Source: Safety Insurance Group, Inc.'s 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 06, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$819.82M
$839.11M
$836.50M
$877.75M
$846.25M
$884.91M
$797.56M
$930.96M
$1.12B
$1.26B
Interest expense
$90.00K
$90.00K
$90.00K
$90.00K
$440.00K
$522.00K
$524.00K
$818.00K
$509.00K
$1.53M
Pre-tax income
$93.28M
$86.70M
$104.25M
$123.68M
$174.77M
$164.27M
$59.58M
$24.42M
$89.87M
$126.68M
Income tax
$28.70M
$24.31M
$21.06M
$24.08M
$36.56M
$33.56M
$13.02M
$5.54M
$19.13M
$27.43M
Net income
$64.58M
$62.39M
$83.19M
$99.60M
$138.21M
$130.71M
$46.56M
$18.88M
$70.73M
$99.25M
EPS (basic)
$4.29
$4.13
$5.48
$6.52
$9.25
$8.85
$3.17
$1.28
$4.79
$6.72
EPS (diluted)
$4.27
$4.10
$5.43
$6.46
$9.18
$8.80
$3.15
$1.28
$4.78
$6.70
Diluted shares
15.03M
15.14M
15.23M
15.34M
15.12M
14.93M
14.71M
14.71M
14.72M
14.75M
Net margin
7.9%
7.4%
9.9%
11.3%
16.3%
14.8%
5.8%
2.0%
6.3%
7.9%
Balance sheet
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$20.05M
$41.71M
$37.58M
$44.41M
$53.77M
$63.60M
$25.30M
$38.15M
$58.97M
$73.90M
Short-term investments
$0
$0
$0
$0
$441.00K
$0
$0
$0
—
—
Goodwill
—
—
—
—
—
—
$17.09M
$17.09M
$17.09M
$17.09M
Total assets
$1.76B
$1.81B
$1.86B
$2.02B
$2.05B
$2.12B
$1.97B
$2.09B
$2.27B
$2.47B
Short-term debt
—
—
—
—
—
—
—
—
$30.00M
—
Long-term debt
—
—
—
—
—
—
—
$30.00M
—
$50.00M
Total debt
—
—
—
—
—
—
—
$30.00M
$30.00M
$50.00M
Total liabilities
$1.09B
$1.11B
$1.14B
$1.21B
$1.17B
$1.19B
$1.16B
$1.29B
$1.44B
$1.58B
Shareholders' equity
$670.73M
$701.02M
$718.64M
$808.41M
$884.68M
$927.17M
$812.00M
$804.27M
$828.46M
$892.31M
Cash flow
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
$98.82M
$82.04M
$127.69M
$112.46M
$109.46M
$141.39M
$44.33M
$52.11M
$128.69M
$194.50M
Capital expenditures
$4.91M
$5.96M
$11.18M
$9.59M
$9.95M
$8.22M
$2.09M
$1.78M
$4.37M
$2.51M
Free cash flow
$93.91M
$76.08M
$116.51M
$102.86M
$99.51M
$133.17M
$42.23M
$50.33M
$124.32M
$191.99M
Investing cash flow
-$84.25M
-$14.92M
-$83.00M
-$52.96M
-$35.52M
-$65.99M
-$19.99M
$24.27M
-$54.54M
-$125.71M
Financing cash flow
-$42.01M
-$45.46M
-$48.81M
-$52.67M
-$64.57M
-$65.57M
-$62.64M
-$63.53M
-$53.33M
-$53.87M
Dividends paid
$42.27M
$45.46M
$48.81M
$52.67M
$54.58M
$54.01M
$53.04M
$53.29M
$53.33M
$53.87M
Stock-based compensation
$4.30M
$5.17M
$6.58M
$6.03M
$7.46M
$6.29M
$5.98M
$4.33M
$4.48M
$4.83M
Depreciation & amortization
$4.38M
$5.04M
$5.46M
$5.17M
$7.53M
$6.90M
$7.88M
$7.84M
$11.51M
$5.83M
Income statement
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Revenue
$258.40M
$268.23M
$269.78M
$295.28M
$286.72M
$301.43M
$316.34M
$326.62M
$319.33M
$314.67M
$325.68M
$327.77M
Interest expense
$121.00K
$123.00K
$138.00K
$124.00K
$124.00K
$104.00K
$442.00K
$426.00K
$558.00K
$618.00K
$814.00K
$621.00K
Pre-tax income
$15.78M
$25.61M
$21.23M
$32.91M
$10.12M
$28.23M
$36.83M
$36.21M
$25.42M
-$17.86M
$43.76M
$38.38M
Income tax
$3.52M
$5.53M
$4.60M
$7.02M
$1.99M
$6.33M
$7.89M
$7.90M
$5.30M
-$3.54M
$9.24M
$8.37M
Net income
$12.26M
$20.08M
$16.64M
$25.89M
$8.13M
$21.90M
$28.94M
$28.31M
$20.11M
-$14.32M
$34.52M
$30.02M
EPS (basic)
$0.83
$1.36
$1.13
$1.74
$0.55
$1.48
$1.95
$1.91
$1.37
$-0.99
$2.36
$2.06
EPS (diluted)
$0.83
$1.36
$1.13
$1.73
$0.54
$1.48
$1.95
$1.91
$1.37
$-0.99
$2.36
$2.05
Diluted shares
-10.93K
14.70M
14.72M
14.87M
1.62K
14.75M
14.78M
14.78M
-23.43K
14.50M
14.56M
14.59M
Net margin
4.7%
7.5%
6.2%
8.8%
2.8%
7.3%
9.1%
8.7%
6.3%
-4.6%
10.6%
9.2%
Balance sheet
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Cash & equivalents
$38.15M
$30.80M
$44.58M
$62.60M
$58.97M
$64.71M
$49.41M
$56.23M
$73.90M
$54.83M
$67.92M
$56.02M
Short-term investments
$0
—
$0
$19.73M
—
—
—
—
—
—
—
—
Goodwill
$17.09M
$17.09M
$17.09M
$17.09M
$17.09M
$17.09M
$17.09M
$17.09M
$17.09M
$17.09M
$17.09M
$17.09M
Total assets
$2.09B
$2.09B
$2.16B
$2.27B
$2.27B
$2.29B
$2.36B
$2.45B
$2.47B
$2.43B
$2.50B
$2.51B
Short-term debt
—
$30.00M
$30.00M
$30.00M
$30.00M
—
—
—
—
—
—
—
Long-term debt
$30.00M
—
—
—
—
$30.00M
$30.00M
$30.00M
$50.00M
$50.00M
$50.00M
$50.00M
Total debt
$30.00M
$30.00M
$30.00M
$30.00M
$30.00M
$30.00M
$30.00M
$30.00M
$50.00M
$50.00M
$50.00M
$50.00M
Total liabilities
$1.29B
$1.29B
$1.35B
$1.42B
$1.44B
$1.44B
$1.49B
$1.55B
$1.58B
$1.58B
$1.63B
$1.66B
Shareholders' equity
$804.27M
$807.07M
$810.18M
$851.44M
$828.46M
$850.67M
$873.26M
$899.55M
$892.31M
$855.75M
$876.65M
$855.77M
Cash flow
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Operating cash flow
$35.05M
-$21.14M
$25.59M
$73.81M
$50.42M
$3.17M
$32.32M
$85.45M
$73.55M
-$17.03M
$38.33M
$57.70M
Capital expenditures
$381.00K
$3.07M
$541.00K
$603.00K
$155.00K
$332.00K
$68.00K
$0
$2.11M
$1.84M
$627.00K
$957.00K
Free cash flow
$34.67M
-$24.20M
$25.05M
$73.21M
$50.26M
$2.84M
$32.26M
$85.45M
$71.44M
-$18.88M
$37.70M
$56.74M
Investing cash flow
-$14.61M
$27.40M
$1.42M
-$42.55M
-$40.81M
$16.13M
-$34.35M
-$65.06M
-$42.43M
$11.56M
-$11.88M
-$56.23M
Financing cash flow
-$13.18M
-$13.62M
-$13.23M
-$13.24M
-$13.23M
-$13.57M
-$13.28M
-$13.57M
-$13.45M
-$13.59M
-$13.36M
-$13.36M
Dividends paid
$13.18M
$13.62M
$13.23M
$13.24M
$13.23M
$13.57M
$13.28M
$13.57M
$13.45M
$13.59M
$13.36M
$13.36M
Stock-based compensation
$1.08M
$1.44M
$998.00K
$1.07M
$973.00K
$1.40M
$1.13M
$1.16M
$1.15M
$1.44M
$1.31M
$1.26M
Depreciation & amortization
$1.84M
$2.26M
$2.35M
$2.40M
$2.46M
$1.94M
$1.97M
$1.49M
$1.38M
$1.37M
$1.37M
$1.40M
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.