☒ |
ANNUAL 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 |
33-2925846 |
|
(State or other jurisdiction of incorporation or
organization)
|
(I.R.S. Employer Identification No.) |
|
5426 Bay Center Drive, Suite 600
Tampa, Florida
|
33609 |
|
(Address of principal executive offices) |
(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 |
☒ |




As of December 31, 2025 |
|||||||||||
($ in millions) |
PIF(1) |
% of Total
FL PIF(1)
|
Net In-Force
Premium
|
% of Total FL Net
In-Force Premium
|
TIV(2) |
% of FL TIV |
|||||
County |
|||||||||||
Polk |
27,335 |
7% |
47,538 |
5% |
%
|
$13,975 |
7% |
||||
Lee |
25,996 |
7% |
67,600 |
7% |
%
|
14,608 |
7% |
||||
Orange |
25,977 |
7% |
57,361 |
6% |
%
|
14,422 |
7% |
||||
Duval |
22,845 |
6% |
36,933 |
4% |
%
|
11,936 |
6% |
||||
Hillsborough |
21,134 |
5% |
49,781 |
5% |
%
|
12,917 |
6% |
||||
Osceola |
20,201 |
5% |
41,866 |
5% |
%
|
10,539 |
5% |
||||
Pasco |
20,104 |
5% |
39,846 |
4% |
%
|
12,937 |
6% |
||||
Palm Beach |
19,093 |
5% |
73,301 |
8% |
%
|
8,289 |
4% |
||||
Marion |
17,007 |
4% |
23,660 |
3% |
%
|
8,574 |
4% |
||||
Brevard |
14,655 |
4% |
36,223 |
4% |
%
|
7,685 |
4% |
||||
Volusia |
13,478 |
3% |
28,119 |
3% |
%
|
7,249 |
3% |
||||
Others |
167,309 |
42% |
446,395 |
46% |
%
|
91,651 |
41% |
||||
Total |
395,134 |
100% |
915,516 |
100% |
$214,782 |
100% |
|||||






Product |
Product Description |
Coverage |
|
Homeowners
(“HO”)
|
HO-3 |
•Covers homes, other structures on property, personal belongings, and
additional living expenses
•Offers liability and medical payment protection
|
•Coverage A $150,000 up to $6,000,000
•Coverage B 1% up to 70% of Coverage A
•Coverage C 25% up to 70% of Coverage A
•Liability $100,000 up to $500,000
|
HO-4 |
•Renters policy that protects finances and belongings against
unfortunate events like theft or fire
|
•Coverage C $10,000 up to $250,000
•Liability $100,000 up to $300,000
|
|
HO-5 |
•Covers homes, other structures on property, personal belongings, and
additional living expenses
•Offers liability and medical payment protection
|
• Coverage A $200,000 up to $6,000,000
• Coverage B 10% up to 20% of Coverage A
• Coverage C 40% up to 70% of Coverage A
• Liability $100,000 up to $500,000
|
|
HO-6 |
•Condo/co-op policy that covers permanently attached structures within
the unit, personal property, loss of use, personal liability and medical
payments
|
•Coverage A $25,000 up to $3,000,000
•Coverage B 1% up to 70% of Coverage A
•Coverage C $0 up to 70% of Coverage A
•Liability $100,000 up to $500,000
|
|
Manufactured
Home (“MH”)
|
MH |
•Adult park, family park, subdivision, or private property
•Policy designed for homes that are built in a factory then transported
•Provides protection against damage to the insured home or its contents
and general liability from injuries or damages that occur on the
property
|
•Coverage A $75,000 up to $750,000
•Coverage B $0 up to 10% of Coverage A
•Coverage C 50% up to 100%
•Liability $50,000 up to $500,000
|
Commercial Residential |
RCAP |
•Condominium Associations
•Townhome/Homeowner Associations
|
•Capacity up to $12M per building
• All construction types considered (Frame, JM, MNC, Fire-Resistive)
• 25 years or newer for all classes
|
Dwelling Property (“DP”) |
DP-1 |
•Most basic coverage offered
•Best suited for those who are looking for the minimum coverage on
their property
•Policy is available for tenant-occupied homes
|
•Coverage A $100,000 up to $3,000,000
•Coverage B 10% up to 70% of Coverage A
•Coverage C $0 up to 70% of Coverage A
•Liability $100,000 up to $300,000
|
DP-1 Vacant |
•12-month policy for unoccupied homes |
•Coverage A $100,000 up to $1,500,000
•Coverage B 10% up to 70% of Coverage A
•Coverage C $0 up to $10,000
•Liability $100,000 up to $300,000
|
|
DP-3 |
•Greatest protection for rental (non-owner occupied) or owner-occupied
homes
•Offers greater protection than basic fire and wind (DPI)
|
•Coverage A $150,000 up to $3,000,000
•Coverage B 1% up to 70% of Coverage A
•Coverage C $0 up to 70% of Coverage A
•Liability $100,000 up to $500,000
|
|
Specialty |
Watercraft |
•Designed for sailboats, bass boats, pontoons, cruisers, personal
watercraft (such as wave runners and jet skis), etc.
|
•Hull Value $1,000 up to $300,000
•Trailer Value $1,000 up to $10,000
•Personal Effects $1,000 up to $10,000
•Liability $50,000/$100,000 or $100,000 CSL up to $500,000/$500,000 or
$500,000 CSL
|
Golf Cart |
•Standalone insurance policy for golf carts |
•Up to and including $25,000 value
•Bodily Injury Liability $10,000/$20,000 up to $250,000/$500,000 or CSL of
$300,000 or $500,000
•Property Damage Liability $10,000 up to $250,000
•Uninsured Golf Cart Bodily Injury Liability $10,000/$20,000 up to $500,000/
$500,000
|
|
In-Force Premium
Channel
|
12/31/2021 |
12/31/2022 |
12/31/2023 |
12/31/2024 |
12/31/2025 |
||||
Independent Agents |
$390,573,066 |
$466,624,032 |
$531,020,714 |
$518,948,729 |
$479,434,483 |
||||
Homebuilder Affiliated Agents |
$10,856,880 |
$16,159,555 |
$34,770,868 |
$62,979,829 |
$87,497,281 |
||||
Insurance Companies |
$17,843,369 |
$31,350,203 |
$41,544,546 |
$45,232,533 |
$52,023,553 |
||||
National Agencies |
$11,073,500 |
$20,670,858 |
$30,118,604 |
$34,172,754 |
$36,670,698 |
||||
Total Voluntary In-Force
Premium
|
$430,346,815 |
$534,804,648 |
$637,454,732 |
$661,333,845 |
$655,626,015 |
||||
Citizens |
$30,955,106 |
$31,402,552 |
$34,536,100 |
$213,923,356 |
$292,996,930 |
||||
Total In-Force Premium |
$461,301,921 |
$566,207,200 |
$671,990,832 |
$875,257,201 |
$948,622,945 |
||||
Non-Independent Agents |
$39,773,749 |
$68,180,616 |
$106,434,018 |
$142,385,116 |
$176,191,532 |
||||
% of Total Voluntary In-Force
Premium
|
9% |
13% |
17% |
22% |
27% |
||||
Independent Agents |
$390,573,066 |
$466,624,032 |
$531,020,714 |
$518,948,729 |
$479,434,483 |
||||
% of Total Voluntary In-Force
Premium
|
91% |
87% |
83% |
78% |
73% |
||||
Total Voluntary In-Force
Premium
|
$430,346,815 |
$534,804,648 |
$637,454,732 |
$661,333,845 |
$655,626,015 |
Historical Event |
Modeled PML(1) |
($ in millions) |
|
2017 Irma C4 |
$565.0 |
2004 Charley C4 |
523.5 |
2004 Jeanne C3 |
338.5 |
2005 Wilma C3 |
220.8 |
2018 Michael C5 |
200.3 |
2004 Ivan C3 |
163.1 |
1992 Andrew C5 |
138.1 |
1995 Opal C3 |
106.1 |
2005 Dennis C3 |
62.0 |

Reinsurer |
Reinsurance Recoverables as of
December 31, 2025
($ in thousands)
|
A.M. Best Rating as of December
31, 2025
|
Horseshoe Re Ltd |
$32,280 |
Collateralized |
National Liability & Fire Insurance Company |
30,000 |
A++ |
Insurance Company Of The West |
21,944 |
A |
Hannover Rück SE |
20,837 |
A+ |
Arch Reinsurance Ltd |
15,243 |
A+ |
Ada Re |
14,332 |
Collateralized |
Renaissance Reinsurance Limited |
13,386 |
A+ |
DaVinci Reinsurance Limited |
13,345 |
A |
General Reinsurance Corporation |
10,842 |
A++ |
Transatlantic Reinsurance Company |
10,105 |
A++ |
Top 10 Total |
$182,314 |
|
All Others |
$86,742 |
|
Florida Hurricane Catastrophe Fund |
$— |
|
Total |
$269,056 |



Year Ended December 31 |
|||||||
($ in thousands) |
2025 |
2024 |
Change |
% Change |
|||
Gross premiums written |
$944,634 |
$767,678 |
$176,956 |
23.1% |
|||
Change in gross unearned premiums |
(59,676) |
(85,462) |
25,786 |
(30.2)% |
|||
Gross premiums earned |
884,958 |
682,216 |
202,742 |
29.7% |
|||
Ceded premiums earned |
(642,035) |
(500,161) |
(141,874) |
28.4% |
|||
Net premiums earned |
242,923 |
182,055 |
60,868 |
33.4% |
|||
Policy fees |
10,397 |
7,393 |
3,004 |
40.6% |
|||
Net investment income |
21,704 |
14,180 |
7,524 |
53.1% |
|||
Net realized gains (losses) on investments |
569 |
119 |
450 |
378.2% |
|||
Other income |
892 |
607 |
285 |
47.0% |
|||
Total Revenues |
276,485 |
204,354 |
72,131 |
35.3% |
|||
Losses and loss adjustment expenses |
98,034 |
90,832 |
7,202 |
7.9% |
|||
Policy acquisition expenses |
21,446 |
31,532 |
(10,086) |
(32.0)% |
|||
General and administrative expenses |
41,948 |
30,951 |
10,997 |
35.5% |
|||
Total Expenses |
161,428 |
153,315 |
8,113 |
5.3% |
|||
Income before taxes |
115,057 |
51,039 |
64,018 |
125.4% |
|||
Income tax expense |
15,436 |
11,297 |
4,139 |
36.6% |
|||
Net Income |
$99,621 |
$39,742 |
$59,879 |
150.7% |
|||
Loss ratio(1) |
38.7% |
47.9% |
|||||
Expense ratio(2) |
25.0% |
33.0% |
|||||
Combined ratio(3) |
63.7% |
80.9% |
|||||
Return on equity(4) |
39.9% |
26.8% |
|||||
Ceded catastrophe excess of loss premiums ratio(5) |
44.5% |
44.9% |
|||||
Underlying loss and loss adjustment expense ratio(6) |
39.4% |
32.6% |
|||||
Gross underlying non-catastrophe loss and loss adjustment
expense ratio(7)
|
17.0% |
17.0% |
|||||
As of December 31, |
|||||||
2025 |
2024 |
||||||
($ in thousands) |
Policies in-force |
In-force premium |
Policies in-force |
In-force premium |
|||
HO-3 |
276,033 |
$618,471 |
225,291 |
$565,025 |
|||
HO-4 |
3,936 |
1,051 |
3,677 |
1,077 |
|||
HO-5 |
6,720 |
8,734 |
967 |
1,034 |
|||
HO-6 |
15,254 |
27,606 |
12,793 |
24,720 |
|||
MH |
5,800 |
19,582 |
7,347 |
24,519 |
|||
DP-1 (Including vacant) |
26,682 |
62,354 |
27,599 |
68,201 |
|||
DP-3 |
76,036 |
192,284 |
68,986 |
185,513 |
|||
RCAP |
157 |
12,462 |
— |
— |
|||
Watercraft |
3,518 |
4,887 |
3,032 |
4,190 |
|||
Golf Cart |
7,730 |
1,192 |
6,416 |
978 |
|||
Total |
421,866 |
$948,623 |
356,108 |
$875,257 |
|||
As of December 31, |
|||||||
($ in thousands) |
2025 |
2024 |
|||||
County |
Policies in-force |
In-force premium |
Policies in-force |
In-force premium |
|||
POLK |
27,335 |
$47,538 |
22,997 |
$44,493 |
|||
LEE |
25,996 |
67,600 |
26,380 |
78,323 |
|||
ORANGE |
25,977 |
57,361 |
22,863 |
54,288 |
|||
DUVAL |
22,845 |
36,933 |
20,598 |
37,832 |
|||
HILLSBOROUGH |
21,134 |
49,781 |
19,454 |
49,700 |
|||
OSCEOLA |
20,201 |
41,866 |
16,185 |
35,140 |
|||
PASCO |
20,104 |
39,846 |
17,327 |
38,173 |
|||
PALM BEACH |
19,093 |
73,301 |
16,218 |
68,680 |
|||
MARION |
17,007 |
23,660 |
14,644 |
24,431 |
|||
BREVARD |
14,655 |
36,223 |
12,588 |
32,407 |
|||
VOLUSIA |
13,478 |
28,119 |
12,543 |
28,469 |
|||
OTHERS |
194,041 |
446,395 |
154,311 |
383,321 |
|||
Total |
421,866 |
$948,623 |
356,108 |
$875,257 |
|||
($ in thousands) |
Policies In-Force |
In-Force Premium |
|
As of December 31, 2024 |
|||
Voluntary Market |
280,755 |
$661,338 |
|
Citizens Legacy Take-Outs |
7,140 |
29,599 |
|
FY 2024 Citizens Take-Outs |
68,213 |
184,320 |
|
Total |
356,108 |
$875,257 |
|
As of December 31, 2025 |
|||
Voluntary Market(1) |
326,758 |
$655,626 |
|
Citizens Legacy Take-Outs(2) |
6,022 |
23,810 |
|
Citizens Take-Outs(3)(4)(5) |
72,326 |
204,418 |
|
FY 2025 Citizens Take-Outs(5)(6) |
16,760 |
64,769 |
|
Total |
421,866 |
$948,623 |
Non-GAAP Measure |
Comparable GAAP Measure |
|
Underwriting income (loss) |
Income before taxes |
|
Adjusted net income |
Net income |
|
Adjusted earnings per share |
Earnings per share |
|
Adjusted return on equity |
Return on equity |
|
Underlying loss and loss adjustment expense ratio |
Losses and loss adjustment expense ratio |
|
Gross underlying loss and loss adjustment expense ratio |
Losses and loss adjustment expense ratio |
|
Ceded catastrophe excess of loss premiums ratio |
Ceded premiums earned to gross premiums earned |
Year Ended December 31, |
|||
($ in thousands) |
2025 |
2024 |
|
Income before taxes |
$115,057 |
$51,039 |
|
Less: |
|||
Net investment income |
21,704 |
14,180 |
|
Net realized gains on investments |
569 |
119 |
|
Other income |
892 |
607 |
|
Underwriting income |
$91,892 |
$36,133 |
|
Year Ended December 31, |
|||
($ in thousands) |
2025 |
2024 |
|
Net Income |
$99,621 |
$39,742 |
|
Add: |
|||
Stock compensation(1) |
10,433 |
— |
|
Termination of management services
agreement(2)
|
3,000 |
— |
|
One-time bonus(2) |
1,387 |
— |
|
One-time IPO expenses(2) |
1,654 |
— |
|
Post IPO transition expenses(2) |
2,287 |
— |
|
Less: |
|||
Net realized gains on Investments |
569 |
119 |
|
Change in tax status(3) |
9,722 |
— |
|
Tax effect(4) |
2,930 |
(25) |
|
Adjusted net income |
$105,161 |
$39,648 |
|
Adjusted income allocated to participating
securities
|
2,190 |
1,711 |
|
Numerator: |
|||
Adjusted net income available for common
shareholders
|
$102,971 |
$37,937 |
|
Denominator: |
|||
Weighted average common shares outstanding: |
|||
Basic |
17,235,168 |
12,904,495 |
|
Diluted |
17,235,376 |
12,904,495 |
|
Adjusted earnings per share: |
|||
Basic |
$5.97 |
$2.94 |
|
Diluted |
$5.97 |
$2.94 |
|
Year Ended December 31, |
|||
($ in thousands) |
2025 |
2024 |
|
Net income |
$99,621 |
$39,742 |
|
Average beginning and ending shareholders’
equity(1)
|
249,707 |
148,179 |
|
Return on equity |
39.9% |
26.8% |
|
Adjusted net income (after tax)(2)(3) |
$105,161 |
$39,648 |
|
Average shareholders’ equity |
249,707 |
148,179 |
|
Adjusted return on equity(2)(3) |
42.1% |
26.8% |
|
Year Ended December 31, |
|||
($ in thousands) |
2025 |
2024 |
|
Total Net Premiums Earned |
$242,923 |
$182,055 |
|
Plus: Policy Fees |
10,397 |
7,393 |
|
Total Net Premiums Earned Plus Policy Fees |
253,320 |
189,448 |
|
Losses and Loss Adjustment Expenses, Net |
$98,034 |
$90,832 |
|
Loss and Loss Adjustment Expense Ratio (% Net Premiums
Earned Plus Policy Fees)
|
38.7% |
47.9% |
|
Less: |
|||
Current Year Net Catastrophe Losses |
— |
32,192 |
|
Prior Year Net Reserve Development |
(1,814) |
(3,187) |
|
Underlying Loss and Loss Adjustment Expenses, Net |
$99,848 |
$61,827 |
|
Underlying Loss and Loss Adjustment Expense Ratio (% Net
Premiums Earned Plus Policy Fees)
|
39.4% |
32.6% |
|
Year Ended December 31, |
|||
($ in thousands) |
2025 |
2024 |
|
Total Gross Premiums Earned |
$884,958 |
$682,216 |
|
Plus: Policy Fees |
10,397 |
7,393 |
|
Total Gross Premiums Earned Plus Policy Fees |
895,355 |
689,609 |
|
Losses and Loss Adjustment Expenses, Net |
98,034 |
90,832 |
|
Less: |
|||
Current Year Net Catastrophe Losses |
— |
32,192 |
|
Prior Year Net Reserve Development |
(1,814) |
(3,187) |
|
Underlying Loss and Loss Adjustment Expenses, Net |
$99,848 |
$61,827 |
|
Add: |
|||
Ceded Non-Catastrophe Loss and Loss Adjustment
Expense
|
52,522 |
55,381 |
|
Gross Underlying Non-Catastrophe Loss and Loss Adjustment
Expenses, Net
|
$152,370 |
$117,208 |
|
Loss and Loss Adjustment Expense Ratio (% Net Premiums
Earned Plus Policy Fees)
|
38.7% |
47.9% |
|
Gross Underlying Non-Catastrophe Loss and Loss Adjustment
Expense Ratio (% Gross Premiums Earned Plus Policy Fees)
|
17.0% |
17.0% |
|
Year Ended December 31, |
|||
($ in thousands) |
2025 |
2024 |
|
Gross Premiums Earned |
$884,958 |
$682,216 |
|
Total Ceded Premiums Earned |
(642,035) |
(500,161) |
|
Less: NCQSR and other ancillary reinsurance treaties |
(248,103) |
(194,022) |
|
Ceded Catastrophe Excess of Loss Premiums Earned |
$(393,932) |
$(306,139) |
|
Ceded Catastrophe Excess of Loss Premiums Ratio |
44.5% |
44.9% |
|
Year Ended December 31, |
|||
($ in thousands) |
2025 |
2024 |
|
Cash and cash equivalents (net) provided by: Operating activities |
$138,192 |
$148,909 |
|
Cash and cash equivalents (net) used in: Investing activities |
(135,079) |
(19,369) |
|
Cash and cash equivalents (net) provided by (used in): Financing activities |
61,734 |
(12,436) |
|
Net increase in cash and cash equivalents |
$64,847 |
$117,104 |
|
Year Ended December 31, |
|||
($ in thousands) |
2025 |
2024 |
|
Shareholders’ equity |
$337,022 |
$162,392 |
|
Long-term debt |
618 |
1,029 |
|
Total capital resources |
337,640 |
163,421 |
|
Debt-to-total capital ratio |
0.2% |
0.6% |
|
Debt-to-equity ratio |
0.2% |
0.6% |
|
($ in thousands) |
Actual |
Low Estimate |
% Change from
Actual
|
High Estimate |
% Change from
Actual
|
||||
Loss Reserves |
$80,876 |
$70,994 |
13.9% |
$86,758 |
7.3% |
Hypothetical Change in Interest Rates |
Estimated Fair
Value
|
Change in
Estimated Fair
Value
|
Percentage
Increase (Decrease)
in Estimated Fair
Value
|
||
300 basis-point increase |
$300,866 |
$(29,623) |
(9.0)% |
||
200 basis-point increase |
312,307 |
(18,182) |
(5.5)% |
||
100 basis-point increase |
322,181 |
(8,307) |
(2.5)% |
||
Fair Value |
$330,489 |
$— |
—% |
||
100 basis-point increase |
337,229 |
6,740 |
2.0% |
||
200 basis-point increase |
342,403 |
11,914 |
3.6% |
||
300 basis-point increase |
346,009 |
15,520 |
4.7% |
Comparable Rating |
Amortized Cost |
% of Total Amortized
Cost
|
Estimated Fair Value |
% of Total Estimated
Fair Value
|
|||
AAA |
$53,037,884 |
16.2% |
$53,458,242 |
16.2% |
|||
AA+ |
61,033,754 |
18.6% |
61,445,932 |
18.6% |
|||
AA |
— |
—% |
— |
—% |
|||
AA- |
14,009,741 |
4.3% |
14,138,943 |
4.3% |
|||
A+ |
21,192,217 |
6.5% |
21,346,946 |
6.5% |
|||
A |
35,593,642 |
10.9% |
35,961,014 |
10.9% |
|||
A- |
84,008,562 |
25.6% |
84,823,280 |
25.7% |
|||
BBB+ |
18,742,888 |
5.7% |
18,854,088 |
5.7% |
|||
BBB |
27,460,992 |
8.4% |
27,547,830 |
8.3% |
|||
BBB- |
4,101,216 |
1.3% |
4,127,632 |
1.2% |
|||
BB+ |
— |
—% |
— |
—% |
|||
BB |
— |
—% |
— |
—% |
|||
No rating |
8,729,781 |
2.7% |
8,784,879 |
2.7% |
|||
Total |
$327,910,677 |
100% |
$330,488,786 |
100% |
Page |
|
Report of Independent Registered Public Accounting Firm (PCAOB ID: 686) |
|
December 31, |
|||
2025 |
2024 |
||
Assets |
|||
Fixed maturities, available-for-sale, at fair value (amortized cost of $327,910 and
$214,505, respectively)
|
$330,489 |
$214,045 |
|
Short-term investments (amortized cost of $18,121 and $—, respectively) |
18,121 |
— |
|
Total investments |
348,610 |
214,045 |
|
Cash and cash equivalents |
203,902 |
173,220 |
|
Restricted cash |
40,217 |
6,052 |
|
Premiums receivable, net |
45,031 |
51,594 |
|
Accrued investment income |
3,458 |
2,174 |
|
Prepaid reinsurance premiums |
275,093 |
268,254 |
|
Reinsurance recoverable, net |
269,056 |
462,097 |
|
Property and equipment, net |
5,718 |
1,843 |
|
Right-of-use assets – operating leases |
449 |
2,498 |
|
Deferred income tax asset, net |
8,636 |
— |
|
Other assets |
24,904 |
16,368 |
|
Total assets |
$1,225,074 |
$1,198,145 |
|
Liabilities and shareholders’ equity |
|||
Liabilities: |
|||
Unpaid losses and loss adjustment expenses |
$266,591 |
$475,708 |
|
Income tax payable |
2,680 |
11,873 |
|
Unearned premiums |
481,557 |
421,881 |
|
Reinsurance payable |
78,526 |
56,348 |
|
Advance premiums |
11,752 |
6,561 |
|
Deferred income tax liability, net |
— |
1,122 |
|
Long-term debt |
618 |
1,029 |
|
Lease liabilities – operating leases |
458 |
2,612 |
|
Deferred policy acquisition costs, net of unearned ceding commissions |
12,902 |
31,931 |
|
Other liabilities and accrued expenses |
32,968 |
26,688 |
|
Total liabilities |
$888,052 |
$1,035,753 |
|
Shareholders’ equity:(1) |
|||
Common stock, $0.001 par value, 100,000,000 shares authorized, 19,579,009 shares
issued and outstanding at December 31, 2025 and 12,904,495 shares issued and
outstanding at December 31, 2024
|
$20 |
$13 |
|
Additional paid-in capital |
105,896 |
10,274 |
|
Accumulated other comprehensive income (loss), net of taxes |
1,928 |
(327) |
|
Retained earnings |
229,178 |
152,432 |
|
Total shareholders’ equity |
$337,022 |
$162,392 |
|
Total liabilities and shareholders’ equity |
$1,225,074 |
$1,198,145 |
|
For the Years Ended December 31, |
|||
2025 |
2024 |
||
Revenues: |
|||
Gross premiums written |
$944,634 |
$767,678 |
|
Change in gross unearned premiums |
(59,676) |
(85,462) |
|
Gross premiums earned |
884,958 |
682,216 |
|
Ceded premiums earned |
(642,035) |
(500,161) |
|
Net premiums earned |
242,923 |
182,055 |
|
Policy fees |
10,397 |
7,393 |
|
Net investment income |
21,704 |
14,180 |
|
Net realized gains on investments |
569 |
119 |
|
Other income |
892 |
607 |
|
Total revenues |
276,485 |
204,354 |
|
Expenses: |
|||
Losses and loss adjustment expenses, net |
98,034 |
90,832 |
|
Policy acquisition expenses |
21,446 |
31,532 |
|
General and administrative expenses |
41,948 |
30,951 |
|
Total expenses |
161,428 |
153,315 |
|
Income before income taxes |
115,057 |
51,039 |
|
Income tax expense |
15,436 |
11,297 |
|
Net income |
$99,621 |
$39,742 |
|
Other comprehensive income: |
|||
Unrealized holding gains on available-for-sale securities, net of taxes |
2,680 |
802 |
|
Reclassification adjustment for net realized gains, net of taxes |
(425) |
(94) |
|
Total other comprehensive income |
2,255 |
708 |
|
Comprehensive income |
$101,876 |
$40,450 |
|
Earnings per share:(1) |
|||
Basic earnings per share |
$5.65 |
$2.95 |
|
Diluted earnings per share |
$5.65 |
$2.95 |
|
Weighted average shares outstanding – Basic |
17,235,168 |
12,904,495 |
|
Weighted average shares outstanding – Diluted |
17,235,376 |
12,904,495 |
|
Common
Shares
|
Amount |
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Total
Shareholders’
Equity
|
||||||
Balance at 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 |
— |
— |
— |
— |
708 |
708 |
|||||
Net income |
— |
— |
— |
39,742 |
— |
39,742 |
|||||
Balance at 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 |
— |
— |
— |
— |
2,255 |
2,255 |
|||||
Net income |
— |
— |
— |
99,621 |
— |
99,621 |
|||||
Vesting of restricted stock awards |
659,101 |
1 |
10,579 |
— |
— |
10,580 |
|||||
Tax withholding on vesting of
restricted stock awards
|
(234,587) |
— |
(3,753) |
— |
— |
(3,753) |
|||||
Stock-based compensation on
restricted stock units
|
— |
— |
29 |
— |
— |
29 |
|||||
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 at December 31, 2025 |
19,579,009 |
$20 |
$105,896 |
$229,178 |
$1,928 |
$337,022 |
For the Years Ended December 31, |
|||
2025 |
2024 |
||
Cash flows provided by (used in) operating activities |
|||
Net income |
$99,621 |
$39,742 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating
activities:
|
|||
Stock-based compensation expense |
10,609 |
— |
|
Amortization and depreciation |
2,280 |
2,841 |
|
Deferred income taxes |
(10,525) |
(2,110) |
|
Net realized (gains) |
(569) |
(119) |
|
Changes in operating assets and liabilities: |
|||
Premiums receivable |
6,563 |
(14,825) |
|
Accrued investment income |
(1,284) |
(479) |
|
Prepaid reinsurance premiums |
(6,839) |
(42,324) |
|
Reinsurance recoverable |
193,041 |
(136,807) |
|
Other assets |
(8,537) |
(7,981) |
|
Unpaid losses and loss adjustment expense |
(209,117) |
196,316 |
|
Unearned premiums |
59,676 |
88,079 |
|
Reinsurance payable |
22,178 |
(4,713) |
|
Advance premiums |
5,191 |
(4,132) |
|
Income taxes payable (recoverable) |
(9,193) |
12,640 |
|
Operating lease payments |
(2,279) |
(2,083) |
|
Deferred policy acquisition costs, net unearned ceding commissions |
(19,029) |
31,931 |
|
Other liabilities and accrued expenses |
6,405 |
(7,067) |
|
Net cash provided by operating activities |
138,192 |
148,909 |
|
Cash flows provided by (used in) investing activities |
|||
Purchases of property and equipment |
(5,017) |
(1,307) |
|
Proceeds from sales and maturities of fixed maturity securities |
120,267 |
83,223 |
|
Purchases of fixed maturity securities |
(232,488) |
(103,242) |
|
Proceeds from sales and maturities of short-term investments |
15,144 |
1,957 |
|
Purchases of short-term investments |
(32,985) |
— |
|
Net cash used in investing activities |
(135,079) |
(19,369) |
|
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 |
(411) |
(412) |
|
Payments of initial public offering costs |
(4,227) |
— |
|
Net cash from provided by (used in) financing activities |
61,734 |
(12,436) |
|
Net increase in cash, cash equivalents and restricted cash |
64,847 |
117,104 |
|
Cash, cash equivalents and restricted cash at beginning of year |
179,272 |
62,168 |
|
Cash, cash equivalents and restricted cash at end of period |
$244,119 |
$179,272 |
|
For the Years Ended December 31, |
|||
2025 |
2024 |
||
Supplemental disclosures of cash flow information |
|||
Interest paid |
$27 |
$65 |
|
Income taxes paid |
$35,335 |
$1,000 |
|
For the Years Ended December 31, |
|||
2025 |
2024 |
||
Cash and cash equivalents |
$203,902 |
$173,220 |
|
Restricted cash |
40,217 |
6,052 |
|
Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of
Cash Flows
|
$244,119 |
$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.
|
December 31,
2025
|
December 31,
2024
|
||
Restricted cash and cash equivalents |
$39,364 |
$5,516 |
|
Fixed maturity securities |
— |
12,669 |
|
Total |
$39,364 |
$18,185 |
December 31, 2025 |
|||||||||
Amortized
Cost
|
Allowance
for Credit
Loss
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair Value
|
|||||
U.S. Treasury and U.S. government agencies |
$30,646 |
$— |
$76 |
$— |
$30,722 |
||||
Corporate debt securities |
205,109 |
— |
1,793 |
(103) |
206,799 |
||||
Asset-backed securities |
92,155 |
— |
826 |
(13) |
92,968 |
||||
Total fixed maturity securities |
327,910 |
— |
2,695 |
(116) |
330,489 |
||||
Short-term investments |
18,121 |
— |
1 |
(1) |
18,121 |
||||
Total available-for-sale investments |
$346,031 |
$— |
$2,696 |
$(117) |
$348,610 |
||||
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 |
||||
December 31, 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
|
||||||
Corporate debt securities |
$134,892 |
$(19) |
$71,907 |
$(84) |
$206,799 |
$(103) |
|||||
Asset-backed securities |
78,644 |
(12) |
14,324 |
(1) |
92,968 |
(13) |
|||||
Short-term investments |
18,121 |
(1) |
— |
— |
18,121 |
(1) |
|||||
Total |
$231,657 |
$(32) |
$86,231 |
$(85) |
$317,888 |
$(117) |
|||||
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 |
$77,342 |
$77,485 |
|
Due after one year through five years |
175,461 |
177,069 |
|
Due after five years through 10 years |
1,073 |
1,088 |
|
Due after 10 years |
– |
– |
|
Other securities, which provide for periodic payments: |
|||
Asset-backed securities |
92,155 |
92,968 |
|
Total |
$346,031 |
$348,610 |
Year Ended December 31, |
|||
2025 |
2024 |
||
Fixed maturities, available-for-sale |
$11,497 |
$7,842 |
|
Short-term investments |
396 |
— |
|
Cash and cash equivalents |
10,536 |
6,735 |
|
Gross investment income |
22,429 |
14,577 |
|
Investment expenses |
(725) |
(397) |
|
Net investment income |
$21,704 |
$14,180 |
|
December 31, |
|||
2025 |
2024 |
||
Beginning balance - allowance for credit loss |
$— |
$— |
|
Additions to the allowance for losses not previously recorded |
— |
— |
|
Revisions to the allowance for losses previously recorded |
— |
— |
|
Reduction in allowance for securities sold or impaired |
— |
— |
|
Ending balance - allowance for credit loss |
$— |
$— |
|
December 31, 2025 |
|||||||
Total |
Level 1 |
Level 2 |
Level 3 |
||||
U.S. Treasury and U.S. government agencies |
$30,722 |
$30,722 |
$— |
$— |
|||
Corporate debt securities |
206,799 |
— |
206,799 |
— |
|||
Asset-backed securities |
92,968 |
— |
92,968 |
— |
|||
Short-term investments |
18,121 |
— |
18,121 |
— |
|||
Total |
$348,610 |
$30,722 |
$317,888 |
$— |
|||
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 |
$— |
|||
December 31, 2025 |
December 31, 2024 |
||||||
Carrying
Value
|
Estimated
Fair Value
|
Carrying
Value
|
Estimated
Fair Value
|
||||
Long-term debt: |
|||||||
Surplus note |
$618 |
$499 |
$1,029 |
$885 |
|||
December 31, |
|||
2025 |
2024 |
||
Furniture |
$1,715 |
$1,608 |
|
Leasehold improvements |
218 |
218 |
|
Computer equipment |
4,186 |
5,455 |
|
Vehicle fleet |
545 |
545 |
|
Internally developed software |
6,178 |
12,080 |
|
Total, at cost |
12,842 |
19,906 |
|
Accumulated depreciation and amortization |
(7,124) |
(18,063) |
|
Property and equipment, net |
$5,718 |
$1,843 |
|
Year Ended December 31, 2025 |
|||||
DPAC, excluding
unearned ceding
commission
|
Unearned ceding
commission
|
Total |
|||
DPAC, beginning of year |
$38,803 |
$(70,734) |
$(31,931) |
||
Policy acquisition costs deferred during the year: |
|||||
Producer commissions |
91,871 |
— |
91,871 |
||
Premium taxes |
13,828 |
— |
13,828 |
||
Other acquisition costs |
10,024 |
— |
10,024 |
||
Ceding commissions |
— |
(165,695) |
(165,695) |
||
Total policy acquisition costs |
115,723 |
(165,695) |
(49,972) |
||
Amortization |
(95,716) |
164,717 |
69,001 |
||
DPAC, end of year |
$58,810 |
$(71,712) |
$(12,902) |
||
Year Ended December 31, 2024 |
|||||
DPAC, excluding
unearned ceding
commission
|
Unearned ceding
commission
|
Total |
|||
DPAC, beginning of year |
$43,080 |
$(48,217) |
$(5,137) |
||
Policy acquisition costs deferred during the year: |
|||||
Producer commissions |
70,953 |
— |
70,953 |
||
Premium taxes |
6,977 |
— |
6,977 |
||
Other acquisition costs |
7,996 |
— |
7,996 |
||
Ceding commissions |
— |
(128,420) |
(128,420) |
||
Total policy acquisition costs |
85,926 |
(128,420) |
(42,494) |
||
Amortization |
(90,203) |
105,903 |
15,700 |
||
DPAC, end of year |
$38,803 |
$(70,734) |
$(31,931) |
||
December 31, |
|||
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 |
99,848 |
94,019 |
|
Prior period |
(1,814) |
(3,187) |
|
Total net losses and LAE incurred |
98,034 |
90,832 |
|
Less: Losses and LAE paid, net of reinsurance, related to: |
|||
Current period |
45,574 |
56,038 |
|
Prior period |
38,827 |
38,846 |
|
Total net paid losses and LAE |
84,401 |
94,884 |
|
Unpaid loss and LAE, net of reinsurance at end of period |
74,255 |
60,622 |
|
Add: Reinsurance recoverables on unpaid losses and LAE |
192,336 |
415,086 |
|
Unpaid loss and LAE at end of period |
$266,591 |
$475,708 |
|
Incurred Losses and Allocated LAE, Net of Reinsurance | ||||||||||||||||||||||||||
For the years ended December 31, | ||||||||||||||||||||||||||
Accident
Year
|
2015* |
2016* |
2017* |
2018* |
2019* |
2020* |
2021* |
2022* |
2023* |
2024* |
2025 |
Total of
IBNR
Liabilities
Plus
Expected
Development
on Reported
Claims
|
Cumulative
Number of
Reported
Claims
|
|||||||||||||
2015 |
$42,003 |
$39,623 |
$46,877 |
$47,555 |
$48,545 |
$48,672 |
$48,426 |
$48,853 |
$49,012 |
$48,895 |
$49,086 |
$19 |
55,583 |
|||||||||||||
2016 |
— |
53,192 |
51,879 |
54,306 |
56,499 |
57,282 |
60,983 |
61,206 |
61,568 |
60,855 |
60,791 |
66 |
83,177 |
|||||||||||||
2017 |
— |
— |
57,286 |
48,820 |
26,956 |
24,139 |
22,535 |
18,846 |
19,453 |
19,172 |
19,363 |
25 |
266,335 |
|||||||||||||
2018 |
— |
— |
— |
89,565 |
78,270 |
82,013 |
86,354 |
83,734 |
84,985 |
83,191 |
83,072 |
72 |
105,848 |
|||||||||||||
2019 |
— |
— |
— |
— |
104,651 |
107,979 |
118,580 |
118,187 |
121,378 |
119,509 |
118,987 |
553 |
81,599 |
|||||||||||||
2020 |
— |
— |
— |
— |
— |
93,727 |
133,001 |
134,531 |
140,552 |
139,361 |
139,337 |
1,344 |
95,164 |
|||||||||||||
2021 |
— |
— |
— |
— |
— |
— |
78,605 |
110,218 |
114,801 |
116,366 |
116,347 |
2,008 |
47,158 |
|||||||||||||
2022 |
— |
— |
— |
— |
— |
— |
— |
91,299 |
72,343 |
71,726 |
76,236 |
5,388 |
134,076 |
|||||||||||||
2023 |
— |
— |
— |
— |
— |
— |
— |
— |
88,840 |
90,307 |
94,161 |
5,337 |
23,363 |
|||||||||||||
2024 |
— |
— |
— |
— |
— |
— |
— |
— |
— |
94,189 |
84,378 |
11,054 |
29,632 |
|||||||||||||
2025 |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
99,847 |
50,565 |
5,965 |
|||||||||||||
Total |
$941,605 |
|||||||||||||||||||||||||
Cumulative Paid Losses and Allocated LAE, Net of Reinsurance | |||||||||||||||||||||||
For the years ended December 31, | |||||||||||||||||||||||
Accident Year |
2015* |
2016* |
2017* |
2018* |
2019* |
2020* |
2021* |
2022* |
2023* |
2024* |
2025 |
||||||||||||
2015 |
$20,564 |
$32,681 |
$40,904 |
$45,050 |
$47,492 |
$48,396 |
$48,316 |
$48,796 |
$48,905 |
$48,878 |
$48,967 |
||||||||||||
2016 |
— |
31,282 |
42,759 |
49,237 |
54,877 |
56,557 |
60,486 |
61,012 |
61,187 |
60,759 |
60,727 |
||||||||||||
2017 |
— |
— |
25,224 |
40,067 |
24,925 |
22,207 |
21,343 |
18,371 |
19,012 |
19,091 |
19,346 |
||||||||||||
2018 |
— |
— |
— |
45,454 |
72,404 |
77,680 |
83,699 |
82,836 |
83,761 |
83,091 |
83,011 |
||||||||||||
2019 |
— |
— |
— |
— |
58,982 |
95,405 |
112,510 |
116,637 |
117,975 |
118,521 |
118,533 |
||||||||||||
2020 |
— |
— |
— |
— |
— |
58,376 |
120,360 |
130,048 |
136,788 |
137,474 |
138,159 |
||||||||||||
2021 |
— |
— |
— |
— |
— |
— |
48,184 |
99,498 |
108,814 |
113,529 |
114,606 |
||||||||||||
2022 |
— |
— |
— |
— |
— |
— |
— |
49,437 |
56,876 |
65,080 |
71,376 |
||||||||||||
2023 |
— |
— |
— |
— |
— |
— |
— |
— |
55,107 |
80,487 |
89,552 |
||||||||||||
2024 |
— |
— |
— |
— |
— |
— |
— |
— |
— |
56,037 |
77,499 |
||||||||||||
2025 |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
45,574 |
||||||||||||
Total |
$867,350 |
||||||||||||||||||||||
December 31, 2025 |
December 31, 2024 |
||
Homeowners’ Insurance
Liabilities for unpaid losses and allocated LAE, net of reinsurance
|
$74,255 |
$60,622 |
|
Reinsurance recoverable on unpaid losses and LAE |
192,336 |
415,086 |
|
Total gross liability for unpaid losses and LAE |
$266,591 |
$475,708 |
Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance | ||||||||||||||||||||
Years |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
||||||||||
Homeowners’ Insurance |
55% |
31% |
3% |
4% |
1% |
—% |
—% |
—% |
—% |
—% |
||||||||||
Year Ended December 31, |
|||||||
2025 |
2024 |
||||||
Written |
Earned |
Written |
Earned |
||||
Direct premiums |
$871,391 |
$753,519 |
$655,255 |
$651,967 |
|||
Assumed Premiums |
73,243 |
131,439 |
112,423 |
30,249 |
|||
Gross Premiums |
944,634 |
884,958 |
767,678 |
682,216 |
|||
Ceded premiums |
(673,721) |
(642,035) |
(573,234) |
(500,161) |
|||
Net premiums |
$270,913 |
$242,923 |
$194,444 |
$182,055 |
|||
Year Ended December 31, |
|||
2025 |
2024 |
||
Ceded premiums earned |
$(642,035) |
$(500,161) |
|
Ceded losses and loss adjustment expenses incurred |
(60,300) |
517,549 |
|
Ceded policy acquisition expenses |
164,717 |
114,882 |
|
December 31, |
|||
2025 |
2024 |
||
Due currently |
$412 |
$412 |
|
Due later |
206 |
617 |
|
Surplus note |
$618 |
$1,029 |
|
(in thousands) |
|
2026 |
$412 |
2027 |
206 |
Thereafter |
— |
$618 |
Restricted Stock |
Weighted Average Grant
Date Fair Value
|
||
Outstanding, May 7, 2025 |
— |
$— |
|
Granted |
659,101 |
16.05 |
|
Shares withheld for tax remittance (retired) |
(234,587) |
16.00 |
|
Vested |
(424,514) |
16.08 |
|
Nonvested at December 31, 2025 |
— |
$— |
Number of RSUs |
Weighted Average Grant
Date Fair Value
|
||
Granted and unvested at May 7, 2025 |
— |
$— |
|
Granted |
46,876 |
20.62 |
|
Vested |
— |
— |
|
Forfeited |
— |
— |
|
Granted and unvested at December 31, 2025 |
46,876 |
$20.62 |
Year Ended December 31, |
|||
2025 |
2024 |
||
Numerator: |
|||
Net income attributable to common shareholders |
$99,621 |
$39,742 |
|
Income allocated to participating securities |
2,190 |
1,711 |
|
Income available for common shareholders |
$97,431 |
$38,031 |
|
Denominator: |
|||
Shares outstanding |
19,579,009 |
12,904,495 |
|
Weighted average common shares outstanding - basic |
17,235,168 |
12,904,495 |
|
Weighted average common shares outstanding - diluted |
17,235,376 |
12,904,495 |
|
Earnings available to common shareholders per share |
|||
Basic |
$5.65 |
$2.95 |
|
Diluted |
$5.65 |
$2.95 |
|
Year Ended December 31, |
|||||||||||
2025 |
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
|
$3,608 |
$(928) |
$2,680 |
$1,043 |
$(241) |
$802 |
|||||
Reclassification adjustment
for (gains) losses
realized in net income
|
(569) |
144 |
(425) |
(119) |
25 |
(94) |
|||||
Other comprehensive
income (loss)
|
$3,039 |
$(784) |
$2,255 |
$924 |
$(216) |
$708 |
|||||
Year Ended December 31, |
|||
2025 |
2024 |
||
U.S. |
$87,954 |
$46,505 |
|
Foreign |
27,103 |
4,534 |
|
Income before provision for income taxes |
$115,057 |
$51,039 |
|
Year Ended December 31, |
|||
2025 |
2024 |
||
Current: |
|||
Federal |
$17,228 |
$9,757 |
|
State |
4,306 |
2,931 |
|
Foreign |
4,427 |
952 |
|
Total current tax expense |
25,961 |
13,640 |
|
Deferred: |
|||
Federal |
(8,267) |
(1,943) |
|
State |
(2,258) |
(400) |
|
Foreign |
— |
— |
|
Total deferred income tax expense |
$(10,525) |
$(2,343) |
|
Total income tax expense |
$15,436 |
$11,297 |
|
Effective tax rate |
13.4% |
22.1% |
|
Year Ended December 31, 2025 |
|||
Amount |
Rate |
||
Income tax expense computed at U.S. federal statutory rates |
$24,162 |
21.0% |
|
State income tax expense(1) |
4,191 |
3.6 |
|
Foreign tax effects: |
|||
Bermuda |
(4,427) |
(3.8) |
|
Other foreign jurisdictions |
— |
— |
|
Effects of cross-border tax laws: |
|||
Subpart F income inclusion |
4,427 |
3.8 |
|
Foreign tax credit |
— |
— |
|
Other |
— |
— |
|
Tax credits: |
|||
Research and development credit |
— |
— |
|
Changes in valuation allowances |
— |
— |
|
Nontaxable or nondeductible items: |
|||
IRC Section 162(m) executive compensation |
2,061 |
1.8 |
|
Tax status change of nontaxable entity |
(9,722) |
(8.4) |
|
Nontaxable entity activity |
(5,791) |
(5.0) |
|
Other |
323 |
0.3 |
|
Changes in unrecognized tax benefits |
— |
— |
|
Other adjustments |
212 |
0.2 |
|
Income tax expense at global effective rate |
$15,436 |
13.4% |
|
Year Ended December 31, 2024 |
|||
Amount |
Rate |
||
Income tax expense computed at U.S. federal statutory rates |
$10,718 |
21.0% |
|
State income tax expense |
1,840 |
3.6 |
|
Loss of partnerships and other pass-through entities |
(1,851) |
(3.6) |
|
Nondeductible items |
37 |
0.1 |
|
Other |
553 |
1.1 |
|
Income tax expense at effective rate |
$11,297 |
22.1% |
|
December 31, |
|||
2025 |
2024 |
||
Deferred tax assets |
|||
Unpaid losses and loss adjustment expense |
$900 |
$671 |
|
Unearned premiums |
9,936 |
7,772 |
|
Net unrealized losses on investments |
— |
118 |
|
Unearned revenue |
25,688 |
— |
|
Capital loss carryforward |
— |
1 |
|
Change in ROU liabilities |
115 |
— |
|
Other |
203 |
12 |
|
Total deferred tax assets |
36,842 |
8,574 |
|
Valuation allowance |
— |
— |
|
Net deferred tax assets |
36,842 |
8,574 |
|
Deferred tax liabilities: |
|||
Deferred policy acquisition costs |
(22,399) |
(5,272) |
|
Fixed assets |
(1,408) |
— |
|
Excess ceding commission |
(2,575) |
(3,971) |
|
Prepaid expenses |
(472) |
— |
|
Policy acquisition costs |
(592) |
— |
|
Net unrealized gains on investments |
(649) |
— |
|
Accrued expenses |
51 |
— |
|
Change in ROU assets |
(113) |
— |
|
Other |
(49) |
(453) |
|
Total deferred tax liabilities |
(28,206) |
(9,696) |
|
Net deferred tax liabilities |
$8,636 |
$(1,122) |
|
Year Ended December 31, 2025 |
|
Federal |
$27,685 |
State: |
|
Florida(1) |
7,615 |
Other states |
35 |
Foreign taxes: |
|
Bermuda |
— |
Total cash paid for income taxes |
$35,335 |
Year Ended December 31, 2024 |
|
Cash paid during the year for: |
|
Income taxes, net of refunds |
$1,000 |
December 31, |
|||
2025 |
2024 |
||
Operating leases: |
|||
Right-of-use assets |
$449 |
$2,498 |
|
Lease liability |
$458 |
$2,612 |
|
Weighted-average remaining lease term: |
|||
Operating leases |
0.34 years |
1.18 years |
|
Weighted-average discount rate: |
|||
Operating leases |
3.42% |
2.75% |
|
Year Ended December 31, |
|||
2025 |
2024 |
||
Cash paid for amounts included in the measurement of lease liabilities: |
|||
Operating cash flows from operating leases |
$2,279 |
$2,184 |
|
Years ending |
Operating Leases |
|
2026 |
$447 |
|
2027 |
12 |
|
2028 |
— |
|
2029 |
— |
|
2030 |
— |
|
Thereafter |
— |
|
Total lease payments |
459 |
|
Less: imputed interest |
(1) |
|
Present value of lease liabilities |
$458 |
Year Ended December 31, 2025 |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
|||
Net premiums earned |
$65,402 |
$66,169 |
$51,999 |
$59,352 |
|||
Investment income |
4,103 |
4,780 |
6,906 |
5,916 |
|||
Total revenues |
71,886 |
74,499 |
62,026 |
68,075 |
|||
Total expenses |
28,977 |
50,402 |
43,253 |
38,797 |
|||
Net income |
38,096 |
27,494 |
13,163 |
20,869 |
|||
Basic net income per share |
$2.78 |
$1.62 |
$0.67 |
$1.07 |
|||
Diluted net income per share |
$2.78 |
$1.62 |
$0.67 |
$1.07 |
Year Ended December 31, 2024 |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
|||
Net premiums earned |
$39,283 |
$40,519 |
$40,464 |
$61,789 |
|||
Investment income |
3,248 |
3,414 |
3,757 |
3,761 |
|||
Total revenues |
44,308 |
46,383 |
46,543 |
67,120 |
|||
Total expenses |
31,001 |
25,950 |
39,992 |
56,372 |
|||
Net income |
12,106 |
14,724 |
4,513 |
8,399 |
|||
Basic and diluted net income per share |
$0.90 |
$1.09 |
$0.33 |
$0.62 |
Exhibit
Number
|
Description |
|
3.1 |
||
3.2 |
||
4.1 |
||
4.2* |
||
10.1† |
||
10.2† |
||
10.3† |
||
10.4† |
||
10.5† |
||
10.6† |
||
10.7†+ |
||
10.8†+ |
||
10.9†+ |
||
10.10†+ |
16.1 |
||
19.1* |
||
21.1* |
||
23.1* |
||
31.1* |
||
31.2* |
||
32.1** |
||
97.1* |
||
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). |
Dated: February 26, 2026 |
AMERICAN INTEGRITY INSURANCE
GROUP, INC.
|
|
By: /s/ Robert Ritchie |
||
Robert Ritchie
Chief Executive Officer
Principal Executive Officer and duly authorized
officer)
|
Signature |
Title |
Date |
||
/s/ Robert Ritchie |
Chief Executive Officer and Director |
February 26, 2026 |
||
Robert Ritchie |
(Principal Executive Officer) |
|||
/s/ Ben Lurie |
Chief Financial Officer |
February 26, 2026 |
||
Ben Lurie |
(Principal Financial Officer) |
|||
/s/ Steve W. Biggs |
Chief Accounting Officer |
February 26, 2026 |
||
Steve W. Biggs |
(Principal Accounting Officer) |
|||
/s/ David Clark |
Chairman and Director |
February 26, 2026 |
||
David Clark |
||||
/s/ Ernest N. Csiszar |
Director |
February 26, 2026 |
||
Ernest N. Csiszar |
||||
/s/ Steven B. Mathis |
Director |
February 26, 2026 |
||
Steven B. Mathis |
||||
/s/ Steven Smathers |
Director |
February 26, 2026 |
||
Steven Smathers |
| Subsidiary | Jurisdiction of Incorporation or Formation | ||||||||||
American Integrity Insurance Group, LLC |
Texas | ||||||||||
American Integrity Insurance Company |
Florida | ||||||||||
American Integrity MGA, LLC |
Texas | ||||||||||
American Integrity Claims Services, LLC |
Texas | ||||||||||
Pinnacle Analytics, LLC |
Texas | ||||||||||
Pinnacle Insurance Consultants, LLC |
Nevada | ||||||||||