BeStock  

Heritage Insurance HRTG

US equityMarket cap rank #3224Insurance - Property & Casualty
$34.54 +$0.37 (+1.08%)
Pre-market · Oct 8, 8:20 am ET · After hours $34.90 +1.04%
Open$33.91
Prev close$34.17
Day range$32.86 – $34.86
Volume161.4K
Market cap$1.03B
P/E (TTM)4.9
Dividend yield–

Fundamentals

Latest reported quarter: Q2, ended Jun 2026

Revenue$214.20M+3.0% YoY
Net profit$61.71M+28.5% YoY
Diluted EPS$2.05+32.3% YoY
Free cash flow$141.03M+237.7% YoY
Operating cash flow$141.69M

Revenue, last 8 quarters

$211.8MSep '24$160.0MDec '24$230.9MMar '25$208.0MJun '25$212.5MSep '25$142.4MDec '25$227.3MMar '26$214.2MJun '26

Net profit, last 8 quarters

$8.2MSep '24$20.3MDec '24$30.5MMar '25$48.0MJun '25$50.4MSep '25$66.7MDec '25$36.5MMar '26$61.7MJun '26

Diluted EPS by quarter

0.27Sep '240.66Dec '240.99Mar '251.55Jun '251.63Sep '252.15Dec '251.19Mar '262.05Jun '26

Free cash flow by quarter

$-16.3MSep '24$-58.6MDec '24$-1.3MMar '25$41.8MJun '25$122.7MSep '25$10.9MDec '25$23.0MMar '26$141.0MJun '26

Annual revenue

$593.4MFY20$631.6MFY21$662.5MFY22$670.7MFY23$766.7MFY24$774.4MFY25

Profitability & balance sheet

Net margin27.5%
Return on equity45.3%
Return on assets8.6%
Liabilities / assets76.9%
Total debt$91.83M
Free cash flow / sales38.1%

Income statement

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Total Revenue as Reported $214.20M $212.66M $847.33M $215.32M $212.46M
Total Operating Revenue $214.20M $227.26M $774.43M $142.42M $212.46M
Total Premiums Earned $201.12M $199.69M $794.16M $202.68M $195.13M
-Net Premiums Written $238.41M $192.88M $802.16M $179.94M $166.33M
-Increase Decrease in Net Unearned Premium Reserves -$37.29M $6.82M -$8.01M $22.74M $28.80M
Fee Revenue and Other Income $2.51M $17.68M -$59.60M -$70.09M $4.90M
-Other Income Expense $2.51M $3.08M $13.30M $2.81M $4.90M
Net Investment Income $6.79M $6.47M $37.16M $9.86M $9.69M
Net Realized Gain/Loss on Investments $3.77M $3.41M $2.71M -$33,000.00 $2.75M
Total Expenses $132.04M $178.22M $515.17M $54.47M $144.14M
Loss Adjustment Expense $61.06M $91.60M $313.25M $63.45M $74.77M
Policy Acquisition Expense $45.51M $56.34M $119.16M -$14.98M $45.18M
Selling and Admin Expenses $23.78M $28.51M $74.87M $4.27M $22.35M
-General & Admin Expense $23.78M $28.51M $74.87M $4.27M $22.35M
Net Non-Operating Interest Income (Expense) -$1.69M -$1.78M -$7.89M -$1.73M -$1.85M
-Interest Expense Non-Operating $1.69M $1.78M $7.89M $1.73M $1.85M
Pretax Profit $82.16M $49.04M $259.26M $87.95M $68.32M
Tax $20.45M $12.56M $63.67M $21.27M $17.90M
Net Profit $61.71M $36.48M $195.59M $66.68M $50.42M
Profit from Continuing Operations $61.71M $36.48M $195.59M $66.68M $50.42M
Net Income to Parent Company $61.71M $36.48M $195.59M $66.68M $50.42M
Net Income to Common Stockholders $61.71M $36.48M $195.59M $66.68M $50.42M
Basic EPS $2.06 $1.19 $6.33 $2.16 $1.63
Diluted EPS $2.05 $1.19 $6.32 $2.15 $1.63
Dividend Per Share $0.00 $0.00 $0.00 $0.00 $0.00
-Fees and Commissions – $14.60M -$72.90M – –
Special Income (Charges) – – $0.00 – –
-Less:Impairment of Capital Assets – – $0.00 – –

Balance sheet

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Total Assets $2.45B $2.02B $2.20B $2.20B $2.37B
Cash and Cash Equivalents $587.60M $517.07M $559.27M $559.27M $560.44M
Restricted Cash and Cash Equivalents $13.78M $16.22M $13.31M $13.31M $13.29M
Total Investments $803.99M $753.72M $715.59M $715.59M $703.18M
-Short Term Investments $127.90M $107.99M $99.41M $99.41M $105.94M
-Equity Investments $674.83M $644.46M $614.89M $614.89M $595.95M
-Other Invested Assets $1.26M $1.26M $1.29M $1.29M $1.29M
Receivables $399.21M $355.17M $426.05M $426.05M $473.42M
-Accounts Receivable $399.21M $355.17M $413.92M $413.92M $467.01M
Accrued Investment Income $7.51M $6.27M $6.56M $6.56M $5.47M
Net PPE $45.18M $46.75M $45.73M $45.73M $46.01M
Goodwill and Other Intangible Assets $27.15M $28.64M $30.19M $30.19M $31.73M
-Other Intangible Assets $27.15M $28.64M $30.19M $30.19M $31.73M
Prepaid Assets $460.69M $194.61M $325.77M $325.77M $426.12M
Deferred Policy Acquisition Costs $68.92M $64.37M $64.54M $64.54M $66.79M
Other Assets $32.42M $32.58M $2.96M $2.96M $33.42M
Total Liabilities $1.88B $1.50B $1.69B $1.69B $1.93B
Policy Holders Liabilities $1.25B $1.28B $1.31B $1.31B $1.41B
Short-Term Debt and Capital Lease Obligation $72.19M $73.13M $74.06M $74.06M $75.00M
-Current Debt $72.19M $73.13M $74.06M $74.06M $75.00M
Payables $539.17M $120.65M $275.29M $275.29M $411.39M
-Accounts Payable $517.01M $90.78M $251.65M $251.65M $394.58M
-Total Tax Payable $5.66M $15.50M $4.28M $4.28M $0.00
-Other Payable $16.51M $14.37M $19.36M $19.36M $16.81M
Current Accrued Expenses $33,000.00 $24,000.00 $26,000.00 $26,000.00 $40,000.00
Long Term Debt and Capital Lease Obligation $19.65M $25.92M $25.75M $25.75M $26.66M
-Long Term Debt -$901,000.00 $4.49M $4.37M $4.37M $4.25M
-Long Term Capital Lease Obligation $20.55M $21.44M $21.39M $21.39M $22.41M
Employee Benefits $6.62M $4.90M $8.84M $8.84M $7.73M
Other Liabilities $33,000.00 $63,000.00 $36,000.00 $36,000.00 $36,000.00
Total Equity $567.73M $520.37M $505.25M $505.25M $437.25M
Stockholders' Equity $567.73M $520.37M $505.25M $505.25M $437.25M
Capital Stock $3,000.00 $3,000.00 $3,000.00 $3,000.00 $3,000.00
-Common Stock $3,000.00 $3,000.00 $3,000.00 $3,000.00 $3,000.00
Additional Paid-In Capital $359.50M $357.81M $365.74M $365.74M $366.80M
Retained Earnings $381.44M $319.73M $283.25M $283.25M $216.58M
Less: Treasury Stock $157.77M $143.19M $133.18M $133.18M $133.18M
Gains/Losses Not Affecting Retained Earnings -$15.45M -$13.99M -$10.56M -$10.56M -$12.94M
-Other Receivables – – $12.13M $12.13M –
-Taxes Receivable – – – – $6.41M

Cash flow

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Operating Cash Flow $141.69M $24.86M $182.24M $13.81M $124.30M
Net cash flow from continuing operations $141.69M $24.86M $182.24M $13.81M $124.30M
Net Income from Continuing Operations $61.71M $36.48M $195.59M $66.68M $50.42M
Deferred Tax $38,000.00 $1.34M $2.38M $950,000.00 $2.36M
Other Non-Cash Items -$156,000.00 -$61,000.00 -$1.84M $97,000.00 -$2.14M
Change in Working Capital $75.63M -$17.01M -$28.85M -$58.44M $71.92M
-Change in Receivables -$43.92M $58.83M $428.05M $59.40M $169.40M
-Change in Prepaid Assets -$266.09M $112.43M $2.76M $119.08M $104.17M
-Change in Loss and Loss Adjustment Expense Reserves -$62.05M -$35.43M -$463.21M -$70.11M -$63.60M
-Change in Deferred Acquisition Costs -$4.55M $177,000.00 -$1.34M $2.25M $4.15M
-Change in Accrued Investment Income -$1.24M $284,000.00 -$964,000.00 -$1.09M $83,000.00
-Change in Payables and Accrued Expense $419.41M -$152.03M $9.22M -$140.31M -$122.18M
-Change in Unearned Premiums $33.13M $4.80M $9.19M -$32.64M -$21.11M
-Change in Other Current Assets $1.01M $414,000.00 -$7.70M $548,000.00 $4.44M
-Change in Other Current Liabilities -$75,000.00 -$6.48M -$4.86M $4.43M -$3.43M
Net cash flow from investing -$52.58M -$44.30M -$32.67M -$11.57M -$24.36M
Net Cash Flow from Continuing Investing Activities -$52.58M -$44.30M -$32.67M -$11.57M -$24.36M
Net PPE Purchase and Sale -$657,000.00 -$1.82M -$4.89M -$2.59M $1.33M
Net Investment Purchase and Sale -$52.16M -$42.49M -$27.76M -$8.98M -$25.67M
Financing Cash Flow -$21.02M -$19.85M -$40.63M -$3.38M -$13.15M
Net Cash Flow from Continuing Financing Activities -$21.02M -$19.85M -$40.63M -$3.38M -$13.15M
Net Issuance Payments of Debt -$938,000.00 -$938,000.00 -$36.05M -$20.29M -$10.87M
Net Common Stock Issuance -$14.58M -$10.01M -$2.28M $0.00 -$2.28M
Net Other Financing Charges -$5.50M -$8.91M -$2.30M $16.90M $0.00
Ending Cash Balance $601.38M $533.29M $572.58M $572.58M $573.73M
Net Change in Cash $68.09M -$39.29M $108.94M -$1.14M $86.79M
Beginning Cash Balance $533.29M $572.58M $463.65M $573.73M $486.93M
Free Cash Flow $141.03M $23.05M $174.16M $10.95M $122.72M
Net Other Investing Changes – $17,000.00 – – –
Gain/Loss from Continuing Operations – – -$2.71M $33,000.00 -$2.74M

Discussion

No comments yet — be the first to weigh in on HRTG.

Leave a comment

Scroll to Top