Biggest changeSee “—Reconciliation of Non-GAAP Financial Measures” for a reconciliation of diluted adjusted earnings per share to diluted earnings per share, which is the most directly comparable financial metric prepared in accordance with U.S. 56 Tab le of Contents Results of Operations Year ended December 31, 2024 compared to year ended December 31, 2023 The following table summarizes our results of operations for the years ended December 31, 2024 and 2023: Years Ended December 31, 2024 2023 $ Change % Change ($ in thousands, except percentages and per share data) Gross written premiums $ 695,717 $ 507,688 $ 188,029 37.0 % Ceded written premiums (244,295) (173,016) (71,279) 41.2 % Net written premiums $ 451,422 $ 334,672 $ 116,750 34.9 % Revenues Net earned premiums $ 385,111 $ 263,902 $ 121,209 45.9 % Net investment income 40,121 19,371 20,750 107.1 % Net realized investment losses (16) — (16) NM Other insurance-related income 444 125 319 255.2 % Total revenues 425,660 283,398 142,262 50.2 % Expenses Net losses and loss adjustment expenses 248,099 166,282 81,817 49.2 % Net acquisition costs 32,397 20,935 11,462 54.8 % Operating expenses 89,112 63,456 25,656 40.4 % Non-operating expenses 2,807 630 2,177 345.6 % Warrant expense 1,917 — 1,917 NM Credit facility interest expenses and fees 725 — 725 NM Foreign exchange losses (gains) 68 (20) 88 (440.0) % Total expenses 375,125 251,283 123,842 49.3 % Income before income taxes 50,535 32,115 18,420 57.4 % Income tax expense (12,292) (7,068) (5,224) 73.9 % Net income $ 38,243 $ 25,047 $ 13,196 52.7 % Key Operating and Financial Metrics: Underwriting income (1) $ 18,236 $ 14,035 $ 4,201 29.9 % Adjusted net income (1) 42,686 26,152 16,534 63.2 % Loss ratio 64.4 % 63.0 % Expense ratio 31.4 % 31.9 % Combined ratio 95.8 % 94.9 % Return on equity 13.6 % 18.2 % Adjusted return on equity (1) 15.2 % 19.0 % Diluted earnings per share $ 1.29 $ 1.04 Diluted adjusted earnings per share (1) $ 1.44 $ 1.09 __________________ NM - Percentage change is not meaningful.
Biggest changeGAAP. 58 Table of Contents Results of Operations Year ended December 31, 2025 compared to year ended December 31, 2024 The following table summarizes our results of operations for the years ended December 31, 2025 and 2024: Years Ended December 31, 2025 2024 $ Change % Change ($ in thousands, except percentages and per share data) Gross written premiums $ 862,806 $ 695,717 $ 167,089 24.0 % Ceded written premiums (304,619) (244,295) (60,324) 24.7 % Net written premiums $ 558,187 $ 451,422 $ 106,765 23.7 % Revenues Net earned premiums $ 491,677 $ 385,111 $ 106,566 27.7 % Net investment income 57,827 40,121 17,706 44.1 % Net realized investment gains (losses) 43 (16) 59 368.8 % Other insurance-related income 2,042 444 1,598 359.9 % Total revenues 551,589 425,660 125,929 29.6 % Expenses Net losses and loss adjustment expenses 328,022 248,099 79,923 32.2 % Net acquisition costs 46,513 32,397 14,116 43.6 % Operating expenses 102,264 89,112 13,152 14.8 % Non-operating expenses 1,425 2,807 (1,382) (49.2) % Warrant expense 3,142 1,917 1,225 63.9 % Interest expense and financing fees 2,012 725 1,287 177.5 % Loss on extinguishment of credit facility 862 — 862 NM Foreign exchange losses 50 68 (18) (26.5) % Total expenses 484,290 375,125 109,165 29.1 % Income before income taxes 67,299 50,535 16,764 33.2 % Income tax expense (13,513) (12,292) (1,221) 9.9 % Net income $ 53,786 $ 38,243 $ 15,543 40.6 % Key Operating and Financial Metrics: Underwriting income (1) $ 14,878 $ 18,236 $ (3,358) (18.4) % Adjusted net income (1) 55,598 42,686 12,912 30.2 % Loss ratio 66.7 % 64.4 % Expense ratio 29.8 % 31.4 % Combined ratio 96.5 % 95.8 % Return on equity 13.1 % 13.6 % Adjusted return on equity (1) 13.6 % 15.2 % Diluted earnings per share $ 1.59 $ 1.29 Diluted adjusted earnings per share (1) $ 1.65 $ 1.44 __________________ (1) Non-GAAP financial measure.
Adjusted return on equity is a non-GAAP financial measure defined as adjusted net income as a percentage of average beginning and ending mezzanine equity and stockholders’ equity. See “—Reconciliation of Non-GAAP Financial Measures” for a reconciliation of adjusted return on equity to return on equity, which is the most directly comparable financial metric prepared in accordance with U.S. GAAP.
See “—Reconciliation of Non-GAAP Financial Measures” for a reconciliation of adjusted net income to net income, which is the most directly comparable financial metric prepared in accordance with U.S. GAAP. Adjusted return on equity is a non-GAAP financial measure defined as adjusted net income as a percentage of average beginning and ending mezzanine equity and stockholders’ equity.
BICI is restricted from paying dividends by the lesser of: (i) 10% of statutory capital and surplus as of the preceding December 31, or; (ii) the greater of: (A) statutory net income for the calendar year preceding the date of the dividend distribution, minus realized capital gains for that year, or (B) aggregate of net income for the three months preceding the date of the dividend or distribution, minus realized capital gains for those calendar years and minus dividends paid or credited and distributions made within the first two of the preceding three calendar years.
BICI is restricted from paying dividends by the lesser of: (i) 10% of statutory capital and surplus as of the preceding December 31, or; (ii) the greater of: (A) statutory net income for the calendar year preceding the date of the dividend distribution, minus realized capital gains for that year, or (B) aggregate of net income for the three calendar years preceding the date of the dividend or distribution, minus realized capital gains for those calendar years and minus dividends paid or credited and distributions made within the first two of the preceding three calendar years.
The assets held in trust include fixed maturity securities, short-term investments and cash and cash equivalents, as collateral for transactions with AmFam. The Company is entitled to interest income earned on these restricted assets, which is included in net investment income in the Consolidated Statements of Income and Comprehensive Income (Loss).
The assets held in trust include fixed maturity securities, short-term investments and cash and cash equivalents, as collateral for transactions with AmFam. The Company is entitled to interest income earned on these restricted assets, which is included in net investment income in the Consolidated Statements of Income and Comprehensive Income.
The change in the liability due to the fluctuations in the exchange rate are included within the Consolidated Statements of Income and Comprehensive Income (Loss) at the end of each period. Income tax expense Currently, income tax expense primarily relates to federal income taxes.
The change in the liability due to the fluctuations in the exchange rate are included within the Consolidated Statements of Income and Comprehensive Income at the end of each period. Income tax expense Currently, income tax expense primarily relates to federal income taxes.
Dividend declarations We did not declare any dividends during the years ended December 31, 2024 and 2023. Investment portfolio We seek to maintain a diversified portfolio of fixed income instruments that prioritize capital preservation, with a secondary focus on generating predictable investment income. Our asset allocation strategy focuses on high-quality fixed income instruments, with no equity or alternative investment exposure.
Dividend declarations We did not declare any dividends during the years ended December 31, 2025 and 2024. Investment portfolio We seek to maintain a diversified portfolio of fixed income instruments that prioritize capital preservation, with a secondary focus on generating predictable investment income. Our asset allocation strategy focuses on high-quality fixed income instruments, with no equity or alternative investment exposure.
For the year ended December 31, 2024, net cash used in investing activities of $325.9 million was due to the growth in our business operations.
For the year ended December 31, 2024, net cash used in investing activities was $325.9 million due to the growth in our business operations.
The table below quantifies the impact of potential reserve deviations from our carried reserve as of December 31, 2024 and 2023. We applied a sensitivity factor to net reserves for unpaid losses and loss adjustment expenses by underwriting division below. We believe that potential changes such as these would not have a material impact on our liquidity.
The table below quantifies the impact of potential reserve deviations from our carried reserve as of December 31, 2025 and 2024. We applied a sensitivity factor to net reserves for unpaid losses and loss adjustment expenses by underwriting division below. We believe that potential changes such as these would not have a material impact on our liquidity.
In general, our net losses and loss adjustment expenses are affected by: • the occurrence, frequency and severity of claims associated with the particular types of insurance contracts that we write; • the mix of business written by us; • changes in the legal or regulatory environment related to the business we write; • trends in legal defense costs; • inflation in the cost of claims, including inflation related to wages, medical costs, and building materials, as well as inflation related to the increase in the severity of claims above general economic inflation (i.e., social inflation); and • the reinsurance agreements we have in place at the time of a loss.
In general, our net losses and loss adjustment expenses are affected by: • the occurrence, frequency and severity of claims associated with the particular types of insurance contracts that we write; 55 Table of Contents • the mix of business written by us; • changes in the legal or regulatory environment related to the business we write; • trends in legal defense costs; • inflation in the cost of claims, including inflation related to wages, medical costs, and building materials, as well as inflation related to the increase in the severity of claims above general economic inflation (i.e., social inflation); and • the reinsurance agreements we have in place at the time of a loss.
(1) Non-GAAP financial measure. See “—Reconciliation of Non-GAAP Financial Measures” for a reconciliation of the non-GAAP financial measure in accordance with the most comparable U.S.
See “—Reconciliation of Non-GAAP Financial Measures” for a reconciliation of the non-GAAP financial measure in accordance with the most comparable U.S.
Our reinsurance treaties are currently subject to caps, which currently range from 250% to 350% of the subject matter ceded premium, and should these caps be exceeded we would retain any losses in excess of those caps. Our reinsurance treaties typically have 12- or 18-month terms.
Our reinsurance treaties are currently subject to caps, which range from 250% to 350% of the subject matter ceded premium, and should these caps be exceeded we would retain any losses in excess of those caps. Our reinsurance treaties typically have 12-month terms.
Net earned premiums Net earned premiums represent the earned portion of our net written premiums. Our insurance policies generally have a term of one year but occasionally could be as long as seven years, and premiums are earned pro rata over the term of the policy.
Net earned premiums Net earned premiums represent the earned portion of our net written premiums. Our insurance policies generally have a term of one year but occasionally could be as long as ten years, and premiums are earned pro rata over the term of the policy.
All obligations under the Facility and obligations in respect of certain cash management services and swap agreements with the lenders and their affiliates are (i) unconditionally guaranteed by certain of the Company’s subsidiaries and (ii) secured by a first-priority perfected lien in substantially all of the Company’s and the subsidiaries guarantors’ assets.
All obligations under the 2025 Facility and obligations in respect of certain cash management services and swap agreements with the lenders and their affiliates are (i) unconditionally guaranteed by certain of the Company’s subsidiaries were (ii) secured by a first-priority perfected lien in substantially all of the Company’s and the subsidiary guarantors’ assets.
Following our Secondary Offering on October 25, 2024, since BIHL is no longer a holder of our common stock, BSHI may receive cash through (i) drawing on the Facility (as defined below) that we entered into on April 22, 2024, (ii) issuance of equity and debt securities, (iii) payments from our subsidiaries pursuant to our consolidated tax allocation agreement and other transactions and (iv) dividends from our insurance company subsidiary.
Following our secondary offering on October 25, 2024, since BIHL is no longer a holder of our common stock, BSHI may receive cash through (i) drawing on the 2025 Facility (as defined below) that we entered into on November 26, 2025, (ii) issuance of equity and debt securities, (iii) payments from our subsidiaries pursuant to our consolidated tax allocation agreement and other transactions and (iv) dividends from our insurance company subsidiary.
As of December 31, 2024, the maximum dividend that BICI could pay without the approval of regulatory authorities was $16.1 million. Insurance regulators have broad powers to prevent the reduction of statutory surplus to inadequate levels, and there is no assurance that dividends of the maximum amounts calculated under any applicable formula would be permitted.
As of December 31, 2025, the maximum dividend that BICI could pay without the approval of regulatory authorities was $34.1 million. Insurance regulators have broad powers to prevent the reduction of statutory surplus to inadequate levels, and there is no assurance that dividends of the maximum amounts calculated under any applicable formula would be permitted.
Diluted adjusted earnings per share is a non-GAAP financial measure defined as adjusted net income divided by the weighted average common shares outstanding for the period, reflecting the dilution that may occur if equity based awards are converted into common stock equivalents as calculated using the treasury stock method.
GAAP. 57 Table of Contents Diluted adjusted earnings per share is a non-GAAP financial measure defined as adjusted net income divided by the weighted average common shares outstanding for the period, reflecting the dilution that may occur if equity based awards are converted into common stock equivalents as calculated using the treasury stock method.
These leases expire in December 2027 and August 2028, respectively. Although each operating lease agreement contains an option to extend the length of the respective lease term, the Company is not reasonably certain it will exercise these options. As of December 31, 2024, the discounted operating lease liability was $4.3 million.
These leases expire in December 2027 and August 2028, respectively. Although each operating lease agreement contains an option to extend the length of the respective lease term, the Company is not reasonably certain it will exercise these options. As of December 31, 2025, the discounted operating lease liability was $3.0 million.
Underwriting income is a non-GAAP financial measure defined as income before income taxes excluding the impact of net investment income, net realized investment losses, other insurance-related income, non-operating expenses, warrant expense, credit facility interest expenses and fees, foreign exchange losses (gains), and certain strategic initiatives.
Underwriting income is a non-GAAP financial measure defined as income before income taxes excluding the impact of net investment income, net realized investment gains (losses), other insurance-related income, non-operating expenses, warrant expense, interest expenses and financing fees, loss on extinguishment of credit facility, foreign exchange losses (gains), and certain strategic initiatives.
Inc A+ 29.8% Endurance Assurance Corporation A+ 23.8% Markel Global Reinsurance Company A 20.8% Ascot Bermuda Limited A 9.4% American Family Connect Property and Casualty Insurance Company A 7.5% All other reinsurers At least A 8.7% Total 100.0% Contractual Obligations and Commitments We have entered into software service agreements that have purchase obligations depending on the amount of premiums written.
Inc A+ 30.1% Endurance Assurance Corporation A+ 23.5% Markel Global Reinsurance Company A 18.4% American Family Connect Property and Casualty Insurance Company A 9.1% Ascot Bermuda Limited A 7.1% All other reinsurers At least A 11.8% Total 100.0% Contractual Obligations and Commitments We have entered into software service agreements that have purchase obligations depending on the amount of premiums written.
For the year ended December 31, 2024, funds from operations and net proceeds from the IPO, together with proceeds received from the sale and maturity on fixed maturity securities of $281.2 million and short-term investments of $9.0 million, were used to purchase fixed maturity securities of $603.0 million and short-term investments of $9.9 million.
For the year ended December 31, 2024, funds from operations and net proceeds from the IPO, together with proceeds received from sales and maturities of fixed maturity securities of $281.2 million and short-term investments of $9.0 million, were used to purchase fixed maturity securities of $603.0 million and short-term investments of $9.9 million.
Deferred tax assets and liabilities are measured by applying enacted tax rates in effect for the years in which such differences are expected to reverse. Our deferred tax assets result from temporary differences primarily attributable to unearned premium reserves, unrealized losses on investments and loss reserves. Our deferred tax liabilities result primarily from deferred policy acquisition costs.
Deferred tax assets and liabilities are measured by applying enacted tax rates in effect for the years in which such differences are expected to reverse. Our deferred tax assets result from temporary differences primarily attributable to unearned premium reserves, loss reserves, deferred policy acquisition costs, share-based compensation, and unrealized gains or losses on investments.
Our fixed maturity securities, including cash equivalents, had a weighted average effective duration of 2.2 years and an average rating of “AA” at December 31, 2024. Our fixed income investment portfolio had a book yield of 4.6% and a market yield of 4.9% as of December 31, 2024, compared to 4.3% and 5.2%, respectively, as of December 31, 2023.
Our fixed maturity securities, including cash equivalents, had a weighted average effective duration of 3.0 years and an average rating of “AA” at December 31, 2025. Our investment portfolio,including cash equivalents, had a book yield of 4.6% and a market yield of 4.5% as of December 31, 2025, compared to 4.6% and 4.9%, respectively, as of December 31, 2024.
The costs incurred primarily represent expenses to implement the new platform and processes supporting the Baleen Specialty division. Adjusted net income We define adjusted net income as net income excluding the impact of net realized investment losses, non-operating expenses, foreign exchange losses (gains), and certain strategic initiatives.
The costs incurred primarily represent expenses to implement the new platform and processes supporting the Baleen Specialty division. Adjusted net income We define adjusted net income as net income excluding the impact of net realized investment gains (losses), non-operating expenses, loss on extinguishment of credit facility, foreign exchange losses (gains), and certain strategic initiatives.
See “—Reconciliation of Non-GAAP Financial Measures” for a reconciliation of underwriting 55 Tab le of Contents income to income before income taxes, which is the most directly comparable financial metric prepared in accordance with U.S. GAAP.
See “—Reconciliation of Non-GAAP Financial Measures” for a reconciliation of underwriting income to income before income taxes, which is the most directly comparable financial metric prepared in accordance with U.S. GAAP.
We categorize our reserves for unpaid losses and loss adjustment expenses into two types: case reserves and reserves for IBNR. 69 Tab le of Contents Case reserves are established for individual claims that have been reported to us. We are notified of losses by our insureds, their agents or our brokers.
We categorize our reserves for unpaid losses and loss adjustment expenses into two types: case reserves and reserves for IBNR. 72 Table of Contents Case reserves are established for individual claims that have been reported to us. We are notified of losses by our insureds, their agents or our brokers.
State insurance regulatory authorities that have jurisdiction over the payment of dividends by our insurance company subsidiary may in the future adopt statutory provisions more restrictive than those currently in effect. As of December 31, 2024, our holding company had $21.0 million in cash and investments.
State insurance regulatory authorities that have jurisdiction over the payment of dividends by our insurance company subsidiary may in the future adopt statutory provisions more restrictive than those currently in effect. As of December 31, 2025, our holding company had $72.8 million in cash and investments.
As of December 31, 2024, we had the following significant reinsurance programs: • For all lines, except Cyber, we use a quota share reinsurance treaty, where 25.0% of the exposure is ceded to reinsurers, and an excess of loss reinsurance treaty, which cedes 60.1% of losses in excess of $5 million up to $15 million to our reinsurers. • Cyber, as a specialized line of business, is placed under a separate quota share structure, where we cede 64.0% of the exposure to reinsurers.
As of December 31, 2025, we had the following significant reinsurance programs: • For all lines, except Cyber, we use a quota share reinsurance treaty, where 26.0% of the exposure is ceded to reinsurers, and an excess of loss reinsurance treaty, which cedes 65.0% of losses in excess of $5 million up to $15 million to our reinsurers. • Cyber, as a specialized line of business, is placed under a separate quota share structure, where 60.0% of the exposure is ceded to reinsurers.
We believe we have sufficient liquidity available at our holding company and subsidiaries to meet our operating cash needs and obligations for at least the next 12 months. 63 Tab le of Contents Revolving Credit Facility On April 22, 2024, the Company entered into a Credit Agreement with certain lenders and JPMorgan Chase Bank, N.A., as administrative agent, swingline lender and issuing bank.
We believe we have sufficient liquidity available at our holding company and subsidiaries to meet our operating cash needs and obligations for at least the next 12 months. 65 Table of Contents Revolving Credit Facilities On April 22, 2024, the Company entered into a Credit Agreement (the “2024 Credit Agreement”) with certain lenders and JPMorgan Chase Bank, N.A., as administrative agent, swingline lender and issuing bank.
Gross acquisition costs as a percentage of gross earned premiums was 15.7% for the year ended December 31, 2024 compared to 15.0% for the year ended December 31, 2023, and ceded earned commissions as a percentage of ceded earned premium was 29.0% for the year ended December 31, 2024 compared to 29.4% for the year ended December 31, 2023.
Gross acquisition costs as a percentage of gross earned premiums was 16.3% for the year ended December 31, 2025 compared to 15.7% for the year ended December 31, 2024, and ceded earned commissions as a percentage of ceded earned premium was 29.1% for the year ended December 31, 2025 compared to 29.0% for the year ended December 31, 2024.
IBNR (or unpaid) losses are estimated based on historical or industry reporting (or payout) development patterns and a loss + ALAE ratio based on adjusted experience to date. 70 Tab le of Contents Since our loss experience is less mature, we are primarily relying on a weighting between the initial expected loss and ALAE ratio and the indications resulting from the Reported Bornhuetter-Ferguson and Cape Cod Methods.
IBNR (or unpaid) losses are estimated based on historical or industry reporting (or payout) development patterns and a loss and ALAE ratio based on adjusted experience to date. 73 Table of Contents Since our loss experience is less mature, we are primarily relying on a weighting between the initial expected loss and ALAE ratio, the Reported Bornhuetter-Ferguson, the Reported Cape Cod Method, and the Reported Loss Development Method.
Adjusted return on equity for the years ended December 31, 2024 and 2023 reconciles to return on equity as follows: Year Ended December 31, 2024 2023 ($ in thousands, except percentages) Numerator: Adjusted net income (1) $ 42,686 $ 26,152 Denominator: Average mezzanine equity and stockholders' equity 281,259 137,726 Adjusted return on equity 15.2 % 19.0 % Diluted adjusted earnings per share We define diluted adjusted earnings per share adjusted net income divided by the weighted average common shares outstanding for the period, reflecting the dilution that may occur if equity based awards are converted into common stock equivalents as calculated using the treasury stock method.
Adjusted return on equity for the years ended December 31, 2025 and 2024 reconciles to return on equity as follows: Year Ended December 31, 2025 2024 ($ in thousands, except percentages) Numerator: Adjusted net income $ 55,598 $ 42,686 Denominator: Average mezzanine equity and stockholders' equity 409,858 281,259 Adjusted return on equity 13.6 % 15.2 % Diluted adjusted earnings per share We define diluted adjusted earnings per share adjusted net income divided by the weighted average common shares outstanding for the period, reflecting the dilution that may occur if equity based awards are converted into common stock equivalents as calculated using the treasury stock method.
The fixed and determinable portion of these purchase obligations were approximately $1.7 million for the years 2025 - 2028 as of December 31, 2024. The obligations may increase depending on the amount of premium written by the Company over the respective years.
The fixed and determinable portion of these purchase obligations were approximately $8.6 million for the years 2026 - 2029 as of December 31, 2025. The obligations may increase depending on the amount of premium written by the Company over the respective years.
GAAP, and other companies may define diluted adjusted earnings per shares differently 62 Tab le of Contents Diluted adjusted earnings per share for the years ended December 31, 2024 and 2023 reconciles to diluted earnings per share as follows: Year Ended December 31, 2024 2023 ($ in thousands, except share and per share data) Numerator: Adjusted net income $ 42,686 $ 26,152 Denominator: Diluted weighted average shares outstanding 29,677,196 24,000,000 Diluted adjusted earnings per share $ 1.44 $ 1.09 Liquidity and Capital Resources Sources and Uses of Funds BSHI is organized as a Delaware holding company with our operations primarily conducted by our wholly- owned insurance company subsidiary, BICI, domiciled in the State of Wisconsin, BSUI, our wholly-owned managing general agency, and Bowhead Underwriting Services, Inc.
GAAP, and other companies may define diluted adjusted earnings per shares differently. 64 Table of Contents Diluted adjusted earnings per share for the years ended December 31, 2025 and 2024 reconciles to diluted earnings per share as follows: Year Ended December 31, 2025 2024 ($ in thousands, except share and per share data) Numerator: Adjusted net income $ 55,598 $ 42,686 Denominator: Diluted weighted average shares outstanding 33,735,944 29,677,196 Diluted adjusted earnings per share $ 1.65 $ 1.44 Liquidity and Capital Resources Sources and Uses of Funds BSHI is organized as a Delaware holding company with our operations primarily conducted by our wholly- owned insurance company subsidiary, BICI, domiciled in the State of Wisconsin, BSUI, our wholly-owned managing general agency, and BUSI, our wholly-owned services company subsidiary.
The Credit Agreement contains certain customary covenants, including financial maintenance covenants. The Company was in compliance with all of the Facility’s covenants as of December 31, 2024. The Facility matures on the earlier of April 22, 2027, or 91 days prior to the MGA Agreement termination date where no MGA Agreement replacement is found.
The 2025 Credit Agreement contains certain customary covenants, including financial maintenance covenants. As of December 31, 2025, the Company was in compliance with all of the 2025 Facility’s covenants. The 2025 Facility matures on the earlier of November 26, 2027, or 91 days prior to the earliest date any MGA Agreement will terminate where no MGA Agreement replacement is found.
Our cash flows for the years ended December 31, 2024 and 2023 were as follows: Years Ended December 31, 2024 2023 ($ in thousands) Net cash provided by operating activities $ 294,287 $ 236,225 Net cash used in investing activities (325,883) (274,765) Net cash provided by (used in) financing activities 133,886 77,656 Net change in cash, cash equivalents and restricted cash $ 102,290 $ 39,117 The increase in cash provided by operating activities in the year ended December 31, 2024 compared to the year ended December 31, 2023 was primarily due to the growth in our business operations compared to the timing of claim payments and subsequent reinsurance recoveries, which occur later than cash collections on premiums.
Our cash flows for the years ended December 31, 2025 and 2024 were as follows: Years Ended December 31, 2025 2024 ($ in thousands) Net cash provided by operating activities $ 331,587 $ 294,287 Net cash used in investing activities (464,391) (325,883) Net cash provided by (used in) financing activities 144,516 133,886 Net change in cash, cash equivalents and restricted cash $ 11,712 $ 102,290 The increase in cash provided by operating activities in the year ended December 31, 2025 compared to the year ended December 31, 2024 was primarily due to the growth in our business operations compared to the timing of claim payments and subsequent reinsurance recoveries, which occur later than cash collections on premiums.
The fair value of our restricted assets were as follows: As of December 31, 2024 2023 ($ in thousands) Restricted investments $ 494,828 $ 284,822 Restricted cash and cash equivalents 124,582 1,698 Total restricted assets $ 619,411 $ 286,520 Critical Accounting Policies and Estimates We identified the following accounting estimates as critical to the understanding of our financial position and results of operations: • reserve for losses and loss adjustment expenses; • reinsurance recoverable; • fair value measurements of financial assets and liabilities; and • deferred income tax.
The fair value of our restricted assets were as follows: As of December 31, 2025 2024 ($ in thousands) Restricted investments $ 838,840 $ 494,829 Restricted cash and cash equivalents 40,225 124,582 Total restricted assets $ 879,065 $ 619,411 Critical Accounting Policies and Estimates We identified the following accounting estimates as critical to the understanding of our financial position and results of operations: • reserve for losses and loss adjustment expenses; • reinsurance recoverable; • fair value measurements of financial assets and liabilities; and • deferred income tax.
The Company utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three levels, as follows: ▪ Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities. ▪ Level 2: Significant other observable inputs other than Level 1 inputs, such as quoted prices in active markets for similar assets or liabilities, quoted prices in inactive markets for identical assets or liabilities, or other inputs that are directly or indirectly observable through market-corroborated inputs, such as interest rates, yield curves, prepayment speeds, default rates, or loss severities. ▪ Level 3: Significant unobservable inputs used to measure fair value to the extent that relevant observable inputs are not available, and that reflect the Company’s best estimate of what hypothetical market participants would use to determine a transaction price for the asset or liability at the measurement date. 72 Tab le of Contents See Note 4, “Fair Value Measurements”, in our Notes to Consolidated Financial Statements included in this Annual Report on Form 10-K for further discussion regarding our fair value disclosures.
The Company utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three levels, as follows: ▪ Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities. ▪ Level 2: Significant other observable inputs other than Level 1 inputs, such as quoted prices in active markets for similar assets or liabilities, quoted prices in inactive markets for identical assets or liabilities, or other inputs that are directly or indirectly observable through market-corroborated inputs, such as interest rates, yield curves, prepayment speeds, default rates, or loss severities. ▪ Level 3: Significant unobservable inputs used to measure fair value to the extent that relevant observable inputs are not available, and that reflect the Company’s best estimate of what hypothetical market participants would use to determine a transaction price for the asset or liability at the measurement date.
Currently, the quota share reinsurance treaty for Cyber generally renews on January 1, 2025 while the remainder of our reinsurance treaties renew on May 1, 2025. 65 Tab le of Contents All reinsurance involves credit risk, since we maintain the direct obligation to pay losses incurred by our policyholders up to our policy limits.
Currently, the quota share reinsurance treaty for Cyber renews on January 1, the commercial auto quota share treaty within our Casualty division renews March 1, while the remainder of our reinsurance treaties renew on May 1. All reinsurance involves credit risk, since we maintain the direct obligation to pay losses incurred by our policyholders up to our policy limits.
The policies we write are issued on AmFam paper under their own name through BSUI, our managing general agency, in exchange for a Ceding Fee, and reinsured 100% to BICI, our wholly-owned insurance company subsidiary.
We distribute our products through carefully selected relationships with leading distribution partners in both the wholesale and retail markets. The policies we write are issued on AmFam paper under their own name through BSUI, our managing general agency, in exchange for a Ceding Fee, and reinsured 100% to BICI, our wholly-owned insurance company subsidiary.
Net earned premiums increased $121.2 million, or 45.9%, to $385.1 million for the year ended December 31, 2024 from $263.9 million for the year ended December 31, 2023. The increase was primarily due to the earning of increased gross written premiums offset by the earning of increased ceded written premiums under our ceded reinsurance treaties.
Net earned premiums increased $106.6 million, or 27.7%, to $491.7 million for the year ended December 31, 2025 from $385.1 million for the year ended December 31, 2024. The increase was primarily due to the earning of increased gross written premiums offset by the earning of increased ceded written premiums under our ceded reinsurance treaties.
There is no separate excess of loss reinsurance program for our Cyber line of business. • We also entered into a quota share treaty, effective March 1, 2024, covering commercial auto exposure in excess of $1 million up to $5 million within our Casualty book of business.
There is no separate excess of loss reinsurance program for our Cyber line of business. • Within our Casualty division, we have an additional quota share treaty covering a portion of our commercial auto exposure in excess of $1 million up to $5 million.
Underwriting income should not be viewed as a substitute for income before income taxes calculated in accordance with U.S.
Underwriting income should not be viewed as a substitute for income before income taxes calculated in accordance with U.S. GAAP, and other companies may define underwriting income differently.
Expense ratio The following table summarizes the components of our expense ratio for the years ended December 31, 2024 and 2023: Years Ended December 31, 2024 2023 Expenses % of Net Earned Premiums Expenses % of Net Earned Premiums ($ in thousands, except percentages) Net acquisition costs $ 32,397 8.4 % $ 20,935 7.9 % Operating expenses 89,112 23.1 % 63,456 24.0 % Less: Other insurance-related income (444) (0.1) % (125) — % Total expense ratio $ 121,065 31.4 % $ 84,266 31.9 % Our expense ratio was 31.4% for the year ended December 31, 2024 compared to 31.9% for the year ended December 31, 2023, a decrease of 0.5 points.
Expense ratio The following table summarizes the components of our expense ratio for the years ended December 31, 2025 and 2024: Years Ended December 31, 2025 2024 Expenses % of Net Earned Premiums Expenses % of Net Earned Premiums ($ in thousands, except percentages) Net acquisition costs $ 46,513 9.5 % $ 32,397 8.4 % Operating expenses 102,264 20.8 % 89,112 23.1 % Less: Other insurance-related income (2,042) (0.4) % (444) (0.1) % Total $ 146,735 29.8 % $ 121,065 31.4 % 61 Table of Contents Our expense ratio was 29.8% for the year ended December 31, 2025 compared to 31.4% for the year ended December 31, 2024, a decrease of 1.6 points.
The volume of our ceded written premiums is impacted by the level of our gross written premiums and any decision we make to increase or decrease retention levels and policy limits. 53 Tab le of Contents Net written premiums Net written premiums are gross written premiums less ceded written premiums.
We enter into reinsurance contracts to limit our exposure to potential losses. The volume of our ceded written premiums is impacted by the level of our gross written premiums and any decision we make to increase or decrease retention levels and policy limits. Net written premiums Net written premiums are gross written premiums less ceded written premiums.
GAAP, and other companies may define adjusted net income differently. 61 Tab le of Contents Adjusted net income for the years ended December 31, 2024 and 2023 reconciles to net income as follows: Years Ended December 31, 2024 2023 Before income taxes After income taxes Before income taxes After income taxes ($ in thousands) Income as reported $ 50,535 $ 38,243 $ 32,115 $ 25,047 Adjustments: Net realized investment losses 16 16 — — Non-operating expenses 2,807 2,807 630 630 Foreign exchange losses (gains) 68 68 (20) (20) Strategic initiatives (1) 2,733 2,733 806 806 Tax impact — (1,181) — (311) Adjusted net income $ 56,159 $ 42,686 $ 33,531 $ 26,152 _________________ (1) Strategic initiatives for the years ended December 31, 2024 and 2023 represent costs incurred to set up our Baleen Specialty division, which is recorded in operating expenses within the Consolidated Statements of Income and Comprehensive Income (Loss).
GAAP, and other companies may define adjusted net income differently. 63 Table of Contents Adjusted net income for the years ended December 31, 2025 and 2024 reconciles to net income as follows: Years Ended December 31, 2025 2024 Before Income Taxes After Income Taxes Before Income Taxes After Income Taxes ($ in thousands) Income as reported $ 67,299 $ 53,786 $ 50,535 $ 38,243 Adjustments: Net realized investment (gains) losses (43) (43) 16 16 Non-operating expenses 1,425 1,425 2,807 2,807 Loss on extinguishment of credit facility 862 862 — — Foreign exchange losses 50 50 68 68 Strategic initiatives (1) — — 2,733 2,733 Tax impact — (482) — (1,181) Adjusted net income $ 69,593 $ 55,598 $ 56,159 $ 42,686 _________________ (1) Strategic initiatives for the year ended December 31, 2024 represent costs incurred to set up our Baleen Specialty division, which is recorded in operating expenses within the Consolidated Statements of Income and Comprehensive Income.
We review the need for a valuation allowance related to our deferred tax assets each quarter. We reduce our deferred tax assets by a valuation allowance when we determine that it is more likely than not that some portion or all of the deferred tax assets will not be realized.
We reduce our deferred tax assets by a valuation allowance when we determine that it is more likely than not that some portion or all of the deferred tax assets will not be realized. The assessment of whether or not a valuation allowance is needed requires us to use significant judgment.
GAAP, and other companies may define underwriting income differently. 60 Tab le of Contents Underwriting income for the years ended December 31, 2024 and 2023 reconciles to income before income taxes as follows: Years Ended December 31, 2024 2023 ($ in thousands) Income before income taxes $ 50,535 $ 32,115 Adjustments: Net investment income (40,121) (19,371) Net realized investment losses 16 — Other insurance-related income (444) (125) Non-operating expenses 2,807 630 Warrant expense 1,917 — Credit facility interest expenses and fees 725 — Foreign exchange losses (gains) 68 (20) Strategic initiatives (1) 2,733 806 Underwriting income $ 18,236 $ 14,035 __________________ (1) Strategic initiatives for the years ended December 31, 2024 and 2023 represent costs incurred to set up our Baleen Specialty division, which is recorded in operating expenses within the Consolidated Statements of Income and Comprehensive Income (Loss).
Underwriting income for the years ended December 31, 2025 and 2024 reconciles to income before income taxes as follows: Years Ended December 31, 2025 2024 ($ in thousands) Income before income taxes $ 67,299 $ 50,535 Adjustments: Net investment income (57,827) (40,121) Net realized investment (gains) losses (43) 16 Other insurance-related income (2,042) (444) Non-operating expenses 1,425 2,807 Warrant expense 3,142 1,917 Interest expense and financing fees 2,012 725 Loss on extinguishment of credit facility 862 — Foreign exchange losses 50 68 Strategic initiatives (1) — 2,733 Underwriting income $ 14,878 $ 18,236 __________________ (1) Strategic initiatives for the year ended December 31, 2024 represent costs incurred to set up our Baleen Specialty division, which is recorded in operating expenses within the Consolidated Statements of Income and Comprehensive Income.
Our reserve estimates assume that there will not be significant changes in the regulatory and legislative environment. The impact of potential changes in the regulatory or legislative environment is difficult to quantify in the absence of specific, significant new regulation or legislation.
The impact of potential changes in the regulatory or legislative environment is difficult to quantify in the absence of specific, significant new regulation or legislation.
The following tables summarize our gross and net reserves for unpaid losses and loss adjustment expenses as of December 31, 2024 and 2023: Year Ended December 31, 2024 Gross % of Total Net % of Total ($ in thousands, except percentages) Case reserves $ 71,420 9.4 % $ 47,378 9.3 % IBNR 685,439 90.6 % 462,566 90.7 % Total reserves $ 756,859 100.0 % $ 509,944 100.0 % Year Ended December 31, 2023 Gross % of Total Net % of Total ($ in thousands, except percentages) Case reserves $ 22,616 5.2 % $ 18,063 6.1 % IBNR 408,570 94.8 % 276,850 93.9 % Total reserves $ 431,186 100.0 % $ 294,913 100.0 % The process of estimating the reserve for losses and loss adjustment expenses requires a high degree of judgment and is subject to several variables.
The following tables summarize our gross and net reserves for unpaid losses and loss adjustment expenses as of December 31, 2025 and 2024: Year Ended December 31, 2025 Gross % of Total Net % of Total ($ in thousands, except percentages) Case reserves $ 115,954 10.3 % $ 74,698 10.0 % IBNR 1,013,982 89.7 % 673,541 90.0 % Total reserves $ 1,129,936 100.0 % $ 748,239 100.0 % Year Ended December 31, 2024 Gross % of Total Net % of Total ($ in thousands, except percentages) Case reserves $ 71,420 9.4 % $ 47,378 9.3 % IBNR 685,439 90.6 % 462,566 90.7 % Total reserves $ 756,859 100.0 % $ 509,944 100.0 % The process of estimating the reserve for losses and loss adjustment expenses requires a high degree of judgment and is subject to several variables.
Accordingly, when selecting our reinsurers, a potential reinsurer’s financial strength is the paramount consideration. All of our reinsurance business is placed with reinsurers that have an A.M. Best rating of “A” (Excellent) or better. As of December 31, 2024, we have never had an allowance for uncollectible reinsurance. The following table summarizes our top five reinsurers, their A.M.
Accordingly, when selecting our reinsurers, a potential reinsurer’s financial strength is the paramount consideration. All of our reinsurance business is placed with reinsurers that have an A.M. Best rating of “A” (Excellent) or better.
The assessment of whether or not a valuation allowance is needed requires us to use significant judgment. See Note 13, “Income Taxes” in our Notes to Consolidated Financial Statements included in this Annual Report on Form 10-K for further discussion regarding our deferred tax assets and liabilities.
See Note 13, “Income Taxes” in our Notes to Consolidated Financial Statements included in this Annual Report on Form 10-K for further discussion regarding our deferred tax assets and liabilities.
Our portfolio consists entirely of cash, cash equivalents, short-term investments and investment grade fixed income securities. 66 Tab le of Contents We actively manage and monitor our investment risk, balancing the goals of capital preservation and income generation with our need to comply with relevant insurance regulatory frameworks and the capital framework agreements with AmFam.
We actively manage and monitor our investment risk, balancing the goals of capital preservation and income generation with our need to comply with relevant insurance regulatory frameworks and the capital framework agreements with AmFam.
For the year ended December 31, 2023, net cash provided by financing activities of $77.7 million was due to capital contributions from BIHL. Reinsurance We purchase various forms of reinsurance to manage loss exposures and safeguard our capital.
For the year ended December 31, 2024, net cash provided by financing activities of $133.9 million was primarily due to the $131.0 million of net proceeds we received from the IPO. 67 Table of Contents Reinsurance We purchase various forms of reinsurance to manage loss exposures and safeguard our capital.
The increase in our loss ratio and reallocation of prior accident year loss reserves are primarily based on inputs from industry data due to Bowhead’s limited loss experience. See Note 6, “Reserves for Losses and Loss Adjustment Expenses” in our Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K.
Due to Bowhead’s limited loss experience, we continue to hold expected loss ratios that rely on development patterns and other inputs primarily based on industry data. See Note 6, “Reserves for Losses and Loss Adjustment Expenses” in our Notes to the Consolidated Financial Statements included in this Annual Report on Form 10-K.
The Credit Agreement provides for a Facility in the aggregate principal amount of $75 million, which includes a $5 million sub-facility for letters of credit.
The 2024 Credit Agreement provided for a senior secured revolving credit facility (the “2024 Facility”) in the aggregate principal amount of $75 million, which included a $5 million sub-facility for letters of credit.
Net cash used in investing activities also includes purchases of property and equipment of $3.8 million. For the year ended December 31, 2024, net cash provided by financing activities of $133.9 million was primarily due to the $131.0 million of net proceeds we received from the IPO.
Net cash used in investing activities also includes purchases of property and equipment of $3.1 million. For the year ended December 31, 2025, net cash provided by financing activities of $144.5 million was primarily due to proceeds $150.0 million received from the issuance of the Senior Notes, offset by $3.6 million of debt issuance costs.
As of December 31, 2024 and 2023 , the amortized cost and estimated fair value of our fixed maturity and short-term investments were as follows: As of December 31, 2024 Amortized Cost Fair Value % of Total Fair Value ($ in thousands, except percentages) Fixed maturity securities U.S. government and government agency $ 204,205 $ 204,412 23.0 % State and municipal 73,289 67,784 7.6 % Commercial mortgage-backed securities 83,029 82,438 9.3 % Residential mortgage-backed securities 197,589 192,103 21.6 % Asset-backed securities 121,155 120,577 13.5 % Corporate 214,878 212,675 23.9 % Total fixed maturity securities $ 894,145 $ 879,989 98.9 % Short-term investments 9,961 9,997 1.1 % Total investments $ 904,106 $ 889,986 100.0 % As of December 31, 2023 Amortized Cost Fair Value % of Total Fair Value ($ in thousands, except percentages) Fixed maturity securities U.S. government and government agency $ 252,294 $ 252,541 44.8 % State and municipal 55,984 50,720 9.0 % Commercial mortgage-backed securities 26,573 25,436 4.5 % Residential mortgage-backed securities 79,032 74,702 13.3 % Asset-backed securities 42,964 42,033 7.5 % Corporate 112,166 109,192 19.4 % Total fixed maturity securities $ 569,013 $ 554,624 98.4 % Short-term investments 8,830 8,824 1.6 % Total investments $ 577,843 $ 563,448 100.0 % 67 Tab le of Contents The table below summarizes the credit quality of our fixed maturity securities as of December 31, 2024 and 2023: Years Ended December 31, 2024 2023 Fair Value % of Total Fair Value Fair Value % of Total Fair Value ($ in thousands, except percentages) Rating AAA $ 247,433 28.1 % $ 101,648 18.3 % AA 385,358 43.8 % 338,369 61.0 % A 178,775 20.3 % 76,849 13.9 % BBB 68,423 7.8 % 37,758 6.8 % Total $ 879,989 100.0 % $ 554,624 100.0 % As of December 31, 2024 and 2023, the amortized cost and estimated fair value of our available-for-sale investments in fixed maturity securities summarized by contractual maturity were as follows: As of December 31, 2024 Amortized Cost Fair Value % of Total Fair Value ($ in thousands, except percentages) Fixed maturity securities: Due in one year or less $ 206,764 $ 206,721 23.5 % Due after one year through five years 208,179 205,012 23.3 % Due after five years through ten years 45,230 43,199 4.9 % Due after ten years 32,199 29,939 3.4 % 492,372 484,871 55.1 % Commercial mortgage-backed securities 83,029 82,438 9.4 % Residential mortgage-backed securities 197,589 192,103 21.8 % Asset-backed securities 121,155 120,577 13.7 % Total $ 894,145 $ 879,989 100.0 % As of December 31, 2023 Amortized Cost Fair Value % of Total Fair Value ($ in thousands, except percentages) Fixed maturity securities: Due in one year or less $ 254,656 $ 254,443 45.9 % Due after one year through five years 122,274 118,585 21.4 % Due after five years through ten years 27,145 25,265 4.6 % Due after ten years 16,369 14,160 2.6 % 420,444 412,453 74.4 % Commercial mortgage-backed securities 26,573 25,436 4.6 % Residential mortgage-backed securities 79,032 74,702 13.5 % Asset-backed securities 42,964 42,033 7.6 % Total $ 569,013 $ 554,624 100.0 % Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties, and the lenders may have the right to put the securities back to the borrower. 68 Tab le of Contents Restricted Assets We are required to maintain assets in trust accounts to support the obligations of the AmFam Quota Share Agreement.
As of December 31, 2025 and 2024 , the amortized cost and estimated fair value of our fixed maturity and short-term investments were as follows: As of December 31, 2025 Amortized Cost Fair Value % of Total Fair Value ($ in thousands, except percentages) Fixed maturity securities U.S. government and government agency $ 80,184 $ 80,368 5.9 % State and municipal 131,607 129,278 9.4 % Commercial mortgage-backed securities 170,496 171,322 12.5 % Residential mortgage-backed securities 317,905 318,561 23.2 % Asset-backed securities 168,363 169,004 12.3 % Corporate 495,673 502,473 36.7 % Total fixed maturity securities $ 1,364,228 $ 1,371,006 100.0 % Short-term investments — — — % Total investments $ 1,364,228 $ 1,371,006 100.0 % As of December 31, 2024 Amortized Cost Fair Value % of Total Fair Value ($ in thousands, except percentages) Fixed maturity securities U.S. government and government agency $ 204,205 $ 204,412 23.0 % State and municipal 73,289 67,784 7.6 % Commercial mortgage-backed securities 83,029 82,438 9.3 % Residential mortgage-backed securities 197,589 192,103 21.6 % Asset-backed securities 121,155 120,577 13.5 % Corporate 214,878 212,675 23.9 % Total fixed maturity securities $ 894,145 $ 879,989 98.9 % Short-term investments 9,961 9,997 1.1 % Total investments $ 904,106 $ 889,986 100.0 % 70 Table of Contents The table below summarizes the credit quality of our fixed maturity securities as of December 31, 2025 and 2024: Years Ended December 31, 2025 2024 Fair Value % of Total Fair Value Fair Value % of Total Fair Value ($ in thousands, except percentages) Rating AAA $ 432,121 31.5 % $ 247,433 28.1 % AA 382,549 27.9 % 385,358 43.8 % A 423,669 30.9 % 178,775 20.3 % BBB 132,667 9.7 % 68,423 7.8 % Total $ 1,371,006 100.0 % $ 879,989 100.0 % As of December 31, 2025 and 2024, the amortized cost and estimated fair value of our available-for-sale investments in fixed maturity securities summarized by contractual maturity were as follows: As of December 31, 2025 Amortized Cost Fair Value % of Total Fair Value ($ in thousands, except percentages) Fixed maturity securities Due in one year or less $ 113,224 $ 113,298 8.3 % Due after one year through five years 391,104 395,094 28.8 % Due after five years through ten years 119,589 120,687 8.8 % Due after ten years 83,547 83,040 6.1 % 707,464 712,119 52.0 % Commercial mortgage-backed securities 170,496 171,322 12.5 % Residential mortgage-backed securities 317,905 318,561 23.2 % Asset-backed securities 168,363 169,004 12.3 % Total $ 1,364,228 $ 1,371,006 100.0 % As of December 31, 2024 Amortized Cost Fair Value % of Total Fair Value ($ in thousands, except percentages) Fixed maturity securities Due in one year or less $ 206,764 $ 206,721 23.5 % Due after one year through five years 208,179 205,012 23.3 % Due after five years through ten years 45,230 43,199 4.9 % Due after ten years 32,199 29,939 3.4 % 492,372 484,871 55.1 % Commercial mortgage-backed securities 83,029 82,438 9.4 % Residential mortgage-backed securities 197,589 192,103 21.8 % Asset-backed securities 121,155 120,577 13.7 % Total $ 894,145 $ 879,989 100.0 % Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties, and the lenders may have the right to put the securities back to the borrower. 71 Table of Contents Restricted assets We are required to maintain assets in trust accounts to support the obligations of the AmFam Quota Share Agreement.
Fair value measurements Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
As of December 31, 2025, we have an allowance for credit losses of $0.2 million for our reinsurance recoverable balance. 75 Table of Contents Fair value measurements Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
One of the primary features of our asset allocation is maintaining sufficient readily available funds to pay claims and expenses.
One of the primary features of our asset allocation is maintaining sufficient readily available funds to pay claims and expenses. Our portfolio consists entirely of cash, cash equivalents, short-term investments and investment grade fixed income securities.
(“BUSI”), our wholly-owned services company subsidiary. Prior to the IPO, BSHI received capital contributions from BIHL.
Prior to the IPO, BSHI received capital contributions from BIHL.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Year ended December 31, 2023 compared to year ended December 31, 2022 For a discussion of our year ended December 31, 2023 results and a comparison between the years ended December 31, 2023 and 2022, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Form S-1 Registration Statement, filed with the SEC on October 21, 2024.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Year ended December 31, 2024 compared to year ended December 31, 2023 For a discussion of our year ended December 31, 2024 results and a comparison between the years ended December 31, 2024 and 2023, see “Part II, Item 7.
Operating expenses Operating expenses represent the general and administrative expenses of our operations including employee compensation and benefits, technology costs, office rent and professional service fees such as legal, accounting and actuarial services.
Operating expenses Operating expenses represent the general and administrative expenses of our operations including employee compensation and benefits, technology costs, office rent and professional service fees such as legal, accounting and actuarial services. Net investment income We earn interest income on our portfolio of invested assets, which are comprised of fixed maturity securities, short-term investments and cash and cash equivalents.
Adjusted net income is a non-GAAP financial measure defined as net income excluding the impact of net realized investment losses, non-operating expenses, foreign exchange losses (gains), and certain strategic initiatives. See “—Reconciliation of Non-GAAP Financial Measures” for a reconciliation of adjusted net income to net income, which is the most directly comparable financial metric prepared in accordance with U.S. GAAP.
Adjusted net income is a non-GAAP financial measure defined as net income excluding the impact of net realized investment gains (losses), non-operating expenses, loss on extinguishment of credit facility, foreign exchange losses (gains), and certain strategic initiatives.
The increase was due to the mix changes in our portfolio, where Casualty, which has higher current accident year industry loss ratios, comprised a larger proportion of the Company’s gross written premiums—62.1% in 2024 compared to 54.7% in 2023.
The increase was also due to mix changes in our portfolio, where Casualty, which had comparatively higher expected loss ratios, comprised a larger proportion of our net earned premiums compared to the prior year.
Our reserves are driven by several important factors, including litigation and regulatory trends, legislative activity, climate change, social and economic patterns, and claims inflation assumptions. Our reserve estimates reflect current inflation in legal claims’ settlements and assume we will not be subject to losses from significant new legal liability theories.
Our reserve estimates reflect current inflation in legal claims’ settlements and assume we will not be subject to losses from significant new legal liability theories. Our reserve estimates assume that there will not be significant changes in the regulatory and legislative environment.
GAAP measure. 57 Tab le of Contents Premiums The following table presents gross written premiums by underwriting division for the years ended December 31, 2024 and 2023: Years Ended December 31, 2024 % of Total 2023 % of Total $ Change % Change ($ in thousands, except percentages) Casualty $ 431,817 62.1 % $ 277,455 54.7 % $ 154,362 55.6 % Professional Liability 160,651 23.1 % 145,251 28.6 % 15,400 10.6 % Healthcare Liability 101,619 14.6 % 84,982 16.7 % 16,637 19.6 % Baleen Specialty 1,630 0.2 % — — % 1,630 NM Gross written premiums $ 695,717 100.0 % $ 507,688 100.0 % $ 188,029 37.0 % Gross written premiums increased $188.0 million, or 37.0%, to $695.7 million for the year ended December 31, 2024 from $507.7 million for year ended December 31, 2023.
GAAP measure. 59 Table of Contents Premiums The following table presents gross written premiums by underwriting division for the years ended December 31, 2025 and 2024: Years Ended December 31, 2025 % of Total 2024 % of Total $ Change % Change ($ in thousands, except percentages) Casualty $ 550,666 63.8 % $ 431,817 62.1 % $ 118,849 27.5 % Professional Liability 174,419 20.2 % 160,651 23.1 % 13,768 8.6 % Healthcare Liability 116,290 13.5 % 101,619 14.6 % 14,671 14.4 % Baleen Specialty 21,431 2.5 % 1,630 0.2 % 19,801 1214.8 % Gross written premiums $ 862,806 100.0 % $ 695,717 100.0 % $ 167,089 24.0 % Gross written premiums increased $167.1 million, or 24.0%, to $862.8 million for the year ended December 31, 2025 from $695.7 million for the year ended December 31, 2024.
The increase was driven by renewals, new business and continued growth in our platform across all four divisions. For the years ended December 31, 2024 and 2023, E&S business made up 75.8% and 79.2% of gross written premiums, respectively, while admitted business made up 24.2% and 20.8%, respectively.
For the years ended December 31, 2025 and 2024, E&S (1) business made up 80.0% and 79.8% of gross written premiums, respectively, while admitted business made up 20.0% and 20.2%, respectively.
In addition, economic conditions and/or operational performance of a particular reinsurer may deteriorate, and this could also affect the ability and willingness of a reinsurer to meet their contractual obligations As of December 31, 2024, we believe 100% of our recoverables are collectible and, therefore, the total provision for current expected credit losses recorded against recoverables is not material.
In addition, economic conditions and/or operational performance of a particular reinsurer may deteriorate, and this could also affect the ability and willingness of a reinsurer to meet their contractual obligations.
T he 0.9 point increase was du e to the 1.4 point increase in the loss ratio, partially offset by the 0.5 point decrease in the expe nse ratio. 59 Tab le of Contents Return on equity Return on equity was 13.6% for the year ended December 31, 2024, compared to 18.2% for the year ended December 31, 2023.
Combined ratio The combined ratio was 96.5% for the year ended December 31, 2025, compared to 95.8% for the year ended December 31, 2024. T he 0.7 point increase was due to the 2.3 point increase in the loss ratio, partially offset by the 1.6 point decrease in the expense ratio.
Reconciliation of Non-GAAP Financial Measures Underwriting income We define underwriting income as income before income taxes excluding the impact of net investment income, net realized investment losses, other insurance-related income, non-operating expenses, warrant expense, credit facility interest expenses and fees, foreign exchange losses (gains), and certain strategic initiatives.
The effective tax rate differs from the statutory tax rate of 21.0% primarily due to research and develop credits net of related uncertain tax position reserves, excess tax benefits from the vesting of stock-based compensation, and state and local income and franchise taxes, partially offset by estimated non-deductible excess officer compensation and non-deductible expenses. 62 Table of Contents Reconciliation of Non-GAAP Financial Measures Underwriting income We define underwriting income as income before income taxes excluding the impact of net investment income, net realized investment gains (losses), other insurance-related income, non-operating expenses, warrant expense, interest expenses and financing fees, loss on extinguishment of credit facility, foreign exchange losses (gains), and certain strategic initiatives.
Credit facility interest expenses and fees Credit facility interest expenses and fees represent certain costs associated with the Credit Agreement (as defined below), which provides for a senior secured revolving credit facility. Foreign exchange losses (gains) Foreign exchange losses (gains) represent the remeasurement of a non-U.S. dollar operating expense to U.S. dollars due to the fluctuations in the exchange rate.
Loss on extinguishment of credit facility Loss on extinguishment of credit facility represents fully expensed, previously unamortized deferred issuance costs associated with the termination of our 2024 senior unsecured credit facility. Foreign exchange losses (gains) Foreign exchange losses (gains) represent the remeasurement of a non-U.S. dollar operating expense to U.S. dollars due to the fluctuations in the exchange rate.
Loss ratio The following table summarizes the components of our loss ratio for the years ended December 31, 2024 and 2023: Years Ended December 31, 2024 2023 Net Losses and Loss Adjustment Expenses % of Net Earned Premiums Net Losses and Loss Adjustment Expenses % of Net Earned Premiums ($ in thousands, except percentages) Current accident year $ 248,099 64.4 % $ 166,282 63.0 % Prior accident year reserve development — — % — — % Total $ 248,099 64.4 % $ 166,282 63.0 % Our loss ratio was 64.4% for the year ended December 31, 2024 compared to 63.0% for the year end December 31, 2023, or an increase of 1.4 points.
(1) E&S % previously disclosed did not include business written on a facultative reinsurance basis, which is free of rate and policy form restrictions, and provides the flexibility to rapidly adjust to emerging market opportunities. 60 Table of Contents Loss ratio The following table summarizes the components of our loss ratio for the years ended December 31, 2025 and 2024: Years Ended December 31, 2025 2024 Net Losses and Loss Adjustment Expenses % of Net Earned Premiums Net Losses and Loss Adjustment Expenses % of Net Earned Premiums ($ in thousands, except percentages) Current accident year $ 325,653 66.2 % $ 248,099 64.4 % Prior accident year 2,369 0.5 % — — % Total $ 328,022 66.7 % $ 248,099 64.4 % Our net loss ratio was 66.7% for the year ended December 31, 2025 compared to 64.4% for the year end December 31, 2024, or an increase of 2.3 points.
As of December 31, 2024, the majority of our investment portfolio, or $880.0 million, was comprised of fixed maturity securities that are classified as available-for-sale and carried at fair value with unrealized gains (losses) recognized in accumulated other comprehensive loss within our Consolidated Balance Sheets. Also included in our investment portfolio were $10.0 million of short-term investments.
Our board of directors reviews and approves our investment policy and strategy on a regular basis, and considers investment activities, performance against benchmarks and new investment opportunities as they arise. 69 Table of Contents As of December 31, 2025, our fixed income investment portfolio of $1,371.0 million was comprised entirely of fixed maturity securities that are classified as available-for-sale and carried at fair value with unrealized gains (losses) recognized in accumulated other comprehensive income within our Consolidated Balance Sheets.
Net investment income We earn interest income on our portfolio of invested assets, which are comprised of fixed maturity securities, short-term investments and cash and cash equivalents. 54 Tab le of Contents Net realized investment losses Net realized investment losses are a function of the difference between the amortized cost of securities sold and the proceeds received by the Company upon the sale of a security.
Net realized investment gains (losses) Net realized investment gains (losses) are a function of the difference between the amortized cost of securities sold and the proceeds received by the Company upon the sale of a security. Unrealized investment gains (losses) on fixed maturity securities are recorded within accumulated other comprehensive income (loss) on the Consolidated Balance Sheets.
The increase was due to the growth in our investment portfolio, stemming from net cash provided by operating activities and net proceeds we received from the IPO, and higher yields on invested assets. Income tax expense Income tax expense was $12.3 million for the year ended December 31, 2024, compared to $7.1 million for the year ended December 31, 2023.
The increase in net investment income is primarily due to a higher average balance of investments for the year ended December 31, 2025 and, to a lesser extent, higher yields on invested assets. Income tax expense Income tax expense was $13.5 million for the year ended December 31, 2025, compared to $12.3 million for the year ended December 31, 2024.
Investing results Net investment income increased $20.8 million, or 107.1%, to $40.1 million for the year ended December 31, 2024 from $19.4 million for the year ended December 31, 2023.
The increase in average mezzanine equity and stockholders’ equity was partially offset by a 40.6% increase in net income for the year ended December 31, 2025. Investing results Net investment income increased $17.7 million, or 44.1%, to $57.8 million for the year ended December 31, 2025 from $40.1 million for the year ended December 31, 2024.
Potential Impact as of December 31, 2024 Underwriting Division Net Reserves for Unpaid Losses and Loss Adjustment Expenses 7.5% Higher Pre-tax Income Mezzanine Equity and Stockholders’ Equity (1) 7.5% Lower Pre-tax Income Mezzanine Equity and Stockholders’ Equity (1) ($ in thousands) Casualty $ 311,115 $ 334,449 $ (23,334) $ (18,434) $ 287,781 $ 23,334 $ 18,434 Professional Liability 119,741 128,722 (8,981) (7,095) 110,760 8,981 7,095 Healthcare Liability 78,925 84,844 (5,919) (4,676) 73,006 5,919 4,676 Baleen Specialty 163 175 (12) (10) 151 12 10 Potential Impact as of December 31, 2023 Underwriting Division Net Reserves for Unpaid Losses and Loss Adjustment Expenses 7.5% Higher Pre-tax Income Mezzanine Equity and Stockholders’ Equity (1) 7.5% Lower Pre-tax Income Mezzanine Equity and Stockholders’ Equity (1) ($ in thousands) Casualty $ 160,708 $ 172,761 $ (12,053) $ (9,522) $ 148,655 $ 12,053 $ 9,522 Professional Liability 85,739 92,169 (6,430) (5,080) 79,309 6,430 5,080 Healthcare Liability 48,466 52,101 (3,635) (2,872) 44,831 3,635 2,872 _________________ (1) The U.S. corporate income tax rate of 21% is used to estimate the potential impact to mezzanine equity and stockholders’ equity. 71 Tab le of Contents The amount by which estimated losses differ from those originally reported for a period is known as “development.” Development is unfavorable when the losses ultimately settle for more than the amount reserved or subsequent estimates indicate a basis for reserve increases on unresolved claims.
Potential Impact as of December 31, 2025 Underwriting Division Net Reserves for Unpaid Losses and Loss Adjustment Expenses 7.5% Higher Pre-tax Income Mezzanine Equity and Stockholders’ Equity (1) 7.5% Lower Pre-tax Income Mezzanine Equity and Stockholders’ Equity (1) ($ in thousands) Casualty $ 484,673 $ 521,024 $ (36,351) $ (28,717) $ 448,323 $ 36,351 $ 28,717 Professional Liability 161,059 173,138 (12,079) (9,543) 148,980 12,079 9,543 Healthcare Liability 97,612 104,933 (7,321) (5,784) 90,291 7,321 5,784 Baleen Specialty 4,895 5,262 (367) (290) 4,528 367 290 74 Table of Contents Potential Impact as of December 31, 2024 Underwriting Division Net Reserves for Unpaid Losses and Loss Adjustment Expenses 7.5% Higher Pre-tax Income Mezzanine Equity and Stockholders’ Equity (1) 7.5% Lower Pre-tax Income Mezzanine Equity and Stockholders’ Equity (1) ($ in thousands) Casualty $ 311,115 $ 334,449 $ (23,334) $ (18,434) $ 287,781 $ 23,334 $ 18,434 Professional Liability 119,741 128,722 (8,981) (7,095) 110,760 8,981 7,095 Healthcare Liability 78,925 84,844 (5,919) (4,676) 73,006 5,919 4,676 Baleen Specialty 163 175 (12) (10) 151 12 10 _________________ (1) The U.S. corporate income tax rate of 21% is used to estimate the potential impact to mezzanine equity and stockholders’ equity.
Our effective tax rate was 24.3% for the year ended December 31, 2024, compared to 22.0% for the year ended December 31, 2023. The effective tax rate may vary slightly from the statutory tax rate due to state taxes and certain tax adjustments for permanent differences.
Our effective tax rate was 20.1% for the year ended December 31, 2025, compared to 24.3% for the year ended December 31, 2024.
Best financial strength rating and percent of our total reinsurance recoverables as of December 31, 2024: Reinsurer A.M. Best Rating % of Total Renaissance Reinsurance U.S.
As of December 31, 2025, we have an allowance for credit losses of $0.2 million for our reinsurance recoverable balance. 68 Table of Contents The following table summarizes our top five reinsurers, their A.M. Best financial strength rating and percent of our total reinsurance recoverables as of December 31, 2025: Reinsurer A.M. Best Rating % of Total Renaissance Reinsurance U.S.
There was no prior accident year reserve development in our loss ratio for the year. 58 Tab le of Contents In the fourth quarter of 2024, as part of our annual independent actuarial reserve review, we reallocated prior accident year loss reserves by division, primarily from Professional Liability to Casualty, to align more closely with industry loss ratios.
We are simply putting loss reserves into the appropriate accident year regardless of when the premiums are billed and earned. As part of our annual independent actuarial reserve review, we also reallocated prior accident year loss reserves between accident years and by division, primarily from Casualty to Professional Liability, resulting in no prior accident year development on an aggregate basis.