Exzeo Group, Inc.

XZO

XZOExzeo Group, Inc. US flag

New York Stock Exchange

15.31

USD

+0.41

- -

1.39BMarket Cap

Income Statement (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Sales/Revenue/Turnover	- -	- -	- -	217
+ Sales & Services Revenue	- -	- -	- -	217
- Cost of Revenue	- -	- -	- -	86
+ Cost of Goods & Services	- -	- -	- -	86
Gross Profit	- -	- -	- -	131
+ Other Operating Income	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	25
+ Selling, General & Admin	- -	- -	- -	16
+ Research & Development	- -	- -	- -	9
+ Other Operating Expense	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	106
- Non-Operating (Income) Loss	- -	- -	- -	-4
+ Interest Expense, Net	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	-4
Pretax Income	- -	- -	- -	110
- Income Tax Expense (Benefit)	- -	- -	- -	28
- (Income) Loss from Affiliates	- -	- -	- -	- -
Income (Loss) from Cont Ops	- -	- -	- -	83
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -
Income (Loss) Incl. MI	- -	- -	- -	83
- Minority Interest	- -	- -	- -	- -
Net Income, GAAP	- -	- -	- -	83
- Preferred Dividends	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -
Net Income Avail to Common, GAAP	- -	- -	- -	83
EBIT	- -	- -	- -	106
EBITDA	- -	- -	- -	109
EBITDA Margin (%)	- -	- -	- -	50.2
EBITA	- -	- -	- -	106
Gross Margin (%)	- -	- -	- -	60.38
Operating Margin (%)	- -	- -	- -	48.85
Profit Margin (%)	- -	- -	- -	38.14
Sales per Employee	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	3
Basic Weighted Avg Shares	91	91	91	80
Basic EPS, GAAP	- -	- -	- -	1.03
Basic EPS from Cont Ops	- -	- -	- -	1.03
Diluted Weighted Avg Shares	91	91	91	80
Diluted EPS, GAAP	- -	- -	- -	1.03
Diluted EPS from Cont Ops	- -	- -	- -	1.03

Balance Sheet (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Current Assets	- -	- -	- -	326
+ Cash, Cash Equivalents & STI	- -	- -	- -	305
+ Cash & Cash Equivalents	- -	- -	- -	305
+ ST Investments	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	9	6	14
+ Accounts Receivable, Net	- -	- -	- -	3
+ Notes Receivable, Net	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -
+ Other Receivable, Net	- -	9	6	11
+ Inventories	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -
+ Other ST Assets	- -	-9	-6	6
+ Misc ST Assets	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -
Total Noncurrent Assets	- -	- -	- -	22
+ Property, Plant & Equip, Net	- -	- -	- -	18
+ Property, Plant & Equip	- -	- -	- -	31
- Accumulated Depreciation	- -	- -	- -	14
+ LT Investments & Receivables	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -
+ Other LT Assets	- -	- -	- -	4
+ Total Intangible Assets	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	4
Total Assets	- -	- -	- -	348
+ Payables & Accruals	- -	- -	- -	11
+ Accounts Payable	- -	- -	- -	8
+ Accrued Taxes	- -	- -	- -	2
+ Interest & Dividends Payable	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	1
+ ST Debt	- -	- -	- -	2
+ ST Borrowings	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	2
+ Other ST Liabilities	- -	- -	- -	71
+ Deferred Revenue	- -	- -	- -	71
+ Derivatives & Hedging	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -
Total Current Liabilities	- -	- -	- -	84
+ LT Debt	- -	- -	- -	5
+ LT Borrowings	- -	- -	- -	- -
+ LT Finance Leases	- -	- -	- -	5
+ Other LT Liabilities	- -	- -	- -	4
+ Accrued Liabilities	- -	- -	- -	4
+ Pension Liabilities	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	1
Total Noncurrent Liabilities	- -	- -	- -	9
Total Liabilities	- -	- -	- -	94
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Share Capital & APIC	- -	- -	- -	229
+ Common Stock	- -	- -	- -	- -
+ Additional Paid in Capital	- -	- -	- -	229
- Treasury Stock	- -	- -	- -	- -
+ Retained Earnings	- -	- -	- -	25
+ Other Equity	- -	- -	- -	- -
Equity Before Minority Interest	- -	- -	- -	254
+ Minority/Non Controlling Interest	- -	- -	- -	- -
Total Equity	- -	- -	- -	254
Total Liabilities & Equity	- -	- -	- -	348
Shares Outstanding	- -	- -	- -	91
Number of Employees	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	7
Net Debt	- -	- -	- -	-305
Net Debt to Equity	- -	- -	- -	-120.15
Tangible Common Equity Ratio	- -	- -	- -	73.09
Current Ratio	- -	- -	- -	3.86
Cash Conversion Cycle	- -	- -	- -	-13.6

Cash Flow Statement (USD)

API ChatGPT

	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2022	12/31/2023	12/31/2024	12/31/2025

+ Net Income	- -	- -	- -	83
+ Depreciation & Amortization	- -	- -	- -	3
+ Non-Cash Items	- -	- -	- -	-2
+ Stock-Based Compensation	- -	- -	- -	3
+ Deferred Income Taxes	- -	- -	- -	-5
+ Asset Impairment Charge	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	- -	- -
+ Chg in Non-Cash Work Cap	- -	- -	- -	17
+ (Inc) Dec in Accts Receiv	- -	-2	-3	1
+ (Inc) Dec in Inventories	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	-1
+ Inc (Dec) in Accts Payable	- -	- -	- -	1
+ Inc (Dec) in Other	- -	2	3	16
+ Net Cash From Disc Ops	- -	- -	- -	- -
Cash from Operating Activities	- -	- -	- -	100
+ Change in Fixed & Intang	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	- -
+ Acq of Fixed Prod Assets	- -	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	- -	155
+ Increase in Capital Stock	- -	- -	- -	156
+ Decrease in Capital Stock	- -	- -	- -	-1
+ Net Change in LT Investment	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	-3
+ Net Cash From Disc Ops	- -	- -	- -	- -
Cash from Investing Activities	- -	- -	- -	-3
+ Dividends Paid	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	- -	- -
+ Cash From Debt	- -	- -	- -	- -
+ Repayments of Debt	- -	- -	- -	- -
+ Other Financing Activities	- -	- -	- -	-1
+ Net Cash From Disc Ops	- -	- -	- -	- -
Cash from Financing Activities	- -	- -	- -	154
Effect of Foreign Exchange Rates	- -	- -	- -	- -
Net Changes in Cash	- -	- -	- -	251
EBITDA	- -	- -	- -	109
EBITDA Margin (%)	- -	- -	- -	50.2
Free Cash Flow	- -	- -	- -	100
Net Cash Paid for Acquisitions	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	100
Free Cash Flow to Equity	- -	- -	- -	100
Free Cash Flow per Basic Share	- -	- -	- -	1.25
Price/Free Cash Flow	- -	- -	- -	19.38
Cash Flow to Net Income	- -	- -	- -	1.21
Capital Expenditures	- -	- -	- -	- -