of long-term debt |
(308) |
(309) |
|
Payments of initial public offering costs |
(4,227) |
— |
|
Net cash from provided by (used in) financing activities |
61,837 |
(12,333) |
|
Net increase in cash, cash equivalents and restricted cash |
5,052 |
7,389 |
|
Cash, cash equivalents and restricted cash at beginning of year |
179,272 |
62,168 |
|
Cash, cash equivalents and restricted cash at end of period |
$184,324 |
$69,557 |
|
Nine Months Ended September 30, |
|||
2025 |
2024 |
||
Supplemental disclosures of cash flow information |
|||
Interest paid |
$19 |
$55 |
|
Income taxes paid |
$26,275 |
$1,000 |
|
September 30,
2025
|
December 31,
2024
|
||
Cash and cash equivalents |
$144,784 |
$173,220 |
|
Restricted cash |
39,540 |
6,052 |
|
Total cash, cash equivalents and restricted cash shown in the Condensed
Consolidated Statements of Cash Flows
|
$184,324 |
$179,272 |
Level 1: |
Quoted prices (unadjusted) in active markets for identical investments at the measurement date are used. |
|
Level 2: |
Pricing inputs are other than quoted prices included within Level 1 that are observable for the asset or
liability, either directly or indirectly. Level 2 pricing inputs include quoted prices for similar assets or
liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are
not active, inputs other than quoted prices that are observable for the asset or liability, and inputs that
are derived principally from or corroborated by observable market data by correlation or other means.
|
|
Level 3: |
Pricing inputs are unobservable and include situations where there is little, if any, market activity for the
asset or liability. The inputs used in determination of fair value require significant judgment and
estimation.
|
September 30,
2025
|
December 31,
2024
|
||
Restricted Cash |
$38,991 |
$5,516 |
|
Fixed maturity securities |
— |
12,669 |
|
Total |
$38,991 |
$18,185 |
September 30, 2025 |
|||||||||
Amortized
Cost
|
Allowance
for Credit
Loss
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair Value
|
|||||
U.S. Treasury and U.S. government agencies |
$33,017 |
$— |
$46 |
$(13) |
$33,050 |
||||
Corporate debt securities |
210,935 |
— |
1,720 |
(140) |
212,515 |
||||
Asset-backed securities |
83,619 |
— |
701 |
(2) |
84,318 |
||||
Total fixed maturity securities |
327,571 |
— |
2,467 |
(155) |
329,883 |
||||
Short-term investments |
27,098 |
— |
1 |
(1) |
27,098 |
||||
Total available-for-sale investments |
$354,669 |
$— |
$2,468 |
$(156) |
$356,981 |
||||
December 31, 2024 |
|||||||||
Amortized
Cost
|
Allowance
for Credit
Loss
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair Value
|
|||||
U.S. Treasury and U.S. government agencies |
$75,532 |
$— |
$— |
$(298) |
$75,234 |
||||
Corporate debt securities |
109,174 |
— |
164 |
(548) |
108,790 |
||||
Asset-backed securities |
29,799 |
— |
262 |
(40) |
30,021 |
||||
Total fixed maturity securities |
214,505 |
— |
426 |
(886) |
214,045 |
||||
Total available-for-sale investments |
$214,505 |
$— |
$426 |
$(886) |
$214,045 |
||||
September 30, 2025 |
|||||||||||
Less than 12 months |
12 months or greater |
Total |
|||||||||
Estimated
Fair Value
|
Unrealized
losses
|
Estimated
Fair Value
|
Unrealized
losses
|
Estimated
Fair Value
|
Unrealized
losses
|
||||||
U.S. Treasury and U.S. government agencies |
$16,720 |
$(7) |
$16,330 |
$(6) |
$33,050 |
$(13) |
|||||
Corporate debt securities |
172,690 |
(29) |
39,825 |
(111) |
212,515 |
(140) |
|||||
Asset-backed securities |
73,815 |
— |
10,503 |
(2) |
84,318 |
(2) |
|||||
Short-term investments |
27,098 |
(1) |
— |
— |
27,098 |
(1) |
|||||
Total |
$290,323 |
$(37) |
$66,658 |
$(119) |
$356,981 |
$(156) |
|||||
December 31, 2024 |
|||||||||||
Less than 12 months |
12 months or greater |
Total |
|||||||||
Estimated
Fair Value
|
Unrealized
losses
|
Estimated
Fair Value
|
Unrealized
losses
|
Estimated
Fair Value
|
Unrealized
losses
|
||||||
U.S. Treasury and U.S. government agencies |
$21,209 |
$(145) |
$41,355 |
$(153) |
$62,564 |
$(298) |
|||||
Corporate debt securities |
60,993 |
(198) |
47,797 |
(350) |
108,790 |
(548) |
|||||
Asset-backed securities |
13,869 |
(11) |
16,152 |
(29) |
30,021 |
(40) |
|||||
Total |
$96,071 |
$(354) |
$105,304 |
$(532) |
$201,375 |
$(886) |
|||||
Amortized Cost |
Estimated Fair
Value
|
||
Years to maturity |
|||
Government and corporate securities: |
|||
Due in one year or less |
$74,798 |
$74,889 |
|
Due after one year through five years |
194,444 |
195,953 |
|
Due after five years through 10 years |
1,808 |
1,821 |
|
Due after 10 years |
– |
– |
|
Other securities, which provide for periodic payments: |
|||
Asset-backed securities |
83,619 |
84,318 |
|
Total |
$354,669 |
$356,981 |
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||
2025 |
2024 |
2025 |
2024 |
||||
Fixed maturities, available-for-sale |
$3,548 |
$1,730 |
$7,818 |
$5,595 |
|||
Short-term investments |
172 |
— |
172 |
— |
|||
Cash and cash equivalents |
3,336 |
2,149 |
8,297 |
5,103 |
|||
Gross investment income |
7,056 |
3,879 |
16,287 |
10,698 |
|||
Investment expenses |
(150) |
$(122) |
(499) |
(279) |
|||
Net investment income |
$6,906 |
$3,757 |
$15,788 |
$10,419 |
|||
September 30, 2025 |
|||||||
Total |
Level 1 |
Level 2 |
Level 3 |
||||
U.S. Treasury and U.S. government agencies |
$33,050 |
$33,050 |
$— |
$— |
|||
Corporate debt securities |
212,515 |
24,385 |
188,130 |
— |
|||
Asset-backed securities |
84,318 |
— |
84,318 |
— |
|||
Short-term investments |
27,098 |
27,098 |
— |
||||
Total |
$356,981 |
$57,435 |
$299,546 |
$— |
|||
December 31, 2024 |
|||||||
Total |
Level 1 |
Level 2 |
Level 3 |
||||
U.S. Treasury and U.S. government agencies |
$75,234 |
$75,234 |
$— |
$— |
|||
Corporate debt securities |
108,790 |
28,222 |
80,568 |
— |
|||
Asset-backed securities |
30,021 |
— |
30,021 |
— |
|||
Total |
$214,045 |
$103,456 |
$110,589 |
$— |
|||
September 30, 2025 |
December 31, 2024 |
||||||
Carrying
Value
|
Estimated
Fair Value
|
Carrying
Value
|
Estimated
Fair Value
|
||||
Long-term debt: |
|||||||
Surplus note |
$721 |
$595 |
$1,029 |
$885 |
|||
Three Months Ended September 30, 2025 |
|||||
DPAC, excluding
unearned ceding
commission
|
Unearned ceding
commission
|
Total |
|||
DPAC, beginning of period |
$56,598 |
$(83,464) |
$(26,866) |
||
Policy acquisition costs deferred during the period: |
|||||
Producer commissions |
25,399 |
— |
25,399 |
||
Premium taxes |
4,112 |
— |
4,112 |
||
Other acquisition costs |
2,964 |
— |
2,964 |
||
Ceding commissions |
— |
(45,082) |
(45,082) |
||
Total policy acquisition costs |
32,475 |
(45,082) |
(12,607) |
||
Amortization |
(26,161) |
42,737 |
16,576 |
||
DPAC, end of period |
$62,912 |
$(85,809) |
$(22,897) |
||
Three Months Ended September 30, 2024 |
|||||
DPAC, excluding
unearned ceding
commission
|
Unearned ceding
commission
|
Total |
|||
DPAC, beginning of period |
$45,838 |
$(59,282) |
$(13,444) |
||
Policy acquisition costs deferred during the period: |
|||||
Producer commissions |
17,835 |
— |
17,835 |
||
Premium taxes |
1,652 |
— |
1,652 |
||
Other acquisition costs |
2,406 |
— |
2,406 |
||
Ceding commissions |
— |
(27,113) |
(27,113) |
||
Total policy acquisition costs |
21,893 |
(27,113) |
(5,220) |
||
Amortization |
(21,594) |
26,589 |
4,995 |
||
DPAC, end of period |
$46,137 |
$(59,806) |
$(13,669) |
||
Nine Months Ended September 30, 2025 |
|||||
DPAC, excluding
unearned ceding
commission
|
Unearned ceding
commission
|
Total |
|||
DPAC, beginning of period |
$38,803 |
$(70,734) |
$(31,931) |
||
Policy acquisition costs deferred during the period: |
|||||
Producer commissions |
72,603 |
— |
72,603 |
||
Premium taxes |
11,808 |
— |
11,808 |
||
Other acquisition costs |
8,128 |
— |
8,128 |
||
Ceding commissions |
— |
(135,596) |
(135,596) |
||
Total policy acquisition costs |
92,539 |
(135,596) |
(43,057) |
||
Amortization |
(68,430) |
120,521 |
52,091 |
||
DPAC, end of period |
$62,912 |
$(85,809) |
$(22,897) |
||
Nine Months Ended September 30, 2024 |
|||||
DPAC, excluding
unearned ceding
commission
|
Unearned ceding
commission
|
Total |
|||
DPAC, beginning of period |
$43,080 |
$(48,216) |
$(5,136) |
||
Policy acquisition costs deferred during the period: |
|||||
Producer commissions |
56,686 |
— |
56,686 |
||
Premium taxes |
5,429 |
— |
5,429 |
||
Other acquisition costs |
6,291 |
— |
6,291 |
||
Ceding commissions |
— |
(89,233) |
(89,233) |
||
Total policy acquisition costs |
68,406 |
(89,233) |
(20,827) |
||
Amortization |
(65,349) |
77,643 |
12,294 |
||
DPAC, end of period |
$46,137 |
$(59,806) |
$(13,669) |
||
Nine Months Ended September 30, |
|||
2025 |
2024 |
||
Unpaid Loss and LAE beginning of period |
$475,708 |
$279,392 |
|
Less: Reinsurance recoverables on unpaid losses and LAE |
415,086 |
214,718 |
|
Net unpaid loss and LAE at beginning of period |
60,622 |
64,674 |
|
Add: Losses and LAE, net of reinsurance, incurred related to: |
|||
Current period |
70,507 |
64,786 |
|
Prior period |
1,195 |
(6,762) |
|
Total net losses and LAE incurred |
71,702 |
58,024 |
|
Less: Losses and LAE paid, net of reinsurance, related to: |
|||
Current period |
29,801 |
31,271 |
|
Prior period |
32,232 |
31,125 |
|
Total net paid losses and LAE |
62,033 |
62,396 |
|
Unpaid loss and LAE, net of reinsurance at end of period |
70,291 |
60,302 |
|
Add: Reinsurance recoverables on unpaid losses and LAE |
293,154 |
257,445 |
|
Unpaid loss and LAE at end of period |
$363,445 |
$317,747 |
|
Three Months Ended September 30, |
|||||||
2025 |
2024 |
||||||
Written |
Earned |
Written |
Earned |
||||
Direct premiums |
$237,542 |
$196,294 |
$160,999 |
$165,001 |
|||
Assumed Premiums |
1,558 |
25,655 |
(22) |
360 |
|||
Gross Premiums |
239,100 |
221,949 |
160,977 |
165,361 |
|||
Ceded premiums |
(55,414) |
(169,950) |
(37,452) |
(124,897) |
|||
Net premiums |
$183,686 |
$51,999 |
$123,525 |
$40,464 |
|||
Nine Months Ended September 30, |
|||||||
2025 |
2024 |
||||||
Written |
Earned |
Written |
Earned |
||||
Direct premiums |
$689,208 |
$542,579 |
$529,032 |
$481,849 |
|||
Assumed Premiums |
49,037 |
113,265 |
1,029 |
526 |
|||
Gross Premiums |
738,245 |
655,844 |
530,061 |
482,375 |
|||
Ceded premiums |
(664,084) |
(472,275) |
(503,180) |
(362,109) |
|||
Net premiums |
$74,161 |
$183,569 |
$26,881 |
$120,266 |
|||
Three Months Ended September 30, |
|||
2025 |
2024 |
||
Ceded premiums earned |
$(169,950) |
$(124,897) |
|
Ceded losses and loss adjustment expenses incurred |
14,897 |
105,803 |
|
Ceded policy acquisition expenses |
42,737 |
11,678 |
|
Nine Months Ended September 30, |
|||
2025 |
2024 |
||
Ceded premiums earned |
$(472,275) |
$(362,109) |
|
Ceded losses and loss adjustment expenses incurred |
11,698 |
308,080 |
|
Ceded policy acquisition expenses |
120,521 |
62,202 |
|
Restricted Stock |
Weighted Average Grant
Date Fair Value
|
||
Outstanding, May 7, 2025 |
— |
$— |
|
Granted |
656,896 |
$16.04 |
|
Shares withheld for tax remittance (retired) |
(234,587) |
16.00 |
|
Vested |
(422,309) |
16.05 |
|
Nonvested at September 30, 2025 |
— |
$— |
Three Months Ended September 30, |
|||
2025 |
2024 |
||
Numerator: |
|||
Net income attributable to common shareholders |
$13,163 |
$4,513 |
|
Income allocated to participating securities |
— |
194 |
|
Income available for common shareholders |
13,163 |
4,319 |
|
Denominator: |
|||
Shares outstanding |
19,576,804 |
12,904,495 |
|
Weighted average common shares outstanding - basic and diluted |
19,572,595 |
12,904,495 |
|
Earnings available to common shareholders per share |
|||
Basic |
$0.67 |
$0.33 |
|
Diluted |
$0.67 |
$0.33 |
|
Nine Months Ended September 30, |
|||
2025 |
2024 |
||
Numerator: |
|||
Net income attributable to common shareholders |
$78,753 |
$31,344 |
|
Income allocated to participating securities |
2,190 |
1,350 |
|
Income available for common shareholders |
76,563 |
29,994 |
|
Denominator: |
|||
Shares outstanding |
19,576,804 |
12,904,495 |
|
Weighted average common shares outstanding - basic and diluted |
16,446,038 |
12,904,495 |
|
Earnings available to common shareholders per share |
|||
Basic |
$4.66 |
$2.32 |
|
Diluted |
$4.66 |
$2.32 |
|
Three Months Ended September 30, 2025 |
Three Months Ended September 30, 2024 |
||||||||||
Pre-Tax |
Income Tax
Benefit
(Expense)
|
Net-of-Tax
Amount
|
Pre-Tax |
Income Tax
Benefit
(Expense)
|
Net-of-Tax
Amount
|
||||||
Net changes to available-for-sale
securities:
|
|||||||||||
Unrealized holding gains (losses)
arising during period
|
$1,034 |
$(260) |
$774 |
$1,396 |
$(353) |
$1,043 |
|||||
Reclassification adjustment for
(gains) losses realized in net
income
|
(42) |
10 |
(32) |
(19) |
5 |
(14) |
|||||
Other comprehensive income
(loss)
|
$992 |
$(250) |
$742 |
$1,377 |
$(348) |
$1,029 |
|||||
Nine Months Ended September 30, 2025 |
Nine Months Ended September 30, 2024 |
||||||||||
Pre-Tax |
Income Tax
Benefit
(Expense)
|
Net-of-Tax
Amount
|
Pre-Tax |
Income Tax
Benefit
(Expense)
|
Net-of-Tax
Amount
|
||||||
Net changes to available-for-sale
securities:
|
|||||||||||
Unrealized holding gains (losses)
arising during period
|
$3,314 |
$(851) |
$2,463 |
$1,638 |
$(408) |
$1,230 |
|||||
Reclassification adjustment for
(gains) losses realized in net
income
|
(542) |
135 |
(407) |
(107) |
26 |
(81) |
|||||
Other comprehensive income
(loss)
|
$2,772 |
$(716) |
$2,056 |
$1,531 |
$(382) |
$1,149 |
|||||
September 30, 2025 |
December 31, 2024 |
||
Operating leases: |
|||
Right-of-use assets |
$992 |
$2,498 |
|
Lease liability |
$1,028 |
$2,612 |
|
Weighted-average remaining lease term: |
|||
Operating leases |
0.51 years |
1.18 years |
|
Weighted-average discount rate: |
|||
Operating leases |
3.07% |
2.75% |
Three Months Ended September
30,
|
Nine Months Ended September
30,
|
||||||
2025 |
2024 |
2025 |
2024 |
||||
Cash paid for amounts included in the measurement of
lease liabilities:
|
|||||||
Operating cash flows from operating leases |
$573 |
$546 |
$1,705 |
$1,635 |
|||
Operating Leases |
|
2025 remaining |
$574 |
2026 |
447 |
2027 |
12 |
2028 |
— |
2029 |
— |
Thereafter |
— |
Total lease payments |
1,033 |
Less: imputed interest |
(5) |
Present value of lease liabilities |
$1,028 |
Three Months Ended
September 30,
|
Nine Months Ended September
30,
|
||||||
($ in thousands) |
2025 |
2024 |
2025 |
2024 |
|||
Gross premiums written |
$239,100 |
$160,977 |
$738,245 |
$530,061 |
|||
Change in gross unearned premiums |
(17,151) |
4,384 |
(82,401) |
(47,686) |
|||
Gross premiums earned |
221,949 |
165,361 |
655,844 |
482,375 |
|||
Ceded premiums earned |
(169,950) |
(124,897) |
(472,275) |
(362,109) |
|||
Net premiums earned |
51,999 |
40,464 |
183,569 |
120,266 |
|||
Policy fees |
2,805 |
1,928 |
7,976 |
5,656 |
|||
Net investment income |
6,906 |
3,757 |
15,788 |
10,419 |
|||
Net realized gains (losses) on investments |
41 |
18 |
542 |
103 |
|||
Other income |
275 |
376 |
536 |
791 |
|||
Total Revenues |
62,026 |
46,543 |
208,411 |
137,235 |
|||
Losses and loss adjustment expenses |
29,652 |
25,017 |
71,702 |
58,024 |
|||
Policy acquisition expenses |
6,254 |
7,790 |
15,642 |
19,695 |
|||
General and administrative expenses |
7,347 |
7,185 |
35,287 |
19,224 |
|||
Total Expenses |
43,253 |
39,992 |
122,631 |
96,943 |
|||
Income before taxes |
18,773 |
6,551 |
85,780 |
40,292 |
|||
Income tax expense |
5,610 |
2,038 |
7,027 |
8,948 |
|||
Net Income |
$13,163 |
$4,513 |
$78,753 |
$31,344 |
|||
Loss ratio |
54.1% |
59.0% |
37.4% |
46.1% |
|||
Expense ratio |
24.8% |
35.3% |
26.6% |
30.9% |
|||
Combined ratio |
78.9% |
94.3% |
64.0% |
77.0% |
|||
Annualized return on equity |
17.0% |
11.9% |
43.9% |
29.0% |
|||
Ceded catastrophe excess of loss premiums ratio(1) |
48.0% |
46.8% |
43.9% |
46.5% |
|||
Underlying loss and loss adjustment expense ratio(1) |
49.9% |
36.4% |
36.8% |
37.1% |
|||
As of September 30, |
|||||||
2025 |
2024 |
||||||
($ in thousands) |
Policies in-force |
In-force premium |
Policies in-force |
In-force premium |
|||
HO-3 |
263,539 |
$597,371 |
173,175 |
$448,515 |
|||
HO-4 |
3,868 |
1,047 |
3,636 |
1,082 |
|||
HO-5 |
4,992 |
6,118 |
298 |
342 |
|||
HO-6 |
15,302 |
27,954 |
8,957 |
19,204 |
|||
MHO |
6,027 |
20,347 |
7,482 |
25,833 |
|||
DP-1 (Including vacant) |
26,692 |
62,209 |
27,315 |
69,260 |
|||
DP-3 |
74,582 |
189,575 |
43,040 |
130,441 |
|||
Watercraft |
3,740 |
4,664 |
2,871 |
3,455 |
|||
Golf Cart |
7,352 |
1,119 |
6,016 |
914 |
|||
Umbrella |
— |
— |
432 |
167 |
|||
Total |
406,094 |
$910,404 |
273,222 |
$699,213 |
|||
As of September 30, |
|||||||
($ in thousands) |
2025 |
2024 |
|||||
County |
Policies in-force |
In-force premium |
Policies in-force |
In-force premium |
|||
POLK |
26,366 |
$46,423 |
20,018 |
$41,042 |
|||
LEE |
25,899 |
68,421 |
22,384 |
72,572 |
|||
ORANGE |
25,280 |
56,307 |
17,532 |
44,986 |
|||
DUVAL |
22,440 |
36,870 |
17,341 |
34,403 |
|||
HILLSBOROUGH |
20,795 |
49,155 |
16,275 |
44,577 |
|||
PASCO |
19,470 |
38,983 |
15,688 |
36,821 |
|||
OSCEOLA |
19,428 |
40,430 |
10,307 |
23,823 |
|||
PALM BEACH |
18,673 |
72,003 |
2,354 |
12,411 |
|||
MARION |
16,497 |
23,577 |
13,238 |
24,038 |
|||
BREVARD |
13,900 |
34,061 |
7,960 |
22,901 |
|||
VOLUSIA |
13,159 |
27,260 |
11,100 |
27,020 |
|||
OTHERS |
184,187 |
416,914 |
119,025 |
314,619 |
|||
Total |
406,094 |
$910,404 |
273,222 |
$699,213 |
|||
($ in thousands) |
Policies In-Force |
In-Force Premium |
|
As of March 31, 2025 |
|||
Voluntary Market |
293,577 |
$652,888 |
|
Citizens Legacy Take-Outs |
7,106 |
28,661 |
|
Citizens Take-Outs |
13,256 |
35,364 |
|
FY 2024 Citizens Take-Outs |
52,875 |
144,998 |
|
FY 2025 Citizens Take-Outs |
16,518 |
47,628 |
|
Total |
383,332 |
$909,539 |
|
As of June 30, 2025 |
|||
Voluntary Market |
305,873 |
648,177 |
|
Citizens Legacy Take-Outs |
6,742 |
26,899 |
|
Citizens Take-Outs |
35,441 |
98,253 |
|
FY 2024 Citizens Take-Outs |
27,490 |
75,439 |
|
FY 2025 Citizens Take-Outs |
23,592 |
72,484 |
|
Total |
399,138 |
$921,252 |
|
As of September 30, 2025 |
|||
Voluntary Market(1) |
315,217 |
$644,628 |
|
Citizens Legacy Take-Outs(2) |
6,285 |
24,850 |
|
Citizens Take-Outs(3) |
58,766 |
163,561 |
|
FY 2024 Citizens Take-Outs(4)(5) |
1,115 |
2,718 |
|
FY 2025 Citizens Take-Outs(4)(6) |
24,711 |
74,647 |
|
Total |
406,094 |
$910,404 |
Non-GAAP Measure |
Comparable GAAP Measure |
|
Underwriting income (loss) |
Income before taxes |
|
Adjusted net income |
Net income |
|
Adjusted earnings per share |
Earnings per share |
|
Annualized adjusted return on equity |
Annualized return on equity |
|
Underlying loss and loss adjustment expense ratio |
Losses and loss adjustment expense ratio |
|
Ceded catastrophe excess of loss premiums ratio |
Ceded premiums earned to gross premiums earned |
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||
($ in thousands) |
2025 |
2024 |
2025 |
2024 |
|||
Income before taxes |
$18,773 |
$6,551 |
$85,780 |
$40,292 |
|||
Less: |
|||||||
Net investment income |
6,906 |
3,757 |
15,788 |
10,419 |
|||
Net realized losses on investments |
41 |
18 |
542 |
103 |
|||
Other income |
275 |
376 |
536 |
791 |
|||
Underwriting income |
$11,551 |
$2,400 |
$68,914 |
$28,979 |
|||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||
($ in thousands) |
2025 |
2024 |
2025 |
2024 |
|||
Net Income |
$13,163 |
$4,513 |
$78,753 |
$31,344 |
|||
Add: |
|||||||
Stock compensation(1) |
— |
— |
10,433 |
— |
|||
Termination of MSA(2) |
— |
— |
3,000 |
— |
|||
One-time bonus(2) |
— |
— |
1,387 |
— |
|||
One-time IPO expenses(2) |
— |
— |
1,654 |
— |
|||
Post IPO transition expenses(2) |
1,084 |
— |
1,084 |
— |
|||
Less: |
|||||||
Net realized gains on Investments |
41 |
18 |
542 |
103 |
|||
Change in tax status(3) |
— |
— |
9,722 |
— |
|||
Tax effect(4) |
219 |
(4) |
2,683 |
(22) |
|||
Adjusted net income |
$13,987 |
$4,499 |
$83,364 |
$31,263 |
|||
Adjusted income allocated to participating
securities
|
— |
194 |
2,190 |
1,350 |
|||
Numerator: |
|||||||
Adjusted net income available for
common shareholders
|
13,987 |
4,305 |
81,174 |
29,913 |
|||
Denominator: |
|||||||
Weighted average common shares
outstanding - basic and diluted
|
19,573 |
12,904 |
16,446 |
12,904 |
|||
Adjusted earnings per share: |
|||||||
Basic |
0.71 |
0.33 |
4.94 |
2.32 |
|||
Diluted |
0.71 |
0.33 |
4.94 |
2.32 |
|||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||
($ in thousands) |
2025 |
2024 |
2025 |
2024 |
|||
Net income |
$13,163 |
$4,513 |
$78,753 |
$31,344 |
|||
Average beginning and ending share
holders’ equity(1)
|
308,876 |
151,664 |
239,136 |
144,201 |
|||
Annualized return on equity(2) |
17.0% |
11.9% |
43.9% |
29.0% |
|||
Adjusted net income (loss) (after tax)(3)(4) |
$13,987 |
$4,499 |
$83,364 |
$31,263 |
|||
Average shareholders’ equity |
308,876 |
151,664 |
239,136 |
144,201 |
|||
Annualized adjusted return on equity(3)(4) |
18.1% |
11.9% |
46.5% |
28.9% |
|||
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
||||||
($ in thousands) |
2025 |
2024 |
2025 |
2024 |
|||
Total Net Premiums Earned |
$51,999 |
$40,464 |
$183,569 |
$120,266 |
|||
Plus: Policy Fees |
2,805 |
1,928 |
7,976 |
5,656 |
|||
Total Net Premiums Earned Plus Policy Fees |
54,804 |
42,392 |
191,545 |
125,922 |
|||
Net
Losses and Loss Adjustment Expenses, Net
|
$29,652 |
$25,017 |
$71,702 |
$58,024 |
|||
Loss and Loss Adjustment Expense Ratio (% Net
Premiums Earned Plus Policy Fees)
|
54.1% |
59.0% |
37.4% |
46.1% |
|||
Less: |
|||||||
Current Year Net Catastrophe Losses |
— |
10,012 |
— |
18,107 |
|||
Prior Year Net Reserve Development |
2,312 |
(405) |
1,195 |
(6,762) |
|||
Underlying Loss and Loss Adjustment Expenses, Net |
$27,340 |
$15,410 |
$70,507 |
$46,679 |
|||
Underlying Loss and Loss Adjustment Expense Ratio
(% Net Premiums Earned Plus Policy Fees)
|
49.9% |
36.4% |
36.8% |
37.1% |
|||
Three Months Ended September
30,
|
Nine Months Ended September
30,
|
||||||
($ in thousands) |
2025 |
2024 |
2025 |
2024 |
|||
Gross Premiums Earned |
$221,949 |
$165,361 |
$655,844 |
$482,375 |
|||
Total Ceded Premiums Earned |
(169,950) |
(124,897) |
(472,275) |
(362,109) |
|||
Less: NCQSR and other ancillary reinsurance treaties |
(63,447) |
(47,511) |
(184,390) |
(137,906) |
|||
Ceded Catastrophe Excess of Loss Premiums Earned |
$(106,503) |
$(77,386) |
$(287,885) |
$(224,203) |
|||
Ceded Catastrophe Excess of Loss Premiums Ratio |
48.0% |
46.8% |
43.9% |
46.5% |
|||
Nine Months
Ended September 30,
|
|||
($ in thousands) |
2025 |
2024 |
|
Cash and cash equivalents (net) provided by (used in): Operating activities |
$88,003 |
$(3,792) |
|
Cash and cash equivalents (net) provided by (used in): Investing activities |
(144,788) |
23,514 |
|
Cash and cash equivalents (net) provided by (used in): Financing activities |
61,837 |
(12,333) |
|
Net increase (decrease) in cash and cash equivalents |
$5,052 |
$7,389 |
|
($ in thousands) |
September 30, 2025 |
December 31, 2024 |
|
Shareholders’ equity |
$315,880 |
$162,392 |
|
Long-term debt |
$721 |
$1,029 |
|
Total capital resources |
$316,601 |
$163,421 |
|
Debt-to-total capital ratio |
0.2% |
0.6% |
|
Debt-to-equity ratio |
0.2% |
0.6% |
Exhibit
Number
|
Description |
|
3.1 |
||
3.2 |
||
4.1 |
||
31.1* |
||
31.2* |
||
32.1** |
||
101.INS |
Inline XBRL Instance Document – the instance document does not appear in the Interactive Data
File because XBRL tags are embedded within the Inline XBRL document.
|
|
101.SCH* |
Inline XBRL Taxonomy Extension Schema Document. |
|
101.CAL* |
Inline XBRL Taxonomy Extension Calculation Linkbase Document, |
|
101.DEF* |
Inline XBRL Taxonomy Extension Definition Linkbase Document. |
|
101.LAB* |
Inline XBRL Taxonomy Extension Label Linkbase Document. |
|
101.PRE* |
Inline XBRL Taxonomy Extension Presentation Linkbase Document. |
|
104* |
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
AMERICAN INTEGRITY INSURANCE
GROUP, INC.
|
||
Date: November 13, 2025 |
By: |
/s/ Robert Ritchie |
Robert Ritchie |
||
Chief Executive Officer |
||
(Principal Executive Officer) |
||
Date: November 13, 2025 |
By: |
/s/ Ben Lurie |
Ben Lurie |
||
Chief Financial Officer |
||
(Principal Financial Officer) |
||