Palomar Holdings, Inc. (PLMR)

Palomar 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	-	117.57	79.2	52.17	45.85
Depreciation & Amortization	-	1.71	1.7	1.52	1.44
Other Amortization	-	3.4	2.8	2.6	2.1
Gain (Loss) on Sale of Investments	-	-5.51	-2.95	9.37	1.15
Stock-Based Compensation	-	16.69	14.91	11.62	5.58
Change in Accounts Receivable	-	-43.75	-99.11	-74.85	-39.17
Reinsurance Recoverable	-	-118.37	-83.18	-36.3	-52.59
Change in Accounts Payable	-	29.18	15.67	5.43	-0.95
Change in Unearned Revenue	-	144.59	125.79	186.65	101.18
Change in Income Taxes	-	-7.26	7.26	-	-
Change in Insurance Reserves / Liabilities	-	161.11	110.86	58.05	44.33
Change in Other Net Operating Assets	-	-29.29	-88.11	-150.84	-22.87
Other Operating Activities	-	2.11	-2.83	-3.52	0.64
Operating Cash Flow	-	261.16	116.11	169.58	87.81
Operating Cash Flow Growth	-	124.93%	-31.53%	93.12%	52.74%
Capital Expenditures	-	-0.24	-0.02	-0.31	-0.02
Purchase / Sale of Intangible Assets	-	-8.29	-6.74	-5.62	-4.84
Cash Acquisitions	-	-	-5.53	-0.02	-0.01
Investment in Securities	-	-296.24	-117.14	-149.91	-54.82
Other Investing Activities	-	-1.48	0.95	-0.95	1.5
Investing Cash Flow	-	-306.24	-128.48	-156.81	-58.19
Long-Term Debt Issued	-	-	16.2	36.4	-
Total Debt Repaid	-	-52.6	-	-	-
Net Debt Issued (Repaid)	-	-52.6	16.2	36.4	-
Issuance of Common Stock	-	123.62	2.04	3.03	2.81
Repurchases of Common Stock	-	-	-22.27	-34.42	-15.85
Financing Cash Flow	-	73.77	-3.94	5.02	-13.04
Net Cash Flow	-	28.69	-16.31	17.79	16.59
Free Cash Flow	-	260.91	116.09	169.27	87.8
Free Cash Flow Growth	-	124.75%	-31.42%	92.80%	53.06%
Free Cash Flow Margin	-	47.11%	30.88%	51.75%	35.43%
Free Cash Flow Per Share	-	9.95	4.58	6.56	3.36
Cash Interest Paid	-	1.05	3.68	0.7	-
Cash Income Tax Paid	-	38.45	21.12	18.89	2.1
Levered Free Cash Flow	-	164.24	192.26	325.19	88.17
Unlevered Free Cash Flow	-	164.95	194.62	325.74	88.19
Change in Working Capital	-	125.2	23.27	95.82	31.05

Updated Feb 11, 2026. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.

SEC Filings: 10-K · 10-Q