FRA:WNI Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Premiums & Annuity Revenue	1,777	1,692	1,441	1,077	664.2
Total Interest & Dividend Income	274.2	241	194.2	124.4	82.5
Gain (Loss) on Sale of Investments	360.9	184.9	434.2	-191.5	-246.1
Other Revenue	473.5	236.8	97.4	148.3	113.8
Total Revenue	2,886	2,354	2,167	1,158	614.4
Revenue Growth (YoY)	22.57%	8.66%	87.12%	88.46%	-31.40%
Policy Benefits	882.2	888.5	726.8	536.4	314.8
Policy Acquisition & Underwriting Costs	514.3	392.8	290.1	250.6	186.3
Selling, General & Administrative	758.4	519.7	473	462.7	360.9
Total Operating Expenses	2,155	1,801	1,490	1,250	862
Operating Income	730.8	553.3	676.8	-91.8	-247.6
Interest Expense	-78.4	-60.8	-62.7	-40.3	-20.5
EBT Excluding Unusual Items	652.4	492.5	614.1	-132.1	-268.1
Gain (Loss) on Sale of Assets	849.3	-114.5	-	-	-
Other Unusual Items	-173	-61.3	-48.7	-17.3	-5.5
Pretax Income	1,329	316.7	565.4	-149.4	-273.6
Income Tax Expense	126.9	32.6	-15.5	41.4	44.4
Earnings From Continuing Ops.	1,202	284.1	580.9	-190.8	-318
Earnings From Discontinued Ops.	-	-	-	903.2	-3.9
Net Income to Company	1,202	284.1	580.9	712.4	-321.9
Minority Interest in Earnings	-95.4	-53.7	-71.7	80.4	46.5
Net Income	1,106	230.4	509.2	792.8	-275.4
Preferred Dividends & Other Adjustments	-	3	7.2	10.1	-3.2
Net Income to Common	1,106	227.4	502	782.7	-272.2
Net Income Growth	380.21%	-54.75%	-35.77%	-	-
Shares Outstanding (Basic)	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3
Shares Change (YoY)	1.58%	0.19%	-10.58%	-7.11%	-1.26%
EPS (Basic)	430.14	89.80	198.63	276.94	-89.47
EPS (Diluted)	430.14	89.79	198.60	276.94	-89.47
EPS Growth	379.05%	-54.79%	-28.29%	-	-
Dividend Per Share	1.000	1.000	1.000	1.000	1.000
Operating Margin	25.32%	23.50%	31.24%	-7.93%	-40.30%
Profit Margin	38.34%	9.66%	23.17%	67.60%	-44.30%
EBITDA	734.27	-	681.1	-87.5	-226
EBITDA Margin	25.45%	-	31.44%	-7.56%	-36.78%
D&A For EBITDA	3.47	-	4.3	4.3	21.6
EBIT	730.8	553.3	676.8	-91.8	-247.6
EBIT Margin	25.32%	23.50%	31.24%	-7.93%	-40.30%
Effective Tax Rate	9.55%	10.29%	-	-	-
Revenue as Reported	3,735	2,240	2,167	1,158	614.4

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.