NM
NMIH
Market ClosedNMI Holdings, Inc.
US
230 employees
CEO: Adam S. Pollitzer
Founded: 2013
$38.02
+$0.00(+NaN%)
Market Cap
2.89B
Beta
0.56
52W Range
N/A
Dividend Yield
0.00%
Financial Statements
Comprehensive breakdown of financial statements and performance metrics
Gross Margin
91.8%
4.7%
CAGR: 8.3%
Profit after direct costs
Operating Margin
70.8%
7.9%
CAGR: 13.9%
Core business profitability
Net Margin
55.1%
8.0%
CAGR: 13.9%
Bottom line profitability
Revenue Growth
8.4%
YoY
CAGR: 9.8%
Top line growth rate
Revenue Flow Analysis
Visual flow showing how NMIH allocates revenue across expenses and profit
Fiscal Year 2025
Revenue Distribution
Flow of revenue through cost categories to net income
Gross Margin
91.8%
$647.93M
Operating Margin
70.8%
$499.80M
Net Margin
55.1%
$388.93M
Detailed Income Statement
Complete profit and loss breakdown with margin analysis and historical comparison
| Item | Trend | 2021 | 2022 | 2023 | 2024 | 2025 | YoY Change |
|---|---|---|---|---|---|---|---|
Total Revenue | 485.64M | 524.46M | 579.00M | 650.97M | 705.58M | 8.4% | |
| Cost of Revenue | (14.81M) | (2.50M) | (23.39M) | (32.27M) | (57.65M) | 78.7% | |
Gross Profit | 470.82M | 526.96M | 555.61M | 618.70M | 647.93M | 4.7% | |
| Operating Expenses | |||||||
| Research & Development | — | — | — | — | — | — | |
| Selling, General & Administrative | — | — | — | — | — | — | |
| Depreciation & Amortization | (11.23M) | (11.87M) | (11.54M) | (11.94M) | — | -100.0% | |
Operating Income (EBIT) | 296.73M | 377.31M | 412.70M | 463.41M | 499.80M | 7.9% | |
| Non-Operating Items | |||||||
| Interest Income | — | 400.00K | 2.30M | 5.00M | — | -100.0% | |
| Interest Expense | (31.80M) | (32.16M) | (32.21M) | (36.90M) | (28.48M) | -22.8% | |
| Other Income/Expenses (Net) | — | — | — | — | — | — | |
Income Before Tax | 296.73M | 377.31M | 412.70M | 463.41M | 499.80M | 7.9% | |
| Income Tax Expense | (65.59M) | (84.40M) | (90.59M) | (103.31M) | (110.88M) | 7.3% | |
Net Income | 231.13M | 292.90M | 322.11M | 360.11M | 388.93M | 8.0% | |
| Per Share Metrics | |||||||
| Earnings Per Share (Basic) | $3 | $3 | $4 | $5 | $5 | 11.1% | |
| Weighted Avg Shares Outstanding | 85.62M | 84.92M | 82.41M | 79.84M | 77.63M | -2.8% | |
| Weighted Avg Shares Outstanding (Diluted) | 86.89M | 86.00M | 83.85M | 81.27M | 79.04M | -2.7% | |
EBITDA | 339.75M | 421.34M | 456.46M | 512.24M | 528.28M | 3.1% |
Explore NMIH
NMIH in the Financial Services
Mid Cap