AMERISAFE Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Net Income	46.34	47.15	55.44	62.11	55.6	65.76
Depreciation & Amortization	0.7	0.74	1.09	1.43	1.31	1.02
Stock-Based Compensation	2.42	2.91	2.94	1.56	2.48	2.32
Other Adjustments	-7.61	-5.86	-5.94	-4.21	10.3	-3.97
Change in Receivables	-18.27	-18.24	-12.06	-8.49	13.39	21.66
Changes in Income Taxes Payable	-1.1	-0.91	-0.4	-0.33	4.96	-6.83
Changes in Other Operating Activities	-12.33	-14.72	-16.88	-22.23	-59.85	-41.97
Operating Cash Flow	10.16	11.07	24.19	29.84	28.19	37.98
Operating Cash Flow Growth	-31.75%	-54.24%	-18.94%	5.85%	-25.76%	-40.09%
Capital Expenditures	-2.17	-2.15	-0.84	-0.55	-2.09	-1.3
Sale of Property, Plant & Equipment	-	-	-	-	-	0.02
Purchases of Investments	-91.71	-67	-110.7	-133.68	-215.48	-271.18
Proceeds from Sale of Investments	116.93	137.57	183.91	178.12	293	343.41
Investing Cash Flow	46	68.42	72.37	43.88	75.43	70.96
Repurchase of Common Stock	-17.66	-12.92	-5.68	-3.12	-12.39	-
Net Common Stock Issued (Repurchased)	-17.66	-12.92	-5.68	-3.12	-12.39	-
Common Dividends Paid	-48.95	-48.61	-85.44	-93.31	-100.43	-99.93
Other Financing Activities	-0.09	-0.09	-0.09	-0.09	-0.06	-0.04
Financing Cash Flow	-66.69	-61.61	-91.2	-96.51	-112.87	-99.97
Net Cash Flow	-10.53	17.88	5.36	-22.79	-9.25	8.97
Free Cash Flow	7.99	8.92	23.35	29.29	26.11	36.68
Free Cash Flow Growth	-10.42%	-61.79%	-20.28%	12.20%	-28.84%	-41.29%
FCF Margin	2.46%	2.81%	7.56%	9.54%	8.86%	11.61%
Free Cash Flow Per Share	0.42	0.47	1.22	1.52	1.35	1.89
Levered Free Cash Flow	31.45	30.11	38.41	40.43	-0.06	16.68
Unlevered Free Cash Flow	14.19	30.11	38.41	40.43	-0.06	16.68

SEC Filings: 10-K · 10-Q