NMI Inc. (NMIH)

AI Score

Unlock

33.80

0.74 (2.24%)

At close: Apr 22, 2025, 2:39 PM

NMI Income Statement

Financials in USD. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	166.5M	166.09M	162.12M	156.25M	151.38M	148.16M	142.69M	136.78M	133.11M	130.58M	133.24M	127.53M	125.18M	124.04M	121.42M	114.99M	108.52M	107.35M	106.71M	113.61M	102.27M	102.73M	89.5M	75.63M	79.8M	66.3M	67.56M	59.97M	51.11M	48.45M	42.22M	36.86M	34.91M	34.72M	29.42M	22.86M
Cost of Revenue	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Gross Profit	166.5M	166.09M	162.12M	156.25M	151.38M	148.16M	142.69M	136.78M	133.11M	130.58M	133.24M	127.53M	125.18M	124.04M	121.42M	114.99M	108.52M	107.35M	106.71M	113.61M	102.27M	102.73M	89.5M	75.63M	79.8M	66.3M	67.56M	59.97M	51.11M	48.45M	42.22M	36.86M	34.91M	34.72M	29.42M	22.86M
Operating Income	110.87M	119.33M	118.64M	114.57M	105.18M	107.3M	104.05M	96.17M	94.78M	98.59M	97.19M	86.75M	78.16M	77.45M	73.66M	67.46M	61.62M	49.36M	34.98M	72.16M	62.79M	63.93M	50.96M	38.97M	45.24M	31.85M	32.34M	26.53M	17.06M	19.5M	9.5M	6.74M	7.06M	6.29M	2.01M	-3.91M
Interest Income	n/a	n/a	1.8M	n/a	n/a	n/a	400K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	110.87M	119.33M	118.64M	114.57M	105.18M	107.3M	104.05M	96.17M	94.78M	98.59M	97.19M	86.75M	78.16M	77.45M	73.66M	67.46M	61.62M	49.36M	34.98M	72.16M	62.79M	63.93M	50.96M	38.97M	45.24M	31.85M	32.34M	26.53M	17.06M	19.5M	9.5M	6.74M	7.06M	6.29M	2.01M	-3.91M
Net Income	86.17M	92.81M	92.08M	89.05M	83.41M	83.95M	80.28M	74.46M	72.94M	76.84M	75.44M	67.68M	60.52M	60.19M	57.52M	52.89M	48.27M	38.18M	26.85M	58.27M	50.2M	49.76M	39.1M	32.9M	35.52M	24.81M	25.24M	22.36M	-1.77M	12.31M	6.01M	5.49M	61.56M	6.17M	2.01M	-3.91M
Selling & General & Admin	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	1.09M	734K	n/a	n/a	353K	49K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	55.63M	46.77M	43.48M	41.69M	46.2M	40.86M	38.64M	40.61M	38.33M	31.99M	36.05M	40.79M	47.02M	46.59M	47.77M	47.53M	46.91M	57.99M	70.64M	40.72M	39.48M	38.8M	38.18M	36.6M	34.55M	34.45M	35.22M	33.44M	34.05M	28.95M	32.72M	30.12M	27.86M	28.43M	27.41M	26.76M
Operating Expenses	55.63M	46.77M	43.48M	41.69M	46.2M	40.86M	38.64M	40.61M	38.33M	31.99M	36.05M	40.79M	47.02M	46.59M	47.77M	47.53M	46.91M	57.99M	71.73M	41.45M	39.48M	38.8M	38.54M	36.65M	34.55M	34.45M	35.22M	33.44M	34.05M	28.95M	32.72M	30.12M	27.86M	28.43M	27.41M	26.76M
Interest Expense	7.1M	7.08M	14.68M	8.04M	8.07M	8.06M	8.05M	8.04M	8.04M	8.04M	8.05M	8.04M	8.03M	7.93M	7.92M	7.92M	7.91M	7.8M	5.94M	2.74M	2.97M	2.98M	3.07M	3.06M	3.03M	2.97M	5.56M	3.42M	3.38M	3.35M	3.3M	3.49M	3.78M	3.73M	3.71M	3.63M
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	55.63M	46.77M	43.48M	41.69M	46.2M	40.86M	38.64M	40.61M	38.33M	31.99M	36.05M	40.79M	47.02M	46.59M	47.77M	47.53M	46.91M	57.99M	71.73M	41.45M	39.48M	38.8M	38.54M	36.65M	34.55M	34.45M	35.22M	33.44M	34.05M	28.95M	32.72M	30.12M	27.86M	28.43M	27.41M	26.76M
Income Tax Expense	24.71M	26.52M	26.57M	25.52M	21.77M	23.34M	23.77M	21.71M	21.84M	21.75M	21.75M	19.07M	17.64M	17.26M	16.13M	14.56M	13.35M	11.18M	8.13M	13.88M	12.59M	14.17M	11.86M	6.08M	9.72M	7.04M	7.1M	4.18M	18.82M	7.18M	3.48M	1.25M	-54.5M	114K	n/a	n/a
Shares Outstanding (Basic)	79M	79.55M	80.12M	80.73M	81M	82.1M	82.96M	83.6M	83.59M	84.44M	85.73M	85.95M	85.76M	85.72M	85.65M	85.32M	84.96M	84.81M	73.62M	68.56M	68.14M	67.85M	67.59M	66.69M	66.31M	65.95M	65.66M	62.1M	60.22M	59.88M	59.82M	59.18M	59.14M	59.13M	59.11M	58.94M
Shares Outstanding (Diluted)	80.62M	81.05M	81.3M	82.1M	82.69M	83.67M	84.19M	84.84M	84.81M	85.48M	86.58M	87.31M	87.12M	86.88M	86.82M	86.49M	86.25M	85.6M	74.17M	70.4M	70.28M	70.14M	69.59M	69M	69.01M	68.84M	68.62M	65.7M	60.22M	63.09M	63.01M	62.34M	61.23M	60.28M	59.83M	58.94M
EPS (Basic)	1.09	1.17	1.15	1.10	1.03	1.02	0.97	0.89	0.87	0.91	0.88	0.79	0.71	0.70	0.67	0.62	0.57	0.45	0.36	0.85	0.74	0.73	0.58	0.49	0.54	0.38	0.38	0.36	-0.03	0.21	0.10	0.09	1.04	0.10	0.03	-0.07
EPS (Diluted)	1.07	1.15	1.13	1.08	1.01	1.00	0.95	0.88	0.86	0.90	0.86	0.77	0.69	0.69	0.65	0.61	0.56	0.45	0.36	0.74	0.71	0.69	0.56	0.48	0.46	0.36	0.37	0.34	-0.03	0.20	0.10	0.09	1.01	0.10	0.03	-0.07
EBITDA	120.94M	129.38M	136.32M	125.6M	116.27M	118.23M	114.94M	107.01M	105.71M	109.56M	108.19M	97.88M	89.17M	88.29M	84.25M	78.05M	72.07M	59.62M	43.39M	77.34M	68.4M	69.23M	56.27M	44.14M	50.26M	36.83M	39.85M	31.81M	22.23M	24.6M	14.41M	11.74M	12.2M	12.03M	7.02M	715K
EBIT	117.97M	126.4M	133.32M	122.61M	113.25M	115.36M	112.1M	104.21M	102.81M	106.63M	105.24M	94.79M	86.19M	85.38M	81.58M	75.37M	69.52M	57.15M	40.92M	74.9M	65.76M	66.91M	54.03M	42.03M	48.27M	34.82M	37.9M	29.95M	20.44M	22.85M	12.8M	10.23M	10.84M	10.02M	5.72M	-275K
Depreciation & Amortization	2.97M	2.98M	2.99M	3M	3.02M	2.87M	2.84M	2.8M	2.89M	2.93M	2.95M	3.09M	2.98M	2.91M	2.67M	2.67M	2.55M	2.46M	2.47M	2.44M	2.64M	2.32M	2.24M	2.1M	1.99M	2.02M	1.95M	1.86M	1.79M	1.75M	1.62M	1.5M	1.36M	2M	1.3M	990K