Home
James River Group Holdings Ltd
James River Announces Second Quarter 2025 Results
Business
Aug 4 2025
27 min read

James River Announces Second Quarter 2025 Results

news images

PEMBROKE, Bermuda, Aug. 04, 2025 (GLOBE NEWSWIRE) -- James River Group Holdings, Ltd. ("James River" or the "Company") (NASDAQ: JRVR) reported net income from continuing operations available to common shareholders of $3.2 million ($0.07 per diluted share) and adjusted net operating income1 of $11.7 million ($0.23 per diluted share) for the second quarter of 2025.

 

Three Months Ended
June 30,

 

Three Months Ended
June 30,

($ in thousands, except for share data)

2025

 

per diluted
share

 

2024

 

per diluted
share

Net income from continuing operations available to common shareholders

$

3,151

 

 

$

0.07

 

 

$

11,853

 

 

$

0.31

 

Net loss from discontinued operations2

 

(361

)

 

$

(0.01

)

 

 

(6,853

)

 

$

(0.18

)

Net income available to common shareholders

 

2,790

 

 

$

0.06

 

 

 

5,000

 

 

$

0.13

 

Adjusted net operating income1

 

11,693

 

 

$

0.23

 

 

 

12,664

 

 

$

0.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unless specified otherwise, all underwriting performance ratios presented herein are for our continuing operations and business not subject to retroactive reinsurance accounting.

Second Quarter 2025 Highlights:

  • Annualized adjusted net operating return on tangible common equity1 of 14.0% and year to date growth in tangible common equity1 of 12.8%.

  • The E&S segment recorded a combined ratio of 91.7% and a renewal rate change of 13.9%, driven by widespread price increases across most underwriting divisions. The largest division, excess casualty, saw renewal rates increase over 24% this quarter.

  • The E&S segment reached a milestone as quarterly gross written premium exceeded $300 million for the first time. This reflects a 3% year-over-year increase, supported by expansion in its largest underwriting divisions.

  • The group expense ratio declined to 30.5% from 32.7% in the prior quarter, driven by reduced general and administrative expenses across the organization.

"Our second quarter results reflect continued execution of our strategic priorities, namely growing our casualty E&S business through disciplined underwriting across the portfolio and ongoing management of our expenses," said Frank D'Orazio, the Company’s Chief Executive Officer. "With our new leadership appointments in place, we are focused on enhancing profitability and strengthening operational efficiency to deliver long-term value for shareholders."

  • E&S Segment Highlights:

    • Premium growth of 3% accelerated from the first quarter of 2025. Excluding excess property, casualty lines grew gross written premium 4% compared to the prior year quarter.

    • Segment renewal rates increased 13.9% during the quarter, nearly double the increase experienced during the first quarter of 2025. Casualty lines across the segment saw renewal rates increase 14.5%.

    • The segment saw strong submission growth compared to the prior year quarter, with new and renewal submissions increasing 5% and 16%, respectively.

  • Specialty Admitted Insurance Segment Highlights:

    • Gross written premium for the fronting and program business declined 30.7% compared to the prior year quarter, reflective of the Company's strategy to remain opportunistic in the current market environment and manage this segment to retain minimal risk. Overall, segment premium declined 35.0%, inclusive of workers' compensation.

    • The Company also remains focused on managing expenses in this segment and year-to-date expenses have declined 21.3% compared to the first six months of 2024.

Second Quarter 2025 Operating Results

  • Gross written premium of $378.0 million, consisting of the following:

 

Three Months Ended
June 30,

 

($ in thousands)

2025

 

2024

 

% Change

Excess and Surplus Lines

$

300,444

 

$

292,836

 

3%

Specialty Admitted Insurance

 

77,559

 

 

119,411

 

(35)%

 

$

378,003

 

$

412,247

 

(8)%

  • Net written premium of $176.0 million, consisting of the following:

 

Three Months Ended
June 30,

 

($ in thousands)

2025

 

2024

 

% Change

Excess and Surplus Lines

$

166,645

 

$

161,601

 

3%

Specialty Admitted Insurance

 

9,345

 

 

19,752

 

(53)%

 

$

175,990

 

$

181,353

 

(3)%

  • Net earned premium of $152.6 million, consisting of the following:

 

Three Months Ended
June 30,

 

($ in thousands)

2025

 

2024

 

% Change

Excess and Surplus Lines

$

141,370

 

$

140,447

 

1%

Specialty Admitted Insurance

 

11,239

 

 

22,746

 

(51)%

 

$

152,609

 

$

163,193

 

(6)%

  • Pre-tax (unfavorable) favorable reserve development by segment on business not subject to retroactive reinsurance accounting for loss portfolio transfers was as follows:

 

Three Months Ended
June 30,

($ in thousands)

2025

 

2024

Excess and Surplus Lines

$

(2,327

)

 

$

(10,662

)

Specialty Admitted Insurance

 

(700

)

 

 

4

 

 

$

(3,027

)

 

$

(10,658

)

  • The second quarter of 2025 included $2.3 million and $0.7 million of adverse reserve development from the E&S and Specialty Admitted segments, respectively. The Company ceded $10.6 million of unfavorable reserve development on business subject to the Combined Loss Portfolio Transfer and Adverse Development Cover Reinsurance Contract ("E&S ADC") during the second quarter and the majority of the remaining E&S segment net unfavorable development represents the retained loss corridor on that structure. There remains $103.8 million of aggregate limit on the E&S ADC and adverse development reinsurance contract with Cavello Bay ("E&S Top Up ADC").

  • The consolidated expense ratio was 30.5% for the second quarter of 2025, which was an increase from 26.3% from the prior year quarter, but a decline from 32.7% in the prior quarter. The expense ratio decline from the prior quarter was primarily driven by lower general and administrative expenses notably in the corporate segment.

Investment Results

Net investment income for the second quarter of 2025 was $20.5 million, modestly increased compared to the $20.0 million reported in the prior quarter, and 17.7% lower compared to $24.9 million in the prior year quarter. The comparable decline in income from the prior year quarter was primarily due to a smaller asset base following the funding of retroactive reinsurance structures for the E&S segment which were purchased in the second half of 2024.

The Company’s net investment income consisted of the following:

 

Three Months Ended
June 30,

 

($ in thousands)

2025

 

2024

 

% Change

Private Investments

 

986

 

 

1,909

 

(48)%

All Other Investments

 

19,530

 

 

23,022

 

(15)%

Total Net Investment Income

$

20,516

 

$

24,931

 

(18)%

 

 

 

 

 

 

 

 

The Company’s annualized gross investment yield on average fixed maturity, bank loan and equity securities for the three months ended June 30, 2025 was 4.6%, consistent with the previous quarter but compared to 5.0% for the three months ended June 30, 2024.

Net realized and unrealized losses on investments of ($0.4) million for the three months ended June 30, 2025 compared to net realized and unrealized losses on investments of ($2.3) million in the prior year quarter. The majority of the realized and unrealized losses for the quarter were driven by declines in the fair value of our preferred stock portfolio and higher realized losses from sales within the bank loan portfolio. These losses were partially offset by gains in the fair value of the bank loan portfolio.

Capital Management

The Company announced that its Board of Directors declared a cash dividend of $0.01 per common share. This dividend is payable on Tuesday, September 30, 2025 to all shareholders of record on Monday, September 15, 2025.

Tangible Common Equity

Tangible common equity3 of $343.7 million on June 30, 2025 increased 12.8% compared to tangible common equity of $304.6 million on December 31, 2024, due to net income from continuing operations and other comprehensive income. Shareholders' equity of $492.6 million on June 30, 2025 increased 6.9% compared to shareholders' equity of $460.9 million on December 31, 2024. Other comprehensive income was $4.9 million during the second quarter of 2025, improving accumulated other comprehensive income to ($50.7) million due to a decline in interest rates.

Conference Call

James River will hold a conference call to discuss its second quarter results tomorrow, August 5, 2025 at 8:30 a.m. Eastern Time. Investors may access the conference call by dialing (800) 715-9871, Conference ID 2949592, or via the internet by visiting www.jrvrgroup.com and clicking on the “Investor Relations” link. A webcast replay of the call will be available by visiting the company website.

Forward-Looking Statements

This press release contains forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. In some cases, such forward-looking statements may be identified by terms such as believe, expect, seek, may, will, should, intend, project, anticipate, plan, estimate, guidance or similar words. Forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Although it is not possible to identify all of these risks and uncertainties, they include, among others, the following: the inherent uncertainty of estimating reserves and the possibility that incurred losses may be greater than our estimate used to compute loss and loss adjustment expense reserves; inaccurate estimates and judgments in our risk management may expose us to greater risks than intended; downgrades in the financial strength rating or outlook of our regulated insurance subsidiaries impacting our competitive position and ability to attract and retain insurance business that our subsidiaries write and ultimately our financial condition; the potential loss of key members of our management team or key employees, and our ability to attract and retain personnel; adverse economic and competitive factors resulting in the sale of fewer policies than expected or an increase in the frequency or severity of claims, or both; the impact of a higher than expected inflationary environment on our reserves, loss adjustment expenses, the values of our investments and investment returns, and our compensation expenses; exposure to credit risk, interest rate risk and other market risk in our investment portfolio and our reinsurers; reliance on a select group of brokers and agents for a significant portion of our business and the impact of our potential failure to maintain such relationships; reliance on a select group of customers for a significant portion of our business and the impact of our potential failure to maintain, or decision to terminate, such relationships; our ability to obtain insurance and reinsurance coverage at prices and on terms that allow us to transfer risk, adequately protect our Company against financial loss and that supports our growth plans; losses resulting from reinsurance counterparties failing to pay us on reinsurance claims, insurance companies with whom we have a fronting arrangement failing to pay us for claims, or a former customer with whom we have an indemnification arrangement failing to perform its reimbursement obligations, and our potential inability to demand or maintain adequate collateral to mitigate such risks; the inherent uncertainty of estimating reinsurance recoverable on unpaid losses and the possibility that reinsurance may be less than our estimate of reinsurance recoverable on unpaid losses; inadequacy of premiums we charge to compensate us for our losses incurred; changes in laws or government regulation, including tax or insurance laws and regulations; changes in U.S. tax laws (including associated regulations) and the interpretation of certain provisions applicable to insurance/reinsurance businesses with U.S. and non-U.S. operations, which may be retroactive and could have a significant effect on us including, among other things, by potentially increasing our tax rate, as well as on our shareholders; in the event we did not qualify for the insurance company exception to the passive foreign investment company (“PFIC”) rules and were therefore considered a PFIC, there could be material adverse tax consequences to an investor that is subject to U.S. federal income taxation; the Company or its foreign subsidiary becoming subject to U.S. federal income taxation; a failure of any of the loss limitations or exclusions we utilize to shield us from unanticipated financial losses or legal exposures, or other liabilities; losses from catastrophic events, such as natural disasters and terrorist acts, which substantially exceed our expectations and/or exceed the amount of reinsurance we have purchased to protect us from such events; potential effects on our business of emerging claim and coverage issues; the potential impact of internal or external fraud, operational errors, systems malfunctions or cyber security incidents; our ability to manage our growth effectively; failure to maintain effective internal controls in accordance with the Sarbanes-Oxley Act of 2002, as amended; changes in our financial condition, regulations or other factors that may restrict our subsidiaries’ ability to pay us dividends; and an adverse result in any litigation or legal proceedings we are or may become subject to. Additional information about these risks and uncertainties, as well as others that may cause actual results to differ materially from those in the forward-looking statements, is contained in our filings with the U.S. Securities and Exchange Commission ("SEC"), including our most recently filed Annual Report on Form 10-K. These forward-looking statements speak only as of the date of this release and the Company does not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

Non-GAAP Financial Measures

In presenting James River Group Holdings, Ltd.’s results, management has included financial measures that are not calculated under standards or rules that comprise accounting principles generally accepted in the United States (“GAAP”). Such measures, including underwriting (loss) profit, adjusted net operating (loss) income, tangible equity, tangible common equity, and adjusted net operating return on tangible equity (which is calculated as annualized adjusted net operating income divided by the average quarterly tangible equity balances in the respective period), are referred to as non-GAAP measures. These non-GAAP measures may be defined or calculated differently by other companies. These measures should not be viewed as a substitute for those measures determined in accordance with GAAP. Reconciliations of such measures to the most comparable GAAP figures are included at the end of this press release.

About James River Group Holdings, Ltd.

James River Group Holdings, Ltd. is a Bermuda-based insurance holding company that owns and operates a group of specialty insurance companies. The Company operates in two specialty property-casualty insurance segments: Excess and Surplus Lines and Specialty Admitted Insurance. Each of the Company’s regulated insurance subsidiaries are rated “A-” (Excellent) by A.M. Best Company.

Visit James River Group Holdings, Ltd. on the web at www.jrvrgroup.com

For more information contact:

Bob Zimardo
SVP, Investments and Investor Relations
InvestorRelations@james-river-group.com

James River Group Holdings, Ltd. and Subsidiaries

Condensed Consolidated Balance Sheet Data (Unaudited)

 

($ in thousands, except for share data)

June 30, 2025

 

December 31,
2024

ASSETS

 

 

 

Invested assets:

 

 

 

Fixed maturity securities, available-for-sale, at fair value

$

1,300,217

 

$

1,189,733

Equity securities, at fair value

 

88,042

 

 

86,479

Bank loan participations, at fair value

 

158,871

 

 

142,410

Short-term investments

 

111,216

 

 

97,074

Other invested assets

 

58,140

 

 

36,700

Total invested assets

 

1,716,486

 

 

1,552,396

 

 

 

 

Cash and cash equivalents

 

220,041

 

 

362,345

Restricted cash equivalents (a)

 

29,321

 

 

28,705

Accrued investment income

 

11,704

 

 

10,534

Premiums receivable and agents’ balances, net

 

248,097

 

 

243,882

Reinsurance recoverable on unpaid losses, net

 

1,985,830

 

 

1,996,913

Reinsurance recoverable on paid losses

 

122,989

 

 

101,210

Deferred policy acquisition costs

 

30,513

 

 

30,175

Goodwill and intangible assets

 

214,099

 

 

214,281

Other assets

 

439,242

 

 

466,635

Total assets

$

5,018,322

 

$

5,007,076

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

Reserve for losses and loss adjustment expenses

$

3,076,498

 

$

3,084,406

Unearned premiums

 

570,980

 

 

572,034

Funds held (a)

 

25,157

 

 

25,157

Deferred reinsurance gain

 

65,281

 

 

57,970

Senior debt

 

225,800

 

 

200,800

Junior subordinated debt

 

104,055

 

 

104,055

Accrued expenses

 

44,306

 

 

53,178

Other liabilities

 

280,572

 

 

315,446

Total liabilities

 

4,392,649

 

 

4,413,046

 

 

 

 

Series A redeemable preferred shares

 

133,115

 

 

133,115

Total shareholders’ equity

 

492,558

 

 

460,915

Total liabilities, Series A redeemable preferred shares, and shareholders’ equity

$

5,018,322

 

$

5,007,076

 

 

 

 

Tangible equity (b)

$

476,855

 

$

437,719

Tangible equity per share (b)

$

8.03

 

$

7.40

Tangible common equity per share (b)

$

7.49

 

$

6.67

Shareholders' equity per share

$

10.73

 

$

10.10

Common shares outstanding

 

45,895,335

 

 

45,644,318

 

 

 

 

(a) Restricted cash equivalents and the funds held liability includes funds posted by the Company to a trust account for the benefit of a third party administrator handling the claims on the Rasier commercial auto policies in run-off. Such funds held in trust secure the Company's obligations to reimburse the administrator for claims payments, and are primarily sourced from the collateral posted to the Company by Rasier and its affiliates to support their obligations under the indemnity agreements and the loss portfolio transfer reinsurance agreement with the Company.

(b) See “Reconciliation of Non-GAAP Measures”

 


James River Group Holdings, Ltd. and Subsidiaries

Condensed Consolidated Income Statement Data (Unaudited)

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

($ in thousands, except for share data)

2025

 

2024

 

2025

 

2024

REVENUES

 

 

 

 

 

 

 

Gross written premiums

$

378,003

 

 

$

412,247

 

 

$

672,364

 

 

$

743,057

 

Net written premiums

 

175,990

 

 

 

181,353

 

 

 

303,946

 

 

 

319,525

 

 

 

 

 

 

 

 

 

Net earned premiums

 

152,609

 

 

 

163,193

 

 

 

304,511

 

 

 

334,884

 

Net investment income

 

20,516

 

 

 

24,931

 

 

 

40,524

 

 

 

47,563

 

Net realized and unrealized (losses) gains on investments

 

(352

)

 

 

(2,305

)

 

 

(1,723

)

 

 

2,278

 

Other income

 

2,070

 

 

 

2,470

 

 

 

3,820

 

 

 

4,691

 

Total revenues

 

174,843

 

 

 

188,289

 

 

 

347,132

 

 

 

389,416

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

Losses and loss adjustment expenses (a)

 

113,141

 

 

 

115,471

 

 

 

212,666

 

 

 

225,520

 

Other operating expenses

 

47,471

 

 

 

44,096

 

 

 

98,031

 

 

 

94,906

 

Other expenses

 

1,008

 

 

 

2,098

 

 

 

1,571

 

 

 

2,830

 

Interest expense

 

5,805

 

 

 

6,344

 

 

 

11,346

 

 

 

12,829

 

Intangible asset amortization and impairment

 

91

 

 

 

91

 

 

 

182

 

 

 

182

 

Total expenses

 

167,516

 

 

 

168,100

 

 

 

323,796

 

 

 

336,267

 

Income from continuing operations before income taxes

 

7,327

 

 

 

20,189

 

 

 

23,336

 

 

 

53,149

 

Income tax expense on continuing operations

 

2,207

 

 

 

5,711

 

 

 

7,228

 

 

 

15,163

 

Net income from continuing operations

$

5,120

 

 

$

14,478

 

 

 

16,108

 

 

 

37,986

 

Net loss from discontinued operations

 

(361

)

 

 

(6,853

)

 

 

(1,775

)

 

 

(14,958

)

NET INCOME

 

4,759

 

 

 

7,625

 

 

 

14,333

 

 

 

23,028

 

Dividends on Series A preferred shares

 

(1,969

)

 

 

(2,625

)

 

 

(3,938

)

 

 

(5,250

)

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

$

2,790

 

 

$

5,000

 

 

$

10,395

 

 

$

17,778

 

ADJUSTED NET OPERATING INCOME (b)

$

11,693

 

 

$

12,664

 

 

$

20,795

 

 

$

27,496

 

 

 

 

 

 

 

 

 

INCOME (LOSS) PER COMMON SHARE

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

Continuing operations

$

0.07

 

 

$

0.31

 

 

$

0.27

 

 

$

0.87

 

Discontinued operations

$

(0.01

)

 

$

(0.18

)

 

$

(0.04

)

 

$

(0.40

)

 

$

0.06

 

 

$

0.13

 

 

$

0.23

 

 

$

0.47

 

Diluted

 

 

 

 

 

 

 

Continuing operations

$

0.07

 

 

$

0.31

 

 

$

0.26

 

 

$

0.85

 

Discontinued operations

$

(0.01

)

 

$

(0.18

)

 

$

(0.04

)

 

$

(0.33

)

 

$

0.06

 

 

$

0.13

 

 

$

0.22

 

 

$

0.52

 

 

 

 

 

 

 

 

 

ADJUSTED NET OPERATING INCOME PER COMMON SHARE

 

 

 

 

Basic

$

0.25

 

 

$

0.33

 

 

$

0.45

 

 

$

0.73

 

Diluted (c)

$

0.23

 

 

$

0.33

 

 

$

0.41

 

 

$

0.72

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

46,032,626

 

 

 

37,869,322

 

 

 

45,918,697

 

 

 

37,801,516

 

Diluted

 

46,726,255

 

 

 

38,037,393

 

 

 

46,432,481

 

 

 

44,762,563

 

Cash dividends declared per common share

$

0.01

 

 

$

0.05

 

 

$

0.02

 

 

$

0.10

 

 

 

 

 

 

 

 

 

Ratios:

 

 

 

 

 

 

 

Loss ratio

 

68.1

%

 

 

73.0

%

 

 

67.4

%

 

 

69.6

%

Expense ratio (d)

 

30.5

%

 

 

26.3

%

 

 

31.7

%

 

 

27.6

%

Combined ratio

 

98.6

%

 

 

99.3

%

 

 

99.1

%

 

 

97.2

%

Accident year loss ratio (e)

 

64.9

%

 

 

66.0

%

 

 

65.2

%

 

 

66.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Losses and loss adjustment expenses include net retroactive reinsurance expenses of $9.2 million and $7.3 million for the three and six months ended June 30, 2025 ($3.7 million and $7.7 million of net benefits in the respective prior year periods).

(b) See "Reconciliation of Non-GAAP Measures".

(c) The outstanding Series A preferred shares were dilutive for the three and six months ended June 30, 2025, and for the six months ended June 30, 2024. Dividends on the Series A preferred shares were added back to the numerator of the calculation and common shares from an assumed conversion of the Series A preferred shares were included in the denominator.

(d) Calculated with a numerator comprising other operating expenses less gross fee income (in specific instances when the Company is not retaining insurance risk) included in “Other income” in our Condensed Consolidated Income Statements of $0.8 million and $1.7 million for the three and six months ended June 30, 2025 ($1.3 million and $2.6 million in the respective prior year periods).

(e) Ratio of losses and loss adjustment expenses for the current accident year, excluding development on prior accident year reserves, to net earned premiums for the current year (excluding net earned premium adjustments on certain reinsurance treaties with reinstatement premiums associated with prior years).

 


James River Group Holdings, Ltd. and Subsidiaries

Segment Results

 

EXCESS AND SURPLUS LINES

 

 

Three Months Ended
June 30,

 

 

 

Six Months Ended
June 30,

 

 

($ in thousands)

2025

 

2024

 

% Change

 

2025

2024

 

% Change

Gross written premiums

$

300,444

 

 

$

292,836

 

 

2.6

%

 

$

513,687

 

 

$

506,527

 

 

1.4

%

Net written premiums

$

166,645

 

 

$

161,601

 

 

3.1

%

 

$

281,724

 

 

$

279,026

 

 

1.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

$

141,370

 

 

$

140,447

 

 

0.7

%

 

$

278,398

 

 

$

286,070

 

 

(2.7

)%

Losses and loss adjustment expenses excluding retroactive reinsurance

 

(93,860

)

 

 

(101,533

)

 

(7.6

)%

 

 

(182,664

)

 

 

(195,138

)

 

(6.4

)%

Underwriting expenses

 

(35,803

)

 

 

(32,487

)

 

10.2

%

 

 

(72,369

)

 

 

(66,014

)

 

9.6

%

Underwriting profit (a)

$

11,707

 

 

$

6,427

 

 

82.2

%

 

$

23,365

 

 

$

24,918

 

 

(6.2

)%

 

 

 

 

 

 

 

 

 

 

 

 

Ratios:

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

66.4

%

 

 

72.3

%

 

 

 

 

65.6

%

 

 

68.2

%

 

 

Expense ratio

 

25.3

%

 

 

23.1

%

 

 

 

 

26.0

%

 

 

23.1

%

 

 

Combined ratio

 

91.7

%

 

 

95.4

%

 

 

 

 

91.6

%

 

 

91.3

%

 

 

Accident year loss ratio (b)

 

63.5

%

 

 

64.2

%

 

 

 

 

63.5

%

 

 

64.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) See "Reconciliation of Non-GAAP Measures".

(b) Ratio of losses and loss adjustment expenses for the current accident year, excluding development on prior accident year reserves, to net earned premiums for the current year (excluding net earned premium adjustments on certain reinsurance treaties with reinstatement premiums associated with prior years).

 

SPECIALTY ADMITTED INSURANCE

 

Three Months Ended
June 30,

 

 

 

Six Months Ended
June 30,

 

 

 

($ in thousands)

2025

 

2024

 

% Change

 

2025

 

2024

 

% Change

Gross written premiums

$

77,559

 

 

$

119,411

 

 

(35.0

)%

 

$

158,677

 

 

$

236,530

 

 

(32.9

)%

Net written premiums

$

9,345

 

 

$

19,752

 

 

(52.7

)%

 

$

22,222

 

 

$

40,499

 

 

(45.1

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

$

11,239

 

 

$

22,746

 

 

(50.6

)%

 

$

26,113

 

 

$

48,814

 

 

(46.5

)%

Losses and loss adjustment expenses

 

(10,042

)

 

 

(17,622

)

 

(43.0

)%

 

 

(22,691

)

 

 

(38,068

)

 

(40.4

)%

Underwriting expenses

 

(2,618

)

 

 

(1,708

)

 

53.3

%

 

 

(5,149

)

 

 

(6,544

)

 

(21.3

)%

Underwriting (loss) profit (a), (b)

$

(1,421

)

 

$

3,416

 

 

 

 

$

(1,727

)

 

$

4,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Loss ratio

 

89.3

%

 

 

77.5

%

 

 

 

 

86.9

%

 

 

78.0

%

 

 

 

Expense ratio

 

23.3

%

 

 

7.5

%

 

 

 

 

19.7

%

 

 

13.4

%

 

 

 

Combined ratio

 

112.6

%

 

 

85.0

%

 

 

 

 

106.6

%

 

 

91.4

%

 

 

 

Accident year loss ratio

 

83.1

%

 

 

77.5

%

 

 

 

 

84.7

%

 

 

78.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) See "Reconciliation of Non-GAAP Measures".

 

 

 

 

 

 

 

 

 

 

 

(b) Underwriting results for the three and six months ended June 30, 2025 include gross fee income of $3.9 million and $8.3 million, respectively ($5.6 million and $10.9 million in the respective prior year periods).

 

Underwriting Performance Ratios

The following table provides the underwriting performance ratios of the Company's continuing operations inclusive of the business subject to retroactive reinsurance accounting. There is no economic impact to the Company over the life of a retroactive reinsurance contract so long as any additional losses subject to the contract are within the limit of the contract and the counterparty performs under the contract. Retroactive reinsurance accounting is not indicative of our current and ongoing operations. Management believes that providing loss ratios and combined ratios on business not subject to retroactive reinsurance accounting gives the users of our financial statements useful information in evaluating our current and ongoing operations.

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

2025

 

2024

 

2025

 

2024

Excess and Surplus Lines:

 

 

 

 

 

 

 

Loss Ratio

66.4

%

 

72.3

%

 

65.6

%

 

68.2

%

Impact of retroactive reinsurance

6.5

%

 

(2.6

)%

 

2.6

%

 

(2.7

)%

Loss Ratio including impact of retroactive reinsurance

72.9

%

 

69.7

%

 

68.2

%

 

65.5

%

 

 

 

 

 

 

 

 

Combined Ratio

91.7

%

 

95.4

%

 

91.6

%

 

91.3

%

Impact of retroactive reinsurance

6.5

%

 

(2.6

)%

 

2.6

%

 

(2.7

)%

Combined Ratio including impact of retroactive reinsurance

98.2

%

 

92.8

%

 

94.2

%

 

88.6

%

 

 

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

 

 

Loss Ratio

68.1

%

 

73.0

%

 

67.4

%

 

69.6

%

Impact of retroactive reinsurance

6.1

%

 

(2.3

)%

 

2.4

%

 

(2.3

)%

Loss Ratio including impact of retroactive reinsurance

74.2

%

 

70.7

%

 

69.8

%

 

67.3

%

 

 

 

 

 

 

 

 

Combined Ratio

98.6

%

 

99.3

%

 

99.1

%

 

97.2

%

Impact of retroactive reinsurance

6.1

%

 

(2.3

)%

 

2.4

%

 

(2.3

)%

Combined Ratio including impact of retroactive reinsurance

104.7

%

 

97.0

%

 

101.5

%

 

94.9

%

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF NON-GAAP MEASURES

Underwriting Profit

The following table reconciles the underwriting profit by individual operating segment and for the entire Company to consolidated income from continuing operations before taxes. We believe that the disclosure of underwriting profit by individual segment and of the Company as a whole is useful to investors, analysts, rating agencies and other users of our financial information in evaluating our performance because our objective is to consistently earn underwriting profits. We evaluate the performance of our segments and allocate resources based primarily on underwriting profit. We define underwriting profit as net earned premiums and gross fee income (in specific instances when the Company is not retaining insurance risk) less losses and loss adjustment expenses on business from continuing operations not subject to retroactive reinsurance accounting and other operating expenses. Other operating expenses include the underwriting, acquisition, and insurance expenses of the operating segments and, for consolidated underwriting profit, the expenses of the Corporate and Other segment. Our definition of underwriting profit may not be comparable to that of other companies.

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

($ in thousands)

2025

 

2024

 

2025

 

2024

Underwriting profit of the operating segments:

 

 

 

 

 

 

 

Excess and Surplus Lines

$

11,707

 

 

$

6,427

 

 

$

23,365

 

 

$

24,918

 

Specialty Admitted Insurance

 

(1,421

)

 

 

3,416

 

 

 

(1,727

)

 

 

4,202

 

Total underwriting profit of operating segments

 

10,286

 

 

 

9,843

 

 

 

21,638

 

 

 

29,120

 

Other operating expenses of the Corporate and Other segment

 

(8,222

)

 

 

(8,624

)

 

 

(18,853

)

 

 

(19,761

)

Underwriting profit (a)

 

2,064

 

 

 

1,219

 

 

 

2,785

 

 

 

9,359

 

Losses and loss adjustment expenses - retroactive reinsurance

 

(9,239

)

 

 

3,684

 

 

 

(7,311

)

 

 

7,686

 

Net investment income

 

20,516

 

 

 

24,931

 

 

 

40,524

 

 

 

47,563

 

Net realized and unrealized gains on investments

 

(352

)

 

 

(2,305

)

 

 

(1,723

)

 

 

2,278

 

Other income (expense)

 

234

 

 

 

(905

)

 

 

589

 

 

 

(726

)

Interest expense

 

(5,805

)

 

 

(6,344

)

 

 

(11,346

)

 

 

(12,829

)

Amortization of intangible assets

 

(91

)

 

 

(91

)

 

 

(182

)

 

 

(182

)

Income from continuing operations before taxes

$

7,327

 

 

$

20,189

 

 

$

23,336

 

 

$

53,149

 

 

 

 

 

 

 

 

 

(a) Included in underwriting results for the three and six months ended June 30, 2025 is gross fee income of $3.9 million and $8.3 million, respectively ($5.6 million and $10.9 million in the respective prior year periods).

 

Adjusted Net Operating Income

We define adjusted net operating income as income available to common shareholders excluding a) income (loss) from discontinued operations, b) the impact of retroactive reinsurance accounting, c) net realized and unrealized gains (losses) on investments, d) certain non-operating expenses such as professional service fees related to certain lawsuits, various strategic initiatives, and the filing of registration statements for the offering of securities, e) severance costs associated with terminated employees, and f) deemed dividends recorded with the amendment of the Series A Preferred Shares. Adjusted net operating income should not be viewed as a substitute for net income calculated in accordance with GAAP, and our definition of adjusted net operating income may not be comparable to that of other companies.

Our income available to common shareholders reconciles to our adjusted net operating income as follows:

 

Three Months Ended June 30,

 

2025

 

2024

($ in thousands)

Income
Before
Taxes

 

Net
Income

 

Income
Before
Taxes

 

Net
Income

Income available to common shareholders

$

4,997

 

$

2,790

 

$

10,711

 

 

$

5,000

 

Loss from discontinued operations

 

361

 

 

361

 

 

6,853

 

 

 

6,853

 

Losses and loss adjustment expenses - retroactive reinsurance

 

9,239

 

 

7,299

 

 

(3,684

)

 

 

(2,910

)

Net realized and unrealized investment losses (gains)

 

352

 

 

278

 

 

2,305

 

 

 

1,821

 

Other expenses

 

1,008

 

 

965

 

 

2,098

 

 

 

1,900

 

Adjusted net operating income

$

15,957

 

$

11,693

 

$

18,283

 

 

$

12,664

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

2025

 

2024

($ in thousands)

Income
Before
Taxes

 

Net
Income

 

Income
Before
Taxes

 

Net
Income

Income available to common shareholders

$

17,623

 

$

10,395

 

$

32,941

 

 

$

17,778

 

Loss from discontinued operations

 

1,775

 

 

1,775

 

 

14,958

 

 

 

14,958

 

Losses and loss adjustment expenses - retroactive reinsurance

 

7,311

 

 

5,776

 

 

(7,686

)

 

 

(6,072

)

Net realized and unrealized investment losses (gains)

 

1,723

 

 

1,361

 

 

(2,278

)

 

 

(1,800

)

Other expenses

 

1,571

 

 

1,488

 

 

2,830

 

 

 

2,632

 

Adjusted net operating income

$

30,003

 

$

20,795

 

$

40,765

 

 

$

27,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Equity (per Share) and Tangible Common Equity (per Share)

We define tangible equity as shareholders' equity plus mezzanine Series A Preferred Shares and the deferred retroactive reinsurance gain less goodwill and intangible assets, net of amortization. Tangible equity per share represents tangible equity divided by the sum of total common shares outstanding plus the common shares resulting from an assumed conversion of the outstanding Series A Preferred Shares into common shares (at the conversion price effective as of the last day of the applicable period). We define tangible common equity as tangible equity less mezzanine Series A Preferred Shares and tangible common equity per share represents tangible common equity divided by the total common shares outstanding. Our definitions of tangible equity and tangible equity per share may not be comparable to that of other companies, and they should not be viewed as a substitute for shareholders’ equity and shareholders’ equity per share calculated in accordance with GAAP. We use tangible equity and tangible common equity internally to evaluate the strength of our balance sheet and to compare returns relative to this measure. The following table reconciles shareholders’ equity to tangible equity and tangible common equity for June 30, 2025, March 31, 2025, December 31, 2024, and June 30, 2024.

 

June 30, 2025

 

March 31, 2025

 

December 31,
2024

 

June 30, 2024

($ in thousands, except for share data)

 

 

 

 

 

 

 

Shareholders' equity

$

492,558

 

$

484,480

 

$

460,915

 

$

541,791

Plus: Series A redeemable preferred shares

 

133,115

 

 

133,115

 

 

133,115

 

 

144,898

Plus: Deferred reinsurance gain

 

65,281

 

 

56,042

 

 

57,970

 

 

13,047

Less: Goodwill and intangible assets

 

214,099

 

 

214,190

 

 

214,281

 

 

214,462

Tangible equity

$

476,855

 

$

459,447

 

$

437,719

 

$

485,274

Less: Series A redeemable preferred shares

 

133,115

 

 

133,115

 

 

133,115

 

 

144,898

Tangible common equity

$

343,740

 

$

326,332

 

$

304,604

 

$

340,376

 

 

 

 

 

 

 

 

Common shares outstanding

 

45,895,335

 

 

45,892,706

 

 

45,644,318

 

 

37,825,767

Common shares from assumed conversion of Series A preferred shares

 

13,521,634

 

 

13,521,634

 

 

13,521,634

 

 

6,848,763

Common shares outstanding after assumed conversion of Series A preferred shares

 

59,416,969

 

 

59,414,340

 

 

59,165,952

 

 

44,674,530

 

 

 

 

 

 

 

 

Equity per share:

 

 

 

 

 

 

 

Shareholders' equity

$

10.73

 

$

10.56

 

$

10.10

 

$

14.32

Tangible equity

$

8.03

 

$

7.73

 

$

7.40

 

$

10.86

Tangible common equity

$

7.49

 

$

7.11

 

$

6.67

 

$

9.00

 

 

 

 

 

 

 

 

________________________________

1 Adjusted net operating income, tangible common equity and adjusted net operating return on tangible common equity are non-GAAP financial measures. See “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” at the end of this press release. Adjusted net operating income per diluted share for the current period reflects the Company's amendment to the Series A Preferred Shares and common equity investment from Cavello Bay Reinsurance Limited ("Cavello Bay"), both of which closed during the fourth quarter of 2024.
2 The Company closed the sale of JRG Reinsurance Company Ltd. on April 16, 2024. The full financials for our former Casualty Reinsurance segment have been classified to discontinued operations for all periods and includes the final adjustment determination to the closing purchase price pursuant to the stock purchase agreement executed in connection with the sale.
3 Tangible common equity is a non-GAAP financial measures. See “Non-GAAP Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” at the end of this press release.