Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 4/5 core metricsOperating margin changed -12.9 percentage points from the prior annual period.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Operating margin compressed
Operating margin changed -12.9 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- Shareholders' equity was non-positive
Debt/equity is shown as not meaningful rather than as a negative leverage ratio.
Why this surfaced
Same-period reported shareholders' equity was zero or negative; review the balance sheet and capital structure. Period end 2025-12-31.
- 2 filing risk checks flagged
Flagged areas: Solvency & liquidity, Dilution.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +33.7% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Solvency & liquidity
- Dilution
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Commission Income$122M76.5%+35.4% yoy
- Fee Income$37.5M23.5%+28.6% yoy
Members sum to the consolidated $160M for this period.
- Commission Income$42.5M76.1%no prior
- Fee Income$13.3M23.9%no prior
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,003 US-listed filers · 822 in Financials| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $160M | 31stof 3,301 bottom third | 38thof 540 middle third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 33.7% | 86thof 3,137 top third | 84thof 517 top third |
Operating margin operating income ÷ revenue | 44.5% | 97thof 2,819 top third | 82ndof 233 top third |
Net margin net income ÷ revenue | 23.4% | 88thof 3,263 top third | 60thof 533 middle third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 7.2% | 29thof 2,895 bottom third | 36thof 421 middle third |
Net debt ÷ operating cash flow net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher | -0.2× | 82ndof 1,546 top third | 69thof 295 top third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 1.4× | 38thof 1,684 middle third | 54thof 443 middle third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -25.1% | 96thof 2,278 top third | 98thof 497 top third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 187.6% | 3rdof 1,907 bottom third | 2ndof 474 bottom third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 0 changed periodsNo period on file has changed between its first report and the latest filing carrying it.
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsCommitments and contingencies · 349 characters as filed
Commitments and Contingencies The Company is, from time to time, party to various legal actions and is subject to various claims arising in the ordinary course of business from time to time. Management believes that the resolution of these matters will not have a material adverse effect on the Companys financial position or results of operations. …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 1,527 characters as filed
Revolving Credit Facility The Company has a $260,000 revolving credit facility (the Amended 2025 Revolver) with a lender syndicate, which matures on November 10, 2030. At the Company's option, the interest rate on the Amended 2025 Revolver may be based on either ABR plus an applicable margin ranging from 0.75% to 2.00% or Term SOFR ranging from 1.75% to 3.00%, depending on the Company's total net leverage ratio of the prior fiscal quarter. As of June 30, 2026, the applicable interest rate was 5.9%. The Amended 2025 Revolver is secured by substantially all of the assets of the Company and its subsidiaries. The Company was in compliance with all financial covenants under the Amended 2025 Revolver as of June 30, 2026. The following table summarizes the activity under the Amended 2025 Revolver for the six months ended June 30, 2026: (In thousands) Beginning balance, December 31, 2025 $ 240,000 Drawdown 24,000 Less repayments (24,000) Ending balance, June 30, 2026 $ 240,000 As of June 30, 2026, the Company had $20,000 of available borrowing capacity under the Amended 2025 Revolver. For the three and six months ended June 30, 2026, the weighted average interest rate on borrowings outstanding was 6.2% and 6.0%, respectively and the average outstanding balance was $233.5 million and $233.3 million, respectively. There have been no material changes to the terms of the Amended 2025 Revolver from those described in Note 5, 'Debt,' of the Company's Annual Report on Form 10-K for the year …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Revenue disaggregation · 293 characters as filed
The following table disaggregates revenue by source for the: Three Months Ended June 30, Six Months Ended June 30, (In thousands) 2026 2025 2026 2025 Commission income $ 42,531 $ 32,062 $ 71,565 $ 54,769 Fee income 13,341 10,004 22,102 16,650 Total revenues $ 55,872 $ 42,066 $ 93,667 $ 71,419
DisaggregationOfRevenueTableTextBlock
Share-based compensation · 2,609 characters as filed
Share-Based Compensation Plan The Company's accounting policies for share-based compensation are described in Note 7, 'Share-Based Compensation,' of the Company's Annual Report on Form 10-K for the year ended December 31, 2025. There have been no material changes to these policies during the three and six months ended June 30, 2026. The disclosures below should be read in conjunction with that note. Stock Options During the three and six months ended June 30, 2026, the Company did not grant stock option awards and no stock option awards were forfeited. As of June 30, 2026, no unrecognized compensation remains for Time-Based and Performance Based stock options as they are fully vested. A summary of stock option activity during the three and six months ended June 30, 2026, is presented below: Time Based Performance Based Shares Weighted Average Exercise Price Weighted Average Remaining Contractual Term Aggregate Intrinsic Value Shares Weighted Average Exercise Price Weighted Average Remaining Contractual Term Aggregate Intrinsic Value Outstanding as of December 31, 2025 4,351,430 5.80 8.2 $ 101,658 4,426,955 5.79 8.3 $ 103,445 Granted 0 0.00 0 0.00 Exercised (91,500) 5.53 (97,981) 5.52 Forfeited 0 0.00 0 0.00 Expired 0 0.00 0 0.00 Outstanding as of March 31, 2026 4,259,930 5.80 7.8 $ 75,087 4,328,974 5.80 7.8 $ 76,326 Exercisable as of March 31, 2026 4,259,930 5.80 7.8 $ 75,087 4,328,974 5.80 7.8 $ 76,326 Granted 0 0.00 0 0.00 Exercised (86,278) 5.50 (57,603) 5.50 Forfeited 0 0 …
DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing
Income taxes · 689 characters as filed
Income Taxes The Company's quarterly income tax provision is measured using an estimate of its consolidated annual effective tax rate, adjusted for discrete items. The Companys effective tax rate for the three and six months ended June 30, 2026 was 31.9% and 30.4%, respectively, and differed from the U.S. federal statutory rate primarily due to limitations on deductions for officer compensation and state income taxes, partially offset by the excess benefits of stock compensation. The Company's effective tax rate for the three and six months ended June 30, 2025 was 25.8% and 25.8%, respectively, and differed from the U.S. federal statutory rate primarily due to state income taxes. …
IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing
New accounting pronouncements · 425 characters as filed
"Recent Accounting Pronouncements: The Company has not adopted any new accounting pronouncements since the audited consolidated financial statements for the year ended December 31, 2025. Refer to Note 2, ""Significant Accounting Policies,"" in the Company's Annual Report on Form 10-K for the year ended December 31, 2025, for information pertaining to the effects of recently adopted and other recent accounting pronouncements."
NewAccountingPronouncementsPolicyPolicyTextBlock
Related parties · 567 characters as filed
Related-Party Transactions Rent Expense In February 2021, the Company entered into a month-to-month operating lease agreement for office space for management and administrative services at a rate of $12 per month from an affiliate of the Companys executive and principal stockholder. Rent expense was $36 and $72, respectively, for the three and six months ended June 30, 2026 and $36 and $72, respectively for the three and six months ended June 30, 2025, which were included in general and administrative expense in the condensed consolidated statements of income. …
RelatedPartyTransactionsDisclosureTextBlock · excerpt; the full note is in the filing
Revenue recognition · 1,803 characters as filed
"Revenue The Companys revenue is derived from the sale of insurance policies and is primarily comprised of commission income and fee income. The Company's revenue recognition accounting policies for those sources of income and related contract costs are described in Note 3, ""Revenue,"" of the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2025. There have been no material changes to these policies during the three and six months ended June 30, 2026. The disclosures below should be read in conjunction with that note. Disaggregation of Revenue The following table disaggregates revenue by source for the: Three Months Ended June 30, Six Months Ended June 30, (In thousands) 2026 2025 2026 2025 Commission income $ 42,531 $ 32,062 $ 71,565 $ 54,769 Fee income 13,341 10,004 22,102 16,650 Total revenues $ 55,872 $ 42,066 $ 93,667 $ 71,419 Contract Asset and Premium Deposits The timing of revenue recognition may not align with the right to invoice the customer. The Company records accounts receivable when it has the unconditional right to issue an invoice and receive payment, regardless of whether revenue has been recognized. Policyholder payments received in advance of commencement of the performance obligation are recorded as premium deposits. No revenue is recognized on these deposits until the performance obligation is complete. The following table provides information about receivables and premium dep …
RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing
Segment reporting · 1,677 characters as filed
Segment Reporting The Company has one operating segment and therefore one reportable segment relating to its business as a Managing General Agent that offers residential and commercial insurance products, including primary and excess flood insurance and parametric earthquake insurance, primarily through a nationwide agency network in the United States. The Companys chief operating decision maker (CODM), the CEO, manages the Company's operations on a consolidated basis as one operating segment for the purpose of evaluating financial performance and allocating resources. The accounting policies of the Companys segment are the same as those described in the summary of significant accounting policies. The CODM uses net income, as reported on the condensed consolidated statements of income, to assess performance and allocate resources. The significant segment expense categories regularly provided to the CODM are the same as those included on the condensed consolidated statements of income. The measure of segment assets is total assets as reported on the condensed consolidated balance sheets. The CODM uses net income to assess performance by examining period-over-period trends, benchmarking to the Companys competitors, and monitoring budget versus actual results. The CODM uses net income to evaluate income generated from segment assets in deciding whether to reinvest profits into the segment or into other parts of the entity. For the three and six months ended June 30, 2026 and the …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Significant accounting policies · 761 characters as filed
"Significant Accounting Policies There have been no material changes to the Companys significant accounting policies from those disclosed in Note 2, ""Significant Accounting Policies,"" in the Company's Annual Report on Form 10-K for the year ended December 31, 2025. Please refer to that report for a full description of those policies. Recent Accounting Pronouncements: The Company has not adopted any new accounting pronouncements since the audited consolidated financial statements for the year ended December 31, 2025. Refer to Note 2, ""Significant Accounting Policies,"" in the Company's Annual Report on Form 10-K for the year ended December 31, 2025, for information pertaining to the effects of recently adopted and other recent accounting pronouncements."
SignificantAccountingPoliciesTextBlock
Stockholders' equity · 8,019 characters as filed
Stockholders Deficit The total number of shares of all classes of stock that the Company has the authority to issue is 500,000,000, consisting of 480,000,000 shares of common stock, par value $0.00001 per share (the Common Stock), 428,422,036 shares of which are designated as Class A common stock, par value $0.00001 per share and 51,577,964 shares of which are designated as Class B common stock, par value $0.00001 per share, and 20,000,000 shares of Preferred Stock, par value $0.00001 per share. There were no shares of preferred stock issued or outstanding at June 30, 2026, and December 31, 2025. Share Repurchase Program On April 21, 2026, the Company's Board of Directors (the Board) approved a stock repurchase program (the Repurchase Program) authorizing the Company to repurchase, in the open market or through accelerated share repurchase, negotiated, or block transactions, up to $100.0 million of shares of the Company's Class A common stock. Shares may be repurchased through open market purchases or privately negotiated transactions, including through the use of trading plans intended to qualify under Rule 10b5-1 under the Securities Exchange Act of 1934, as amended (the Exchange Act ), and, to the extent applicable, in accordance with the timing, price, and volume guidelines of Rule 10b-18. The timing and actual number of shares repurchased depend on a variety of factors, including price, general business and market conditions, and other investment opportunities, and repur …
StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing
Subsequent events · 220 characters as filed
Subsequent events On July 16, 2026, the Company repaid an additional $7.0 million under the Amended 2025 Revolver, reducing the outstanding balance to $233.0 million as of the date these financial statements were issued.
SubsequentEventsTextBlock
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.