NI Holdings, Inc. (NODK)

NI Holdings Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-10.41	-7.57	-30.28	-78.83	8.33
Depreciation & Amortization	0.79	0.68	0.73	0.65	1.17
Stock-Based Compensation	1.16	0.6	1.69	0.34	2.87
Other Adjustments	4.36	20.83	-7.04	5.79	-15.66
Changes in Accrued Interest and Accounts Receivable	0.17	-0.3	-0.18	0.11	-0.38
Changes in Accrued Expenses	2.41	0.47	-0.22	7.34	-1.32
Changes in Other Operating Activities	-13.75	10.28	23.61	-15.85	34.16
Operating Cash Flow	-4.86	25.58	31.2	23.39	29.17
Operating Cash Flow Growth	-	-18.02%	33.37%	-19.81%	-42.82%
Net Change in Securities and Investments	18.49	-19.17	4.85	39.69	-48.36
Proceeds from Business Divestments	-	12.27	-	-	-
Capital Expenditures	-0.22	-0.99	-0.66	-0.88	-0.74
Sale of Property, Plant & Equipment	0.37	0.28	0.15	0.65	0.04
Other Investing Activities	0.19	0.19	-	-	0.9
Investing Cash Flow	18.84	-4.54	-8.81	25.05	-48.15
Long-Term Debt Repaid	-0.11	-0.1	-0.02	-	-
Net Long-Term Debt Issued (Repaid)	-0.11	-0.1	-0.02	-	-
Issuance of Common Stock	-0.16	-0.16	-0.17	-0.77	-0.49
Repurchase of Common Stock	-2.52	-	-7.28	-4.18	-4.32
Net Common Stock Issued (Repurchased)	-2.67	-0.16	-7.45	-4.95	-4.8
Other Financing Activities	-	-10.44	-28.11	-9.25	-6.67
Financing Cash Flow	-2.78	-3.64	-7.47	-18.28	-11.47
Net Cash Flow	0.79	-10.54	-20.4	-21.56	-30.45
Free Cash Flow	-5.08	24.58	30.54	22.51	28.43
Free Cash Flow Growth	-	-19.49%	35.64%	-20.81%	-43.59%
FCF Margin	-1.78%	7.56%	10.04%	8.41%	8.78%
Free Cash Flow Per Share	-0.24	1.17	1.44	1.06	1.31
Levered Free Cash Flow	-21.11	3.98	17.54	-61.05	41.3
Unlevered Free Cash Flow	-10.59	10.14	23.28	-8.63	32.89

Updated Mar 6, 2026. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q