NMIH

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 173.25 M173.78 M178.68 M180.74 M183.47 M187.89 M 730.78 M Gross profit 168.77 M160.33 M160.13 M159.56 M162.81 M174.74 M 657.25 M Operating expenses 41.88 M50.18 M36.44 M38.41 M37.87 M30.49 M 143.22 M Selling/general/admin expenses —————— — Research & development —————— — Operating income 131.37 M123.6 M105.13 M99.98 M104.28 M144.25 M 453.64 M Non-Operating Income, Total 23.59 M24.44 M26.93 M27.8 M28.32 M29.91 M 112.97 M Interest expense, net of interest capitalized 7.11 M7.12 M7.12 M7.13 M7.11 M7.12 M 28.48 M Non-Operating Income, excl. Interest Expenses 16.6 M17.43 M19.97 M20.88 M21.35 M22.99 M 85.19 M Unusual income/expense -116 K-110 K-162 K-213 K-139 K-190 K -704 K Pretax income 131.37 M123.6 M123.68 M121.15 M124.94 M136.95 M 506.72 M Equity in earnings —————— — Taxes 28.81 M27.45 M27.68 M26.93 M25.61 M31.16 M 111.39 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations 102.56 M96.15 M96 M94.22 M99.33 M105.79 M 395.33 M Discontinued operations —————— — Net income 102.56 M96.15 M96 M94.22 M99.33 M105.79 M 395.33 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 102.56 M96.15 M96 M94.22 M99.33 M105.79 M 395.33 M Basic earnings per share (Basic EPS) 1.311.231.241.231.31.4 5.17 Diluted earnings per share (Diluted EPS) 1.281.211.221.211.281.38 5.09 Average basic shares outstanding 78.41 M77.99 M77.41 M77.63 M76.17 M75.78 M — Diluted shares outstanding 79.86 M79.26 M78.83 M79.04 M77.44 M76.58 M — EBITDA 131.19 M123.34 M122.89 M120.71 M124.86 M136.99 M 505.45 M EBIT 131.37 M123.6 M123.68 M121.15 M124.94 M136.95 M 506.72 M Cost of revenue 4.48 M13.45 M18.55 M21.17 M20.66 M13.15 M 73.53 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) -178 K-264 K-794 K-438 K-84 K41 K -1.27 M