Ambac Reports Third Quarter 2025 Results
-
Total P&C premium production increased
32% for the quarter to$343 million - Insurance Distribution Segment
-
Specialty P&C Insurance ("Everspan")
-
Gross and net premiums written of
$97 million $18 million 16% and46% , respectively -
Net loss to Shareholders was
$0.1 million
-
Gross and net premiums written of
-
AFG completed the repurchase of 3.1 million shares during October at an average price of
$8.48 6.7% of shares outstanding and6.5% of basic weighted shares outstanding as last reported
(1) Represents total cost including broker commissions divided by shares repurchased
Claude LeBlanc, President and Chief Executive Officer, stated, "Having successfully completed the sale of our legacy financial guarantee business in late September, our sole focus is now on the growth and profitability of our specialty P&C businesses, including a seamless integration of recently acquired ArmadaCare. Bolstered by our 2024 acquisition of Beat, our insurance distribution business delivered strong reported and organic growth this quarter, reinforcing our strategic momentum and driving higher operating and earnings margins. Adverse loss experience in the quarter unfavorably affected Everspan's results, validating the decision to exit a commercial auto program last year to protect the long-term performance of our book. We expect Everspan's combined ratios will improve as the platform reaches scale between 2026 and 2027. We remain highly confident in Ambac's strategic direction and future prospects, as demonstrated by our repurchase of over 3 million of our shares in October."
LeBlanc continued, “During the third quarter we were also excited to expand our partnership with Pivix--an MGA we believe holds significant growth potential--and, more recently, to announce the launch of 1889 Specialty, our latest de-novo MGA venture."
Ambac's Third Quarter 2025 Summary Results |
||||||||||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||||||
(in thousands, except per share data)1 |
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
||
Total revenues from continuing operations |
|
|
66,606 |
|
|
|
70,005 |
|
|
(5 |
)% |
|
|
184,319 |
|
|
|
170,593 |
|
|
8 |
% |
Total expenses from continuing operations |
|
|
98,685 |
|
|
|
90,762 |
|
|
(9 |
)% |
|
|
254,479 |
|
|
|
209,338 |
|
|
(22 |
)% |
Pretax income (loss) from continuing operations |
|
|
(32,079 |
) |
|
|
(20,757 |
) |
|
(55 |
)% |
|
|
(70,160 |
) |
|
|
(38,745 |
) |
|
(81 |
)% |
Provision (benefit) for income taxes from continuing operations |
|
|
(1,241 |
) |
|
|
(867 |
) |
|
NM |
|
|
|
(4,030 |
) |
|
|
(767 |
) |
|
NM |
|
Net income (loss) from continuing operations |
|
|
(30,838 |
) |
|
|
(19,890 |
) |
|
(55 |
)% |
|
|
(66,130 |
) |
|
|
(37,978 |
) |
|
(74 |
)% |
Net income (loss) from continuing operations attributable to Ambac shareholders, net of tax |
|
|
(31,730 |
) |
|
|
(18,117 |
) |
|
(75 |
)% |
|
|
(68,422 |
) |
|
|
(37,119 |
) |
|
(84 |
)% |
Net income (loss) from discontinued operations |
|
|
(80,890 |
) |
|
|
(9,386 |
) |
|
NM |
|
|
|
(163,288 |
) |
|
|
28,936 |
|
|
NM |
|
Net income (loss) attributable to Ambac shareholders |
|
|
(112,620 |
) |
|
|
(27,503 |
) |
|
NM |
|
|
|
(231,710 |
) |
|
|
(8,183 |
) |
|
NM |
|
Net income (loss) attributable to stockholders per diluted share 3 |
|
$ |
(2.35 |
) |
|
$ |
(0.63 |
) |
|
NM |
|
|
$ |
(5.11 |
) |
|
$ |
(0.23 |
) |
|
NM |
|
Non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
EBITDA to shareholders 2 |
|
|
(20,075 |
) |
|
|
(10,465 |
) |
|
(92 |
)% |
|
|
(35,418 |
) |
|
|
(26,573 |
) |
|
(33 |
)% |
Adjusted EBITDA to shareholders2 |
|
|
(2,856 |
) |
|
|
1,905 |
|
|
NM |
|
|
|
(8,734 |
) |
|
|
1,678 |
|
|
NM |
|
Adjusted net income (loss) attributable to shareholders |
|
|
(9,957 |
) |
|
|
(1,654 |
) |
|
NM |
|
|
|
(26,546 |
) |
|
|
(2,929 |
) |
|
NM |
|
Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted net income (loss) to shareholders per diluted share 2 |
|
$ |
(0.21 |
) |
|
$ |
(0.03 |
) |
|
NM |
|
|
$ |
(0.56 |
) |
|
$ |
(0.06 |
) |
|
NM |
|
Adjusted EBITDA to shareholders per diluted share2 |
|
$ |
(0.06 |
) |
|
$ |
0.04 |
|
|
NM |
|
|
$ |
(0.09 |
) |
|
$ |
0.04 |
|
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted-average diluted shares outstanding |
|
|
48,106 |
|
|
|
47,689 |
|
|
|
|
|
47,862 |
|
|
|
46,581 |
|
|
|
||
(1) |
|
Some financial data in this press release may not add up due to rounding |
(2) |
|
See Non-GAAP Financial Data section of this press release for further information |
(3) |
|
Per diluted share includes the impact of adjusting redeemable noncontrolling interests to current redemption value |
Third Quarter 2025 Summary*
Total revenue from continuing operations for the third quarter of 2025 was
Total expenses from continuing operations for the third quarter of 2025 were
Net loss from continuing operations to Ambac shareholders for the third quarter of 2025 increased by
Adjusted EBITDA from continuing operations to Ambac shareholders for the third quarter of 2025 was
* For definition of each non-GAAP measures referred to above, as well as reconciliation of such non-GAAP measures to their most directly comparable GAAP measures, see "Non-GAAP Financial Measures" below.
Earnings Call and Webcast
On November 11, 2025, at 8:30am ET, Claude LeBlanc, President and Chief Executive Officer, and David Trick, Executive Vice President and Chief Financial Officer, will discuss Ambac's third quarter 2025 results during a conference call. A live audio webcast of the call will be available through the Investor Relations section of Ambac’s website, https://ambac.com/investor-relations/events-and-presentations/. Participants may also listen via telephone by dialing (877) 407-9716 or (201) 493-6779.
The webcast will be archived on Ambac's website. A replay of the call will be available through November 25, 2025, and can be accessed by dialing (Domestic) (844) 512-2921 or (International) (412) 317-6671; and using ID#13755834
Additional information is included in an operating supplement and presentations at Ambac's website at www.ambac.com.
Results of Operations by Segment
Insurance Distribution Segment
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||||||||
($ in thousands) |
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
||||
Total revenues |
|
$ |
43,222 |
|
|
$ |
23,995 |
|
|
80 |
% |
|
$ |
117,261 |
|
|
$ |
55,166 |
|
|
113 |
% |
||
Pretax income (loss) |
|
$ |
(5,747 |
) |
|
$ |
(7,949 |
) |
|
28 |
% |
|
$ |
(18,159 |
) |
|
$ |
(2,851 |
) |
|
(537 |
)% |
||
Pretax income (loss) to shareholders |
|
$ |
(6,639 |
) |
|
$ |
(6,176 |
) |
|
(7 |
)% |
|
$ |
(20,451 |
) |
|
$ |
(1,994 |
) |
|
(926 |
)% |
||
EBITDA |
|
$ |
9,855 |
|
|
$ |
2,425 |
|
|
306 |
% |
|
$ |
26,640 |
|
|
$ |
9,825 |
|
|
171 |
% |
||
EBITDA to shareholders1 |
|
$ |
5,928 |
|
|
$ |
1,868 |
|
|
217 |
% |
|
$ |
15,508 |
|
|
$ |
7,918 |
|
|
96 |
% |
||
Adjusted EBITDA |
|
$ |
9,955 |
|
|
$ |
2,673 |
|
|
272 |
% |
|
$ |
26,647 |
|
|
$ |
10,067 |
|
|
165 |
% |
||
Adjusted EBITDA to shareholders1 |
|
$ |
5,988 |
|
|
$ |
2,116 |
|
|
183 |
% |
|
$ |
15,599 |
|
|
$ |
8,160 |
|
|
91 |
% |
||
Pretax income margin to shareholders2 |
|
|
(13.3 |
)% |
|
|
(33.1 |
)% |
|
598 bps |
|
|
(15.5 |
)% |
|
|
(5.2 |
)% |
|
(1981) bps |
||||
Adjusted EBITDA margin to shareholders1,3 |
|
|
13.9 |
% |
|
|
8.8 |
% |
|
580 bps |
|
|
13.3 |
% |
|
|
14.8 |
% |
|
(101) bps |
||||
Organic Growth |
|
|
40.0 |
% |
|
|
12.6 |
% |
|
|
|
|
26.1 |
% |
|
|
N/A |
|
|
|
||||
(1) |
|
After the impact of noncontrolling interests |
(2) |
|
Represents Pretax income divided by total revenues |
(3) |
|
See Non-GAAP Financial Data section of this press release for further information |
Specialty Property & Casualty Insurance Segment
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||||||||
($ in thousands) |
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
||||
Gross premium written |
|
$ |
97,185 |
|
|
$ |
115,154 |
|
|
(16 |
)% |
|
$ |
280,347 |
|
|
$ |
322,782 |
|
|
(13 |
)% |
||
Net premiums written |
|
$ |
17,777 |
|
|
$ |
32,754 |
|
|
(46 |
)% |
|
$ |
50,988 |
|
|
$ |
91,290 |
|
|
(44 |
)% |
||
Net premiums earned |
|
$ |
17,027 |
|
|
$ |
27,441 |
|
|
(38 |
)% |
|
$ |
48,908 |
|
|
$ |
80,074 |
|
|
(39 |
)% |
||
Total revenue |
|
$ |
22,774 |
|
|
$ |
40,132 |
|
|
(43 |
)% |
|
$ |
65,335 |
|
|
$ |
101,502 |
|
|
(36 |
)% |
||
Net income (loss) from continuing operations |
|
$ |
(53 |
) |
|
$ |
7,990 |
|
|
(101 |
)% |
|
$ |
1,799 |
|
|
$ |
8,632 |
|
|
(79 |
)% |
||
Adjusted EBITDA to shareholders |
|
$ |
49 |
|
|
$ |
1,591 |
|
|
(97 |
)% |
|
$ |
2,319 |
|
|
$ |
2,439 |
|
|
(5 |
)% |
||
Loss Ratio |
|
|
84.5 |
% |
|
|
74.4 |
% |
|
(1010) bps |
|
|
73.3 |
% |
|
|
78.4 |
% |
|
510 bps |
||||
Expense Ratio |
|
|
28.4 |
% |
|
|
26.1 |
% |
|
(230) bps |
|
|
34.1 |
% |
|
|
24.4 |
% |
|
(970) bps |
||||
Combined Ratio |
|
|
112.9 |
% |
|
|
100.5 |
% |
|
(1240) bps |
|
|
107.4 |
% |
|
|
102.8 |
% |
|
(460) bps |
||||
(1) |
|
See Non-GAAP Financial Data section of this press release for further information |
AFG Corporate (holding company only)
AFG on a standalone basis, excluding its ownership interests in its Specialty P&C Insurance and Insurance Distribution subsidiaries, had net assets of
Consolidated Ambac Financial Group, Inc. Stockholders' Equity and NCI Impact to EPS
Stockholders’ equity attributable to common shareholders at September 30, 2025, was
Share Repurchase
Subsequent to September 30, 2025, AFG repurchased in the open market over 3.1 million shares of its outstanding common stock through a 10B5-1 program. These repurchases represented
Calculation of Earnings Per Share
Diluted net income per share is computed by dividing net income attributable to shareholders, including adjustments to the redemption value of redeemable noncontrolling interests, by the basic weighted-average shares outstanding plus all potentially dilutive common shares outstanding during the period. The following table provides a reconciliation of net income attributable to shareholders to the numerator in the diluted earnings per share calculation, together with the resulting earnings per share amounts:
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
(in thousands, except per share data) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net income (loss) from continuing operations attributable to shareholders |
$ |
(31,730 |
) |
|
$ |
(18,117 |
) |
|
$ |
(68,422 |
) |
|
$ |
(37,119 |
) |
Adjustment for Redeemable NCI |
|
(569 |
) |
|
|
(2,402 |
) |
|
$ |
(12,993 |
) |
|
$ |
(2,533 |
) |
Numerator of diluted EPS |
$ |
(32,299 |
) |
|
$ |
(20,519 |
) |
|
$ |
(81,415 |
) |
|
$ |
(39,652 |
) |
Per Share — Diluted |
$ |
(0.67 |
) |
|
$ |
(0.43 |
) |
|
$ |
(1.70 |
) |
|
$ |
(0.85 |
) |
|
|
|
|
|
|
|
|
||||||||
Net income (loss) attributable to Ambac shareholders |
$ |
(112,620 |
) |
|
$ |
(27,503 |
) |
|
$ |
(231,710 |
) |
|
$ |
(8,183 |
) |
Adjustment for Redeemable NCI |
|
(569 |
) |
|
|
(2,402 |
) |
|
|
(12,993 |
) |
|
|
(2,533 |
) |
Numerator of diluted EPS |
$ |
(113,189 |
) |
|
$ |
(29,905 |
) |
|
$ |
(244,703 |
) |
|
$ |
(10,716 |
) |
Per Share — Diluted |
$ |
(2.35 |
) |
|
$ |
(0.63 |
) |
|
$ |
(5.11 |
) |
|
$ |
(0.23 |
) |
|
|
|
|
|
|
|
|
||||||||
WASO-Diluted |
|
48,106 |
|
|
|
47,689 |
|
|
|
47,862 |
|
|
|
46,581 |
|
AMBAC FINANCIAL GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Income (Loss) (Unaudited)
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
($ in thousands, except share data) |
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Revenues: |
|
|
|
|
|
|
|
|
||||||||
Commissions |
|
$ |
36,059 |
|
|
$ |
23,064 |
|
|
$ |
103,152 |
|
|
$ |
54,014 |
|
Servicing and other fees |
|
|
4,855 |
|
|
|
2,266 |
|
|
|
14,291 |
|
|
|
2,266 |
|
Net premiums earned |
|
|
17,027 |
|
|
|
27,441 |
|
|
|
48,908 |
|
|
|
80,074 |
|
Program fees |
|
|
3,590 |
|
|
|
3,622 |
|
|
|
10,739 |
|
|
|
9,517 |
|
Investment income |
|
|
2,666 |
|
|
|
3,488 |
|
|
|
8,090 |
|
|
|
10,891 |
|
Other |
|
|
2,408 |
|
|
|
10,124 |
|
|
|
(862 |
) |
|
|
13,831 |
|
Total revenues |
|
|
66,606 |
|
|
|
70,005 |
|
|
|
184,319 |
|
|
|
170,593 |
|
Expenses: |
|
|
|
|
|
|
|
|
||||||||
Commissions |
|
|
11,167 |
|
|
|
9,499 |
|
|
|
28,935 |
|
|
|
27,209 |
|
Losses and loss adjustment expenses |
|
|
14,386 |
|
|
|
20,421 |
|
|
|
35,860 |
|
|
|
62,800 |
|
Policy acquisition costs |
|
|
3,491 |
|
|
|
5,993 |
|
|
|
11,031 |
|
|
|
15,816 |
|
General and administrative |
|
|
53,710 |
|
|
|
44,000 |
|
|
|
132,781 |
|
|
|
89,436 |
|
Intangible amortization and depreciation |
|
|
9,746 |
|
|
|
7,104 |
|
|
|
28,663 |
|
|
|
10,332 |
|
Interest |
|
|
6,185 |
|
|
|
3,745 |
|
|
|
17,209 |
|
|
|
3,745 |
|
Total expenses |
|
|
98,685 |
|
|
|
90,762 |
|
|
|
254,479 |
|
|
|
209,338 |
|
Pretax income (loss) from continuing operations |
|
|
(32,079 |
) |
|
|
(20,757 |
) |
|
|
(70,160 |
) |
|
|
(38,745 |
) |
Provision (benefit) for income taxes from continuing operations |
|
|
(1,241 |
) |
|
|
(867 |
) |
|
|
(4,030 |
) |
|
|
(767 |
) |
Net income (loss) from continuing operations |
|
|
(30,838 |
) |
|
|
(19,890 |
) |
|
|
(66,130 |
) |
|
|
(37,978 |
) |
Net income (loss) from discontinued operations |
|
|
(80,890 |
) |
|
|
(9,386 |
) |
|
|
(163,288 |
) |
|
|
28,936 |
|
Net income (loss) |
|
|
(111,728 |
) |
|
|
(29,276 |
) |
|
|
(229,418 |
) |
|
|
(9,042 |
) |
Net (gain) loss attributable to noncontrolling interest |
|
|
(892 |
) |
|
|
1,773 |
|
|
|
(2,292 |
) |
|
|
859 |
|
Net income (loss) attributable to shareholders |
|
$ |
(112,620 |
) |
|
$ |
(27,503 |
) |
|
$ |
(231,710 |
) |
|
$ |
(8,183 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) from continuing operations attributable to shareholders |
|
$ |
(31,730 |
) |
|
$ |
(18,117 |
) |
|
$ |
(68,422 |
) |
|
$ |
(37,119 |
) |
Net income (loss) from discontinued operations attributable to shareholders |
|
|
(80,890 |
) |
|
|
(9,386 |
) |
|
|
(163,288 |
) |
|
|
28,936 |
|
Net income (loss) attributable to shareholders |
|
$ |
(112,620 |
) |
|
$ |
(27,503 |
) |
|
$ |
(231,710 |
) |
|
$ |
(8,183 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) from continuing operations per share attributable to shareholders |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
(0.67 |
) |
|
$ |
(0.43 |
) |
|
$ |
(1.70 |
) |
|
$ |
(0.85 |
) |
Diluted |
|
$ |
(0.67 |
) |
|
$ |
(0.43 |
) |
|
$ |
(1.70 |
) |
|
$ |
(0.85 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per share attributable to shareholders |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
(2.35 |
) |
|
$ |
(0.63 |
) |
|
$ |
(5.11 |
) |
|
$ |
(0.23 |
) |
Diluted |
|
$ |
(2.35 |
) |
|
$ |
(0.63 |
) |
|
$ |
(5.11 |
) |
|
$ |
(0.23 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
48,106,069 |
|
|
|
47,688,986 |
|
|
|
47,862,071 |
|
|
|
46,580,518 |
|
Diluted |
|
|
48,106,069 |
|
|
|
47,688,986 |
|
|
|
47,862,071 |
|
|
|
46,580,518 |
|
AMBAC FINANCIAL GROUP, INC. AND SUBSIDIARIES
Consolidated Balance Sheets (Unaudited)
($ in thousands, except share data) |
|
September 30, 2025 |
|
June 30, 2025 |
||||
Assets: |
|
|
|
|
||||
Investments: |
|
|
|
|
||||
Fixed maturity securities, at fair value (amortized cost: |
|
$ |
131,101 |
|
|
$ |
161,335 |
|
Short-term investments, at fair value (amortized cost: |
|
|
295,825 |
|
|
|
102,720 |
|
Other investments (includes |
|
|
28,302 |
|
|
|
28,193 |
|
Total investments (net of allowance for credit losses of |
|
|
455,228 |
|
|
|
292,248 |
|
Cash and cash equivalents (including |
|
|
51,767 |
|
|
|
46,383 |
|
Premium receivables (net of allowance for credit losses of |
|
|
74,760 |
|
|
|
71,875 |
|
Commission and fees receivable |
|
|
75,480 |
|
|
|
72,619 |
|
Reinsurance recoverable on paid and unpaid losses (net of allowance for credit losses of |
|
|
440,462 |
|
|
|
376,445 |
|
Deferred ceded premium |
|
|
160,906 |
|
|
|
155,582 |
|
Policy acquisition costs |
|
|
9,284 |
|
|
|
9,407 |
|
Intangible assets, less accumulated amortization |
|
|
339,197 |
|
|
|
353,904 |
|
Goodwill |
|
|
445,382 |
|
|
|
451,808 |
|
Other assets |
|
|
95,424 |
|
|
|
99,698 |
|
Assets of discontinued operations |
|
|
— |
|
|
|
6,592,417 |
|
Total assets |
|
$ |
2,147,890 |
|
|
$ |
8,522,386 |
|
Liabilities and Stockholders’ Equity: |
|
|
|
|
||||
Liabilities: |
|
|
|
|
||||
Unearned premiums |
|
$ |
197,133 |
|
|
$ |
191,060 |
|
Loss and loss adjustment expense reserves |
|
|
437,539 |
|
|
|
383,969 |
|
Ceded premiums payable |
|
|
87,635 |
|
|
|
90,557 |
|
Deferred program fees and reinsurance commissions |
|
|
7,754 |
|
|
|
7,346 |
|
Deferred taxes |
|
|
68,865 |
|
|
|
72,003 |
|
Short-term debt |
|
|
— |
|
|
|
150,000 |
|
Accrued interest payable |
|
|
— |
|
|
|
2,944 |
|
Commission payable |
|
|
109,317 |
|
|
|
96,875 |
|
Other liabilities |
|
|
92,226 |
|
|
|
95,900 |
|
Liabilities of discontinued operations |
|
|
— |
|
|
|
6,213,024 |
|
Total liabilities |
|
|
1,000,469 |
|
|
|
7,303,678 |
|
|
|
|
|
|
||||
Redeemable noncontrolling interest |
|
|
188,247 |
|
|
|
190,347 |
|
Stockholders’ equity: |
|
|
|
|
||||
Preferred stock, par value |
|
|
— |
|
|
|
— |
|
Common stock, par value |
|
|
489 |
|
|
|
489 |
|
Additional paid-in capital |
|
|
367,077 |
|
|
|
347,939 |
|
Accumulated other comprehensive income (loss) |
|
|
11,780 |
|
|
|
(66,013 |
) |
Retained earnings |
|
|
491,733 |
|
|
|
607,548 |
|
Treasury stock, shares at cost: 2,175,418 and 2,368,194 |
|
|
(27,695 |
) |
|
|
(30,124 |
) |
Total Ambac Financial Group, Inc. stockholders’ equity |
|
|
843,384 |
|
|
|
859,839 |
|
Nonredeemable noncontrolling interest |
|
|
115,790 |
|
|
|
168,522 |
|
Total stockholders’ equity |
|
|
959,174 |
|
|
|
1,028,361 |
|
Total liabilities, redeemable noncontrolling interest and stockholders’ equity |
|
$ |
2,147,890 |
|
|
$ |
8,522,386 |
|
Non-GAAP Financial Data
In addition to reporting the Company’s quarterly financial results in accordance with GAAP, the Company is reporting non-GAAP financial measures: EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin, Organic Revenue Growth Rate (Insurance Distribution segment only), Adjusted Net Income and Adjusted Net Income Margin. These amounts are derived from our consolidated financial information, but are not presented in our consolidated financial results.
We present non-GAAP supplemental financial information because we believe such information is of interest to the investment community, and that it provides greater transparency and enhanced visibility into the underlying drivers and performance of our businesses on a basis that may not be otherwise apparent on a GAAP basis. We view these non-GAAP financial measures as important indicators when assessing and evaluating our performance on a segmented and consolidated basis and they are presented to improve the comparability of our results between periods by eliminating the impact of the items that may not be representative of our core operating performance. These non-GAAP financial measures are not substitutes for the Company’s GAAP reporting, should not be viewed in isolation and may differ from similar reporting provided by other companies, which may define non-GAAP measures differently
The following paragraphs define each non-GAAP financial measure. A tabular reconciliation of the non-GAAP financial measure and the most comparable GAAP financial measure is also presented below.
Non-GAAP Financial Measures
Organic Revenue Growth & Rate (Insurance Distribution Only.) — Organic revenue is based on commissions and fees for the relevant period by excluding (i) the first twelve months of commissions and fees generated from acquisitions and (ii) commissions and fees from divestitures (iii) and other items such as contingent commissions and the impact of changes in foreign exchange rates.
Organic revenue growth is the change in organic revenue period-to-period, with prior period results adjusted to (i) include commissions and fees that were excluded from organic revenue in the prior period and reached the twelve-month owned mark in the current period, and (ii) exclude commissions and fees related to divestitures from organic revenue.
Total Specialty P&C Insurance Production Specialty P&C Insurance production, which includes gross premiums written by Ambac's Specialty P&C Insurance segment and premiums placed by the Insurance Distribution segment. Specialty P&C Insurance revenues are dependent on gross premiums written, as specialty program insurance companies earn premiums based on the portion of gross premiums written retained (i.e. net premiums written) and fees on gross premiums written that are ceded to reinsurers. Insurance Distribution revenues are dependent on premium volume, as Managing General Agents/Underwriters and brokers receive commissions based on the amount of premiums placed (i.e. gross premiums written on behalf of insurance carriers) with insurance carriers.
EBITDA — EBITDA is net income (loss) from continuing operations before interest expense, income taxes, depreciation and amortization of intangible assets.
EBITDA Margin — EBITDA divided by total revenues.
Adjusted EBITDA and Adjusted EBITDA Margin — We define Adjusted EBITDA as net income (loss) from continuing operations before interest expense, income taxes, depreciation, amortization of intangible assets, change in fair value of contingent consideration and certain items of income and expense, including share-based compensation expense, acquisition and integration related expenses, severance, and other exceptional or non-recurring items, including those related to raising capital. We believe that adjusted EBITDA is an appropriate measure of operating performance because it eliminates the impact of income and expenses that may obfuscate business performance, and that the presentation of this measure enhances an investor's understanding of our financial performance.
Adjusted Net Income and Adjusted Net Income Margin — We define Adjusted net income as net income (loss) from continuing operations attributable to Ambac adjusted for amortization of intangible assets, change in fair value of contingent consideration and certain items of income and expense, including share-based compensation expense, acquisition and integration related expenses, severance and non-recurring income and loss items that, in the opinion of management, significantly affect the period-over-period assessment of operating results, and the related tax effect of those adjustments. Per share amounts exclude any impact of revaluing non-controlling interests as otherwise reported under GAAP earnings per share. We believe that adjusted net income is an appropriate measure of operating performance because it eliminates the impact of income and expenses that may obfuscate business performance.
Results of Operations by Segment (Continued)
Three Months Ended September 30, 2025 |
|
Specialty Property & Casualty Insurance |
|
Insurance Distribution |
|
Corporate & Other |
|
Consolidated |
||||||||
($ in thousands) |
|
|
|
|
|
|
|
|
||||||||
Gross premiums written |
|
$ |
97,185 |
|
|
|
|
|
|
$ |
97,185 |
|
||||
Net premiums written |
|
|
17,777 |
|
|
|
|
|
|
|
17,777 |
|
||||
Total revenues from Continuing Operations |
|
|
22,774 |
|
|
|
43,222 |
|
|
|
610 |
|
|
|
66,606 |
|
Total expenses from Continuing Operations |
|
|
22,819 |
|
|
|
48,969 |
|
|
|
26,897 |
|
|
|
98,685 |
|
Pretax income (loss) |
|
|
(45 |
) |
|
|
(5,747 |
) |
|
|
(26,287 |
) |
|
|
(32,079 |
) |
Provision (benefit) for income taxes |
|
|
8 |
|
|
|
(1,241 |
) |
|
|
(8 |
) |
|
|
(1,241 |
) |
Net income (loss) from Continuing Operations |
|
$ |
(53 |
) |
|
$ |
(4,506 |
) |
|
$ |
(26,279 |
) |
|
$ |
(30,838 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Adjustments to EBITDA |
|
|
|
|
|
|
|
|
||||||||
Add: Interest expense |
|
|
|
$ |
6,185 |
|
|
|
|
$ |
6,185 |
|
||||
Add: Income tax expense |
|
|
8 |
|
|
|
(1,241 |
) |
|
|
(8 |
) |
|
|
(1,241 |
) |
Add: Depreciation |
|
|
— |
|
|
|
145 |
|
|
|
328 |
|
|
|
473 |
|
Add: Intangible amortization |
|
|
|
|
9,272 |
|
|
|
|
|
9,272 |
|
||||
EBITDA from Continuing Operations |
|
$ |
(45 |
) |
|
$ |
9,855 |
|
|
$ |
(25,958 |
) |
|
$ |
(16,148 |
) |
EBITDA from Continuing Operations attributable to Ambac shareholders |
|
$ |
(45 |
) |
|
$ |
5,928 |
|
|
$ |
(25,958 |
) |
|
$ |
(20,075 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Adjustments to Adjusted EBITDA |
|
|
|
|
|
|
|
|
||||||||
Add: Acquisition and integration related expenses |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
229 |
|
|
$ |
229 |
|
Add: Equity-based compensation expense |
|
|
94 |
|
|
|
100 |
|
|
|
5,953 |
|
|
|
6,147 |
|
Add: Severance and restructuring expense |
|
|
— |
|
|
|
— |
|
|
|
8,875 |
|
|
|
8,875 |
|
Add: Other non-operating (income) losses |
|
|
— |
|
|
|
— |
|
|
|
2,008 |
|
|
|
2,008 |
|
Adjusted EBITDA from Continuing Operations |
|
|
49 |
|
|
|
9,955 |
|
|
|
(8,893 |
) |
|
|
1,111 |
|
Adjusted EBITDA from Continuing Operations attributable to Ambac shareholders |
|
$ |
49 |
|
|
$ |
5,988 |
|
|
$ |
(8,893 |
) |
|
$ |
(2,856 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) (Continuing Operations) |
|
$ |
(53 |
) |
|
$ |
(4,506 |
) |
|
$ |
(26,279 |
) |
|
$ |
(30,838 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
||||||||
Add: Acquisition and integration related expenses |
|
|
— |
|
|
|
— |
|
|
|
229 |
|
|
|
229 |
|
Add: Intangible amortization |
|
|
— |
|
|
|
9,272 |
|
|
|
— |
|
|
|
9,272 |
|
Add: Equity-based compensation expense |
|
|
94 |
|
|
|
100 |
|
|
|
5,953 |
|
|
|
6,147 |
|
Add: Severance and restructuring expense |
|
|
— |
|
|
|
— |
|
|
|
8,875 |
|
|
|
8,875 |
|
Add: Other non-operating (income) losses |
|
|
— |
|
|
|
— |
|
|
|
2,008 |
|
|
|
2,008 |
|
Adjusted net income (loss) before tax and NCI |
|
|
41 |
|
|
|
4,866 |
|
|
|
(9,214 |
) |
|
|
(4,307 |
) |
Income tax effects |
|
|
— |
|
|
|
(2,067 |
) |
|
|
— |
|
|
|
(2,067 |
) |
Adjusted net income (loss) before NCI |
|
|
41 |
|
|
|
2,799 |
|
|
|
(9,214 |
) |
|
|
(6,374 |
) |
Net (income) loss attributable to noncontrolling interest |
|
|
— |
|
|
|
(3,583 |
) |
|
|
— |
|
|
|
(3,583 |
) |
Adjusted net income (loss) attributable to shareholders |
|
$ |
41 |
|
|
$ |
(784 |
) |
|
$ |
(9,214 |
) |
|
$ |
(9,957 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) margin |
|
|
(0.2 |
)% |
|
|
(10.4 |
)% |
|
|
NM |
|
|
|
(46.3 |
)% |
Adjusted EBITDA Margin |
|
|
0.2 |
% |
|
|
23.0 |
% |
|
|
NM |
|
|
|
1.7 |
% |
Adjusted EBITDA Margin to Ambac shareholders |
|
|
0.2 |
% |
|
|
13.9 |
% |
|
|
NM |
|
|
|
(4.3 |
)% |
Adjusted Net income (loss) after NCI margin |
|
|
0.2 |
% |
|
|
(1.8 |
)% |
|
|
NM |
|
|
|
(14.9 |
)% |
Three Months Ended September 30, 2024 |
|
Specialty Property & Casualty Insurance |
|
Insurance Distribution |
|
Corporate & Other |
|
Consolidated |
||||||||
($ in thousands) |
|
|
|
|
|
|
|
|
||||||||
Gross premiums written |
|
$ |
115,154 |
|
|
|
|
|
|
$ |
115,154 |
|
||||
Net premiums written |
|
|
32,754 |
|
|
|
|
|
|
|
32,754 |
|
||||
Total revenues from Continuing Operations |
|
|
40,132 |
|
|
|
23,995 |
|
|
|
5,878 |
|
|
|
70,005 |
|
Total expenses from Continuing Operations |
|
|
31,198 |
|
|
|
31,944 |
|
|
|
27,620 |
|
|
|
90,762 |
|
Pretax income (loss) |
|
|
8,934 |
|
|
|
(7,949 |
) |
|
|
(21,742 |
) |
|
|
(20,757 |
) |
Provision (benefit) for income taxes |
|
|
944 |
|
|
|
(883 |
) |
|
|
(928 |
) |
|
|
(867 |
) |
Net income (loss) from Continuing Operations |
|
$ |
7,990 |
|
|
$ |
(7,066 |
) |
|
$ |
(20,814 |
) |
|
$ |
(19,890 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Adjustments to EBITDA |
|
|
|
|
|
|
|
|
||||||||
Add: Interest expense |
|
|
|
$ |
3,745 |
|
|
|
|
$ |
3,745 |
|
||||
Add: Income tax expense |
|
|
— |
|
|
|
(883 |
) |
|
|
(928 |
) |
|
|
(867 |
) |
Add: Depreciation |
|
|
|
|
206 |
|
|
|
475 |
|
|
|
681 |
|
||
Add: Intangible amortization |
|
|
|
|
6,423 |
|
|
|
|
|
6,423 |
|
||||
EBITDA from Continuing Operations |
|
$ |
8,934 |
|
|
$ |
2,425 |
|
|
$ |
(21,267 |
) |
|
$ |
(9,908 |
) |
EBITDA from Continuing Operations attributable to Ambac shareholders |
|
$ |
8,934 |
|
|
$ |
1,868 |
|
|
$ |
(21,267 |
) |
|
$ |
(10,465 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Adjustments to Adjusted EBITDA |
|
|
|
|
|
|
|
|
||||||||
Add: Acquisition and integration related expenses |
|
|
— |
|
|
$ |
— |
|
|
$ |
14,854 |
|
|
|
14,854 |
|
Add: Equity-based compensation expense |
|
|
157 |
|
|
|
— |
|
|
|
2,376 |
|
|
|
2,533 |
|
Add: Severance and restructuring expense |
|
|
— |
|
|
|
248 |
|
|
|
1,653 |
|
|
|
1,901 |
|
Add: Other non-operating (income) losses |
|
|
(7,500 |
) |
|
|
— |
|
|
|
582 |
|
|
|
(6,918 |
) |
Adjusted EBITDA from Continuing Operations |
|
|
1,591 |
|
|
|
2,673 |
|
|
|
(1,802 |
) |
|
|
2,462 |
|
Adjusted EBITDA from Continuing Operations attributable to Ambac shareholders |
|
$ |
1,591 |
|
|
$ |
2,116 |
|
|
$ |
(1,802 |
) |
|
$ |
1,905 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) (Continuing Operations) |
|
$ |
7,990 |
|
|
$ |
(7,066 |
) |
|
$ |
(20,814 |
) |
|
$ |
(19,890 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
||||||||
Add: Acquisition and integration related expenses |
|
|
— |
|
|
|
— |
|
|
|
14,854 |
|
|
|
14,854 |
|
Add: Intangible amortization |
|
|
— |
|
|
|
6,423 |
|
|
|
— |
|
|
|
6,423 |
|
Add: Equity-based compensation expense |
|
|
157 |
|
|
|
— |
|
|
|
2,376 |
|
|
|
2,533 |
|
Add: Severance and restructuring expense |
|
|
— |
|
|
|
248 |
|
|
|
1,653 |
|
|
|
1,901 |
|
Add: Other non-operating (income) losses |
|
|
(7,500 |
) |
|
|
— |
|
|
|
582 |
|
|
|
(6,918 |
) |
Adjusted net income (loss) before tax and NCI |
|
|
647 |
|
|
|
(395 |
) |
|
|
(1,349 |
) |
|
|
(1,097 |
) |
Income tax effects |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted net income (loss) before NCI |
|
|
647 |
|
|
|
(395 |
) |
|
|
(1,349 |
) |
|
|
(1,097 |
) |
Net (income) loss attributable to noncontrolling interest |
|
|
— |
|
|
|
(557 |
) |
|
|
— |
|
|
|
(557 |
) |
Adjusted net income (loss) attributable to shareholders |
|
$ |
647 |
|
|
$ |
(952 |
) |
|
$ |
(1,349 |
) |
|
$ |
(1,654 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) margin |
|
|
19.9 |
% |
|
|
(29.4 |
)% |
|
|
NM |
|
|
|
(28.4 |
)% |
Adjusted EBITDA Margin |
|
|
4.0 |
% |
|
|
11.1 |
% |
|
|
NM |
|
|
|
3.5 |
% |
Adjusted EBITDA Margin to Ambac shareholders |
|
|
4.0 |
% |
|
|
8.8 |
% |
|
|
NM |
|
|
|
2.7 |
% |
Adjusted Net income (loss) after NCI margin |
|
|
1.6 |
% |
|
|
(4.0 |
)% |
|
|
NM |
|
|
|
(2.4 |
)% |
|
|
|
|
|
|
|
|
|
||||||||
Results of Operations by Segment (Continued)
Nine Months Ended September 30, 2025 |
|
Specialty Property & Casualty Insurance |
|
Insurance Distribution |
|
Corporate & Other |
|
Consolidated |
||||||||
($ in thousands) |
|
|
|
|
|
|
|
|
||||||||
Gross premiums written |
|
$ |
280,347 |
|
|
|
|
|
|
$ |
280,347 |
|
||||
Net premiums written |
|
|
50,988 |
|
|
|
|
|
|
|
50,988 |
|
||||
Total revenues from Continuing Operations |
|
|
65,335 |
|
|
|
117,261 |
|
|
|
1,723 |
|
|
|
184,319 |
|
Total expenses from Continuing Operations |
|
|
63,258 |
|
|
|
135,420 |
|
|
|
55,801 |
|
|
|
254,479 |
|
Pretax income (loss) |
|
|
2,077 |
|
|
|
(18,159 |
) |
|
|
(54,078 |
) |
|
|
(70,160 |
) |
Provision (benefit) for income taxes |
|
|
278 |
|
|
|
(3,922 |
) |
|
|
(386 |
) |
|
|
(4,030 |
) |
Net income (loss) from Continuing Operations |
|
$ |
1,799 |
|
|
$ |
(14,237 |
) |
|
$ |
(53,692 |
) |
|
$ |
(66,130 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Adjustments to EBITDA |
|
|
|
|
|
|
|
|
||||||||
Add: Interest expense |
|
$ |
— |
|
|
$ |
17,209 |
|
|
$ |
— |
|
|
$ |
17,209 |
|
Add: Income tax expense |
|
|
278 |
|
|
|
(3,922 |
) |
|
|
(386 |
) |
|
|
(4,030 |
) |
Add: Depreciation |
|
|
— |
|
|
|
343 |
|
|
|
1,074 |
|
|
|
1,417 |
|
Add: Intangible amortization |
|
|
— |
|
|
|
27,247 |
|
|
|
— |
|
|
|
27,247 |
|
EBITDA from Continuing Operations |
|
$ |
2,077 |
|
|
$ |
26,640 |
|
|
$ |
(53,004 |
) |
|
$ |
(24,286 |
) |
EBITDA from Continuing Operations attributable to Ambac shareholders |
|
$ |
2,077 |
|
|
$ |
15,508 |
|
|
$ |
(53,004 |
) |
|
$ |
(35,418 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Adjustments to Adjusted EBITDA |
|
|
|
|
|
|
|
|
||||||||
Add: Acquisition and integration related expenses |
|
$ |
— |
|
|
$ |
375 |
|
|
$ |
1,310 |
|
|
$ |
1,685 |
|
Add: Equity-based compensation expense |
|
|
241 |
|
|
|
167 |
|
|
|
9,422 |
|
|
|
9,830 |
|
Add: Severance and restructuring expense |
|
|
— |
|
|
|
60 |
|
|
|
13,612 |
|
|
|
13,672 |
|
Add: Other non-operating (income) losses |
|
|
— |
|
|
|
(591 |
) |
|
|
2,008 |
|
|
|
1,417 |
|
Adjusted EBITDA from Continuing Operations |
|
|
2,319 |
|
|
|
26,647 |
|
|
|
(26,652 |
) |
|
|
2,314 |
|
Adjusted EBITDA from Continuing Operations attributable to Ambac shareholders |
|
$ |
2,319 |
|
|
$ |
15,599 |
|
|
$ |
(26,652 |
) |
|
$ |
(8,734 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) (Continuing Operations) |
|
$ |
1,799 |
|
|
$ |
(14,241 |
) |
|
$ |
(53,689 |
) |
|
$ |
(66,130 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
||||||||
Add: Acquisition and integration related expenses |
|
|
— |
|
|
|
375 |
|
|
|
1,310 |
|
|
|
1,685 |
|
Add: Intangible amortization |
|
|
— |
|
|
|
27,336 |
|
|
|
— |
|
|
|
27,336 |
|
Add: Equity-based compensation expense |
|
|
241 |
|
|
|
167 |
|
|
|
9,422 |
|
|
|
9,830 |
|
Add: Severance and restructuring expense |
|
|
— |
|
|
|
60 |
|
|
|
13,612 |
|
|
|
13,672 |
|
Add: Other non-operating (income) losses |
|
|
— |
|
|
|
(591 |
) |
|
|
2,008 |
|
|
|
1,417 |
|
Adjusted net income (loss) before tax and NCI |
|
|
2,041 |
|
|
|
13,106 |
|
|
|
(27,339 |
) |
|
|
(12,192 |
) |
Income tax effects |
|
|
(15 |
) |
|
|
(3,959 |
) |
|
|
15 |
|
|
|
(3,959 |
) |
Adjusted net income (loss) before NCI |
|
|
2,026 |
|
|
|
9,147 |
|
|
|
(27,324 |
) |
|
|
(16,151 |
) |
Net (income) loss attributable to noncontrolling interest |
|
|
— |
|
|
|
(10,395 |
) |
|
|
— |
|
|
|
(10,395 |
) |
Adjusted net income (loss) attributable to shareholders |
|
$ |
2,026 |
|
|
$ |
(1,248 |
) |
|
$ |
(27,324 |
) |
|
$ |
(26,546 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) margin |
|
|
7.9 |
% |
|
|
(32.9 |
)% |
|
|
NM |
|
|
|
(99.3 |
)% |
Adjusted EBITDA Margin |
|
|
3.5 |
% |
|
|
22.7 |
% |
|
|
NM |
|
|
|
1.3 |
% |
Adjusted EBITDA Margin to Ambac shareholders |
|
|
3.5 |
% |
|
|
13.3 |
% |
|
|
NM |
|
|
|
(4.7 |
)% |
Adjusted Net income (loss) after NCI margin |
|
|
8.9 |
% |
|
|
(2.9 |
)% |
|
|
NM |
|
|
|
(39.9 |
)% |
Nine Months Ended September 30, 2024 |
|
Specialty Property & Casualty Insurance |
|
Insurance Distribution |
|
Corporate & Other |
|
Consolidated |
||||||||
($ in thousands) |
|
|
|
|
|
|
|
|
||||||||
Gross premiums written |
|
$ |
322,782 |
|
|
|
|
|
|
$ |
322,782 |
|
||||
Net premiums written |
|
|
91,290 |
|
|
|
|
|
|
|
91,290 |
|
||||
Total revenues from Continuing Operations |
|
|
101,502 |
|
|
|
55,166 |
|
|
|
13,925 |
|
|
|
170,593 |
|
Total expenses from Continuing Operations |
|
|
91,847 |
|
|
|
58,017 |
|
|
|
59,474 |
|
|
|
209,338 |
|
Pretax income (loss) |
|
|
9,655 |
|
|
|
(2,851 |
) |
|
|
(45,549 |
) |
|
|
(38,745 |
) |
Provision (benefit) for income taxes |
|
|
1,023 |
|
|
|
(756 |
) |
|
|
(1,034 |
) |
|
|
(767 |
) |
Net income (loss) from Continuing Operations |
|
$ |
8,632 |
|
|
$ |
(2,095 |
) |
|
$ |
(44,515 |
) |
|
$ |
(37,978 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Adjustments to EBITDA |
|
|
|
|
|
|
|
|
||||||||
Add: Interest expense |
|
$ |
— |
|
|
$ |
3,745 |
|
|
$ |
— |
|
|
$ |
3,745 |
|
Add: Income tax expense |
|
|
1,023 |
|
|
|
(756 |
) |
|
|
(1,034 |
) |
|
|
(767 |
) |
Add: Depreciation |
|
|
— |
|
|
|
230 |
|
|
|
1,401 |
|
|
|
1,631 |
|
Add: Intangible amortization |
|
|
— |
|
|
|
8,701 |
|
|
|
— |
|
|
|
8,701 |
|
EBITDA from Continuing Operations |
|
$ |
9,655 |
|
|
$ |
9,825 |
|
|
$ |
(44,148 |
) |
|
$ |
(24,668 |
) |
EBITDA from Continuing Operations attributable to Ambac shareholders |
|
$ |
9,655 |
|
|
$ |
7,918 |
|
|
$ |
(44,148 |
) |
|
$ |
(26,575 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Adjustments to Adjusted EBITDA |
|
|
|
|
|
|
|
|
||||||||
Add: Acquisition and integration related expenses |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
25,827 |
|
|
$ |
25,827 |
|
Add: Equity-based compensation expense |
|
|
282 |
|
|
|
— |
|
|
|
6,252 |
|
|
|
6,534 |
|
Add: Severance and restructuring expense |
|
|
— |
|
|
|
248 |
|
|
|
6,990 |
|
|
|
7,238 |
|
Add: Other non-operating (income) losses |
|
|
(7,500 |
) |
|
|
— |
|
|
|
(3,845 |
) |
|
|
(11,345 |
) |
Adjusted EBITDA from Continuing Operations |
|
|
2,439 |
|
|
|
10,067 |
|
|
|
(8,921 |
) |
|
|
3,585 |
|
Adjusted EBITDA from Continuing Operations attributable to Ambac shareholders |
|
$ |
2,439 |
|
|
$ |
8,160 |
|
|
$ |
(8,921 |
) |
|
$ |
1,678 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) (Continuing Operations) |
|
$ |
8,631 |
|
|
$ |
(1,983 |
) |
|
$ |
(44,515 |
) |
|
$ |
(37,868 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
||||||||
Add: Acquisition and integration related expenses |
|
|
— |
|
|
|
— |
|
|
|
25,827 |
|
|
|
25,827 |
|
Add: Intangible amortization |
|
|
— |
|
|
|
8,701 |
|
|
|
— |
|
|
|
8,701 |
|
Add: Equity-based compensation expense |
|
|
282 |
|
|
|
— |
|
|
|
6,252 |
|
|
|
6,534 |
|
Add: Severance and restructuring expense |
|
|
— |
|
|
|
248 |
|
|
|
6,990 |
|
|
|
7,238 |
|
Add: Other non-operating (income) losses |
|
|
(7,500 |
) |
|
|
— |
|
|
|
(3,845 |
) |
|
|
(11,345 |
) |
Adjusted net income (loss) before tax and NCI |
|
|
1,416 |
|
|
|
6,854 |
|
|
|
(9,292 |
) |
|
|
(1,022 |
) |
Income tax effects |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted net income (loss) before NCI |
|
|
1,416 |
|
|
|
6,854 |
|
|
|
(9,292 |
) |
|
|
(1,022 |
) |
Net (income) loss attributable to noncontrolling interest |
|
|
— |
|
|
|
(1,907 |
) |
|
|
— |
|
|
|
(1,907 |
) |
Adjusted net income (loss) attributable to shareholders |
|
$ |
1,416 |
|
|
$ |
4,947 |
|
|
$ |
(9,292 |
) |
|
$ |
(2,929 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) margin |
|
|
8.5 |
% |
|
|
(3.8 |
)% |
|
|
NM |
|
|
|
(22.3 |
)% |
Adjusted EBITDA Margin |
|
|
2.4 |
% |
|
|
18.2 |
% |
|
|
NM |
|
|
|
2.1 |
% |
Adjusted EBITDA Margin to Ambac shareholders |
|
|
2.4 |
% |
|
|
14.8 |
% |
|
|
NM |
|
|
|
1.0 |
% |
Adjusted Net income (loss) after NCI margin |
|
|
1.4 |
% |
|
|
9.0 |
% |
|
|
NM |
|
|
|
(1.7 |
)% |
|
|
|
|
|
|
|
|
|
||||||||
Organic Growth
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||||||
($ in thousands) |
|
|
2025 |
|
|
|
2024 |
|
|
% Growth |
|
|
2025 |
|
|
|
2024 |
|
|
% Growth |
||
Total Insurance Distribution revenue (1) |
$ |
43,222 |
|
|
$ |
23,995 |
|
|
80 |
% |
|
$ |
117,261 |
|
|
$ |
55,166 |
|
|
113 |
% |
|
Less: Acquired revenues |
|
(6,206 |
) |
|
|
|
|
|
|
(43,955 |
) |
|
|
— |
|
|
|
|||||
Less: Profit commission and contingent commission income |
|
(1,940 |
) |
|
|
(1,319 |
) |
|
|
|
|
(8,897 |
) |
|
|
(3,642 |
) |
|
|
|||
Total Organic Revenue & Growth Percentage |
|
34,035 |
|
|
|
24,312 |
|
|
40.0 |
% |
|
|
67,052 |
|
|
|
53,160 |
|
|
26.1 |
% |
|
(1) |
Total Insurance Distribution revenue includes investment income |
Total Specialty P&C Insurance Production
Specialty P&C Insurance production, which includes gross premiums written by Ambac's Specialty P&C Insurance segment and premiums placed by the Insurance Distribution segment.
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||
($ in thousands) |
|
|
2025 |
|
|
2024 |
|
% Change |
|
|
2025 |
|
|
2024 |
|
% Change |
||
Specialty Property & Casualty Insurance Gross Premiums Written |
|
$ |
97,185 |
|
$ |
115,154 |
|
(16 |
)% |
|
$ |
280,347 |
|
$ |
322,782 |
|
(13 |
)% |
Insurance Distribution Premiums Placed |
|
|
245,394 |
|
|
144,949 |
|
69 |
% |
|
|
728,493 |
|
|
288,463 |
|
153 |
% |
Specialty P&C Insurance Production |
|
$ |
342,579 |
|
$ |
260,103 |
|
32 |
% |
|
$ |
1,008,840 |
|
$ |
611,245 |
|
65 |
% |
About Ambac
Ambac Financial Group, Inc. (“Ambac” or “AFG”) is an insurance holding company headquartered in
The Amended and Restated Certificate of Incorporation of Ambac contains substantial restrictions on the ability to transfer Ambac’s common stock. Subject to limited exceptions, any attempted transfer of common stock shall be prohibited and void to the extent that, as a result of such transfer (or any series of transfers of which such transfer is a part), any person or group of persons shall become a holder of
Forward-Looking Statements
In this press release, statements that may constitute “forward-looking statements” within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Words such as “estimate,” “project,” “plan,” “believe,” “anticipate,” “intend,” “planned,” “potential” and similar expressions, or future or conditional verbs such as “will,” “should,” “would,” “could,” and “may,” or the negative of those expressions or verbs, identify forward-looking statements. We caution readers that these statements are not guarantees of future performance. Forward-looking statements are not historical facts, but instead represent only our beliefs regarding future events, which may by their nature be inherently uncertain and some of which may be outside our control. These statements may relate to plans and objectives with respect to the future, among other things which may change. We are alerting you to the possibility that our actual results may differ, possibly materially, from the expected objectives or anticipated results that may be suggested, expressed or implied by these forward-looking statements. Important factors that could cause our results to differ, possibly materially, from those indicated in the forward-looking statements include, among others, those discussed under “Risk Factors” in our most recent SEC filed quarterly or annual report.
Any or all of management’s forward-looking statements here or in other publications may turn out to be incorrect and are based on management’s current belief or opinions. Ambac Financial Group’s (“AFG”) and its subsidiaries’ (collectively, “Ambac” or the “Company”) actual results may vary materially, and there are no guarantees about the performance of Ambac’s securities. Among events, risks, uncertainties or factors that could cause actual results to differ materially are: (1) the high degree of volatility in the price of AFG’s common stock; (2) uncertainty concerning the Company’s ability to achieve value for holders of its securities from the specialty property and casualty insurance business, the insurance distribution business, or related businesses; (3) greater than expected underwriting losses in the Company’s specialty property and casualty insurance business resulting in inadequacy of loss and loss expense reserves and the possibility that changes in reserves may result in further volatility of earnings or financial results; (4) credit risk throughout Ambac’s business, including but not limited to issuers of securities in our investment portfolios, and exposures to reinsurers; (5) our inability to achieve investment objectives; (6) the Company’s inability to generate the significant amount of cash needed to service its debt and financial obligations, and its inability to refinance its indebtedness; (7) the Company’s indebtedness could adversely affect the Company’s financial condition and operating flexibility; (8) Ambac may not be able to obtain financing, refinance its outstanding indebtedness, or raise capital on acceptable terms or at all due to its outstanding indebtedness and financial condition; (9) failure of specialty insurance program partners to properly market, underwrite or administer policies; (10) inability to obtain reinsurance coverage on economic terms; (11) loss of key relationships for production of business in specialty property and casualty and insurance distribution businesses or the inability to secure such additional relationships to produce expected results; (12) the impact of catastrophic public health, environmental or natural events, or global or regional conflicts; (13) the risk that Ambac’s risk management policies and practices do not anticipate certain risks and/or the magnitude of potential for loss; (14) restrictive covenants in agreements and instruments that impair Ambac’s ability to pursue or achieve its business strategies; (15) disagreements or disputes with Ambac's insurance regulators; (16) risks attendant to the change in composition of securities in Ambac’s investment portfolio; (17) adverse impacts from changes in prevailing interest rates; (18) events or circumstances that result in the impairment of our intangible assets and/or goodwill that was recorded in connection with Ambac’s acquisitions; (19) the risk of litigation, regulatory inquiries, investigations, claims or proceedings, and the risk of adverse outcomes in connection therewith; (20) the Company’s ability to adapt to the rapid pace of regulatory change; (21) actions of stakeholders whose interests are not aligned with broader interests of Ambac's stockholders; (22) system security risks, data protection breaches and cyber attacks; (23) failures in services or products provided by third parties; (24) political developments that disrupt the economies where the Company has insured exposures; (25) our inability to attract and retain qualified executives, senior managers and other employees, or the loss of such personnel; (26) fluctuations in foreign currency exchange rates; (27) failure to realize our business expansion plans or failure of such plans to create value; (28) greater competition for our specialty property and casualty insurance business and/or our insurance distribution business; (29) loss or lowering of the AM Best rating for our property and casualty insurance company subsidiaries; (30) disintermediation within the insurance industry or greater competition from technology-based insurance solutions or non-traditional insurance markets; (31) changes in law or in the functioning of the healthcare market that impair the business model of our accident and health managing general underwriter; (32) difficulties in integrating acquired businesses into our business; and (33) other risks and uncertainties that have not been identified at this time.
View source version on businesswire.com: https://www.businesswire.com/news/home/20251110392241/en/
Investor Relations
(212) 208-3222
ir@ambac.com
Source: Ambac Financial Group, Inc.
