Hippo Holdings Inc
NYSE:HIPO
Income Statement
Earnings Waterfall
Hippo Holdings Inc
Revenue
|
209.7m
USD
|
Operating Expenses
|
-467.5m
USD
|
Operating Income
|
-257.8m
USD
|
Other Expenses
|
-15.3m
USD
|
Net Income
|
-273.1m
USD
|
Income Statement
Hippo 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 |
51
|
58
|
67
|
75
|
91
|
98
|
105
|
112
|
111
|
121
|
136
|
160
|
187
|
|
Revenue |
52
N/A
|
58
+13%
|
67
+15%
|
76
+12%
|
91
+21%
|
99
+8%
|
107
+8%
|
116
+9%
|
120
+3%
|
135
+13%
|
154
+14%
|
181
+18%
|
210
+16%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(169)
|
(201)
|
(235)
|
(259)
|
(307)
|
(286)
|
(319)
|
(344)
|
(392)
|
(463)
|
(515)
|
(465)
|
(468)
|
|
Selling, General & Administrative |
(125)
|
(137)
|
(149)
|
(154)
|
(182)
|
(200)
|
(218)
|
(239)
|
(238)
|
(234)
|
(236)
|
(222)
|
(213)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(1)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(11)
|
(13)
|
(15)
|
(13)
|
|
Benefits Claims Loss Adjustment |
(42)
|
(60)
|
(82)
|
(100)
|
(106)
|
(113)
|
(126)
|
(129)
|
(128)
|
(150)
|
(195)
|
(212)
|
(209)
|
|
Policy Acquisition Expense |
(3)
|
(3)
|
0
|
(4)
|
(14)
|
(16)
|
(16)
|
(16)
|
(18)
|
(12)
|
(15)
|
(16)
|
(32)
|
|
Other Operating Expenses |
0
|
0
|
(4)
|
0
|
0
|
47
|
47
|
47
|
0
|
(55)
|
(55)
|
0
|
0
|
|
Operating Income |
(117)
N/A
|
(142)
-21%
|
(168)
-18%
|
(184)
-9%
|
(215)
-17%
|
(188)
+13%
|
(212)
-13%
|
(228)
-7%
|
(272)
-20%
|
(328)
-20%
|
(361)
-10%
|
(284)
+21%
|
(258)
+9%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(26)
|
(172)
|
(205)
|
(179)
|
(199)
|
(51)
|
(15)
|
(41)
|
3
|
1
|
1
|
1
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
47
|
0
|
0
|
(55)
|
(55)
|
0
|
0
|
0
|
(6)
|
|
Pre-Tax Income |
(143)
N/A
|
(314)
-119%
|
(373)
-19%
|
(362)
+3%
|
(367)
-1%
|
(239)
+35%
|
(227)
+5%
|
(324)
-43%
|
(325)
0%
|
(327)
0%
|
(360)
-10%
|
(283)
+21%
|
(263)
+7%
|
|
Net Income | ||||||||||||||
Tax Provision |
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
(141)
|
(312)
|
(371)
|
(363)
|
(368)
|
(239)
|
(228)
|
(325)
|
(327)
|
(328)
|
(361)
|
(284)
|
(263)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
|
Net Income (Common) |
(142)
N/A
|
(313)
-121%
|
(372)
-19%
|
(365)
+2%
|
(371)
-2%
|
(244)
+34%
|
(233)
+5%
|
(331)
-42%
|
(333)
-1%
|
(336)
-1%
|
(370)
-10%
|
(294)
+21%
|
(273)
+7%
|
|
EPS (Diluted) |
-6.28
N/A
|
-13.88
-121%
|
-16.53
-19%
|
-23.55
-42%
|
-34.07
-45%
|
-10.85
+68%
|
-10.27
+5%
|
-14.49
-41%
|
-14.68
-1%
|
-14.46
+1%
|
-15.81
-9%
|
-12.38
+22%
|
-11.58
+6%
|