Doma Holdings Inc
NYSE:DOMA
Income Statement
Earnings Waterfall
Doma Holdings Inc
Revenue
|
310.9m
USD
|
Operating Expenses
|
-384.3m
USD
|
Operating Income
|
-73.4m
USD
|
Other Expenses
|
-51m
USD
|
Net Income
|
-124.4m
USD
|
Income Statement
Doma Holdings Inc
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Gross Premiums Earned |
407
|
415
|
438
|
496
|
555
|
520
|
534
|
479
|
437
|
399
|
363
|
330
|
305
|
|
Revenue |
410
N/A
|
418
+2%
|
441
+5%
|
499
+13%
|
558
+12%
|
522
-6%
|
536
+3%
|
482
-10%
|
440
-9%
|
402
-9%
|
368
-9%
|
336
-9%
|
311
-7%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(439)
|
(441)
|
(477)
|
(559)
|
(660)
|
(676)
|
(730)
|
(697)
|
(650)
|
(589)
|
(516)
|
(453)
|
(384)
|
|
Selling, General & Administrative |
(163)
|
(169)
|
(192)
|
(219)
|
(267)
|
(296)
|
(315)
|
(311)
|
(281)
|
(237)
|
(191)
|
(143)
|
(75)
|
|
Benefits Claims Loss Adjustment |
(236)
|
(274)
|
(287)
|
(313)
|
(320)
|
(311)
|
(320)
|
(292)
|
(278)
|
(266)
|
(249)
|
(243)
|
(263)
|
|
Other Operating Expenses |
(40)
|
2
|
2
|
(27)
|
(74)
|
(69)
|
(95)
|
(94)
|
(90)
|
(86)
|
(76)
|
(67)
|
(46)
|
|
Operating Income |
(29)
N/A
|
(23)
+21%
|
(36)
-60%
|
(59)
-63%
|
(102)
-72%
|
(153)
-50%
|
(194)
-27%
|
(216)
-11%
|
(210)
+3%
|
(187)
+11%
|
(148)
+21%
|
(117)
+21%
|
(73)
+37%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(6)
|
(7)
|
(10)
|
(14)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
(20)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
(97)
|
(97)
|
(107)
|
(74)
|
(1)
|
|
Total Other Income |
0
|
0
|
0
|
(5)
|
7
|
21
|
26
|
32
|
21
|
7
|
2
|
1
|
0
|
|
Pre-Tax Income |
(34)
N/A
|
(29)
+14%
|
(46)
-58%
|
(77)
-66%
|
(112)
-45%
|
(150)
-34%
|
(186)
-24%
|
(235)
-27%
|
(304)
-29%
|
(296)
+3%
|
(273)
+8%
|
(211)
+23%
|
(95)
+55%
|
|
Net Income | ||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
|
Income from Continuing Operations |
(35)
|
(30)
|
(47)
|
(78)
|
(113)
|
(151)
|
(187)
|
(237)
|
(302)
|
(294)
|
(272)
|
(210)
|
(95)
|
|
Net Income (Common) |
(35)
N/A
|
(30)
+14%
|
(47)
-56%
|
(78)
-65%
|
(113)
-45%
|
(151)
-34%
|
(187)
-23%
|
(237)
-27%
|
(302)
-28%
|
(294)
+3%
|
(272)
+8%
|
(213)
+22%
|
(124)
+42%
|
|
EPS (Diluted) |
-2.72
N/A
|
-2.34
+14%
|
-3.65
-56%
|
-6.04
-65%
|
-15.92
-164%
|
-11.63
+27%
|
-14.36
-23%
|
-18.05
-26%
|
-23.24
-29%
|
-22.29
+4%
|
-20.41
+8%
|
-15.9
+22%
|
-9.32
+41%
|