(MENAFN- GlobeNewsWire - Nasdaq) LA JOLLA, Calif., Nov. 06, 2025 (GLOBE NEWSWIRE) -- Palomar Holdings, Inc. (NASDAQ:PLMR) (“Palomar” or“Company”) reported net income of $51.5 million, or $1.87 per diluted share, for the third quarter of 2025 compared to net income of $30.5 million, or $1.15 per diluted share, for the third quarter of 2024. Adjusted net income⁽¹⁾ was $55.2 million, or $2.01 per diluted share, for the third quarter of 2025 as compared to $32.4 million, or $1.23 per diluted share, for the third quarter of 2024.

Third Quarter 2025 Highlights

• Gross written premiums increased by 43.9% to $597.2 million compared to $415.0 million in the third quarter of 2024
• Net income of $51.5 million compared to $30.5 million in the third quarter of 2024
• Adjusted net income⁽¹⁾ increased 70.0% to $55.2 million compared to $32.4 million in the third quarter of 2024
• Total loss ratio of 32.3% compared to 29.7% in the third quarter of 2024
• Catastrophe loss ratio⁽¹⁾ of 0.8% compared to 9.5% in the third quarter of 2024
• Combined ratio of 78.1% compared to 80.5% in the third quarter of 2024
• Adjusted combined ratio⁽¹⁾ of 74.8% compared to 77.1%, in the third quarter of 2024
• Annualized return on equity of 23.9% compared to 19.7% in the third quarter of 2024
• Annualized adjusted return on equity⁽¹⁾ of 25.6% compared to 21.0% in the third quarter of 2024
  

(1) See discussion of“Non-GAAP and Key Performance Indicators” below.

Mac Armstrong, Chairman and Chief Executive Officer, commented,“Our third quarter results were exceptional, highlighted by record gross written premium and adjusted net income. We continue to achieve strong top and bottom-line growth as gross written premium grew 44% and adjusted net income increased a stellar 70% across our unique and diverse portfolio. This strong growth underscores the stability of our balanced book of E&S and admitted residential and commercial property and casualty products. Our operating and return metrics were also impressive as we generated an adjusted combined ratio of 75%, and a 26% adjusted return on equity.”

Mr. Armstrong continued,“Beyond our financial performance, we remain focused on achieving our Palomar 2X strategic imperatives. Notably, during the quarter our young crop franchise's written premium in the quarter was well ahead of our initial estimates and in October we announced the acquisition of The Gray Casualty and Surety Company. Our investments in Crop and Surety will not only drive long-term profitable growth but also further differentiate our portfolio and better insulate us from P&C market cycles.”

Underwriting Results
Gross written premiums increased 43.9% to $597.2 million compared to $415.0 million in the third quarter of 2024, while net earned premiums increased 66.0% compared to the prior year's third quarter.

Losses and loss adjustment expenses for the third quarter were $72.8 million, comprised of $70.9 million of attritional losses and $1.9 million of catastrophe losses. The loss ratio for the quarter was 32.3%, comprised of an attritional loss ratio of 31.5% and a catastrophe loss ratio⁽¹⁾ of 0.8% compared to a loss ratio of 29.7% during the same period last year comprised of an attritional loss ratio of 20.2% and a catastrophe loss ratio⁽¹⁾ of 9.5%. Additionally, our third quarter results include $6.1 million of favorable prior year development primarily from our short tail Inland Marine and Other Property business.

Underwriting income⁽¹⁾ for the third quarter was $49.2 million resulting in a combined ratio of 78.1% compared to underwriting income of $26.4 million resulting in a combined ratio of 80.5% during the same period last year. The Company's adjusted underwriting income⁽¹⁾ was $56.7 million resulting in an adjusted combined ratio⁽¹⁾ of 74.8% in the third quarter compared to adjusted underwriting income⁽¹⁾of $31.0 million and an adjusted combined ratio⁽¹⁾ of 77.1% during the same period last year. The Company's adjusted combined ratio excluding catastrophe losses⁽¹⁾ was 74.0% compared to 67.6% during the same period last year.

Investment Results
Net investment income increased by 54.9% to $14.6 million compared to $9.4 million in the prior year's third quarter. The increase was primarily due to higher yields on invested assets and a higher average balance of investments held during the three months ended September 30, 2025 due to cash generated from operations and proceeds from the August 2024 public offering. The weighted average duration of the fixed-maturity investment portfolio, including cash equivalents, was 4.01 years at September 30, 2025. Cash and invested assets totaled $1.3 billion at September 30, 2025. During the third quarter, the Company recorded $3.5 million net realized and unrealized gains related to its investment portfolio as compared to net realized and unrealized gains of $2.7 million during the same period last year.

Tax Rate
The effective tax rate for the three months ended September 30, 2025 was 23.4% compared to 20.8% for the three months ended September 30, 2024. For the current quarter, the Company's income tax rate differed from the statutory rate due primarily to non-deductible executive compensation expense offset by the tax impact of the permanent component of employee stock options.

Stockholders ' Equity and Returns
Stockholders' equity was $878.1 million at September 30, 2025, compared to $703.3 million at September 30, 2024. For the three months ended September 30, 2025, the Company's annualized return on equity was 23.9% compared to 19.7% for the same period in the prior year while adjusted return on equity⁽¹⁾ was 25.6% compared to 21.0% for the same period in the prior year. During the current quarter, the Company repurchased 308,417 shares for $37.3 million under its previously announced $150 million share repurchase authorization. As of September 30, 2025, approximately $112.7 million remains available for future repurchases.

Full Year 2025 Outlook
For the full year 2025, the Company expects to achieve adjusted net income of $210 million to $215 million, an increase from the previously announced range of $198 million to $208 million.

Conference Call
As previously announced, Palomar will host a conference call Friday, November 7, 2025, to discuss its third quarter 2025 results at 12:00 p.m. (Eastern Time). The conference call can be accessed live by dialing 1-877-423-9813 or for international callers, 1-201-689-8573, and requesting to be joined to the Palomar Third Quarter 2025 Earnings Conference Call. A replay will be available starting at 4:00 p.m. (Eastern Time) on November 7, 2025, and can be accessed by dialing 1-844-512-2921, or for international callers, 1-412-317-6671. The passcode for the replay is 13755786. The replay will be available until 11:59 p.m. (Eastern Time) on November 14, 2025.

Interested investors and other parties may also listen to a simultaneous webcast of the conference call by logging onto the investor relations section of the Company's website at The online replay will remain available for a limited time beginning immediately following the call.

About Palomar Holdings, Inc.
Palomar Holdings, Inc. is the holding company of subsidiaries Palomar Specialty Insurance Company (“PSIC”), Palomar Specialty Reinsurance Company Bermuda Ltd. (“PSRE”), Palomar Insurance Agency, Inc., Palomar Excess and Surplus Insurance Company (“PESIC”), Palomar Underwriters Exchange Organization, Inc. (“PUEO”), First Indemnity of America Insurance Co. (“FIA”), and Palomar Crop Insurance Services, Inc. (“PCIS”). Palomar's consolidated results also include Laulima Exchange (“Laulima”), a variable interest entity for which the Company is the primary beneficiary. Palomar is an innovative specialty insurer serving residential and commercial clients in five product categories: Earthquake, Inland Marine and Other Property, Casualty, Fronting, and Crop. Palomar's insurance subsidiaries, PSIC, PSRE, and PESIC, have a financial strength rating of“A” (Excellent) from A.M. Best. FIA carries an“A-” (Stable) rating from A.M. Best.

To learn more, visit PLMR.

Non-GAAP and Key Performance Indicators

Palomar discusses certain key performance indicators, described below, which provide useful information about the Company's business and the operational factors underlying the Company's financial performance.

Underwriting revenue is a non-GAAP financial measure defined as total revenue, excluding net investment income and net realized and unrealized gains and losses on investments. See“Reconciliation of Non-GAAP Financial Measures” for a reconciliation of total revenue calculated in accordance with GAAP to underwriting revenue.

Underwriting income is a non-GAAP financial measure defined as income before income taxes excluding net investment income, net realized and unrealized gains and losses on investments, and interest expense. See“Reconciliation of Non-GAAP Financial Measures” for a reconciliation of income before income taxes calculated in accordance with GAAP to underwriting income.

Adjusted net income is a non-GAAP financial measure defined as net income excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook, net of tax impact. Palomar calculates the tax impact only on adjustments which would be included in calculating the Company's income tax expense using the estimated tax rate at which the company received a deduction for these adjustments. See“Reconciliation of Non-GAAP Financial Measures” for a reconciliation of net income calculated in accordance with GAAP to adjusted net income.

Annualized Return on equity is net income expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period.

Annualized adjusted return on equity is a non-GAAP financial measure defined as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period. See“Reconciliation of Non-GAAP Financial Measures” for a reconciliation of return on equity calculated using unadjusted GAAP numbers to adjusted return on equity.

Loss ratio, expressed as a percentage, is the ratio of losses and loss adjustment expenses, to net earned premiums.

Expense ratio, expressed as a percentage, is the ratio of acquisition and other underwriting expenses, net of commission and other income to net earned premiums.

Combined ratio is defined as the sum of the loss ratio and the expense ratio. A combined ratio under 100% generally indicates an underwriting profit. A combined ratio over 100% generally indicates an underwriting loss.

Adjusted combined ratio is a non-GAAP financial measure defined as the sum of the loss ratio and the expense ratio calculated excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook. See“Reconciliation of Non-GAAP Financial Measures” for a reconciliation of combined ratio calculated using unadjusted GAAP numbers to adjusted combined ratio.

Diluted adjusted earnings per share is a non-GAAP financial measure defined as adjusted net income divided by the weighted-average common shares outstanding for the period, reflecting the dilution which could occur if equity-based awards are converted into common share equivalents as calculated using the treasury stock method. See“Reconciliation of Non-GAAP Financial Measures” for a reconciliation of diluted earnings per share calculated in accordance with GAAP to diluted adjusted earnings per share.

Catastrophe loss ratio is a non-GAAP financial measure defined as the ratio of catastrophe losses to net earned premiums. See“Reconciliation of Non-GAAP Financial Measures” for a reconciliation of loss ratio calculated using unadjusted GAAP numbers to catastrophe loss ratio.

Adjusted combined ratio excluding catastrophe losses is a non-GAAP financial measure defined as adjusted combined ratio excluding the impact of catastrophe losses. See“Reconciliation of Non-GAAP Financial Measures” for a reconciliation of combined ratio calculated using unadjusted GAAP numbers to adjusted combined ratio excluding catastrophe losses.

Adjusted underwriting income is a non-GAAP financial measure defined as underwriting income excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook. See“Reconciliation of Non-GAAP Financial Measures” for a reconciliation of income before income taxes calculated in accordance with GAAP to adjusted underwriting income.

Tangible stockholders' equity is a non-GAAP financial measure defined as stockholders' equity less goodwill and intangible assets. See“Reconciliation of Non-GAAP Financial Measures” for a reconciliation of stockholders' equity calculated in accordance with GAAP to tangible stockholders' equity.

Safe Harbor Statement
Palomar cautions you that statements contained in this press release may regard matters that are not historical facts but are forward-looking statements. These statements are based on the company's current beliefs and expectations. The inclusion of forward-looking statements should not be regarded as a representation by Palomar that any of its plans will be achieved. Actual results may differ from those set forth in this press release due to the risks and uncertainties inherent in the Company's business. The forward-looking statements are typically, but not always, identified through use of the words“believe,”“expect,”“enable,”“may,”“will,”“could,”“intends,”“estimate,”“anticipate,”“plan,”“predict,”“probable,”“potential,”“possible,”“should,”“continue,” and other words of similar meaning. Actual results could differ materially from the expectations contained in forward-looking statements as a result of several factors, including unexpected expenditures and costs, unexpected results or delays in development and regulatory review, regulatory approval requirements, the frequency and severity of adverse events and competitive conditions. These and other factors that may result in differences are discussed in greater detail in the Company's filings with the Securities and Exchange Commission. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof, and the Company undertakes no obligation to update such statements to reflect events that occur or circumstances that exist after the date hereof. All forward-looking statements are qualified in their entirety by this cautionary statement, which is made under the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.

Contact
Media Inquiries
Lindsay Conner
1-551-206-6217
...

Investor Relations
Jamie Lillis
1-203-428-3223
...
Source: Palomar Holdings, Inc.

Summary of Operating Results:

The following tables summarize the Company's results for the three and nine months ended September 30, 2025 and 2024:

		Three Months Ended
		September 30,
		2025		2024		Change		% Change
		($ in thousands, except per share data)
Gross written premiums		$	597,171			$	414,977			$	182,194				43.9	%
Ceded written premiums			(321,927	)			(255,267	)			(66,660	)			26.1	%
Net written premiums			275,244				159,710				115,534				72.3	%
Net earned premiums			225,147				135,646				89,501				66.0	%
Commission and other income			1,448				715				733				102.5	%
Total underwriting revenue(1)			226,595				136,361				90,234				66.2	%
Losses and loss adjustment expenses			72,812				40,315				32,497				80.6	%
Acquisition expenses, net of ceding commissions and fronting fees			56,270				41,469				14,801				35.7	%
Other underwriting expenses			48,306				28,129				20,177				71.7	%
Underwriting income(1)			49,207				26,448				22,759				86.1	%
Interest expense			(133	)			(87	)			(46	)			52.9	%
Net investment income			14,572				9,408				5,164				54.9	%
Net realized and unrealized gains on investments			3,493				2,734				759				27.8	%
Income before income taxes			67,139				38,503				28,636				74.4	%
Income tax expense			15,684				8,006				7,678				95.9	%
Net income		$	51,455			$	30,497			$	20,958				68.7	%
Adjustments:
Net realized and unrealized gains on investments			(3,493	)			(2,734	)			(759	)			27.8	%
Expenses associated with transactions			728				84				644			NM
Stock-based compensation expense			5,379				4,117				1,262				30.7	%
Amortization of intangibles			1,346				389				957				246.0	%
Tax impact			(251	)			91				(342	)		NM
Adjusted net income (1)		$	55,164			$	32,444			$	22,720				70.0	%
Key Financial and Operating Metrics
Annualized return on equity			23.9	%			19.7	%
Annualized adjusted return on equity(1)			25.6	%			21.0	%
Loss ratio			32.3	%			29.7	%
Expense ratio			45.8	%			50.8	%
Combined ratio			78.1	%			80.5	%
Adjusted combined ratio(1)			74.8	%			77.1	%
Diluted earnings per share		$	1.87			$	1.15
Diluted adjusted earnings per share(1)		$	2.01			$	1.23
Catastrophe losses		$	1,900			$	12,924
Catastrophe loss ratio(1)			0.8	%			9.5	%
Adjusted combined ratio excluding catastrophe losses(1)			74.0	%			67.6	%
Adjusted underwriting income(1)		$	56,660			$	31,038			$	25,622				82.6	%
NM - not meaningful

(1) - Indicates Non-GAAP financial measure - see above for definition of Non-GAAP financial measures and see below for reconciliation of Non-GAAP financial measures to their most directly comparable measures prepared in accordance with GAAP.

		Nine Months Ended
		September 30,
		2025		2024		Change		% Change
		($ in thousands, except per share data)
Gross written premiums		$	1,535,623			$	1,168,239			$	367,384				31.4	%
Ceded written premiums			(819,171	)			(692,620	)			(126,551	)			18.3	%
Net written premiums			716,452				475,619				240,833				50.6	%
Net earned premiums			569,175				365,796				203,379				55.6	%
Commission and other income			3,954				2,035				1,919				94.3	%
Total underwriting revenue(1)			573,129				367,831				205,298				55.8	%
Losses and loss adjustment expenses			157,739				97,583				60,156				61.6	%
Acquisition expenses, net of ceding commissions and fronting fees			154,266				109,072				45,194				41.4	%
Other underwriting expenses			129,563				84,165				45,398				53.9	%
Underwriting income(1)			131,561				77,011				54,550				70.8	%
Interest expense			(304	)			(1,052	)			748				(71.1	)%
Net investment income			40,014				24,506				15,508				63.3	%
Net realized and unrealized gains on investments			9,461				5,768				3,693				64.0	%
Income before income taxes			180,732				106,233				74,499				70.1	%
Income tax expense			39,827				23,625				16,202				68.6	%
Net income		$	140,905			$	82,608			$	58,297				70.6	%
Adjustments:
Net realized and unrealized gains on investments			(9,461	)			(5,768	)			(3,693	)			64.0	%
Expenses associated with transactions			3,570				557				3,013			NM
Stock-based compensation expense			15,471				11,905				3,566				30.0	%
Amortization of intangibles			3,400				1,168				2,232				191.1	%
Expenses associated with catastrophe bond			2,661				2,483				178				7.2	%
Tax impact			(1,543	)			(734	)			(809	)			110.2	%
Adjusted net income (1)		$	155,003			$	92,219			$	62,784				68.1	%
Key Financial and Operating Metrics
Annualized return on equity			23.4	%			18.8	%
Annualized adjusted return on equity(1)			25.7	%			20.9	%
Loss ratio			27.7	%			26.7	%
Expense ratio			49.2	%			52.3	%
Combined ratio			76.9	%			78.9	%
Adjusted combined ratio(1)			72.5	%			74.5	%
Diluted earnings per share		$	5.12			$	3.19
Diluted adjusted earnings per share(1)		$	5.63			$	3.56
Catastrophe losses		$	1,335			$	19,724
Catastrophe loss ratio(1)			0.2	%			5.4	%
Adjusted combined ratio excluding catastrophe losses(1)			72.2	%			69.2	%
Adjusted underwriting income(1)		$	156,663			$	93,124			$	63,539				68.2	%
NM - not meaningful

(1) - Indicates Non-GAAP financial measure - see above for definition of Non-GAAP financial measures and see below for reconciliation of Non-GAAP financial measures to their most directly comparable measures prepared in accordance with GAAP.

Condensed Consolidated Balance sheets

Palomar Holdings, Inc. and Subsidiaries Condensed Consolidated Balance Sheets (unaudited) (in thousands, except shares and par value data)
		September 30,		December 31,
		2025		2024
		(Unaudited)
Assets
Investments:
Fixed maturity securities available for sale, at fair value (amortized cost: $1,146,855 in 2025; $973,330 in 2024)		$	1,141,367			$	939,046
Equity securities, at fair value (cost: $38,482 in 2025; $32,987 in 2024)			52,215				40,529
Equity method investment			-				2,277
Other investments			19,534				5,863
Total investments			1,213,116				987,715
Cash and cash equivalents			111,740				80,438
Restricted cash			20				101
Accrued investment income			10,725				8,440
Premiums receivable			463,230				305,724
Deferred policy acquisition costs, net of ceding commissions and fronting fees			125,076				94,881
Reinsurance recoverable on paid losses and loss adjustment expenses			36,907				47,076
Reinsurance recoverable on unpaid losses and loss adjustment expenses			440,559				348,083
Ceded unearned premiums			361,260				276,237
Prepaid expenses and other assets			113,143				91,086
Deferred tax assets, net			2,537				8,768
Property and equipment, net			2,695				429
Goodwill and intangible assets, net			62,538				13,242
Total assets		$	2,943,546			$	2,262,220
Liabilities and stockholders' equity
Liabilities:
Accounts payable and other accrued liabilities		$	109,391			$	70,079
Reserve for losses and loss adjustment expenses			684,272				503,382
Unearned premiums			979,374				741,692
Ceded premium payable			253,446				190,168
Funds held under reinsurance treaty			37,204				27,869
Income taxes payable			1,749				-
Total liabilities			2,065,436				1,533,190
Stockholders' equity:
Preferred stock, $0.0001 par value, 5,000,000 shares authorized, 0 shares issued and outstanding as of September 30, 2025 and December 31, 2024			-				-
Common stock, $0.0001 par value, 500,000,000 shares authorized, 26,494,524 and 26,529,402 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively			3				3
Additional paid-in capital			516,355				493,656
Accumulated other comprehensive income (loss)			(4,092	)			(26,845	)
Retained earnings			365,844				262,216
Total stockholders' equity			878,110				729,030
Total liabilities and stockholders' equity		$	2,943,546			$	2,262,220

Condensed Consolidated Income Statement

Palomar Holdings, Inc. and Subsidiaries Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited) (in thousands, except shares and per share data)
		Three Months Ended		Nine Months Ended
		September 30,		September 30,
		2025		2024		2025		2024
Revenues:
Gross written premiums		$	597,171			$	414,977			$	1,535,623			$	1,168,239
Ceded written premiums			(321,927	)			(255,267	)			(819,171	)			(692,620	)
Net written premiums			275,244				159,710				716,452				475,619
Change in unearned premiums			(50,097	)			(24,064	)			(147,277	)			(109,823	)
Net earned premiums			225,147				135,646				569,175				365,796
Net investment income			14,572				9,408				40,014				24,506
Net realized and unrealized gains on investments			3,493				2,734				9,461				5,768
Commission and other income			1,448				715				3,954				2,035
Total revenues			244,660				148,503				622,604				398,105
Expenses:
Losses and loss adjustment expenses			72,812				40,315				157,739				97,583
Acquisition expenses, net of ceding commissions and fronting fees			56,270				41,469				154,266				109,072
Other underwriting expenses			48,306				28,129				129,563				84,165
Interest expense			133				87				304				1,052
Total expenses			177,521				110,000				441,872				291,872
Income before income taxes			67,139				38,503				180,732				106,233
Income tax expense			15,684				8,006				39,827				23,625
Net income		$	51,455			$	30,497			$	140,905			$	82,608
Other comprehensive income, net:
Net unrealized gains on securities available for sale			9,541				17,916				22,753				13,852
Net comprehensive income		$	60,996			$	48,413			$	163,658			$	96,460
Per Share Data:
Basic earnings per share		$	1.93			$	1.18			$	5.28			$	3.28
Diluted earnings per share		$	1.87			$	1.15			$	5.12			$	3.19
Weighted-average common shares outstanding:
Basic			26,637,592				25,766,697				26,683,856				25,194,114
Diluted			27,446,519				26,479,566				27,533,533				25,877,257

Underwriting Segment Data

The Company has a single reportable segment and offers specialty insurance products. Gross written premiums (GWP) by product, location and company are presented below:

		Three Months Ended September 30,
		2025		2024
		($ in thousands)
				% of					% of					%
		Amount		GWP		Amount		GWP		Change		Change
Product
Casualty		$	152,034				25.5	%		$	56,307				13.6	%		$	95,727				170.0	%
Earthquake			149,940				25.1	%			135,329				32.6	%			14,611				10.8	%
Crop			119,757				20.1	%			59,662				14.4	%			60,095				100.7	%
Inland Marine and Other Property			117,871				19.7	%			78,734				19.0	%			39,137				49.7	%
Fronting			57,569				9.6	%			84,945				20.4	%			(27,376	)			(32.2	)%
Total Gross Written Premiums		$	597,171				100.0	%		$	414,977				100.0	%		$	182,194				43.9	%

		Nine Months Ended September 30,
		2025		2024
		($ in thousands)
					% of					% of					%
		Amount		GWP		Amount		GWP		Change		Change
Product
Earthquake		$	427,869				27.9	%		$	376,088				32.2	%		$	51,781				13.8	%
Casualty			392,473				25.6	%			166,762				14.3	%			225,711				135.3	%
Inland Marine and Other Property			335,462				21.8	%			249,147				21.3	%			86,315				34.6	%
Crop			207,440				13.5	%			100,571				8.6	%			106,869				106.3	%
Fronting			172,379				11.2	%			275,671				23.6	%			(103,292	)			(37.5	)%
Total Gross Written Premiums		$	1,535,623				100.0	%		$	1,168,239				100.0	%		$	367,384				31.4	%

		Three Months Ended September 30,		Nine Months Ended September 30,
		2025		2024		2025		2024
		($ in thousands)			($ in thousands)
					% of					% of					% of					% of
		Amount		GWP		Amount		GWP		Amount		GWP		Amount		GWP
State
California		$	168,739				28.3	%		$	170,265				41.0	%		$	472,276				30.8	%		$	510,879				43.7	%
Texas			38,609				6.5	%			27,019				6.5	%			119,308				7.8	%			96,414				8.3	%
Hawaii			26,405				4.4	%			23,171				5.6	%			71,307				4.6	%			53,922				4.6	%
Florida			23,770				4.0	%			14,433				3.5	%			66,391				4.3	%			58,153				5.0	%
Illinois			20,911				3.5	%			5,557				1.3	%			39,548				2.6	%			13,725				1.2	%
North Dakota			20,022				3.4	%			18,716				4.5	%			23,709				1.5	%			19,893				1.7	%
New York			19,181				3.2	%			8,153				2.0	%			51,240				3.3	%			24,163				2.1	%
Washington			17,560				2.9	%			16,828				4.1	%			50,416				3.3	%			41,893				3.6	%
Other			261,974				43.8	%			130,835				31.5	%			641,428				41.8	%			349,197				29.8	%
Total Gross Written Premiums		$	597,171				100.0	%		$	414,977				100.0	%		$	1,535,623				100.0	%		$	1,168,239				100.0	%

		Three Months Ended September 30,		Nine Months Ended September 30,
		2025		2024		2025		2024
		($ in thousands)		($ in thousands)
					% of					% of					% of					% of
		Amount		GWP		Amount		GWP		Amount		GWP		Amount		GWP
Subsidiary
PSIC		$	317,177				53.1	%		$	236,624				57.0	%		$	781,078				50.9	%		$	652,988				55.9	%
PESIC			252,318				42.3	%			159,305				38.4	%			681,048				44.4	%			472,909				40.5	%
Laulima			22,804				3.8	%			19,048				4.6	%			58,974				3.8	%			42,342				3.6	%
FIA			4,872				0.8	%			-				-	%			14,523				0.9	%			-				-	%
Total Gross Written Premiums		$	597,171				100.0	%		$	414,977				100.0	%		$	1,535,623				100.0	%		$	1,168,239				100.0	%

Gross and net earned premiums

The table below shows the amount of premiums the Company earned on a gross and net basis and the Company's net earned premiums as a percentage of gross earned premiums for each period presented:

		Three Months Ended								Nine Months Ended
		September 30,					%		September 30,					%
		2025		2024		Change		Change		2025		2024		Change		Change
		($ in thousands)		($ in thousands)
Gross earned premiums		$	518,783			$	395,881			$	122,902				31.0	%		$	1,303,323			$	1,025,716			$	277,607				27.1	%
Ceded earned premiums			(293,636	)			(260,235	)			(33,401	)			12.8	%			(734,148	)			(659,920	)			(74,228	)			11.2	%
Net earned premiums		$	225,147			$	135,646			$	89,501				66.0	%		$	569,175			$	365,796			$	203,379				55.6	%
Net earned premium ratio			43.4	%			34.3	%									43.7	%			35.7	%

Loss detail

		Three Months Ended								Nine Months Ended
		September 30,					%		September 30,					%
		2025		2024		Change		Change		2025		2024		Change		Change
		($ in thousands)		($ in thousands)
Catastrophe losses		$	1,900			$	12,924			$	(11,024	)			(85.3	)%		$	1,335			$	19,724			$	(18,389	)			(93.2	)%
Non-catastrophe losses			70,912				27,391				43,521				158.9	%			156,404				77,859				78,545				100.9	%
Total losses and loss adjustment expenses		$	72,812			$	40,315			$	32,497				80.6	%		$	157,739			$	97,583			$	60,156				61.6	%
Catastrophe loss ratio			0.8	%			9.5	%									0.2	%			5.4	%
Non-catastrophe loss ratio			31.5	%			20.2	%									27.5	%			21.3	%
Total loss ratio			32.3	%			29.7	%									27.7	%			26.7	%

The following table represents a reconciliation of changes in the ending reserve balances for losses and loss adjustment expenses:

		Three Months Ended September 30,		Nine Months Ended September 30,
		2025		2024		2025		2024
		(in thousands)		(in thousands)
Reserve for losses and LAE net of reinsurance recoverables at beginning of period		$	199,185			$	118,761			$	155,299			$	97,653
Add: Balance acquired from FIA(1)			-				-				6,788				-
Add: Incurred losses and LAE, net of reinsurance, related to:
Current year			78,946				40,536				174,703				100,225
Prior years			(6,134	)			(221	)			(16,964	)			(2,642	)
Total incurred			72,812				40,315				157,739				97,583
Deduct: Loss and LAE payments, net of reinsurance, related to:
Current year			15,655				16,153				38,312				27,909
Prior years			12,629				5,649				37,801				30,053
Total payments			28,284				21,802				76,113				57,962
Reserve for losses and LAE net of reinsurance recoverables at end of period			243,713				137,274				243,713				137,274
Add: Reinsurance recoverables on unpaid losses and LAE at end of period			440,559				360,164				440,559				360,164
Reserve for losses and LAE gross of reinsurance recoverables on unpaid losses and LAE at end of period		$	684,272			$	497,438			$	684,272			$	497,438

(1) - Represents amounts recognized in Reserve for losses and LAE net of reinsurance recoverables upon acquisition of FIA on 1/1/2025, in accordance with ASC 805, Business Combinations.

Reconciliation of Non-GAAP Financial Measures

For the three and nine months ended September 30, 2025 and 2024, the Non-GAAP financial measures discussed above reconcile to their most comparable GAAP measures as follows:

Underwriting revenue

		Three Months Ended		Nine Months Ended
		September 30,		September 30,
		2025		2024		2025		2024
		(in thousands)			(in thousands)
Total revenue		$	244,660			$	148,503			$	622,604			$	398,105
Net investment income			(14,572	)			(9,408	)			(40,014	)			(24,506	)
Net realized and unrealized gains on investments			(3,493	)			(2,734	)			(9,461	)			(5,768	)
Underwriting revenue		$	226,595			$	136,361			$	573,129			$	367,831

Underwriting income and adjusted underwriting income

		Three Months Ended		Nine Months Ended
		September 30,		September 30,
		2025		2024		2025		2024
		(in thousands)		(in thousands)
Income before income taxes		$	67,139			$	38,503			$	180,732			$	106,233
Net investment income			(14,572	)			(9,408	)			(40,014	)			(24,506	)
Net realized and unrealized gains on investments			(3,493	)			(2,734	)			(9,461	)			(5,768	)
Interest expense			133				87				304				1,052
Underwriting income		$	49,207			$	26,448			$	131,561			$	77,011
Expenses associated with transactions			728				84				3,570				557
Stock-based compensation expense			5,379				4,117				15,471				11,905
Amortization of intangibles			1,346				389				3,400				1,168
Expenses associated with catastrophe bond			-				-				2,661				2,483
Adjusted underwriting income		$	56,660			$	31,038			$	156,663			$	93,124

Adjusted net income

		Three Months Ended		Nine Months Ended
		September 30,		September 30,
		2025		2024		2025		2024
		(in thousands)		(in thousands)
Net income		$	51,455			$	30,497			$	140,905			$	82,608
Adjustments:
Net realized and unrealized gains on investments			(3,493	)			(2,734	)			(9,461	)			(5,768	)
Expenses associated with transactions			728				84				3,570				557
Stock-based compensation expense			5,379				4,117				15,471				11,905
Amortization of intangibles			1,346				389				3,400				1,168
Expenses associated with catastrophe bond			-				-				2,661				2,483
Tax impact			(251	)			91				(1,543	)			(734	)
Adjusted net income		$	55,164			$	32,444			$	155,003			$	92,219

Annualized adjusted return on equity

		Three Months Ended		Nine Months Ended
		September 30,		September 30,
		2025		2024		2025		2024
		(in thousands)		(in thousands)
Annualized adjusted net income		$	220,656			$	129,776			$	206,671			$	122,959
Average stockholders' equity		$	862,654			$	617,959			$	803,570			$	587,282
Annualized adjusted return on equity			25.6	%			21.0	%			25.7	%			20.9	%

Adjusted combined ratio

		Three Months Ended		Nine Months Ended
		September 30,		September 30,
		2025		2024		2025		2024
		(in thousands)		(in thousands)
Numerator: Sum of losses and loss adjustment expenses, acquisition expenses, and other underwriting expenses, net of commission and other income		$	175,940			$	109,198			$	437,614			$	288,785
Denominator: Net earned premiums		$	225,147			$	135,646			$	569,175			$	365,796
Combined ratio			78.1	%			80.5	%			76.9	%			78.9	%
Adjustments to numerator:
Expenses associated with transactions		$	(728	)		$	(84	)		$	(3,570	)		$	(557	)
Stock-based compensation expense			(5,379	)			(4,117	)			(15,471	)			(11,905	)
Amortization of intangibles			(1,346	)			(389	)			(3,400	)			(1,168	)
Expenses associated with catastrophe bond			-				-				(2,661	)			(2,483	)
Adjusted combined ratio			74.8	%			77.1	%			72.5	%			74.5	%

Diluted adjusted earnings per share

		Three Months Ended		Nine Months Ended
		September 30,		September 30,
		2025		2024		2025		2024
		(in thousands, except per share data)		(in thousands, except per share data)
Adjusted net income		$	55,164			$	32,444			$	155,003			$	92,219
Weighted-average common shares outstanding, diluted			27,446,519				26,479,566				27,533,533				25,877,257
Diluted adjusted earnings per share		$	2.01			$	1.23			$	5.63			$	3.56

Catastrophe loss ratio

		Three Months Ended		Nine Months Ended
		September 30,		September 30,
		2025		2024		2025		2024
		(in thousands)		(in thousands)
Numerator: Losses and loss adjustment expenses		$	72,812			$	40,315			$	157,739			$	97,583
Denominator: Net earned premiums		$	225,147			$	135,646			$	569,175			$	365,796
Loss ratio			32.3	%			29.7	%			27.7	%			26.7	%
Numerator: Catastrophe losses		$	1,900			$	12,924			$	1,335			$	19,724
Denominator: Net earned premiums		$	225,147			$	135,646			$	569,175			$	365,796
Catastrophe loss ratio			0.8	%			9.5	%			0.2	%			5.4	%

Adjusted combined ratio excluding catastrophe losses

		Three Months Ended		Nine Months Ended
		September 30,		September 30,
		2025		2024		2025		2024
		(in thousands)		(in thousands)
Numerator: Sum of losses and loss adjustment expenses, acquisition expenses, and other underwriting expenses, net of commission and other income		$	175,940			$	109,198			$	437,614			$	288,785
Denominator: Net earned premiums		$	225,147			$	135,646			$	569,175			$	365,796
Combined ratio			78.1	%			80.5	%			76.9	%			78.9	%
Adjustments to numerator:
Expenses associated with transactions		$	(728	)		$	(84	)		$	(3,570	)		$	(557	)
Stock-based compensation expense			(5,379	)			(4,117	)			(15,471	)			(11,905	)
Amortization of intangibles			(1,346	)			(389	)			(3,400	)			(1,168	)
Expenses associated with catastrophe bond			-				-				(2,661	)			(2,483	)
Catastrophe losses			(1,900	)			(12,924	)			(1,335	)			(19,724	)
Adjusted combined ratio excluding catastrophe losses			74.0	%			67.6	%			72.2	%			69.2	%

Tangible Stockholders' equity

		September 30,		December 31,
		2025		2024
		(in thousands)
Stockholders' equity		$	878,110			$	729,030
Goodwill and intangible assets			(62,538	)			(13,242	)
Tangible stockholders' equity		$	815,572			$	715,788

MENAFN06112025004107003653ID1110308098