XML 24 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net loss $ (202.2) $ (236.9) $ (297.8)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation and amortization 20.0 20.0 12.2
Stock-based compensation 64.5 59.9 59.3
Amortization of premium (discount) on bonds (6.1) (2.6) 6.7
Provision for bad debt 11.0 8.1 8.7
Asset impairment charge 0.3 3.7 0.0
Changes in operating assets and liabilities:      
Premium receivable (90.2) (50.5) (43.8)
Reinsurance recoverable (32.0) 18.4 (52.6)
Prepaid reinsurance premium (57.3) (31.8) (14.9)
Deferred acquisition costs (3.4) (1.9) (0.8)
Other assets 21.2 8.9 (7.0)
Unpaid losses and loss adjustment expenses 35.8 6.1 74.0
Unearned premium 101.3 65.7 65.1
Trade payables 3.9 (0.5) (0.7)
Funds held for reinsurance treaties 90.8 (7.2) 32.9
Deferred ceding commission 24.2 1.7 3.2
Ceded premium payable 0.6 4.8 (12.4)
Other liabilities and accrued expenses 6.2 15.0 4.9
Net cash used in operating activities (11.4) (119.1) (163.0)
Cash flows from investing activities:      
Acquisition of business, net of cash acquired 0.0 0.0 98.8
Proceeds from short-term investments sold or matured 77.5 143.5 224.5
Proceeds from bonds sold or matured 336.3 349.6 138.0
Cost of short-term investments acquired (58.1) (71.5) (136.7)
Cost of bonds acquired (305.7) (323.7) (133.4)
Purchases of property and equipment (9.4) (9.2) (10.1)
Net cash provided by investing activities 40.6 88.7 181.1
Cash flows from financing activities:      
Proceeds from borrowings under financing agreement 96.1 19.1 0.0
Payment on borrowings under financing agreement (27.7) (4.2) 0.0
Proceeds from stock exercises 19.3 0.5 3.6
Net cash provided by financing activities 87.7 15.4 3.6
Effect of exchange rate changes on cash, cash equivalents and restricted cash (2.7) 0.0 (5.8)
Net increase (decrease) in cash, cash equivalents and restricted cash 114.2 (15.0) 15.9
Cash, cash equivalents and restricted cash at beginning of year 271.5 286.5 270.6
Cash, cash equivalents and restricted cash at end of year 385.7 271.5 286.5
Supplemental disclosure of cash flow information:      
Cash paid for income taxes 2.5 0.7 3.4
Cash paid for interest expense on borrowings under financing agreement 5.0 0.3 0.0
Non-cash transactions:      
Warrants assumed from acquisition of Metromile $ 0.0 $ 0.0 $ 0.3