Biggest changeSee “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of stockholders’ equity calculated in accordance with GAAP to tangible stockholders’ equity. 59 Table of Contents Results of Operations Year ended December 31, 2023 compared to year ended December 31, 2022 The following table summarizes our results for the years ended December 31, 2023 and 2022: Year Ended December 31, Percent 2023 2022 Change Change ($ in thousands, except per share data) Gross written premiums $ 1,141,558 $ 881,868 $ 259,690 29.4 % Ceded written premiums (731,531 ) (524,575 ) (206,956 ) 39.5 % Net written premiums 410,027 357,293 52,734 14.8 % Net earned premiums 345,913 316,466 29,447 9.3 % Commission and other income 3,367 4,272 (905 ) (21.2 )% Total underwriting revenue (1) 349,280 320,738 28,542 8.9 % Losses and loss adjustment expenses 72,592 78,672 (6,080 ) (7.7 )% Acquisition expenses 107,745 110,771 (3,026 ) (2.7 )% Other underwriting expenses 88,172 69,219 18,953 27.4 % Underwriting income (1) 80,771 62,076 18,695 30.1 % Interest expense (3,775 ) (873 ) (2,902 ) 332.4 % Net investment income 23,705 13,877 9,828 70.8 % Net realized and unrealized gains (losses) on investments 2,941 (7,529 ) 10,470 (139.1 )% Income before income taxes 103,642 67,551 36,091 53.4 % Income tax expense 24,441 15,381 9,060 58.9 % Net income 79,201 52,170 27,031 51.8 % Adjustments: Net realized and unrealized (gains) losses on investments (2,941 ) 7,529 (10,470 ) (139.1 )% Expenses associated with transactions 706 130 576 443.1 % Stock-based compensation expense 14,913 11,624 3,289 28.3 % Amortization of intangibles 1,481 1,255 226 18.0 % Expenses associated with catastrophe bond, net of rebate 1,640 1,992 (352 ) (17.7 )% Tax impact (1,480 ) (3,366 ) 1,886 (56.0 )% Adjusted net income (1) $ 93,520 $ 71,334 $ 22,186 31.1 % Key Financial and Operating Metrics Annualized return on equity 18.5 % 13.4 % Annualized adjusted return on equity (1) 21.9 % 18.3 % Loss ratio 21.0 % 24.9 % Expense ratio 55.7 % 55.5 % Combined ratio 76.6 % 80.4 % Adjusted combined ratio (1) 71.2 % 75.6 % Diluted earnings per share $ 3.13 $ 2.02 Diluted adjusted earnings per share (1) $ 3.69 $ 2.77 Catastrophe losses $ 3,442 $ 15,394 Catastrophe loss ratio (1) 1.0 % 4.9 % Adjusted combined ratio excluding catastrophe losses (1) 70.2 % 70.8 % Adjusted underwriting income (1) $ 99,511 $ 77,077 $ 22,434 29.1 % (1) Indicates non-GAAP financial measure; see “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of the non-GAAP financial measures to their most directly comparable financial measures prepared in accordance with GAAP. 60 Table of Contents Gross Written Premiums Gross written premiums were $1.1 billion for the year ended December 31, 2023 compared to $881.9 million for the year ended December 31, 2022, an increase of $259.7 million, or 29.4%.
Biggest changeSee “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of stockholders’ equity calculated in accordance with GAAP to tangible stockholders’ equity. 59 Table of Contents Results of Operations The following table summarizes our results for the years ended December 31, 2024 and 2023: Year Ended December 31, Percent 2024 2023 Change Change ($ in thousands, except per share data) Gross written premiums $ 1,541,962 $ 1,141,558 $ 400,404 35.1 % Ceded written premiums (897,111 ) (731,531 ) (165,580 ) 22.6 % Net written premiums 644,851 410,027 234,824 57.3 % Net earned premiums 510,687 345,913 164,774 47.6 % Commission and other income 2,784 3,367 (583 ) (17.3 )% Total underwriting revenue (1) 513,471 349,280 164,191 47.0 % Losses and loss adjustment expenses 134,759 72,592 62,167 85.6 % Acquisition expenses 149,657 107,745 41,912 38.9 % Other underwriting expenses 117,113 88,172 28,941 32.8 % Underwriting income (1) 111,942 80,771 31,171 38.6 % Interest expense (1,138 ) (3,775 ) 2,637 (69.9 )% Net investment income 35,824 23,705 12,119 51.1 % Net realized and unrealized gains on investments 4,568 2,941 1,627 55.3 % Income before income taxes 151,196 103,642 47,554 45.9 % Income tax expense 33,623 24,441 9,182 37.6 % Net income 117,573 79,201 38,372 48.4 % Adjustments: Net realized and unrealized gains on investments (4,568 ) (2,941 ) (1,627 ) 55.3 % Expenses associated with transactions 1,479 706 773 109.5 % Stock-based compensation expense 16,685 14,913 1,772 11.9 % Amortization of intangibles 1,558 1,481 77 5.2 % Expenses associated with catastrophe bond 2,483 1,640 843 51.4 % Tax impact (1,699 ) (1,480 ) (219 ) 14.8 % Adjusted net income (1) $ 133,511 $ 93,520 $ 39,991 42.8 % Key Financial and Operating Metrics Annualized return on equity 19.6 % 18.5 % Annualized adjusted return on equity (1) 22.2 % 21.9 % Loss ratio 26.4 % 21.0 % Expense ratio 51.7 % 55.7 % Combined ratio 78.1 % 76.6 % Adjusted combined ratio (1) 73.7 % 71.2 % Diluted earnings per share $ 4.48 $ 3.13 Diluted adjusted earnings per share (1) $ 5.09 $ 3.69 Catastrophe losses $ 27,846 $ 3,442 Catastrophe loss ratio (1) 5.5 % 1.0 % Adjusted combined ratio excluding catastrophe losses (1) 68.3 % 70.2 % Adjusted underwriting income (1) $ 134,147 $ 99,511 $ 34,636 34.8 % (1) Indicates non-GAAP financial measure; see “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of the non-GAAP financial measures to their most directly comparable financial measures prepared in accordance with GAAP. 60 Table of Contents Gross Written Premiums Gross written premiums were $1.5 billion for the year ended December 31, 2024 compared to $1.1 billion for the year ended December 31, 2023, an increase of $400.4 million, or 35.1%.
Although we are inherently subject to catastrophe losses, the frequency and severity of catastrophe losses is unpredictable and their impact on our operating results may vary significantly between periods and obscure other trends in our business.
Although we are inherently subject to catastrophe losses, the frequency and severity of catastrophe losses is unpredictable and their impact on our operating results may vary significantly between periods and obscure other trends in our business.
Therefore, we are providing this metric because we believe it gives our management and other financial statement users useful insight into our results of operations and trends in our financial performance without the volatility caused by catastrophe losses.
Therefore, we are providing this metric because we believe it gives our management and other financial statement users useful insight into our results of operations and trends in our financial performance without the volatility caused by catastrophe losses.
Certain policies we write subject us to attritional losses such as building fires. In addition, many of the policies we write subject us to catastrophe losses. Catastrophe losses are certain losses resulting from events involving multiple claims and policyholders, including earthquakes, hurricanes, floods, convective storms, terrorist acts or other aggregating events.
Certain policies we write subject us to attritional losses such as building fires or casualty claims. In addition, many of the policies we write subject us to catastrophe losses. Catastrophe losses are certain losses resulting from events involving multiple claims and policyholders, including earthquakes, hurricanes, floods, convective storms, terrorist acts or other aggregating events.
The potential for a large claim under an insurance or reinsurance contract means that our insurance subsidiaries may need to make substantial payments within relatively short periods of time, which would have a negative impact on our operating cash flows. We generated positive cash flows from operations for the years ended December 31, 2023 and 2022.
The potential for a large claim under an insurance or reinsurance contract means that our insurance subsidiaries may need to make substantial payments within relatively short periods of time, which would have a negative impact on our operating cash flows. We generated positive cash flows from operations for the years ended December 31, 2024 and 2023.
However, this dividend amount is subject to annual enhanced solvency requirement calculations. There were no dividends declared or paid during the years ended December 31, 2023 and December 31, 2022 70 Table of Contents One of our insurance company subsidiaries, PSIC, is a member of the Federal Home Loan Bank of San Francisco (FHLB).
However, this dividend amount is subject to annual enhanced solvency requirement calculations. There were no dividends declared or paid during the years ended December 31, 2024 and December 31, 2023 70 Table of Contents One of our insurance company subsidiaries, PSIC, is a member of the Federal Home Loan Bank of San Francisco (FHLB).
As of December 31, 2023 and December 31, 2022, the total adjusted capital of PSIC and PESIC were in excess of their respective prescribed risk-based capital requirements. Under the Insurance Act and related regulations, our Bermuda reinsurance subsidiary, PSRE, is required to maintain certain solvency and liquidity levels, which it maintained as of December 31, 2023 and December 31, 2022.
As of December 31, 2024 and December 31, 2023, the total adjusted capital of PSIC and PESIC were in excess of their respective prescribed risk-based capital requirements. Under the Insurance Act and related regulations, our Bermuda reinsurance subsidiary, PSRE, is required to maintain certain solvency and liquidity levels, which it maintained as of December 31, 2024 and December 31, 2023.
In the event of significant new regulation or legislation, we will attempt to quantify its impact on our business, but no assurance can be given that our attempt to quantify such inputs will be accurate or successful. The table below quantifies the impact of potential reserve deviations from our carried reserve at December 31, 2023.
In the event of significant new regulation or legislation, we will attempt to quantify its impact on our business, but no assurance can be given that our attempt to quantify such inputs will be accurate or successful. The table below quantifies the impact of potential reserve deviations from our carried reserve at December 31, 2024.
The relevant liabilities include total general business insurance reserves and total other liabilities, less sundry liabilities. As of December 31, 2023 and December 31, 2022, we met the minimum liquidity ratio requirement. Bermuda regulations limit the amount of dividends and return of capital paid by a regulated entity.
The relevant liabilities include total general business insurance reserves and total other liabilities, less sundry liabilities. As of December 31, 2024 and December 31, 2023, we met the minimum liquidity ratio requirement. Bermuda regulations limit the amount of dividends and return of capital paid by a regulated entity.
We invest primarily in investment grade fixed maturity securities, including U.S. government issues, state government issues, mortgage and asset-backed obligations, and corporate bonds with a small portion of our portfolio in equity securities, equity method investments, and cash and cash equivalents.
We invest primarily in investment grade fixed maturity securities, including U.S. government issues, state government issues, mortgage and asset-backed obligations, and corporate bonds with a small portion of our portfolio in equity securities, equity method investments, limited partnerships, and cash and cash equivalents.
Net Realized and Unrealized Gains and Losses on Investments Net realized and unrealized gains and losses on investments are a function of the difference between the amount received by us on the sale of a security and the security’s cost-basis, mark-to-market adjustments, credit losses recognized in earnings, and unrealized gains and losses on equity securities.
Net Realized and Unrealized Gains and Losses on Investments Net realized and unrealized gains and losses on investments are a function of the difference between the amount received by us on the sale of a security and the security’s cost-basis, mark-to-market adjustments, credit losses recognized in earnings, unrealized gains and losses on equity securities, and unrealized gains and losses on equity method and other investments.
The amounts in the above table represent our gross estimates of known liabilities as of December 31, 2023 and do not include any allowance for claims for future events within the time period specified.
The amounts in the above table represent our gross estimates of known liabilities as of December 31, 2024 and do not include any allowance for claims for future events within the time period specified.
Excluding the impact of expenses relating to transactions, stock-based compensation, amortization of intangibles, and catastrophe bonds, other underwriting expenses as a percentage of gross earned premiums were 6.8% for the year ended December 31, 2023 compared to 7.8% for the year ended December 31, 2022.
Excluding the impact of expenses relating to transactions, stock-based compensation, amortization of intangibles, and catastrophe bonds, other underwriting expenses as a percentage of gross earned premiums were 6.8% for the year ended December 31, 2024 compared to 6.8% for the year ended December 31, 2023.
The increase was primarily due to a higher average balance of investments during the year ended December 31, 2023 and higher yields on invested assets.
The increase was primarily due to a higher average balance of investments during the year ended December 31, 2024 and higher yields on invested assets.
In both periods, the balance was primarily driven by unrealized gains and losses on our equity securities due to the general performance of equity security markets.
In both periods, the balance was primarily driven by unrealized gains on our equity securities due to the general performance of equity security markets.
We are currently utilizing tax planning strategies in our assessment of the realizability of a portion of our net capital deferred tax asset at December 31, 2023.
We are currently utilizing tax planning strategies in our assessment of the realizability of a portion of our net capital deferred tax asset at December 31, 2024.
These tax planning strategies include the holding of fixed maturity securities that are currently in a net unrealized loss position for tax purposes until recovery or maturity, if needed, to avoid future expiring capital loss carryforwards. As of December 31, 2023, we had a valuation allowance of $3.5 million relating to our state net operating loss carryforwards and federal net operating losses related to Laulima, and the remainder of our deferred tax assets did not require a valuation allowance. Recent Accounting Pronouncements See “Note 2—Recent Accounting Pronouncements” in the Notes to Consolidated Financial Statements included in this Annual Report on Form 10-K for a discussion of accounting pronouncements recently adopted and recently issued accounting pronouncements not yet adopted and their potential impact to our financial statements.
These tax planning strategies include the holding of fixed maturity securities that are currently in a net unrealized loss position for tax purposes until recovery or maturity, if needed, to avoid future expiring capital loss carryforwards. As of December 31, 2024, we had a valuation allowance of $3.4 million relating to our state net operating loss carryforwards and the remainder of our deferred tax assets did not require a valuation allowance. Recent Accounting Pronouncements See “Note 2—Recent Accounting Pronouncements” in the Notes to Consolidated Financial Statements included in this Annual Report on Form 10-K for a discussion of accounting pronouncements recently adopted and recently issued accounting pronouncements not yet adopted and their potential impact to our financial statements.
Currently, $15 million of the borrowing capacity of the Credit Agreement is pledged as collateral and not able to be utilized. 72 Table of Contents As of December 31, 2023 we do not have any outstanding borrowings under the Credit Agreement, but we may seek to borrow under the Credit Agreement in the future. Our PSIC subsidiary is a member of the Federal Home Loan Bank of San Francisco (“FHLB”).
Currently, $5.6 million of the borrowing capacity of the Credit Agreement is pledged as collateral and not able to be utilized. 72 Table of Contents As of December 31, 2024 we do not have any outstanding borrowings under the Credit Agreement, but we may seek to borrow under the Credit Agreement in the future. Our PSIC subsidiary is a member of the Federal Home Loan Bank of San Francisco (“FHLB”).
For the year ended December 31, 2022, our effective tax rate was 22.8% and the difference between our tax rate and the statutory rate of 21% relates primarily to non-deductible executive compensation expense and state taxes, offset by the permanent component of employee stock options. 64 Table of Contents Reconciliation of Non-GAAP Financial Measures Underwriting Revenue We define underwriting revenue as total revenue excluding net investment income and net realized and unrealized gains and losses on investments.
For the year ended December 31, 2023, our effective tax rate was 23.6% and the difference between our tax rate and the statutory rate of 21% relates primarily to non-deductible executive compensation expense and state taxes, offset by the permanent component of employee stock options. 64 Table of Contents Reconciliation of Non-GAAP Financial Measures Underwriting Revenue We define underwriting revenue as total revenue excluding net investment income and net realized and unrealized gains and losses on investments.
Founded in 2014, we have significantly grown our business and have generated attractive returns. We have organically increased gross written premiums from $16.6 million in our first year of operations to $1.1 billion for the year ended December 31, 2023, which reflects a compound annual growth rate of approximately 60%.
Founded in 2014, we have significantly grown our business and have generated attractive returns. We have organically increased gross written premiums from $16.6 million in our first year of operations to $1.5 billion for the year ended December 31, 2024, which reflects a compound annual growth rate of approximately 57%.
Our fixed income investment portfolio had a book yield of 4.07% as of December 31, 2023, compared to 3.30% as of December 31, 2022. 73 Table of Contents At December 31, 2023 and December 31, 2022 the amortized cost and fair value on available-for-sale securities were as follows: December 31, 2023 Amortized Cost or Cost Fair Value % of Total Fair Value ($ in thousands) Fixed maturities: U.S.
Our fixed income investment portfolio had a book yield of 4.59% as of December 31, 2024, compared to 4.07% as of December 31, 2023. 73 Table of Contents At December 31, 2024 and December 31, 2023 the amortized cost and fair value on available-for-sale securities were as follows: December 31, 2024 Amortized Cost or Cost Fair Value % of Total Fair Value ($ in thousands) Fixed maturities: U.S.
Recent events, including changes in market interest rates and significant financial market volatility have caused us to incur unrealized losses on investments which contributes to us having a net capital deferred tax asset in the amount of $5.9 million at December 31, 2023, as compared to a net capital deferred tax asset of $11.0 million at December 31, 2022.
Recent events, including changes in market interest rates and significant financial market volatility have caused us to incur unrealized losses on investments which contributes to us having a net capital deferred tax asset in the amount of $5.3 million at December 31, 2024, as compared to a net capital deferred tax asset of $5.9 million at December 31, 2023.
The increase was primarily due to the Company incurring higher payroll, technology, and stock-based compensation expenses associated with growth of the Company. Other underwriting expenses as a percentage of gross earned premiums were 8.7% for the year ended December 31, 2023 compared to 10.0% for the year ended December 31, 2022.
The increase was primarily due to the Company incurring higher payroll, technology, and stock-based compensation expenses associated with growth of the Company. Other underwriting expenses as a percentage of gross earned premiums were 8.4% for the year ended December 31, 2024 compared to 8.7% for the year ended December 31, 2023.
Pursuant to Bermuda regulations, the maximum amount of dividends and return of capital available to be paid by a reinsurer is determined pursuant to a formula. Under this formula, the maximum amount of dividends and return of capital available from PSRE during 2023 is calculated to be approximately $4.1 million.
Pursuant to Bermuda regulations, the maximum amount of dividends and return of capital available to be paid by a reinsurer is determined pursuant to a formula. Under this formula, the maximum amount of dividends and return of capital available from PSRE during 2025 is calculated to be approximately $4.2 million.
As of December 31, 2023, the majority of our investment portfolio, or $643.8 million, was comprised of fixed maturity securities that are classified as available-for-sale and carried at fair value with unrealized gains and losses on these securities, net of applicable taxes, reported as a separate component of accumulated other comprehensive income.
As of December 31, 2024, the majority of our investment portfolio, or $939.0 million, was comprised of fixed maturity securities that are classified as available-for-sale and carried at fair value with unrealized gains and losses on these securities, net of applicable taxes, reported as a separate component of accumulated other comprehensive income.
IBNR reserves are estimated based on generally accepted actuarial reserving techniques that consider quantitative loss experience data and, where appropriate, qualitative factors. With the assistance of an independent actuarial firm, we use statistical analysis to estimate the cost of losses and loss adjustment expenses related to IBNR.
IBNR reserves are estimated based on generally accepted actuarial reserving techniques that consider quantitative loss experience data and, where appropriate, qualitative factors. We use statistical analysis to estimate the cost of losses and loss adjustment expenses related to IBNR.
Based on the above restrictions, PESIC may pay a dividend or distribution of no greater than $1.5 million in 2024 without approval of the Arizona Insurance Commissioner. In addition to the above limitations, any dividend or distribution declared is also subject to state regulatory approval prior to payment.
Based on the above restrictions, PESIC may pay a dividend or distribution of no greater than $4.2 million in 2025 without approval of the Arizona Insurance Commissioner. In addition to the above limitations, any dividend or distribution declared is also subject to state regulatory approval prior to payment.
Adjusted return on equity should not be viewed as a substitute for return on equity calculated using unadjusted GAAP numbers, and other companies may define adjusted return on equity differently. 66 Table of Contents Adjusted return on equity is calculated as follows: Year Ended December 31, 2023 2022 ($ in thousands) Numerator: Adjusted net income $ 93,520 $ 71,334 Denominator: Average stockholders' equity 428,002 389,461 Adjusted return on equity 21.9 % 18.3 % Adjusted Combined Ratio We define adjusted combined ratio as the sum of the loss ratio and the expense ratio calculated excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook.
Adjusted return on equity should not be viewed as a substitute for return on equity calculated using unadjusted GAAP numbers, and other companies may define adjusted return on equity differently. 66 Table of Contents Adjusted return on equity is calculated as follows: Year Ended December 31, 2024 2023 ($ in thousands) Numerator: Adjusted net income $ 133,511 $ 93,520 Denominator: Average stockholders' equity 600,140 428,002 Adjusted return on equity 22.2 % 21.9 % Adjusted Combined Ratio We define adjusted combined ratio as the sum of the loss ratio and the expense ratio calculated excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook.
The majority of our insurance policies have a term of one year and premiums are earned pro rata over the terms of the policies.
The majority of our insurance policies have a term of one year and premiums are earned pro rata over the terms of the policies. Crop premiums are earned ratably over the risk period.
Cash provided by financing activities for the year ended December 31, 2022 related to $36.4 million in proceeds from our FHLB line of credit, $2.3 million in proceeds from common stock issued via stock option exercises and $0.8 million in proceeds from our employee stock purchase plan, offset by the repurchase of $34.4 million of our common stock. 71 Table of Contents We do not have any current plans for material capital expenditures other than current operating requirements.
Cash used in financing activities for the year ended December 31, 2023 related to the repurchase of $22.3 million of our common stock, offset by $16.2 million in proceeds from our FHLB line of credit, $1.2 million in proceeds from stock option exercises and $0.8 million in proceeds from our employee stock purchase plan. 71 Table of Contents We do not have any current plans for material capital expenditures other than current operating requirements.
Diluted adjusted earnings per share should not be viewed as a substitute for diluted earnings per share calculated in accordance with GAAP, and other companies may define diluted adjusted earnings per share differently. 67 Table of Contents Diluted adjusted earnings per share is calculated as follows: Year Ended December 31, 2023 2022 (in thousands except shares and per share data) Adjusted net income $ 93,520 $ 71,334 Weighted-average common shares outstanding, diluted 25,327,091 25,796,008 Diluted adjusted earnings per share $ 3.69 $ 2.77 Catastrophe Loss Ratio Catastrophe loss ratio is defined as the ratio of catastrophe losses to net earned premiums.
Diluted adjusted earnings per share should not be viewed as a substitute for diluted earnings per share calculated in accordance with GAAP, and other companies may define diluted adjusted earnings per share differently. 67 Table of Contents Diluted adjusted earnings per share is calculated as follows: Year Ended December 31, 2024 2023 (in thousands except shares and per share data) Adjusted net income $ 133,511 $ 93,520 Weighted-average common shares outstanding, diluted 26,223,842 25,327,091 Diluted adjusted earnings per share $ 5.09 $ 3.69 Catastrophe Loss Ratio Catastrophe loss ratio is defined as the ratio of catastrophe losses to net earned premiums.
For the year ended December 31, 2023 our effective tax rate was 23.6% and the difference between our tax effective tax rate and the statutory rate of 21% relates primarily to non-deductible executive compensation expense, offset by the permanent component of employee stock options.
For the year ended December 31, 2024 our effective tax rate was 22.2% and the difference between our tax effective tax rate and the statutory rate of 21% relates primarily to non-deductible executive compensation expense and state taxes, offset by the permanent component of employee stock options.
Government $ 40,836 $ 39,420 6.1 % U.S.
Governments $ 40,836 $ 39,420 6.1 % U.S.
To the extent our future operating cash flows are insufficient to cover our net losses from catastrophic events, we had $741.4 million in cash and investment securities available at December 31, 2023.
To the extent our future operating cash flows are insufficient to cover our net losses from catastrophic events, we had $1,068.3 million in cash and investment securities available at December 31, 2024.
Our fixed maturity securities, including cash equivalents, had a weighted average effective duration of 3.48 and 3.81 years and an average rating of “Aa3/A+” and “A1/A+” at December 31, 2023 and December 31, 2022, respectively.
Our fixed maturity securities, including cash equivalents, had a weighted average effective duration of 4.04 and 3.48 years and an average rating of A1/A+ and “Aa3/A+” at December 31, 2024 and December 31, 2023, respectively.
Ceded written premiums are earned pro-rata over the period of risk covered. The volume of our ceded written premiums is impacted by the amount of our gross written premiums and our decisions to increase or decrease limits or retention levels in our XOL agreements and co-participation levels in our quota share agreements.
The volume of our ceded written premiums is impacted by the amount of our gross written premiums and our decisions to increase or decrease limits or retention levels in our XOL agreements and co-participation levels in our quota share agreements.
Adjusted combined ratio is calculated as follows: Year Ended December 31, 2023 2022 ($ in thousands) Numerator: Sum of losses, loss adjustment expenses, underwriting, acquisition and other underwriting expenses, net of commission and other income $ 265,142 $ 254,390 Denominator: Net earned premiums $ 345,913 $ 316,466 Combined ratio 76.6 % 80.4 % Adjustments to numerator: Expenses associated with transactions (706 ) (130 ) Stock-based compensation expense (14,913 ) (11,624 ) Amortization of intangibles (1,481 ) (1,255 ) Expenses associated with catastrophe bond, net of rebate (1,640 ) (1,992 ) Adjusted combined ratio 71.2 % 75.6 % Diluted adjusted earnings per share We define diluted adjusted earnings per share as adjusted net income divided by the weighted-average common shares outstanding for the period, reflecting the dilution which could occur if equity-based awards are converted into common share equivalents as calculated using the treasury stock method.
Adjusted combined ratio is calculated as follows: Year Ended December 31, 2024 2023 ($ in thousands) Numerator: Sum of losses, loss adjustment expenses, underwriting, acquisition and other underwriting expenses, net of commission and other income $ 398,745 $ 265,142 Denominator: Net earned premiums $ 510,687 $ 345,913 Combined ratio 78.1 % 76.6 % Adjustments to numerator: Expenses associated with transactions (1,479 ) (706 ) Stock-based compensation expense (16,685 ) (14,913 ) Amortization of intangibles (1,558 ) (1,481 ) Expenses associated with catastrophe bond (2,483 ) (1,640 ) Adjusted combined ratio 73.7 % 71.2 % Diluted adjusted earnings per share We define diluted adjusted earnings per share as adjusted net income divided by the weighted-average common shares outstanding for the period, reflecting the dilution which could occur if equity-based awards are converted into common share equivalents as calculated using the treasury stock method.
Stockholders’ equity increased primarily due to net income we earned for the period and activity related to stock-based compensation, and was partially offset by repurchases of shares of our common stock. Stock-based compensation expense is treated as an additional paid-in-capital and increases stockholders’ equity. Tangible stockholders’ equity is a non-GAAP financial measure.
Stockholders’ equity increased primarily due to net income we earned for the period, stock offering proceeds, and activity related to stock-based compensation. Stock-based compensation expense is treated as an additional paid-in-capital and increases stockholders’ equity. Tangible stockholders’ equity is a non-GAAP financial measure.
The Company incurred $2.9 million of net realized and unrealized gains on investments for the year ended December 31, 2023 compared to $7.5 million of net realized and unrealized losses for the year ended December 31, 2022.
The Company incurred $4.6 million of net realized and unrealized gains on investments for the year ended December 31, 2024 compared to $2.9 million of net realized and unrealized gains for the year ended December 31, 2023.
Catastrophe loss ratio should not be viewed as a substitute for loss ratio calculated using unadjusted GAAP numbers, and other companies may define catastrophe loss ratio differently. Catastrophe loss ratio is calculated as follows: Year Ended December 31, 2023 2022 ($ in thousands) Numerator: Losses and loss adjustment expenses $ 72,592 $ 78,672 Denominator: Net earned premiums $ 345,913 $ 316,466 Loss ratio 21.0 % 24.9 % Numerator: Catastrophe losses $ 3,442 $ 15,394 Denominator: Net earned premiums $ 345,913 $ 316,466 Catastrophe loss ratio 1.0 % 4.9 % Adjusted Combined Ratio Excluding Catastrophe Losses Adjusted combined ratio excluding catastrophe losses is defined as adjusted combined ratio excluding the impact of catastrophe losses.
Catastrophe loss ratio should not be viewed as a substitute for loss ratio calculated using unadjusted GAAP numbers, and other companies may define catastrophe loss ratio differently. Catastrophe loss ratio is calculated as follows: Year Ended December 31, 2024 2023 ($ in thousands) Numerator: Losses and loss adjustment expenses $ 134,759 $ 72,592 Denominator: Net earned premiums $ 510,687 $ 345,913 Loss ratio 26.4 % 21.0 % Numerator: Catastrophe losses $ 27,846 $ 3,442 Denominator: Net earned premiums $ 510,687 $ 345,913 Catastrophe loss ratio 5.5 % 1.0 % Adjusted Combined Ratio Excluding Catastrophe Losses Adjusted combined ratio excluding catastrophe losses is defined as adjusted combined ratio excluding the impact of catastrophe losses.
All advances have predetermined term and the interest rate varies based on the term of the advance. As of December 31, 2023, the Company had $52.6 million of borrowings outstanding through the FHLB line of credit. Financial Condition Stockholders ’ Equity At December 31, 2023 total stockholders’ equity was $471.3 million and tangible stockholders’ equity was $458.9 million, compared to total stockholders’ equity of $384.8 million and tangible stockholders’ equity of $376.5 million as of December 31, 2022.
All advances have predetermined term and the interest rate varies based on the term of the advance. As of December 31, 2024, the Company did not have any borrowings outstanding through the FHLB line of credit. Financial Condition Stockholders ’ Equity At December 31, 2024 total stockholders’ equity was $729.0 million and tangible stockholders’ equity was $715.8 million, compared to total stockholders’ equity of $471.3 million and tangible stockholders’ equity of $458.9 million as of December 31, 2023.
Adjusted combined ratio excluding catastrophe losses should not be viewed as a substitute for combined ratio calculated using unadjusted GAAP numbers, and other companies may define adjusted combined ratio excluding catastrophe losses differently. 68 Table of Contents Adjusted combined ratio excluding catastrophe losses is calculated as follows: Year Ended December 31, 2023 2022 ($ in thousands) Numerator: Sum of losses and loss adjustment expenses, acquisition expenses, and other underwriting expenses, net of commission and other income $ 265,142 $ 254,390 Denominator: Net earned premiums $ 345,913 $ 316,466 Combined ratio 76.6 % 80.4 % Adjustments to numerator: Expenses associated with transactions $ (706 ) $ (130 ) Stock-based compensation expense (14,913 ) (11,624 ) Amortization of intangibles (1,481 ) (1,255 ) Expenses associated with catastrophe bond, net of rebate (1,640 ) (1,992 ) Catastrophe losses (3,442 ) (15,394 ) Adjusted combined ratio excluding catastrophe losses 70.2 % 70.8 % Tangible Stockholders ’ Equity We define tangible stockholders’ equity as stockholders’ equity less intangible assets.
Adjusted combined ratio excluding catastrophe losses should not be viewed as a substitute for combined ratio calculated using unadjusted GAAP numbers, and other companies may define adjusted combined ratio excluding catastrophe losses differently. 68 Table of Contents Adjusted combined ratio excluding catastrophe losses is calculated as follows: Year Ended December 31, 2024 2023 ($ in thousands) Numerator: Sum of losses and loss adjustment expenses, acquisition expenses, and other underwriting expenses, net of commission and other income $ 398,745 $ 265,142 Denominator: Net earned premiums $ 510,687 $ 345,913 Combined ratio 78.1 % 76.6 % Adjustments to numerator: Expenses associated with transactions $ (1,479 ) $ (706 ) Stock-based compensation expense (16,685 ) (14,913 ) Amortization of intangibles (1,558 ) (1,481 ) Expenses associated with catastrophe bond (2,483 ) (1,640 ) Catastrophe losses (27,846 ) (3,442 ) Adjusted combined ratio excluding catastrophe losses 68.3 % 70.2 % Tangible Stockholders ’ Equity We define tangible stockholders’ equity as stockholders’ equity less intangible assets.
Stockholders’ equity calculated in accordance with GAAP reconciles to tangible stockholders’ equity as follows: December 31, 2023 2022 (in thousands) Stockholders’ equity $ 471,252 $ 384,754 Intangible assets (12,315 ) (8,261 ) Tangible stockholders’ equity $ 458,937 $ 376,493 Liquidity and Capital Resources Sources and Uses of Funds We operate as a holding company with no business operations of our own.
Stockholders’ equity calculated in accordance with GAAP reconciles to tangible stockholders’ equity as follows: December 31, 2024 2023 (in thousands) Stockholders’ equity $ 729,030 $ 471,252 Intangible assets (13,242 ) (12,315 ) Tangible stockholders’ equity $ 715,788 $ 458,937 Liquidity and Capital Resources Sources and Uses of Funds We operate as a holding company with no business operations of our own.
Net Investment Income and Net Realized and Unrealized Gains (Losses) on Investments Net investment income increased $9.8 million, or 70.8%, to $23.7 million for the year ended December 31, 2023 from $13.9 million for the year ended December 31, 2022.
Net Investment Income and Net Realized and Unrealized Gains (Losses) on Investments Net investment income increased $12.1 million, or 51.1%, to $35.8 million for the year ended December 31, 2024 from $23.7 million for the year ended December 31, 2023.
Also included in our investment portfolio were $43.2 million of equity securities. In addition, we maintained a non-restricted cash and cash equivalent balance of $51.9 million at December 31, 2023.
Also included in our investment portfolio were $40.5 million of equity securities. In addition, we maintained a non-restricted cash and cash equivalent balance of $80.5 million at December 31, 2024.
Net income calculated in accordance with GAAP reconciles to adjusted net income as follows: Year Ended December 31, 2023 2022 (in thousands) Net income $ 79,201 $ 52,170 Adjustments: Net realized and unrealized (gains) losses on investments (2,941 ) 7,529 Expenses associated with transactions 706 130 Stock-based compensation expense 14,913 11,624 Amortization of intangibles 1,481 1,255 Expenses associated with catastrophe bond, net of rebate 1,640 1,992 Tax impact (1,480 ) (3,366 ) Adjusted net income $ 93,520 $ 71,334 Adjusted Return on Equity We define adjusted return on equity as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period.
Net income calculated in accordance with GAAP reconciles to adjusted net income as follows: Year Ended December 31, 2024 2023 (in thousands) Net income $ 117,573 $ 79,201 Adjustments: Net realized and unrealized (gains) losses on investments (4,568 ) (2,941 ) Expenses associated with transactions 1,479 706 Stock-based compensation expense 16,685 14,913 Amortization of intangibles 1,558 1,481 Expenses associated with catastrophe bond 2,483 1,640 Tax impact (1,699 ) (1,480 ) Adjusted net income $ 133,511 $ 93,520 Adjusted Return on Equity We define adjusted return on equity as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders’ equity during the period.
Other companies may define adjusted underwriting income differently. 65 Table of Contents Income before income taxes calculated in accordance with GAAP reconciles to underwriting income and adjusted underwriting income as follows: Year Ended December 31, 2023 2022 (in thousands) Income before income taxes $ 103,642 $ 67,551 Net investment income (23,705 ) (13,877 ) Net realized and unrealized (gains) losses on investments (2,941 ) 7,529 Interest expense 3,775 873 Underwriting income $ 80,771 $ 62,076 Expenses associated with transactions 706 130 Stock-based compensation expense 14,913 11,624 Amortization of intangibles 1,481 1,255 Expenses associated with catastrophe bond, net of rebate 1,640 1,992 Adjusted underwriting income $ 99,511 $ 77,077 Adjusted Net Income We define adjusted net income as net income excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook, net of tax impact.
Other companies may define adjusted underwriting income differently. 65 Table of Contents Income before income taxes calculated in accordance with GAAP reconciles to underwriting income and adjusted underwriting income as follows: Year Ended December 31, 2024 2023 (in thousands) Income before income taxes $ 151,196 $ 103,642 Net investment income (35,824 ) (23,705 ) Net realized and unrealized (gains) losses on investments (4,568 ) (2,941 ) Interest expense 1,138 3,775 Underwriting income $ 111,942 $ 80,771 Expenses associated with transactions 1,479 706 Stock-based compensation expense 16,685 14,913 Amortization of intangibles 1,558 1,481 Expenses associated with catastrophe bond 2,483 1,640 Adjusted underwriting income $ 134,147 $ 99,511 Adjusted Net Income We define adjusted net income as net income excluding the impact of certain items that may not be indicative of underlying business trends, operating results, or future outlook, net of tax impact.
Total revenue calculated in accordance with GAAP reconciles to underwriting revenue as follows: Year Ended December 31, 2023 2022 (in thousands) Total revenue $ 375,926 $ 327,086 Net investment income (23,705 ) (13,877 ) Net realized and unrealized (gains) losses on investments (2,941 ) 7,529 Underwriting revenue $ 349,280 $ 320,738 Underwriting Income and adjusted underwriting income We define underwriting income as income before income taxes excluding net investment income, net realized and unrealized gains and losses on investments, and interest expense.
Total revenue calculated in accordance with GAAP reconciles to underwriting revenue as follows: Year Ended December 31, 2024 2023 (in thousands) Total revenue $ 553,863 $ 375,926 Net investment income (35,824 ) (23,705 ) Net realized and unrealized (gains) losses on investments (4,568 ) (2,941 ) Underwriting revenue $ 513,471 $ 349,280 Underwriting Income and adjusted underwriting income We define underwriting income as income before income taxes excluding net investment income, net realized and unrealized gains and losses on investments, and interest expense.
The following table summarizes our cash flows for the years ended December 31, 2023 and 2022: Year ended December 31, 2023 2022 ($ in thousands) Cash provided by (used in): Operating activities $ 116,106 $ 169,583 Investing activities (128,478 ) (156,807 ) Financing activities (3,940 ) 5,017 Change in cash, cash equivalents, and restricted cash $ (16,312 ) $ 17,793 Our cash flow from operating activities has been positive in each of the last two years.
The following table summarizes our cash flows for the years ended December 31, 2024 and 2023: Year ended December 31, 2024 2023 ($ in thousands) Cash provided by (used in): Operating activities $ 261,157 $ 116,106 Investing activities (306,244 ) (128,478 ) Financing activities 73,774 (3,940 ) Change in cash, cash equivalents, and restricted cash $ 28,687 $ (16,312 ) Our cash flow from operating activities has been positive in each of the last two years.
The increase was primarily due to an increase in gross written premiums, primarily in our Commercial Earthquake, Casualty, and Residential Earthquake lines, partially offset by increased ceded written premiums. 62 Table of Contents Net Earned Premiums Net earned premiums increased $29.4 million, or 9.3%, to $345.9 million for the year ended December 31, 2023 from $316.5 million for the year ended December 31, 2022 due primarily to the earning of increased gross written premiums offset by the earning of ceded written premiums under reinsurance agreements.
The increase was primarily due to an increase in gross written premiums, primarily in our Casualty and Earthquake products, partially offset by increased ceded written premiums. 62 Table of Contents Net Earned Premiums Net earned premiums increased $164.8 million, or 47.6%, to $510.7 million for the year ended December 31, 2024 from $345.9 million for the year ended December 31, 2023 due primarily to the earning of increased gross written premiums offset by the earning of ceded written premiums under reinsurance agreements.
Each of our insurance company subsidiaries as carries an “A-“ rating from A.M. Best Company (“A.M. Best”), a leading rating agency for the insurance industry. We distribute our products through multiple channels, including retail agents, program administrators, wholesale brokers, and partnerships with other insurance companies.
Our insurance company subsidiaries, Palomar Specialty Insurance Company (“PSIC”) and Palomar Excess and Surplus Insurance Company (“PESIC”) carry an “A” rating from A.M. Best Company (“A.M. Best”), a leading rating agency for the insurance industry. 54 Table of Contents We distribute our products through multiple channels, including retail agents, program administrators, wholesale brokers, and partnerships with other insurance companies.
We believe that our market opportunity, distinctive products, and differentiated business model position us to grow our business profitably.
These new products diversify our book of business and broaden our product portfolio. We believe that our market opportunity, distinctive products, and differentiated business model position us to grow our business profitably.
Based on the above restrictions, PSIC may pay a dividend or distribution of no greater than $96.0 million in 2024 without approval by the California and Oregon Insurance Commissioners. 69 Table of Contents Under Arizona statute which governs PESIC, dividends paid in a consecutive twelve month period cannot exceed the lesser of (i) 10% of an insurance company’s statutory policyholders’ surplus as of December 31 of the preceding year or (ii) 100% of its statutory net income for the preceding calendar year.
During October 2024, PSIC elected to pay a dividend of $95.0 million to its parent company. 69 Table of Contents Under Arizona statute which governs PESIC, dividends paid in a consecutive twelve month period cannot exceed the lesser of (i) 10% of an insurance company’s statutory policyholders’ surplus as of December 31 of the preceding year or (ii) 100% of its statutory net income for the preceding calendar year.
Net Ultimate LLAE December 31, 2023 Potential Impact on 2023 Sensitivity Accident Year Sensitivity Factor Net Ultimate Incurred LLAE Net LLAE Reserve Pre‑tax income Stockholders’ Equity* (in thousands) Sample increases 2023 5.0 % $ 70,346 $ 50,746 $ 3,517 $ 2,779 2022 2.5 % $ 83,026 $ 33,538 $ 2,076 $ 1,640 Prior 1.0 % $ 137,410 $ 13,369 $ 1,374 $ 1,086 Sample decreases 2023 (5.0 )% $ 70,346 $ 50,746 $ (3,517 ) $ (2,779 ) 2022 (2.5 )% $ 83,026 $ 33,538 $ (2,076 ) $ (1,640 ) Prior (1.0 )% $ 137,410 $ 13,369 $ (1,374 ) $ (1,086 ) * Effective tax rate estimated to be 21% 77 Table 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.
Net Ultimate LLAE December 31, 2024 Potential Impact on 2024 Sensitivity Accident Year Sensitivity Factor Net Ultimate Incurred LLAE Net LLAE Reserve Pre‑tax income Stockholders’ Equity* (in thousands) Sample increases 2024 5.0 % $ 137,788 $ 94,215 $ 6,889 $ 5,443 2023 2.5 % $ 68,066 $ 31,171 $ 1,702 $ 1,344 Prior 1.0 % $ 219,724 $ 29,913 $ 2,197 $ 1,736 Sample decreases 2024 (5.0 )% $ 137,788 $ 94,215 $ (6,889 ) $ (5,443 ) 2023 (2.5 )% $ 68,066 $ 31,171 $ (1,702 ) $ (1,344 ) Prior (1.0 )% $ 219,724 $ 29,913 $ (2,197 ) $ (1,736 ) * Effective tax rate estimated to be 21% 77 Table 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.
Net Written Premiums Net written premiums increased $52.7 million, or 14.8%, to $410.0 million for the year ended December 31, 2023 from $357.3 million for the year ended December 31, 2022.
Net Written Premiums Net written premiums increased $234.8 million, or 57.3%, to $644.9 million for the year ended December 31, 2024 from $410.0 million for the year ended December 31, 2023.
The following tables summarize our gross and net reserves for unpaid losses and loss adjustment expenses at December 31, 2023 and 2022. December 31, 2023 Gross % of Total Net % of Total Loss and Loss Adjustment Reserves ($ in thousands) Case reserves $ 124,170 36.3 % $ 38,428 39.4 % IBNR 218,105 63.7 % 59,225 60.6 % Total reserves $ 342,275 100.0 % $ 97,653 100.0 % December 31, 2022 Gross % of Total Net % of Total Loss and Loss Adjustment Reserves Case reserves $ 72,598 31.4 % $ 34,084 44.0 % IBNR 158,817 68.6 % 43,436 56.0 % Total reserves $ 231,415 100.0 % $ 77,520 100.0 % The process of estimating the reserves 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 at December 31, 2024 and 2023. December 31, 2024 Gross % of Total Net % of Total Loss and Loss Adjustment Reserves ($ in thousands) Case reserves $ 164,665 32.7 % $ 40,731 26.2 % IBNR 338,717 67.3 % 114,568 73.8 % Total reserves $ 503,382 100.0 % $ 155,299 100.0 % December 31, 2023 Gross % of Total Net % of Total Loss and Loss Adjustment Reserves Case reserves $ 124,170 36.3 % $ 38,428 39.4 % IBNR 218,105 63.7 % 59,225 60.6 % Total reserves $ 342,275 100.0 % $ 97,653 100.0 % The process of estimating the reserves for losses and loss adjustment expenses requires a high degree of judgment and is subject to several variables.
Acquisition expenses as a percentage of gross earned premiums decreased due to the recognition of higher ceding commission and fronting fee income as a percentage of gross earned premiums due to changes in mix of business produced and growth in fronting premiums. 63 Table of Contents Other Underwriting Expenses Other underwriting expenses increased $19.0 million, or 27.4%, to $88.2 million for the year ended December 31, 2023 from $69.2 million for the year ended December 31, 2022.
Acquisition expenses as a percentage of gross earned premiums slightly increased due to the higher commission expenses as a percentage of gross earned premiums due to changes in mix of business produced. 63 Table of Contents Other Underwriting Expenses Other underwriting expenses increased $28.9 million, or 32.8%, to $117.1 million for the year ended December 31, 2024 from $88.2 million for the year ended December 31, 2023.
Contractual Obligations and Commitments The following table illustrates our contractual obligations and commercial commitments by due date as of December 31, 2023: Total Less Than One Year One Year to Less Than Three Years Three Years to Less Than Five Years More Than Five Years ($ in thousands) Reserves for losses and loss adjustment expenses $ 342,275 $ 247,275 $ 49,003 $ 40,992 $ 5,005 Operating lease obligations 1,127 643 348 136 — Total $ 233,602 $ 178,843 $ 30,321 $ 24,155 $ 283 The reserve for losses and loss adjustment expenses represents management’s estimate of the ultimate cost of settling losses.
Contractual Obligations and Commitments The following table illustrates our contractual obligations and commercial commitments by due date as of December 31, 2024: Total Less Than One Year One Year to Less Than Three Years Three Years to Less Than Five Years More Than Five Years (in thousand) Reserves for losses and loss adjustment expenses $ 503,382 $ 383,684 $ 67,713 $ 48,367 $ 3,618 Operating lease obligations 9,906 1,050 2,790 1,015 5,051 Total $ 233,602 $ 178,843 $ 30,321 $ 24,155 $ 283 The reserve for losses and loss adjustment expenses represents management’s estimate of the ultimate cost of settling losses.
Unrealized gains and losses on fixed maturity securities are recognized as a component of other comprehensive income and do not impact our net income. The following table summarizes the components of our investment income for each period presented: Year Ended December 31, 2023 2022 Change % Change ($ in thousands) Interest income $ 23,349 $ 13,631 $ 9,718 71.3 % Dividend income 871 739 132 17.9 % Investment management fees and expenses (515 ) (493 ) (22 ) 4.5 % Net investment income 23,705 13,877 9,828 70.8 % Net realized and unrealized gains (losses) on investments 2,941 (7,529 ) 10,470 (139.1 )% Total $ 26,646 $ 6,348 $ 20,298 319.8 % Income Tax Expense Income tax expense increased $9.1 million, or 58.9%, to $24.4 million for the year ended December 31, 2023 compared to $15.4 million during the year ended December 31, 2022.
Unrealized gains and losses on fixed maturity securities are recognized as a component of other comprehensive income and do not impact our net income. The following table summarizes the components of our investment income for each period presented: Year Ended December 31, 2024 2023 Change % Change ($ in thousands) Interest income $ 35,433 $ 23,349 $ 12,084 51.8 % Dividend income 1,075 871 204 23.4 % Investment management fees and expenses (684 ) (515 ) (169 ) 32.8 % Net investment income 35,824 23,705 12,119 51.1 % Net realized and unrealized gains on investments 4,568 2,941 1,627 55.3 % Total $ 40,392 $ 26,646 $ 13,746 51.6 % Income Tax Expense Income tax expense increased $9.2 million, or 37.6%, to $33.6 million for the year ended December 31, 2024 compared to $24.4 million during the year ended December 31, 2023.
Forward-looking statements in this Annual Report on Form 10-K are based on information available to us as of the date hereof, and we assume no obligation to update any such forward-looking statements. The following section generally discusses 2023 results compared to 2022 results.
Forward-looking statements in this Annual Report on Form 10-K are based on information available to us as of the date hereof, and we assume no obligation to update any such forward-looking statements. Overview We are a specialty insurance company that provides property and casualty insurance products to individuals and businesses.
Losses and Loss Adjustment Expenses Losses and loss adjustment expenses decreased $6.1 million, or 7.7%, to $72.6 million for the year ended December 31, 2023 from $78.7 million for the year ended December 31, 2022.
Losses and Loss Adjustment Expenses Losses and loss adjustment expenses increased $62.2 million, or 85.6%, to $134.8 million for the year ended December 31, 2024 from $72.6 million for the year ended December 31, 2023.
Bank National Association which provides a revolving credit facility of up to $100 million through December 8, 2026.
Credit Agreement In December 2021, we entered into a Credit Agreement (the “Credit Agreement”) with U.S. Bank National Association which provides a revolving credit facility of up to $100 million through December 8, 2026.
The catastrophe events which experienced unfavorable development were primarily subject to ceding under our XOL treaties while the catastrophe events which experienced favorable development were subject to a lower amount of ceding. 78 Table of Contents Although we believe that our reserve estimates are reasonable, it is possible that our actual loss experience may not conform to our assumptions.
The favorable 2021 development was subject to a higher amount of ceding versus the unfavorable 2020 development resulting in the net unfavorable development being higher than the gross amount. 78 Table of Contents Although we believe that our reserve estimates are reasonable, it is possible that our actual loss experience may not conform to our assumptions.
This percentage decreased due to an increase in earned premiums without a corresponding increase in operating expenses. Other underwriting expenses as a percentage of gross earned premiums may fluctuate period over period based on timing of certain expenses relative to premium growth.
This percentage was relatively consistent as adjusted operating expenses grew at approximately the same rate as gross earned premiums. Other underwriting expenses as a percentage of gross earned premiums may fluctuate period over period based on timing of certain expenses relative to premium growth.
States, Territories, and Political Subdivisions 10,776 9,652 1.1 % Special revenue excluding mortgage/asset-backed securities 37,260 32,799 6.4 % Corporate and other 278,164 254,095 49.3 % Mortgage/asset-backed securities 184,578 169,967 33.0 % Total available-for-sale investments $ 561,580 $ 515,064 100.0 % The following tables provide the credit quality of investment securities as of December 31, 2023 and December 31, 2022: December 31, 2023 Estimated Fair Value % of Total ($ in thousands) Rating AAA $ 98,823 15.4 % AA 211,354 32.8 % A 205,162 31.9 % BBB 119,016 18.5 % BB 5,869 0.9 % B 735 0.1 % CCC&Below 2,840 0.4 % $ 643,799 100.0 % 74 Table of Contents December 31, 2022 Estimated Fair Value % of Total ($ in thousands) Rating AAA $ 182,620 35.4 % AA 55,438 10.8 % A 171,292 33.3 % BBB 95,402 18.5 % BB 10,047 1.9 % B 236 0.1 % CCC&Below 29 — % $ 515,064 100.0 % The amortized cost and fair value of our available-for-sale investments in fixed maturity securities summarized by contractual maturity as of December 31, 2023 were as follows: December 31, 2023 Amortized Cost Fair Value % of Total Fair Value ($ in thousands) Due within one year $ 46,366 $ 45,221 7.0 % Due after one year through five years 188,698 180,645 28.1 % Due after five years through ten years 127,925 118,748 18.4 % Due after ten years 37,591 34,458 5.4 % Mortgage and asset-backed securities 274,550 264,727 41.1 % $ 675,130 $ 643,799 100.0 % Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations.
States, Territories, and Political Subdivisions 10,641 9,902 1.5 % Special revenue excluding mortgage/asset-backed securities 32,513 29,511 4.6 % Corporate and other 316,590 300,239 46.6 % Mortgage/asset-backed securities 274,550 264,727 41.1 % Total available-for-sale investments $ 675,130 $ 643,799 100.0 % The following tables provide the credit quality of investment securities as of December 31, 2024 and December 31, 2023: December 31, 2024 Estimated Fair Value % of Total ($ in thousands) Rating AAA $ 130,161 13.9 % AA 305,267 32.5 % A 254,890 27.1 % BBB 236,855 25.2 % BB 10,614 1.1 % B 1,258 0.1 % CCC&Below 1 0.0 % $ 939,046 100.0 % 74 Table of Contents December 31, 2023 Estimated Fair Value % of Total ($ in thousands) Rating AAA $ 98,823 15.4 % AA 211,354 32.8 % A 205,162 31.9 % BBB 119,016 18.5 % BB 5,869 0.9 % B 735 0.1 % CCC&Below 2,840 0.4 % $ 643,799 100.0 % The amortized cost and fair value of our available-for-sale investments in fixed maturity securities summarized by contractual maturity as of December 31, 2024 were as follows: December 31, 2024 Amortized Cost Fair Value % of Total Fair Value ($ in thousands) Due within one year $ 76,696 $ 76,089 8.1 % Due after one year through five years 195,931 190,627 20.3 % Due after five years through ten years 192,924 183,560 19.5 % Due after ten years 101,182 94,433 10.1 % Mortgage and asset-backed securities 406,597 394,337 42.0 % $ 973,330 $ 939,046 100.0 % Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations.
Cash used in financing activities for the year ended December 31, 2023 related to the repurchase of $22.3 million of our common stock, offset by $16.2 million in proceeds from our FHLB line of credit, $1.2 million in proceeds from common stock issued via stock option exercises and the receipt of $0.8 million in proceeds from our employee stock purchase plan.
Cash provided by financing activities for the year ended December 31, 2024 related to the receipt of $115.7 million in proceeds from a stock offering, $7.0 million in proceeds from stock option exercises, $2.8 million in proceeds from policy holder contributions of surplus and $0.9 million in proceeds from our employee stock purchase plan, offset by $52.6 million in payments on our FHLB line of credit.
Acquisition expenses as a percentage of gross earned premiums were 10.6% for the year ended December 31, 2023 compared to 15.9% for the year ended December 31, 2022.
This was partially offset by higher ceding commissions due to a higher volume of premiums subject to quota share arrangements. Acquisition expenses as a percentage of gross earned premiums were 10.7% for the year ended December 31, 2024 compared to 10.6% for the year ended December 31, 2023.
Ceded Written Premiums Ceded written premiums are the amount of gross written premiums ceded to reinsurers. We enter into reinsurance contracts to limit our exposure to potential losses and to provide additional capacity for growth. We cede premiums through excess of loss (“XOL”) agreements, quota share agreements, and fronting agreements.
The majority of our Crop written premiums are recognized in the third quarter, as we receive the requisite reporting from insureds at that time. Ceded Written Premiums Ceded written premiums are the amount of gross written premiums ceded to reinsurers. We enter into reinsurance contracts to limit our exposure to potential losses and to provide additional capacity for growth.
We use proprietary data analytics and a modern technology platform to offer our customers flexible products with customized and granular pricing for both the admitted and excess and surplus lines (“E&S”) markets. 54 Table of Contents We provide admitted insurance products through our Oregon domiciled insurance company, Palomar Specialty Insurance Company (“PSIC”), and E&S insurance products through our Arizona domiciled surplus lines insurance company, Palomar Excess and Surplus Insurance Company (“PESIC”).
We use our underwriting and analytical expertise to provide innovative insurance products serving five categories: Earthquake, Inland Marine and Other Property, Casualty, Fronting, and Crop. We use proprietary data analytics and a modern technology platform to offer our customers flexible products with customized and granular pricing for both the admitted and excess and surplus lines (“E&S”) markets.
We reflect favorable or unfavorable development of loss reserves in the results of operations in the period the estimates are changed. The following tables present the development of our loss reserves by accident year on a gross basis and net of reinsurance recoveries during each of the below calendar years: Gross Ultimate Loss and LAE Development- (Favorable) Unfavorable Calendar Year 2020 to 2021 to 2022 to Accident Year 2020 2021 2022 2023 2021 2022 2023 (in thousands) Prior $ 249,973 $ 278,648 $ 294,470 $ 276,821 $ 28,675 $ 15,822 $ (17,649 ) 2021 — 171,922 156,434 140,413 — (15,488 ) (16,021 ) 2022 — — 200,765 198,635 — — (2,130 ) 2023 — — — 334,520 — — — $ 28,675 $ 334 $ (35,800 ) Net Ultimate Loss and LAE Development- (Favorable) Unfavorable Calendar Year 2020 to 2021 to 2022 to Accident Year 2020 2021 2022 2023 2021 2022 2023 (in thousands) Prior $ 98,073 $ 94,488 $ 98,041 $ 94,002 $ (3,585 ) $ 3,553 $ (4,039 ) 2021 — 45,042 43,872 43,403 — (1,170 ) (469 ) 2022 — — 76,289 83,026 — — 6,737 2023 — — — 70,346 — — — $ (3,585 ) $ 2,383 $ 2,229 During the year ended December 31, 2023, our total gross incurred losses for accident years 2022 and prior developed favorably by $35.8 million.
We reflect favorable or unfavorable development of loss reserves in the results of operations in the period the estimates are changed. The following tables present the development of our loss reserves by accident year on a gross basis and net of reinsurance recoveries during each of the below calendar years: Gross Ultimate Loss and LAE Development- (Favorable) Unfavorable Calendar Year 2021 to 2022 to 2023 to Accident Year 2021 2022 2023 2024 2022 2023 2024 (in thousands) Prior $ 450,570 $ 450,904 $ 417,234 $ 416,443 $ 334 $ (33,670 ) $ (791 ) 2022 200,765 198,635 182,660 — (2,130 ) (15,975 ) 2023 334,520 308,049 — — (26,471 ) 2024 537,646 — — — $ 334 $ (35,800 ) $ (43,237 ) Net Ultimate Loss and LAE Development- (Favorable) Unfavorable Calendar Year 2021 to 2022 to 2023 to Accident Year 2021 2022 2023 2024 2022 2023 2024 (in thousands) Prior $ 139,530 $ 141,913 $ 137,405 $ 139,173 $ 2,383 $ (4,508 ) $ 1,768 2022 76,289 83,026 80,551 — 6,737 (2,475 ) 2023 70,346 68,015 — — (2,331 ) 2024 137,788 — — — $ 2,383 $ 2,229 $ (3,038 ) During the year ended December 31, 2024, our total gross incurred losses for accident years 2023 and prior developed favorably by $43.2 million.
The increase was primarily due to increased premiums ceded under fronting agreements due to growth in fronting premiums written and growth in the volume of written premiums subject to quota shares. In addition, our XOL reinsurance expense increased due to growth in exposure and higher rates on XOL reinsurance.
The increase was primarily due to increased premiums ceded related to our Crop products as these products saw significant growth and we currently cede the majority of Crop premiums and risk to reinsurers. In addition, our XOL reinsurance expense increased due to growth in exposure and higher rates on XOL reinsurance.
Non-catastrophe attritional losses increased due to a higher volume of premiums being subject to attritional losses, primarily driven by the growth in Inland Marine and Casualty Premiums. Acquisition Expenses Acquisition expenses decreased $3.0 million, or 2.7%, to $107.7 million for the year ended December 31, 2023 from $110.8 million for the year ended December 31, 2022.
Catastrophe losses during the year ended December 31, 2023 were primarily related to floods occurring during the first quarter and severe convective storms occurring during the second quarter. Non-catastrophe attritional losses increased due to a higher volume of premiums being subject to attritional losses, primarily driven by the growth in Casualty and Inland Marine and other Property premiums.
Accordingly, it is highly likely that the total amounts of obligations paid by us in the time periods shown will be greater than those indicated in the table. Share repurchases We also have implemented a share repurchase plan and have used and may use our cash in the future to purchase outstanding shares of our common stock.
Accordingly, it is highly likely that the total amounts of obligations paid by us in the time periods shown will be greater than those indicated in the table. Share repurchases Our share repurchase program expired on March 31, 2024 and we did not make any share repurchases during the year ended December 31, 2024.
Commission and Other Income Commission and other income decreased $0.9 million, or 21.2%, to $3.4 million for the year ended December 31, 2023 from $4.3 million for the year ended December 31, 2022. The decrease was driven by a lower volume of policies written through our internal managing general agency, Palomar Insurance Agency.
Commission and Other Income Commission and other income decreased $0.6 million, or 17.3%, to $2.8 million for the year ended December 31, 2024 from $3.4 million for the year ended December 31, 2023. The decrease was driven by a decrease in policy related fees driven by changes in the mix of business produced.
The gross favorable development was due primarily to lower than anticipated severity of catastrophe losses, offset by higher than anticipated severity of attritional losses.
During the year ended December 31, 2023, our total gross incurred losses for accident years 2022 and prior developed favorably by $35.8 million. The gross favorable development was due primarily to lower than anticipated severity of catastrophe losses, offset by higher than anticipated severity of attritional losses.
Ceded written premiums as a percentage of gross written premiums increased to 64.1% for the year ended December 31, 2023 from 59.5% for the year ended December 31, 2022. This increase was primarily due to increased quota share and fronting cessions as previously described.
Although our volume of ceded written premiums increased, ceded written premiums as a percentage of gross written premiums decreased to 58.2% for the year ended December 31, 2024 from 64.1% for the year ended December 31, 2023.
Losses and loss adjustment expenses consisted of the following elements during the respective periods: Year Ended December 31, 2023 2022 Change % Change ($ in thousands) Catastrophe losses $ 3,442 $ 15,394 $ (11,952 ) (77.6 )% Non-catastrophe losses 69,150 63,278 5,872 9.3 % Total losses and loss adjustment expenses $ 72,592 $ 78,672 $ (6,080 ) (7.7 )% Catastrophe loss ratio 1.0 % 4.9 % Non-catastrophe loss ratio 20.0 % 20.0 % Total loss ratio 21.0 % 24.9 % Catastrophe losses during the year ended December 31, 2023 were primarily related to floods occurring during the first quarter and severe convective storms occurring during the second quarter.
Losses and loss adjustment expenses consisted of the following elements during the respective periods: Year Ended December 31, 2024 2023 Change % Change ($ in thousands) Catastrophe losses $ 27,846 $ 3,442 $ 24,404 709.0 % Non-catastrophe losses 106,913 69,150 37,763 54.6 % Total losses and loss adjustment expenses $ 134,759 $ 72,592 $ 62,167 85.6 % Catastrophe loss ratio 5.5 % 1.0 % Non-catastrophe loss ratio 20.9 % 20.0 % Total loss ratio 26.4 % 21.0 % Catastrophe losses increased during the year ended December 31, 2024 due to higher frequency and severity of catastrophe events compared to the prior year.
The gross unfavorable development was due primarily to losses on certain 2020 Hurricanes emerging at a higher severity than expected, primarily in our special property lines of business. On a net basis, the development was favorable by $3.6 million due to the effect of ceding gross unfavorable development under our reinsurance program.
The gross favorable development was due primarily to lower than anticipated severity of attritional losses in our Inland Marine and other property line of business. On a net basis, the development was favorable by $3.0 million due to the same reason.
States, Territories, and Political Subdivisions 10,641 9,902 1.5 % Special revenue excluding mortgage/asset-backed securities 32,513 29,511 4.6 % Corporate and other 316,590 300,239 46.6 % Mortgage/asset-backed securities 274,550 264,727 41.1 % Total available-for-sale investments $ 675,130 $ 643,799 100.0 % December 31, 2022 Amortized Cost or Cost Fair Value % of Total Fair Value ($ in thousands) Fixed maturities: U.S.
States, Territories, and Political Subdivisions 10,606 9,778 1.0 % Special revenue excluding mortgage/asset-backed securities 30,283 26,634 2.8 % Corporate and other 492,395 475,491 50.6 % Mortgage/asset-backed securities 406,597 394,337 42.0 % Total available-for-sale investments $ 973,330 $ 939,046 100.0 % December 31, 2023 Amortized Cost or Cost Fair Value % of Total Fair Value ($ in thousands) Fixed maturities: U.S.
These underwriting changes contributed to the decline in Commercial All Risk and Specialty Homeowners premiums shown above. 61 Table of Contents The following table summarizes our gross written premiums by insurance subsidiary: Year Ended December 31, 2023 2022 ($ in thousands) % of % of Amount GWP Amount GWP Change % Change Subsidiary PSIC $ 653,809 57.3 % $ 489,720 55.5 % $ 164,089 33.5 % PESIC 487,749 42.7 % 392,148 44.5 % 95,601 24.4 % Total Gross Written Premiums $ 1,141,558 100.0 % $ 881,868 100.0 % $ 259,690 29.4 % Ceded Written Premiums Ceded written premiums increased $207.0 million, or 39.5%, to $731.5 million for the year ended December 31, 2023 from $524.6 million for the year ended December 31, 2022.
Crop premiums are primarily written and earned during the third quarter of each year. 61 Table of Contents The following table summarizes our gross written premiums by insurance subsidiary: Year Ended December 31, 2024 2023 ($ in thousands) % of % of Amount GWP Amount GWP Change % Change Subsidiary PSIC $ 823,263 53.4 % $ 653,809 57.3 % $ 169,454 25.9 % PESIC 661,404 42.9 % 487,749 42.7 % 173,655 35.6 % Laulima 57,295 3.7 % — — % 57,295 NM Total Gross Written Premiums $ 1,541,962 100.0 % $ 1,141,558 100.0 % $ 400,404 35.1 % NM- Not meaningful Ceded Written Premiums Ceded written premiums increased $165.6 million, or 22.6%, to $897.1 million for the year ended December 31, 2024 from $731.5 million for the year ended December 31, 2023.