Operating cash flow ranged from -$8.4M to +$10.8M across ten quarters with OCF-to-net-income swinging between -0.61 and 1.02, and quarterly dividends of roughly $7.1M to $7.8M were not consistently covered, indicating timing-dependent cash conversion.
AMERISAFE, Inc. (AMSF) cash flow statement — 24-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'95 |
|---|
| Cash from Operations | 12.57M | 11.07M | 24.19M | 29.84M | 28.19M | 37.98M | 63.4M | 78.82M | 98.27M | 130.81M | 114.21M | 92.86M | 140.44M | 128.9M | 81.05M | 43.71M | 44.84M | 27.3M | 64.92M | 100.43M | 81.82M | 142.04M | 91.95M | 50.45M | 29.1M |
| Operating CF Growth % | -4.54% | -54.24% | -18.94% | 5.85% | -25.76% | -40.09% | -19.57% | -19.79% | -24.88% | 14.53% | 23% | -33.88% | 8.95% | 59.05% | 85.43% | -2.53% | 64.28% | -57.95% | -35.36% | 22.74% | -42.4% | 54.48% | 82.26% | 73.36% | - |
| Operating CF / Revenue % | 3.77% | 3.49% | 7.83% | 9.72% | 9.57% | 12.02% | 18.67% | 21.28% | 26.01% | 34.86% | 28.79% | 23.12% | 34.76% | 36.17% | 25.23% | 15.57% | 18.07% | 9.67% | 21.47% | 29.69% | 24.59% | 51.41% | 36.93% | 26.45% | 50% |
| Net Income | 40.36M | 47.15M | 55.44M | 62.11M | 55.6M | 65.76M | 86.6M | 92.69M | 71.63M | 46.23M | 77.86M | 70.46M | 53.67M | 43.64M | 29.35M | 24.13M | 33.35M | 46.43M | 43.85M | 50.22M | 37.36M | 5.93M | 10.56M | 8.59M | 9.3M |
| Depreciation & Amortization | 680K | 742K | 1.09M | 1.43M | 1.31M | 1.02M | 1.01M | 942K | 996K | 984K | 1.18M | 1.35M | 1.3M | 1.3M | 1.11M | 1.01M | 1.03M | 1.16M | 1.19M | 4.51M | 4.23M | 2.16M | 3.37M | 2.02M | -1M |
| Stock-Based Compensation | 1.4M | 2.91M | 2.94M | 1.56M | 2.48M | 2.32M | 3.3M | 2.35M | 2.06M | 2.02M | 1.6M | 1.22M | 1.52M | 1.41M | 641K | 471K | 2.33M | 1.36M | 1.28M | 53K | 922K | 53K | 0 | 0 | 0 |
| Deferred Taxes | 2.51M | 372K | 1.4M | 628K | -1.14M | 1.27M | 1.66M | 872K | -1.46M | 12.8M | -2.25M | 1.45M | -1.41M | -207K | 115K | -1.55M | -2.8M | 5.23M | -6.78M | 4.38M | -5.82M | -6.39M | -2.85M | -1.87M | 200K |
| Other Non-Cash Items | -3.85M | -6.23M | -7.34M | -4.84M | 11.44M | -5.24M | 2.87M | 3.98M | 14.41M | 14.66M | 16.76M | 19.58M | 14.55M | 14.56M | 7.17M | 4.46M | 2.52M | 2M | 21.89M | 844K | -7.47M | -165.07M | -159K | 718K | 13.5M |
| Working Capital Changes | -28.53M | -33.86M | -29.34M | -31.04M | -41.5M | -27.14M | -32.04M | -22.02M | 10.63M | 54.11M | 19.05M | -1.2M | 70.82M | 68.2M | 42.65M | 15.19M | 8.41M | -28.9M | 3.49M | 40.43M | 52.6M | 305.36M | 81.03M | 40.99M | 7.2M |
| Cash from Investing | 40.23M | 68.42M | 72.37M | 43.88M | 75.43M | 70.96M | 43.37M | 11.69M | -29.06M | -51.54M | -50.48M | -49.82M | -141.01M | -96.96M | -9.33M | -42.94M | -36.66M | -33.82M | -17.28M | -80.84M | -104.8M | -171.28M | -108.97M | -53.62M | -23.3M |
| Capital Expenditures | -241K | -2.15M | -840K | -553K | -2.09M | -1.3M | -921K | -1.02M | -1.13M | -478K | -1.64M | -953K | -989K | -1.14M | -1.2M | -1.13M | -3.21M | -1.02M | -1.34M | -1.45M | -1.33M | -1.41M | -2.78M | -640K | -2.5M |
| Acquisitions | 0 | 0 | 0 | -44.44M | -85.01M | 23K | -104.56M | -159.7M | -100.11M | -78.9M | -177.16M | -25M | -114.6M | 0 | -97.86M | -114.1M | 0 | 0 | -61.9M | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -112.94M | -67M | -110.7M | -133.68M | -215.48M | -271.18M | -320.95M | -345.9M | -368.27M | -401.81M | -354.59M | -326.17M | -455.2M | -345.65M | -267.75M | -294.77M | -194.46M | -186.41M | -147.3M | -625.92M | -256.6M | -296.17M | -145.26M | -90.66M | -30.6M |
| Sale/Maturity of Investments | 123.93M | 72.55M | 112.84M | 178.12M | 293M | 343.41M | 365.24M | 358.61M | 340.34M | 350.75M | 305.75M | 277.3M | 315.18M | 259.83M | 259.61M | 252.95M | 160.99M | 153.6M | 131.36M | 546.53M | 153.04M | 126.3M | 39.07M | 37.67M | 10.2M |
| Other Investing | 29.48M | 65.02M | 71.07M | 44.44M | 85.01M | 0 | 104.56M | 159.7M | 100.11M | 78.9M | 177.16M | 25M | 114.6M | -10M | 97.86M | 114.1M | 16K | 3K | 61.9M | 1K | 86K | 3K | 2K | 7K | -400K |
| Cash from Financing | -67.87M | -61.61M | -91.2M | -96.51M | -112.87M | -99.97M | -88.83M | -87.04M | -84.42M | -82.64M | -74.28M | -64.51M | -31.55M | -1.54M | -24.58M | -16.2M | -10.41M | -25.53M | 290K | 989K | 442K | 53.1M | -7.38M | 8.31M | -900K |
| Dividends Paid | -49.24M | -48.61M | -85.44M | -93.31M | -100.43M | -99.93M | -88.78M | -87.02M | -84.49M | -82.64M | -76.11M | -68.56M | -37.07M | -5.91M | 0 | 0 | 0 | 0 | 0 | -8.59M | 0 | -8.59M | 0 | 0 | 0 |
| Share Repurchases | -17.78M | -12.1M | -5.68M | -2.17M | -12.39M | 0 | 0 | -20K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.27M | -12.1M | -25.88M | 0 | 0 | 0 | -10.19M | -27.24M | 0 | 0 |
| Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20K | 67K | 0 | 837K | 1.84M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 810K | 428K | 73.42M | 27.33M | 0 | 0 |
| Debt Issuance (Net) | -82K | -85K | -85K | -91K | -58K | -44K | -50K | -47K | 0 | 0 | 0 | 0 | 0 | 0 | -1000K | -1000K | 0 | 0 | 0 | 0 | 0 | 0 | 1000K | 1000K | 0 |
| Other Financing | -789K | -817K | -554K | -944K | 0 | 0 | 0 | 20K | 67K | 0 | 1.83M | 4.05M | 5.51M | 4.37M | 1.2M | 4.38M | 1.69M | 341K | 290K | 179K | 14K | -10.13M | 0 | 0 | -900K |
| Net Change in Cash | -15.07M | 17.88M | 5.36M | -22.79M | -9.25M | 8.96M | 17.94M | 3.47M | -15.21M | -3.38M | -10.54M | -21.48M | -32.12M | 30.4M | 47.14M | -15.43M | -2.22M | -32.05M | 47.94M | 20.58M | -22.54M | 23.86M | -24.39M | 5.14M | -900K |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.8M |
| Cash at Beginning | 65.48M | 44.05M | 38.68M | 61.47M | 70.72M | 61.76M | 43.81M | 40.34M | 55.56M | 58.94M | 69.48M | 90.96M | 123.08M | 92.68M | 45.54M | 60.97M | 63.19M | 95.24M | 47.33M | 26.75M | 49.29M | 25.42M | 49.81M | 44.68M | 5.3M |
| Cash at End | 39.68M | 61.93M | 44.05M | 38.68M | 61.47M | 70.72M | 61.76M | 43.81M | 40.34M | 55.56M | 58.94M | 69.48M | 90.96M | 123.08M | 92.68M | 45.54M | 60.97M | 63.19M | 95.27M | 47.33M | 26.75M | 49.29M | 25.42M | 49.81M | 4.4M |
| Free Cash Flow | 12.32M | 8.92M | 23.35M | 29.29M | 26.11M | 36.68M | 62.48M | 77.81M | 97.14M | 130.33M | 112.57M | 91.91M | 139.45M | 127.76M | 79.85M | 42.58M | 41.64M | 26.28M | 63.59M | 98.98M | 80.49M | 140.63M | 89.17M | 49.81M | 26.6M |
| FCF Growth % | 32.74% | -61.79% | -20.28% | 12.2% | -28.84% | -41.29% | -19.7% | -19.9% | -25.47% | 15.77% | 22.49% | -34.09% | 9.15% | 60% | 87.53% | 2.26% | 58.43% | -58.67% | -35.76% | 22.97% | -42.76% | 57.71% | 79.03% | 87.25% | - |
| FCF Margin % | 3.7% | 2.81% | 7.55% | 9.54% | 8.86% | 11.61% | 18.4% | 21.01% | 25.72% | 34.74% | 28.38% | 22.88% | 34.52% | 35.85% | 24.86% | 15.17% | 16.78% | 9.31% | 21.03% | 29.26% | 24.19% | 50.9% | 35.82% | 26.11% | 45.7% |
| FCF per Share | 0.66 | 0.47 | 1.22 | 1.52 | 1.35 | 1.89 | 3.23 | 4.03 | 5.04 | 6.77 | 5.86 | 4.81 | 7.37 | 6.81 | 4.3 | 2.28 | 2.18 | 1.36 | 3.32 | 5.19 | 4.57 | 66.06 | 349.31 | 276.52 | 1.2 |
Quick answers to the most common questions about buying AMSF stock.
AMERISAFE, Inc. (AMSF) generated $11.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
AMERISAFE, Inc. (AMSF) generated $8.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
AMERISAFE, Inc. (AMSF) spent $2.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, AMERISAFE, Inc. (AMSF) returned $48.6M to shareholders via cash dividends and spent $12.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Volatile operating cash conversion
Metrics are mathematically derived from official filings.
Operating Cash Oscillates Around Net Income
Based on AMERISAFE's reported quarterly figures, operating cash flow ranged from -$8.4M to +$10.8M across ten quarters, with OCF-to-net-income ratios swinging between -0.61 and 1.02, indicating that underwriting cash generation is timing-dependent rather than steady.
Negative OCF quarters, such as 2025Q2 at -$8.4M against $14.0M of net income, are consistent with claims payments and premium timing outrunning collections, which is the expected float dynamic for a workers' compensation writer. The strong positive quarters in late 2024 and late 2025 suggest float build that reverses when claims settle. Investors should monitor whether the cumulative ten-quarter pattern converges toward net income over a full claims cycle rather than relying on any single quarter.
Claims Outflows Drive Quarterly Cash Swings
As reported in the supplied financial statements, claims and loss payments ranged from $29.0M to $125.6M per quarter, with the 2026Q2 outflow of $125.6M coinciding with the period's weakest operating cash conversion, pointing to claims timing as the dominant cash driver.
The $125.6M claims figure in 2026Q2 is roughly three times the typical $45M to $47M run-rate, and it aligns with a quarter where OCF was only $1.8M despite $14.6M of net income. This pattern may indicate a large claims settlement or reserve-driven payment acceleration, though the data alone does not establish the cause. Warranting further investigation is whether such spikes reflect development on prior accident years or a shift in claim severity.
Portfolio Net Investment Flows Turn Negative
Based on AMERISAFE's reported figures, investment purchases exceeded sales and maturities in most recent quarters, with 2026Q3 purchases of $43.3M against sales of $13.3M, suggesting the portfolio is being reinvested rather than liquidated to fund claims.
Net portfolio deployment during 2026Q3 and 2026Q1 implies the company is recycling operating cash into the portfolio, which is consistent with a float-building posture. Because investment income and yield fields are unavailable in the supplied data, the return on this deployment cannot be evaluated. Investors should monitor whether reinvestment yields keep pace with claims inflation over time.
Dividend Coverage Tested by Weak Quarters
According to reported cash flow figures, quarterly dividends of roughly $7.1M to $7.8M were covered by operating cash flow in only about half of the ten quarters, while the $64.2M dividend outflow in 2024Q4 far exceeded that quarter's OCF of $10.8M.
The consistent quarterly dividend is structurally supported by positive OCF in profitable periods but is not reliably covered by operating cash alone in weaker quarters. The 2024Q4 outflow of $64.2M appears to be a special distribution, and its funding source cannot be confirmed from the supplied data. Investors should monitor whether future capital returns remain tied to net income or to balance sheet liquidity.
Earnings Quality Rests on Claims Stability
Based on reported figures, net income declined from $14.6M in 2026Q2 to $7.2M in 2026Q3, and the ten-quarter record shows that a single adverse claims quarter can erase underwriting profit and compress operating cash generation.
Because the company's cash generation is sensitive to claims timing, reported profitability may overstate sustainable cash earnings in periods when reserves are developing adversely. The data provided does not include reserve development detail, so this cannot be confirmed. Investors should monitor whether loss ratio volatility persists or whether the recent weak quarters represent a transitory pattern.