|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
6331
(Primary Standard Industrial
Classification Code Number) |
| |
14-1957288
(I.R.S. Employer
Identification Number) |
|
|
Michael Murphy
Patrick J. O’Malley DLA Piper LLP (US) 1251 Avenue of the Americas New York, NY 10020-1104 (212) 335-4500 |
| |
Marc D. Jaffe
Erika L. Weinberg Adam V. Johnson Latham & Watkins LLP 1271 Avenue of the Americas New York, NY 10020 (212) 906-1200 |
|
|
Large accelerated filer ☐
|
| |
Accelerated filer ☐
|
| |
Non-accelerated filer ☒
|
| |
Smaller reporting company ☐
|
|
| | | | | | | | | |
Emerging growth company ☒
|
|
| | ||||||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee |
| ||||||
Common Stock, par value $0.01 per share
|
| | | | $ | | | | | | $ | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 18 | | | |
| | | | 21 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 49 | | | |
| | | | 85 | | | |
| | | | 88 | | | |
| | | | 116 | | | |
| | | | 123 | | | |
| | | | 131 | | | |
| | | | 142 | | | |
| | | | 145 | | | |
| | | | 148 | | | |
| | | | 154 | | | |
| | | | 157 | | | |
| | | | 161 | | | |
| | | | 169 | | | |
| | | | 169 | | | |
| | | | 169 | | | |
| | | | F-1 | | |
Total Gross Written Premiums
For the years ended December 31, |
| ||||||||||||||||||||||||
($ in thousands)
|
| |
2021
|
| |
% of Total
|
| |
2020
|
| |
% of Total
|
| ||||||||||||
Industry Solutions
|
| | | $ | 219,973 | | | | | | 23.4% | | | | | $ | 176,177 | | | | | | 20.2% | | |
Global Property
|
| | | | 167,887 | | | | | | 17.9% | | | | | | 155,027 | | | | | | 17.7% | | |
Programs
|
| | | | 140,283 | | | | | | 14.9% | | | | | | 119,479 | | | | | | 13.7% | | |
Accident & Health
|
| | | | 112,146 | | | | | | 11.9% | | | | | | 94,616 | | | | | | 10.8% | | |
Captives
|
| | | | 87,836 | | | | | | 9.3% | | | | | | 58,722 | | | | | | 6.7% | | |
Professional Lines
|
| | | | 59,992 | | | | | | 6.4% | | | | | | 28,816 | | | | | | 3.3% | | |
Surety
|
| | | | 51,792 | | | | | | 5.5% | | | | | | 13,176 | | | | | | 1.5% | | |
Transactional E&S
|
| | | | 27,997 | | | | | | 3.0% | | | | | | 2,318 | | | | | | 0.3% | | |
Total continuing business
|
| | | $ | 867,906 | | | | | | 92.3% | | | | | $ | 648,331 | | | | | | 74.2% | | |
Exited business
|
| | | | 71,953 | | | | | | 7.7% | | | | | | 225,282 | | | | | | 25.8% | | |
Total gross written premiums
|
| | | $ | 939,859 | | | | | | 100.0% | | | | | $ | 873,613 | | | | | | 100.0% | | |
| | |
For the six months ended
June 30, |
| |
For the years ended
December 31, |
| ||||||||||||||||||
($ in thousands, except per share amounts)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | ||||||||||
Gross written premiums
|
| | | $ | 608,869 | | | | | $ | 500,536 | | | | | $ | 939,859 | | | | | $ | 873,613 | | |
Ceded written premiums
|
| | | | (284,737) | | | | | | (243,132) | | | | | | (410,716) | | | | | | (412,090) | | |
Net written premiums
|
| | | $ | 324,132 | | | | | $ | 257,404 | | | | | $ | 529,143 | | | | | $ | 461,523 | | |
Net earned premiums
|
| | | $ | 287,803 | | | | | $ | 236,040 | | | | | $ | 499,823 | | | | | $ | 431,911 | | |
Commission and fee income
|
| | | | 2,290 | | | | | | 1,701 | | | | | | 3,973 | | | | | | 5,664 | | |
Net investment income
|
| | | | 25,679 | | | | | | 12,511 | | | | | | 24,646 | | | | | | 14,130 | | |
Net unrealized gains (losses)
|
| | | | (19,883) | | | | | | 10,281 | | | | | | 15,251 | | | | | | (928) | | |
Net realized investment gains
|
| | | | 1,071 | | | | | | 957 | | | | | | 1,856 | | | | | | 1,067 | | |
Other income and expenses
|
| | | | — | | | | | | 3,560 | | | | | | 4,632 | | | | | | 128 | | |
Total revenues
|
| | | $ | 296,960 | | | | | $ | 265,050 | | | | | $ | 550,181 | | | | | $ | 451,972 | | |
Expenses: | | | | | | | | | | | | | | | | ||||||||||
Losses and LAE
|
| | | | 181,790 | | | | | | 160,115 | | | | | | 354,411 | | | | | | 362,182 | | |
Underwriting, acquisition and insurance
expenses |
| | | | 84,918 | | | | | | 64,939 | | | | | | 138,498 | | | | | | 119,818 | | |
Impairment charges
|
| | | | — | | | | | | 2,821 | | | | | | 2,821 | | | | | | 57,582 | | |
Interest expense
|
| | | | 2,542 | | | | | | 2,310 | | | | | | 4,622 | | | | | | 5,532 | | |
Amortization expense
|
| | | | 773 | | | | | | 742 | | | | | | 1,520 | | | | | | 1,390 | | |
Total expenses
|
| | | $ | 270,023 | | | | | $ | 230,927 | | | | | $ | 501,872 | | | | | $ | 546,504 | | |
Income (loss) before federal income tax
|
| | | | 26,937 | | | | | | 34,123 | | | | | | 48,309 | | | | | | (94,532) | | |
Federal income tax expense (benefit)
|
| | | | 5,561 | | | | | | 7,083 | | | | | | 9,992 | | | | | | (19,890) | | |
Net income (loss)
|
| | | $ | 21,376 | | | | | $ | 27,040 | | | | | $ | 38,317 | | | | | $ | (74,642) | | |
Adjusted operating income(1)
|
| | | $ | 36,237 | | | | | $ | 17,578 | | | | | $ | 36,062 | | | | | $ | 17,876 | | |
| | |
For the six months ended
June 30, |
| |
For the years ended
December 31, |
| ||||||||||||||||||
($ in thousands, except per share amounts)
|
| |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Share and Per Share Data: | | | | | | | | | | | | | | | | ||||||||||
Basic earnings per share(2)
|
| | | $ | 0.17 | | | | | $ | 0.21 | | | | | $ | 0.30 | | | | | $ | (1.15) | | |
Diluted earnings per share
|
| | | $ | 0.16 | | | | | $ | 0.21 | | | | | $ | 0.30 | | | | | $ | (1.15) | | |
Basic adjusted earnings per share(3)
|
| | | $ | 0.29 | | | | | $ | 0.14 | | | | | $ | 0.29 | | | | | $ | 0.28 | | |
Diluted adjusted earnings per share
|
| | | $ | 0.28 | | | | | $ | 0.14 | | | | | $ | 0.28 | | | | | $ | 0.28 | | |
Weighted average basic shares
|
| | | | 65,799,391 | | | | | | 65,097,834 | | | | | | 65,235,002 | | | | | | 64,855,972 | | |
Weighted average diluted shares
|
| | | | 130,401,266 | | | | | | 129,432,620 | | | | | | 129,873,596 | | | | | | 64,855,972 | | |
Shares outstanding(4)
|
| | | | 66,134,634 | | | | | | 66,226,899 | | | | | | 66,134,634 | | | | | | 65,646,007 | | |
Fully diluted shares outstanding(4)
|
| | | | 133,202,410 | | | | | | 133,410,625 | | | | | | 132,331,010 | | | | | | 131,965,109 | | |
Book value(5) per share(6)
|
| | | $ | 6.45 | | | | | $ | 6.47 | | | | | $ | 6.58 | | | | | $ | 5.99 | | |
Fully diluted book value(5) per share(6)
|
| | | $ | 3.20 | | | | | $ | 3.09 | | | | | $ | 3.29 | | | | | $ | 2.98 | | |
Fully diluted tangible book value(5) per share(6)
|
| | | $ | 2.52 | | | | | $ | 2.41 | | | | | $ | 2.60 | | | | | $ | 2.35 | | |
Underwriting and Other Ratio: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratio
|
| | | | 63.2% | | | | | | 67.8% | | | | | | 70.9% | | | | | | 83.9% | | |
Expense ratio
|
| | | | 28.7% | | | | | | 26.8% | | | | | | 26.9% | | | | | | 26.4% | | |
Combined ratio
|
| | | | 91.9% | | | | | | 94.6% | | | | | | 97.8% | | | | | | 110.3% | | |
Adjusted loss ratio(1)
|
| | | | 63.2% | | | | | | 67.8% | | | | | | 67.7% | | | | | | 70.0% | | |
Expense ratio
|
| | | | 28.7% | | | | | | 26.8% | | | | | | 26.9% | | | | | | 26.4% | | |
Adjusted combined ratio(1)
|
| | | | 91.9% | | | | | | 94.6% | | | | | | 94.6% | | | | | | 96.4% | | |
Return on equity(7)
|
| | | | 10.1% | | | | | | 13.3% | | | | | | 9.4% | | | | | | (19.5)% | | |
Adjusted return on equity(1)(7)
|
| | | | 17.1% | | | | | | 8.7% | | | | | | 8.8% | | | | | | 4.7% | | |
Return on tangible equity(1)(7)
|
| | | | 12.9% | | | | | | 17.0% | | | | | | 11.9% | | | | | | (27.7)% | | |
Adjusted return on tangible equity(1)(7)
|
| | | | 21.8% | | | | | | 11.1% | | | | | | 11.2% | | | | | | 6.6% | | |
| | |
As of June 30, 2022
|
| |||||||||
($ in thousands, except per share amounts)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma as
Adjusted |
| |||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||
Balance sheet data: | | | | | | | | | | | | ||
Investments and cash
|
| | | $ | 1,020,762 | | | | | | | | |
Restricted cash
|
| | | | 66,429 | | | | | | | ||
Premiums receivable
|
| | | | 205,287 | | | | | ||||
Reinsurance recoverables
|
| | | | 538,045 | | | | | ||||
Ceded unearned premium
|
| | | | 205,144 | | | | | ||||
Goodwill and intangible assets
|
| | | | 90,603 | | | | | ||||
Other assets
|
| | | | 193,128 | | | | | ||||
Total assets
|
| | | $ | 2,319,398 | | | | | | | | |
Loss and LAE reserves
|
| | | $ | 1,036,385 | | | | | ||||
Unearned premiums
|
| | | | 466,789 | | | | | ||||
Reinsurance premiums payable
|
| | | | 157,191 | | | | | ||||
Notes payable
|
| | | | 50,000 | | | | | ||||
Subordinated debt
|
| | | | 78,569 | | | | | ||||
Other liabilities
|
| | | | 110,857 | | | | | ||||
Total liabilities
|
| | | $ | 1,899,791 | | | | | ||||
Total temporary equity
|
| | | $ | — | | | | | ||||
Total stockholders’ equity
|
| | | $ | 419,607 | | | | | ||||
Total liabilities, temporary equity and stockholders’ equity
|
| | | $ | 2,319,398 | | | | |
| | |
As of June 30, 2022
|
| |||||||||
($ in thousands, except per share amounts)
|
| |
Actual
|
| |
Pro Forma
|
| |
Pro Forma as
Adjusted |
| |||
| | |
(unaudited)
|
| |
(unaudited)
|
| |
(unaudited)
|
| |||
Other Data: | | | | | | | | | | | | ||
Statutory capital and surplus(8)
|
| | | $ | 385,764 | | | | | | | ||
Debt to total capitalization ratio(9)
|
| | | | 23.5% | | | | | | | | |
Tangible stockholders’ equity(1)
|
| | | $ | 329,004 | | | | |
($ in thousands, except per share amounts)
|
| |
As of June 30, 2022
|
| |||||||||
|
Actual
|
| |
Pro Forma
|
| ||||||||
Notes payable
|
| | | $ | 50,000 | | | | | $ | — | | |
Subordinated debt
|
| | | | 78,569 | | | | | | — | | |
Total debt
|
| | | | 128,569 | | | | | | — | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Series A preferred stock, $0.01 par value, 2,000,000 shares authorized, 1,970,124 shares issued and outstanding, actual
|
| | | | 20 | | | | | | — | | |
Common stock, $0.01 par value, 168,000,000 shares authorized, 67,052,434 shares issued and outstanding
|
| | | | 671 | | | | | | — | | |
Treasury stock, at par value, 917,800 shares
|
| | | | (9) | | | | | | — | | |
Additional paid-in capital
|
| | | | 575,835 | | | | | | — | | |
Stock notes receivable
|
| | | | (6,942) | | | | | | — | | |
Accumulated other comprehensive income
|
| | | | (26,531) | | | | | | — | | |
Accumulated deficit
|
| | | | (123,437) | | | | | | — | | |
Total stockholders’ equity
|
| | | | 419,607 | | | | | | — | | |
Total Capitalization
|
| | | $ | 548,176 | | | | | $ | — | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Historical net tangible book value per share as of December 31, 2021
|
| | | $ | | | | | | | | ||
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | | | | | | | | | |
|
Pro forma net tangible book value per share as of December 31, 2021
|
| | | | | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to this offering
|
| | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | | | |
|
Dilution in net tangible book value per share to new investors in this offering
|
| | | | | | | | | $ | | | |
| | |
Shares purchased
|
| |
Total consideration
|
| |
Average
price per share |
| | |||||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | ||||||||||||||||||
Existing investors
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | | ||||
New investors in this offering
|
| | | | | | | | | | | | | | | | | | | | | | | $ | | | | |||||||
Total
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | | | | | | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Expense to enter the LPT
|
| | | | — | | | | | | (43,476) | | |
Strengthening of LPT reserves
|
| | | | (28,000) | | | | | | (49,013) | | |
Reinsurance recoveries from the LPT
|
| | | | 11,937 | | | | | | 32,692 | | |
Net impact of the LPT (pre-tax)
|
| | | $ | (16,063) | | | | | $ | (59,797) | | |
| | |
For the six months ended June 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Gross written premiums
|
| | | $ | 608,869 | | | | | $ | 500,536 | | | | | $ | 108,333 | | | | | | 21.6% | | |
Ceded written premiums
|
| | | | (284,737) | | | | | | (243,132) | | | | | | (41,605) | | | | | | (17.1)% | | |
Net written premiums
|
| | | $ | 324,132 | | | | | $ | 257,404 | | | | | $ | 66,728 | | | | | | 25.9% | | |
Net earned premiums
|
| | | $ | 287,803 | | | | | $ | 236,040 | | | | | $ | 51,763 | | | | | | 21.9% | | |
Commission and fee income
|
| | | | 2,290 | | | | | | 1,701 | | | | | | 589 | | | | | | 34.6% | | |
Losses and LAE
|
| | | | 181,790 | | | | | | 160,115 | | | | | | 21,675 | | | | | | 13.5% | | |
Underwriting, acquisition and insurance expenses
|
| | | | 84,918 | | | | | | 64,939 | | | | | | 19,979 | | | | | | 30.8% | | |
Underwriting income (loss)(1)
|
| | | | 23,385 | | | | | | 12,687 | | | | | $ | 10,698 | | | | | | (84.3)% | | |
Net investment income
|
| | | | 25,679 | | | | | | 12,511 | | | | | $ | 13,168 | | | | | | 105.3% | | |
Net unrealized gains (losses)
|
| | | | (19,883) | | | | | | 10,281 | | | | | $ | (30,164) | | | | | | NM | | |
Net realized investment gains
|
| | | | 1,071 | | | | | | 957 | | | | | $ | 114 | | | | | | 11.9% | | |
Impairment charges
|
| | | | — | | | | | | (2,821) | | | | | $ | 2,821 | | | | | | 100.0% | | |
Other income and (expenses)
|
| | | | — | | | | | | 3,560 | | | | | $ | (3,560) | | | | | | NM | | |
Interest expense
|
| | | | 2,542 | | | | | | 2,310 | | | | | $ | 232 | | | | | | 10.0% | | |
Amortization expense
|
| | | | 773 | | | | | | 742 | | | | | $ | 31 | | | | | | 4.2% | | |
Income (loss) before federal income tax
|
| | | | 26,937 | | | | | | 34,123 | | | | | $ | (7,186) | | | | | | 21.1% | | |
Income tax expense (benefit)
|
| | | | 5,561 | | | | | | 7,083 | | | | | $ | (1,522) | | | | | | 21.5% | | |
Net income (loss)
|
| | | $ | 21,376 | | | | | $ | 27,040 | | | | | $ | (5,664) | | | | | | 20.9% | | |
Adjusted operating income(1)
|
| | | $ | 36,237 | | | | | $ | 17,578 | | | | | $ | 18,659 | | | | | | 106.2% | | |
Loss ratio
|
| | | | 63.2% | | | | | | 67.8% | | | | | | | | | | | | | | |
Expense ratio
|
| | | | 28.7% | | | | | | 26.8% | | | | | | | | | | | | | | |
Combined ratio
|
| | | | 91.9% | | | | | | 94.6% | | | | | | | | | | | | | | |
Annualized return on equity
|
| | | | 10.1% | | | | | | 13.3% | | | | | | | | | | | | | | |
Annualized return on tangible equity(1)
|
| | | | 12.9% | | | | | | 17.0% | | | | | | | | | | | | | | |
Adjusted loss ratio(1)
|
| | | | 63.2% | | | | | | 67.8% | | | | | | | | | | | | | | |
Expense ratio
|
| | | | 28.7% | | | | | | 26.8% | | | | | | | | | | | | | | |
Adjusted combined ratio(1)
|
| | | | 91.9% | | | | | | 94.6% | | | | | | | | | | | | | | |
Annualized adjusted return on equity(1)
|
| | | | 17.1% | | | | | | 8.7% | | | | | | | | | | | | | | |
Annualized adjusted return on tangible equity(1)
|
| | | | 21.8% | | | | | | 11.1% | | | | | | | | | | | | | | |
| | |
For the six months ended June 30,
|
| |||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
2022
|
| |
% of Total
|
| |
2021
|
| |
% of Total
|
| |
Change
|
| |
% Change
|
| ||||||||||||||||||
Industry Solutions
|
| | | $ | 137,392 | | | | | | 22.6% | | | | | $ | 96,678 | | | | | | 19.3% | | | | | $ | 40,714 | | | | | | 42.1% | | |
Global Property
|
| | | | 136,757 | | | | | | 22.5% | | | | | | 107,923 | | | | | | 21.6% | | | | | | 28,834 | | | | | | 26.7% | | |
Programs
|
| | | | 98,989 | | | | | | 16.3% | | | | | | 76,519 | | | | | | 15.3% | | | | | | 22,470 | | | | | | 29.4% | | |
Accident & Health
|
| | | | 63,739 | | | | | | 10.5% | | | | | | 53,709 | | | | | | 10.7% | | | | | | 10,030 | | | | | | 18.7% | | |
Captives
|
| | | | 65,668 | | | | | | 10.8% | | | | | | 50,896 | | | | | | 10.2% | | | | | | 14,772 | | | | | | 29.0% | | |
Professional Lines
|
| | | | 34,912 | | | | | | 5.7% | | | | | | 27,517 | | | | | | 5.5% | | | | | | 7,395 | | | | | | 26.9% | | |
Surety
|
| | | | 35,528 | | | | | | 5.8% | | | | | | 19,133 | | | | | | 3.8% | | | | | | 16,395 | | | | | | 85.7% | | |
Transactional E&S
|
| | | | 31,334 | | | | | | 5.1% | | | | | | 10,498 | | | | | | 2.1% | | | | | | 20,836 | | | | | | 198.5% | | |
Total continuing business
|
| | | $ | 604,319 | | | | | | 99.3% | | | | | $ | 442,873 | | | | | | 88.5% | | | | | $ | 161,446 | | | | | | 36.5% | | |
Exited business
|
| | | | 4,550 | | | | | | 0.7% | | | | | | 57,663 | | | | | | 11.5% | | | | | | (53,113) | | | | | | (92.1)% | | |
Total gross written premiums
|
| | | $ | 608,869 | | | | | | 100.0% | | | | | $ | 500,536 | | | | | | 100.0% | | | | | $ | 108,333 | | | | | | 21.6% | | |
| | |
For the six months ended June 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
($ in thousands)
|
| |
Losses
and LAE |
| |
% of
Net Earned Premiums |
| |
Losses
and LAE |
| |
% of
Net Earned Premiums |
| ||||||||||||
Loss Ratio: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Accident Year(2) – Excluding Catastrophe
|
| | | $ | 181,790 | | | | | | 63.2% | | | | | $ | 156,761 | | | | | | 66.4% | | |
Current Accident Year – Catastrophe Losses(3)
|
| | | | — | | | | | | 0.0% | | | | | | 3,354 | | | | | | 1.4% | | |
Prior Year Development – Non-LPT Related
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
Prior Year Development – Net Impact of LPT(4)
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
Total
|
| | | $ | 181,790 | | | | | | 63.2% | | | | | $ | 160,115 | | | | | | 67.8% | | |
Adjusted Loss Ratio(1): | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Accident Year(2) – Excluding Catastrophe
|
| | | $ | 181,790 | | | | | | 63.2% | | | | | $ | 156,761 | | | | | | 66.4% | | |
Current Accident Year – Catastrophe Losses(3)
|
| | | | — | | | | | | 0.0% | | | | | | 3,354 | | | | | | 1.4% | | |
Prior Year Development – Non-LPT Related
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
Total
|
| | | $ | 181,790 | | | | | | 63.2% | | | | | $ | 160,115 | | | | | | 67.8% | | |
| | |
For the six months ended June 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
($ in thousands)
|
| |
Expenses
|
| |
% of
Net Earned Premiums |
| |
Expenses
|
| |
% of
Net Earned Premiums |
| ||||||||||||
Net policy acquisition expenses
|
| | | $ | 28,135 | | | | | | 9.8% | | | | | $ | 19,224 | | | | | | 8.1% | | |
Other operating and general expenses
|
| | | | 56,783 | | | | | | 19.7% | | | | | | 45,715 | | | | | | 19.4% | | |
Underwriting, acquisition and insurance expenses
|
| | | | 84,918 | | | | | | 29.5% | | | | | | 64,939 | | | | | | 27.5% | | |
Commission and fee income
|
| | | | (2,290) | | | | | | (0.8)% | | | | | | (1,701) | | | | | | (0.7)% | | |
Total net expenses
|
| | | $ | 82,628 | | | | | | 28.7% | | | | | $ | 63,238 | | | | | | 26.8% | | |
| | |
For the six months ended June 30,
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| | | | | | | | | | | | | ||||||||||||||||||
($ in thousands)
|
| |
Net
Investment Income |
| |
Net
Yield |
| |
Net
Investment Income |
| |
Net
Yield |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||
Cash and Short-term Investments
|
| | | $ | 153 | | | | | | 0.2% | | | | | $ | 108 | | | | | | 0.1% | | | | | $ | 45 | | | | | | 41.7% | | |
Core Fixed Income
|
| | | | 6,396 | | | | | | 2.6% | | | | | | 4,013 | | | | | | 2.2% | | | | | | 2,383 | | | | | | 59.4% | | |
Opportunistic Fixed Income
|
| | | | 18,473 | | | | | | 20.0% | | | | | | 6,917 | | | | | | 10.3% | | | | | | 11,556 | | | | | | 167.1% | | |
Equities
|
| | | | 657 | | | | | | 0.8% | | | | | | 1,473 | | | | | | 2.8% | | | | | | (816) | | | | | | (55.4)% | | |
Net investment income
|
| | | $ | 25,679 | | | | | | 5.1% | | | | | $ | 12,511 | | | | | | 2.9% | | | | | $ | 13,168 | | | | | | 105.3% | | |
Net unrealized gains (losses)
|
| | | $ | (19,883) | | | | | | | | | | | $ | 10,281 | | | | | | | | | | | $ | (30,164) | | | | | | nm | | |
Net realized investment gains
|
| | | $ | 1,071 | | | | | | | | | | | $ | 957 | | | | | | | | | | | $ | 114 | | | | | | 11.9% | | |
| | |
For the years ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Gross written premiums
|
| | | $ | 939,859 | | | | | $ | 873,613 | | | | | $ | 66,246 | | | | | | 7.6% | | |
Ceded written premiums
|
| | | | (410,716) | | | | | | (412,090) | | | | | | 1,374 | | | | | | 0.3% | | |
Net written premiums
|
| | | $ | 529,143 | | | | | $ | 461,523 | | | | | $ | 67,620 | | | | | | 14.7% | | |
Net earned premiums
|
| | | $ | 499,823 | | | | | $ | 431,911 | | | | | $ | 67,912 | | | | | | 15.7% | | |
Commission and fee income
|
| | | | 3,973 | | | | | | 5,664 | | | | | | (1,691) | | | | | | (29.9)% | | |
Losses and LAE
|
| | | | 354,411 | | | | | | 362,182 | | | | | | (7,771) | | | | | | (2.1)% | | |
Underwriting, acquisition and insurance expenses
|
| | | | 138,498 | | | | | | 119,818 | | | | | | 18,680 | | | | | | 15.6% | | |
Underwriting income (loss)(1)
|
| | | | 10,887 | | | | | | (44,425) | | | | | $ | 55,312 | | | | | | 124.5% | | |
Net investment income
|
| | | | 24,646 | | | | | | 14,130 | | | | | $ | 10,516 | | | | | | 74.4% | | |
Net unrealized gains (losses)
|
| | | | 15,251 | | | | | | (928) | | | | | $ | 16,179 | | | | | | NM | | |
Net realized investment gains
|
| | | | 1,856 | | | | | | 1,067 | | | | | $ | 789 | | | | | | 73.9% | | |
Impairment charges
|
| | | | (2,821) | | | | | | (57,582) | | | | | $ | 54,761 | | | | | | 95.1% | | |
Other income and (expenses)
|
| | | | 4,632 | | | | | | 128 | | | | | $ | 4,504 | | | | | | NM | | |
Interest expense
|
| | | | 4,622 | | | | | | 5,532 | | | | | $ | (910) | | | | | | (16.4)% | | |
Amortization expense
|
| | | | 1,520 | | | | | | 1,390 | | | | | $ | 130 | | | | | | 9.4% | | |
Income (loss) before federal income tax
|
| | | | 48,309 | | | | | | (94,532) | | | | | $ | 142,841 | | | | | | 151.1% | | |
Income tax expense (benefit)
|
| | | | 9,992 | | | | | | (19,890) | | | | | $ | 29,882 | | | | | | 150.2% | | |
Net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | | | | $ | 112,959 | | | | | | 151.3% | | |
Adjusted operating income(1)
|
| | | $ | 36,062 | | | | | $ | 17,876 | | | | | $ | 18,185 | | | | | | 101.7% | | |
Loss ratio
|
| | | | 70.9% | | | | | | 83.9% | | | | | | | | | | | | | | |
Expense ratio
|
| | | | 26.9% | | | | | | 26.4% | | | | | | | | | | | | | | |
Combined ratio
|
| | | | 97.8% | | | | | | 110.3% | | | | | | | | | | | | | | |
Return on equity
|
| | | | 9.4% | | | | | | (19.5)% | | | | | | | | | | | | | | |
Return on tangible equity(1)
|
| | | | 11.9% | | | | | | (27.7)% | | | | | | | | | | | | | | |
Adjusted loss ratio(1)
|
| | | | 67.7% | | | | | | 70.0% | | | | | | | | | | | | | | |
Expense ratio
|
| | | | 26.9% | | | | | | 26.4% | | | | | | | | | | | | | | |
Adjusted combined ratio(1)
|
| | | | 94.6% | | | | | | 96.4% | | | | | | | | | | | | | | |
Adjusted return on equity(1)
|
| | | | 8.8% | | | | | | 4.7% | | | | | | | | | | | | | | |
Adjusted return on tangible equity(1)
|
| | | | 11.2% | | | | | | 6.6% | | | | | | | | | | | | | | |
| | |
For the years ended December 31,
|
| |||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
2021
|
| |
% of
Total |
| |
2020
|
| |
% of
Total |
| |
Change
|
| |
%
Change |
| ||||||||||||||||||
Industry Solutions
|
| | | $ | 219,973 | | | | | | 23.4% | | | | | $ | 176,177 | | | | | | 20.2% | | | | | $ | 43,796 | | | | | | 24.9% | | |
Global Property
|
| | | | 167,887 | | | | | | 17.9% | | | | | | 155,027 | | | | | | 17.7% | | | | | | 12,860 | | | | | | 8.3% | | |
Programs
|
| | | | 140,283 | | | | | | 14.9% | | | | | | 119,479 | | | | | | 13.7% | | | | | | 20,804 | | | | | | 17.4% | | |
Accident & Health
|
| | | | 112,146 | | | | | | 11.9% | | | | | | 94,616 | | | | | | 10.8% | | | | | | 17,530 | | | | | | 18.5% | | |
Captives
|
| | | | 87,836 | | | | | | 9.3% | | | | | | 58,722 | | | | | | 6.7% | | | | | | 29,114 | | | | | | 49.6% | | |
Professional Lines
|
| | | | 59,992 | | | | | | 6.4% | | | | | | 28,816 | | | | | | 3.3% | | | | | | 31,176 | | | | | | 108.2% | | |
Surety
|
| | | | 51,792 | | | | | | 5.5% | | | | | | 13,176 | | | | | | 1.5% | | | | | | 38,616 | | | | | | 293.1% | | |
Transactional E&S
|
| | | | 27,997 | | | | | | 3.0% | | | | | | 2,318 | | | | | | 0.3% | | | | | | 25,679 | | | | | | 1107.8% | | |
Total continuing business
|
| | | $ | 867,906 | | | | | | 92.3% | | | | | $ | 648,331 | | | | | | 74.2% | | | | | $ | 219,575 | | | | | | 33.9% | | |
Exited business
|
| | | | 71,953 | | | | | | 7.7% | | | | | | 225,282 | | | | | | 25.8% | | | | | | (153,329) | | | | | | (68.1)% | | |
Total gross written premiums
|
| | | $ | 939,859 | | | | | | 100.0% | | | | | $ | 873,613 | | | | | | 100.0% | | | | | $ | 66,246 | | | | | | 7.6% | | |
| | |
For the years ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
($ in thousands)
|
| |
Losses
and LAE |
| |
% of
Net Earned Premiums |
| |
Losses
and LAE |
| |
% of
Net Earned Premiums |
| ||||||||||||
Loss Ratio: | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Accident Year(1) – Excluding Catastrophe
|
| | | $ | 326,520 | | | | | | 65.3% | | | | | $ | 297,622 | | | | | | 68.9% | | |
Current Accident Year – Catastrophe Losses(2)
|
| | | | 11,828 | | | | | | 2.4% | | | | | | 4,223 | | | | | | 1.0% | | |
Prior Year Development – Non-LPT Related
|
| | | | — | | | | | | 0.0% | | | | | | 540 | | | | | | 0.1% | | |
Prior Year Development – Net Impact of LPT(3)
|
| | | | 16,063 | | | | | | 3.2% | | | | | | 59,797 | | | | | | 13.8% | | |
Total | | | | $ | 354,411 | | | | | | 70.9% | | | | | $ | 362,182 | | | | | | 83.9% | | |
Adjusted Loss Ratio(4): | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Accident Year(1) – Excluding Catastrophe
|
| | | $ | 326,520 | | | | | | 65.3% | | | | | $ | 297,622 | | | | | | 68.9% | | |
Current Accident Year – Catastrophe Losses(2)
|
| | | | 11,828 | | | | | | 2.4% | | | | | | 4,223 | | | | | | 1.0% | | |
Prior Year Development – Non-LPT Related
|
| | | | — | | | | | | 0.0% | | | | | | 540 | | | | | | 0.1% | | |
Total | | | | $ | 338,348 | | | | | | 67.7% | | | | | $ | 302,385 | | | | | | 70.0% | | |
| | |
For the years ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
($ in thousands)
|
| |
Expenses
|
| |
% of
Net Earned Premiums |
| |
Expenses
|
| |
% of
Net Earned Premiums |
| ||||||||||||
Net policy acquisition expenses
|
| | | $ | 47,061 | | | | | | 9.4% | | | | | $ | 36,971 | | | | | | 8.6% | | |
Other operating and general expenses
|
| | | | 91,437 | | | | | | 18.3% | | | | | | 82,847 | | | | | | 19.2% | | |
Underwriting, acquisition and insurance expenses
|
| | | | 138,498 | | | | | | 27.7% | | | | | | 119,818 | | | | | | 27.7% | | |
Commission and fee income
|
| | | | (3,973) | | | | | | (0.8)% | | | | | | (5,664) | | | | | | (1.3)% | | |
Total net expenses
|
| | | $ | 134,525 | | | | | | 26.9% | | | | | $ | 114,154 | | | | | | 26.4% | | |
| | |
For the years ended December 31,
|
| | | |||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| | | | | | | | | | | | | ||||||||||||||||||
($ in thousands)
|
| |
Net
Investment Income |
| |
Net
Yield |
| |
Net
Investment Income |
| |
Net
Yield |
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||
Cash and Short-term Investments
|
| | | $ | 224 | | | | | | 0.1% | | | | | $ | 1,211 | | | | | | 0.4% | | | | | $ | (987) | | | | | | (81.5)% | | |
Core Fixed Income
|
| | | | 9,071 | | | | | | 2.3% | | | | | | 6,770 | | | | | | 2.4% | | | | | | 2,301 | | | | | | 34.0% | | |
Opportunistic Fixed Income
|
| | | | 12,571 | | | | | | 8.6% | | | | | | 5,492 | | | | | | 4.7% | | | | | | 7,079 | | | | | | 128.9% | | |
Equities
|
| | | | 2,780 | | | | | | 2.3% | | | | | | 657 | | | | | | 0.7% | | | | | | 2,123 | | | | | | 323.1% | | |
Net investment income
|
| | | $ | 24,646 | | | | | | 2.7% | | | | | $ | 14,130 | | | | | | 1.8% | | | | | $ | 10,516 | | | | | | 74.4% | | |
Net unrealized gains (losses)
|
| | | $ | 15,251 | | | | | | | | | | | $ | (928) | | | | | | | | | | | $ | 16,179 | | | | | | NM | | |
Net realized investment gains
|
| | | $ | 1,856 | | | | | | | | | | | $ | 1,067 | | | | | | | | | | | $ | 789 | | | | | | 73.9% | | |
| | |
For the six months ended June 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
($ in thousands)
|
| |
Before
income taxes |
| |
After
income taxes |
| |
Before
income taxes |
| |
After
income taxes |
| ||||||||||||
Income (loss) as reported
|
| | | $ | 26,937 | | | | | $ | 21,376 | | | | | $ | 34,123 | | | | | $ | 27,040 | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net impact of loss portfolio transfer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net unrealized gains (losses)
|
| | | | (19,883) | | | | | | (15,708) | | | | | | 10,281 | | | | | | 8,122 | | |
Net realized investment gains
|
| | | | 1,071 | | | | | | 846 | | | | | | 957 | | | | | | 756 | | |
Impairment charges
|
| | | | — | | | | | | — | | | | | | (2,821) | | | | | | (2,229) | | |
Other income and (expenses)
|
| | | | — | | | | | | — | | | | | | 3,560 | | | | | | 2,812 | | |
Adjusted operating income
|
| | | $ | 45,749 | | | | | $ | 36,237 | | | | | $ | 22,146 | | | | | $ | 17,578 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
($ in thousands)
|
| |
Before
income taxes |
| |
After
income taxes |
| |
Before
income taxes |
| |
After
income taxes |
| ||||||||||||
Income (loss) as reported
|
| | | $ | 48,309 | | | | | $ | 38,317 | | | | | $ | (94,532) | | | | | $ | (74,642) | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net impact of loss portfolio transfer
|
| | | | (16,063) | | | | | | (12,690) | | | | | | (59,797) | | | | | | (47,240) | | |
Net unrealized gains (losses)
|
| | | | 15,251 | | | | | | 12,048 | | | | | | (928) | | | | | | (733) | | |
Net realized investment gains
|
| | | | 1,856 | | | | | | 1,466 | | | | | | 1,067 | | | | | | 843 | | |
Impairment charges
|
| | | | (2,821) | | | | | | (2,229) | | | | | | (57,582) | | | | | | (45,490) | | |
Net realized gain on sale of business
|
| | | | 5,077 | | | | | | 4,011 | | | | | | — | | | | | | — | | |
Other operating (loss) income
|
| | | | (445) | | | | | | (352) | | | | | | 128 | | | | | | 101 | | |
Adjusted operating income
|
| | | $ | 45,454 | | | | | $ | 36,062 | | | | | $ | 22,580 | | | | | $ | 17,876 | | |
| | |
For the six months ended
June 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Income (loss) before federal income tax
|
| | | $ | 26,937 | | | | | $ | 34,123 | | |
Add: | | | | | | | | | | | | | |
Interest expense
|
| | | | 2,542 | | | | | | 2,310 | | |
Amortization expense
|
| | | | 773 | | | | | | 742 | | |
Less: | | | | | | | | | | | | | |
Net investment income
|
| | | | 25,679 | | | | | | 12,511 | | |
Net unrealized gains (losses)
|
| | | | (19,883) | | | | | | 10,281 | | |
Net realized investment gains
|
| | | | 1,071 | | | | | | 957 | | |
Impairment charges
|
| | | | — | | | | | | (2,821) | | |
Other income and (expenses)
|
| | | | — | | | | | | 3,560 | | |
Underwriting income (loss)
|
| | | $ | 23,385 | | | | | $ | 12,687 | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Income (loss) before federal income tax
|
| | | $ | 48,309 | | | | | $ | (94,532) | | |
Add: | | | | | | | | | | | | | |
Interest expense
|
| | | | 4,622 | | | | | | 5,532 | | |
Amortization expense
|
| | | | 1,520 | | | | | | 1,390 | | |
Less: | | | | | | | | | | | | | |
Net investment income
|
| | | | 24,646 | | | | | | 14,130 | | |
Net unrealized gains (losses)
|
| | | | 15,251 | | | | | | (928) | | |
Net realized investment gains
|
| | | | 1,856 | | | | | | 1,067 | | |
Impairment charges
|
| | | | (2,821) | | | | | | (57,582) | | |
Net realized gain on sale of business
|
| | | | 5,077 | | | | | | — | | |
Other operating (loss) income
|
| | | | (445) | | | | | | 128 | | |
Underwriting income (loss)
|
| | | $ | 10,887 | | | | | $ | (44,425) | | |
| | |
For the six months ended
June 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Net earned premiums
|
| | | $ | 287,803 | | | | | $ | 236,040 | | |
Losses and LAE
|
| | | | 181,790 | | | | | | 160,115 | | |
Less: Pre-tax net impact of loss portfolio transfer
|
| | | | — | | | | | | — | | |
Adjusted losses and LAE
|
| | | | 181,790 | | | | | | 160,115 | | |
Loss ratio
|
| | | | 63.2% | | | | | | 67.8% | | |
Less: Net impact of LPT
|
| | | | 0.0% | | | | | | 0.0% | | |
Adjusted Loss Ratio
|
| | | | 63.2% | | | | | | 67.8% | | |
Combined ratio
|
| | |
|
91.9%
|
| | | |
|
94.6%
|
| |
Less: Net impact of LPT
|
| | | | 0.0% | | | | | | 0.0% | | |
Adjusted Combined Ratio
|
| | | | 91.9% | | | | | | 94.6% | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Net earned premiums
|
| | | $ | 499,823 | | | | | $ | 431,911 | | |
Losses and LAE
|
| | | | 354,411 | | | | | | 362,182 | | |
Less: Pre-tax net impact of loss portfolio transfer
|
| | | | 16,063 | | | | | | 59,797 | | |
Adjusted losses and LAE
|
| | | | 338,348 | | | | | | 302,385 | | |
Loss ratio
|
| | | | 70.9% | | | | | | 83.9% | | |
Less: Net impact of LPT
|
| | | | 3.2% | | | | | | 13.8% | | |
Adjusted Loss Ratio
|
| | | | 67.7% | | | | | | 70.0% | | |
Combined ratio
|
| | |
|
97.8%
|
| | | |
|
110.3%
|
| |
Less: Net impact of LPT
|
| | | | 3.2% | | | | | | 13.8% | | |
Adjusted Combined Ratio
|
| | | | 94.6% | | | | | | 96.4% | | |
| | |
As of
|
| |||||||||||||||
| | |
June 30,
2022 |
| |
December 31,
|
| ||||||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||||||||
Stockholders’ equity
|
| | | $ | 419,607 | | | | | $ | 425,214 | | | | | $ | 302,267 | | |
Plus: Temporary Equity
|
| | | | — | | | | | | — | | | | | | 90,302 | | |
Less: Goodwill and intangible assets
|
| | | | 90,603 | | | | | | 91,336 | | | | | | 84,014 | | |
Tangible stockholders’ equity
|
| | | $ | 329,004 | | | | | $ | 333,878 | | | | | $ | 308,555 | | |
| | |
For the six months ended
June 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Numerator: adjusted operating income
|
| | | $ | 72,475 | | | | | $ | 35,156 | | |
Denominator: average stockholders’ equity including temporary equity
|
| | | | 422,844 | | | | | | 406,309 | | |
Adjusted return on equity(1)
|
| | | | 17.1% | | | | | | 8.7% | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Numerator: adjusted operating income
|
| | | $ | 36,062 | | | | | $ | 17,876 | | |
Denominator: average stockholders’ equity including temporary equity
|
| | | | 409,803 | | | | | | 382,666 | | |
Adjusted return on equity
|
| | | | 8.8% | | | | | | 4.7% | | |
| | |
For the six months ended
June 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Numerator: net income (loss)
|
| | | $ | 42,752 | | | | | $ | 54,080 | | |
Denominator: average tangible stockholders’ equity
|
| | | | 331,874 | | | | | | 317,330 | | |
Return on tangible equity(1)
|
| | | | 12.9% | | | | | | 17.0% | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Numerator: net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
Denominator: average tangible stockholders’ equity
|
| | | | 322,128 | | | | | | 269,206 | | |
Return on tangible equity
|
| | | | 11.9% | | | | | | (27.7)% | | |
| | |
For the six months ended
June 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Numerator: adjusted operating income
|
| | | $ | 72,475 | | | | | $ | 35,156 | | |
Denominator: average tangible stockholders’ equity
|
| | | | 331,874 | | | | | | 317,330 | | |
Adjusted return on tangible equity(1)
|
| | | | 21.8% | | | | | | 11.1% | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Numerator: adjusted operating income
|
| | | $ | 36,062 | | | | | $ | 17,876 | | |
Denominator: average tangible stockholders’ equity
|
| | | | 322,128 | | | | | | 269,206 | | |
Adjusted return on tangible equity
|
| | | | 11.2% | | | | | | 6.6% | | |
| | |
For the six months ended
June 30, |
| |||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Cash and cash equivalents provided by (used in): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 64,016 | | | | | $ | 77,349 | | |
Investing activities
|
| | | | (75,676) | | | | | | (96,399) | | |
Financing activities
|
| | | | 2,150 | | | | | | 1,011 | | |
Change in cash and cash equivalents
|
| | | $ | (9,510) | | | | | $ | (18,039) | | |
| | |
For the years ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Cash and cash equivalents provided by (used in): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 175,285 | | | | | $ | 44,709 | | |
Investing activities
|
| | | | (183,014) | | | | | | (74,934) | | |
Financing activities
|
| | | | 1,380 | | | | | | 56,301 | | |
Change in cash and cash equivalents
|
| | | $ | (6,349) | | | | | $ | 26,076 | | |
Line of Business
|
| |
Maximum Company Retention
|
|
Accident & Health
|
| |
$0.75 million per occurrence
|
|
Commercial Auto(1)
|
| | $1.0 million per occurrence | |
Excess Casualty(1)(2)
|
| |
$2.35 million per occurrence
|
|
General Liability(1)
|
| | $2.0 million per occurrence | |
Professional Lines(2)
|
| | $2.4 million per occurrence | |
Property(3) | | | $2.0 million per occurrence | |
Surety(2) | | | $3.0 million per occurrence | |
Workers’ Compensation(2)
|
| |
$1.95 million per occurrence
|
|
| | |
Payments due by period
|
| |||||||||||||||
($ in thousands)
|
| |
Total
|
| |
Less Than
One Year |
| |
One Year
or More |
| |||||||||
Reserves for losses and LAE
|
| | | $ | 979,549 | | | | | $ | 345,563 | | | | | $ | 633,986 | | |
Long-term debt
|
| | | | 129,794 | | | | | | — | | | | | | 129,794 | | |
Interest on debt obligations
|
| | | | 61,579 | | | | | | 4,427 | | | | | | 57,152 | | |
Operating lease obligations
|
| | | | 11,966 | | | | | | 2,395 | | | | | | 9,571 | | |
Total | | | | $ | 1,182,888 | | | | | $ | 352,385 | | | | | $ | 830,503 | | |
| | |
For the six months ended
June 30, 2022 |
| |
For the year ended
December 31, 2021 |
| ||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Fair
value |
| |
% of
total |
| |
Net
Yield |
| |
Fair
value |
| |
% of
total |
| |
Net
Yield |
| ||||||||||||||||||
Cash and Short-term Investments
|
| | | $ | 150,362 | | | | | | 14.7% | | | | | | 0.2% | | | | | $ | 207,024 | | | | | | 20.9% | | | | | | 0.1% | | |
Core Fixed Income
|
| | | | 516,067 | | | | | | 50.6% | | | | | | 2.6% | | | | | | 458,351 | | | | | | 46.2% | | | | | | 2.3% | | |
Opportunistic Fixed Income
|
| | | | 201,781 | | | | | | 19.8% | | | | | | 20.0% | | | | | | 168,058 | | | | | | 17.0% | | | | | | 8.6% | | |
Equities
|
| | | | 152,552 | | | | | | 14.9% | | | | | | 0.8% | | | | | | 158,033 | | | | | | 15.9% | | | | | | 2.3% | | |
Total Investments and Cash
|
| | | $ | 1,020,762 | | | | | | 100.0% | | | | | | 5.1% | | | | | $ | 991,466 | | | | | | 100.0% | | | | | | 2.7% | | |
| | |
For the six months ended
June 30, 2022 |
| |
For the year ended
December 31, 2021 |
| ||||||||||||||||||
($ in thousands)
|
| |
Fair value
|
| |
% of total
fair value |
| |
Fair value
|
| |
% of total
fair value |
| ||||||||||||
U.S. government securities
|
| | | | 44,667 | | | | | | 8.7% | | | | | | 49,263 | | | | | | 10.7% | | |
Corporate securities and miscellaneous
|
| | | | 186,824 | | | | | | 36.2% | | | | | | 154,163 | | | | | | 33.6% | | |
Municipal securities
|
| | | | 62,663 | | | | | | 12.1% | | | | | | 56,942 | | | | | | 12.4% | | |
Residential mortgage-backed securities
|
| | | | 102,779 | | | | | | 19.9% | | | | | | 103,735 | | | | | | 22.6% | | |
Commercial mortgage-backed securities
|
| | | | 25,386 | | | | | | 4.9% | | | | | | 14,484 | | | | | | 3.2% | | |
Asset-backed securities
|
| | | | 93,748 | | | | | | 18.2% | | | | | | 79,764 | | | | | | 17.4% | | |
Core Fixed Income securities, available for sale
|
| | | | 516,067 | | | | | | 100.0% | | | | | | 458,351 | | | | | | 100.0% | | |
| | |
For the six months ended
June 30, 2022 |
| |
For the year ended
December 31, 2021 |
| ||||||||||||||||||
($ in thousands)
|
| |
Fair value
|
| |
% of total
|
| |
Fair value
|
| |
% of total
|
| ||||||||||||
AAA
|
| | | $ | 242,913 | | | | | | 47.1% | | | | | $ | 223,404 | | | | | | 48.7% | | |
AA
|
| | | | 74,783 | | | | | | 14.5% | | | | | | 67,157 | | | | | | 14.7% | | |
A
|
| | | | 109,292 | | | | | | 21.2% | | | | | | 87,337 | | | | | | 19.1% | | |
BBB
|
| | | | 87,222 | | | | | | 16.9% | | | | | | 76,835 | | | | | | 16.8% | | |
BB and Lower
|
| | | | 1,857 | | | | | | 0.4% | | | | | | 3,618 | | | | | | 0.8% | | |
Total Core Fixed Income
|
| | |
$
|
516,067
|
| | | | | 100.0% | | | | | $ | 458,351 | | | | | | 100.0% | | |
| | |
For the six months ended
June 30, 2022 |
| |
For the year ended
December 31, 2021 |
| ||||||||||||||||||
($ in thousands)
|
| |
Fair
Value |
| |
% of
Total |
| |
Fair
Value |
| |
% of
Total |
| ||||||||||||
Real Estate
|
| | | $ | 95,044 | | | | | | 47.1% | | | | | $ | 75,305 | | | | | | 44.8% | | |
Oil & Gas
|
| | | | 21,148 | | | | | | 10.5% | | | | | | 20,321 | | | | | | 12.1% | | |
Banking, Finance & Insurance
|
| | | | 12,717 | | | | | | 6.3% | | | | | | 13,683 | | | | | | 8.1% | | |
Other Sectors(1)
|
| | | | 19,189 | | | | | | 9.5% | | | | | | 16,936 | | | | | | 10.1% | | |
Cash and Cash Equivalents(2)
|
| | | | 53,683 | | | | | | 26.6% | | | | | | 41,813 | | | | | | 24.9% | | |
Opportunistic Fixed Income
|
| | | $ | 201,781 | | | | | | 100.0% | | | | | $ | 168,058 | | | | | | 100.0% | | |
| | |
For the six months ended
June 30, 2022 |
| |
For the year ended
December 31, 2021 |
| ||||||||||||||||||
($ in thousands)
|
| |
Fair
value |
| |
% of total
fair value |
| |
Fair
value |
| |
% of total
fair value |
| ||||||||||||
Domestic Common Equities
|
| | | $ | 72,408 | | | | | | 47.5% | | | | | $ | 82,895 | | | | | | 52.5% | | |
International Common Equities
|
| | | | 24,534 | | | | | | 16.1% | | | | | | 16,911 | | | | | | 10.7% | | |
Preferred Stock
|
| | | | 17,048 | | | | | | 11.2% | | | | | | 18,166 | | | | | | 11.5% | | |
Other(1) | | | | | 38,562 | | | | | | 25.3% | | | | | | 40,061 | | | | | | 25.3% | | |
Equities | | | | $ | 152,552 | | | | | | 100.0% | | | | | $ | 158,033 | | | | | | 100.0% | | |
| | |
For the year ended December 31, 2021
|
| |||||||||||||||
($ in thousands)
|
| |
Estimated
Fair Value |
| |
Estimated
Change in Fair Value |
| |
Estimated %
Increase (Decrease) in Fair Value |
| |||||||||
300 basis point increase
|
| | | $ | 401,928 | | | | | $ | (56,423) | | | | | | (12.3)% | | |
200 basis point increase
|
| | | $ | 419,804 | | | | | $ | (38,547) | | | | | | (8.4)% | | |
100 basis point increase
|
| | | $ | 438,779 | | | | | $ | (19,572) | | | | | | (4.3)% | | |
No change
|
| | | $ | 458,351 | | | | | $ | — | | | | | | 0.0% | | |
100 basis point decrease
|
| | | $ | 473,889 | | | | | $ | 15,538 | | | | | | 3.4% | | |
200 basis point decrease
|
| | | $ | 480,856 | | | | | $ | 22,505 | | | | | | 4.9% | | |
300 basis point decrease
|
| | | $ | 481,085 | | | | | $ | 22,734 | | | | | | 5.0% | | |
| | |
For the year ended December 31, 2021
|
| |||||||||||||||||||||
($ in thousands)
|
| |
Gross
|
| |
% of Total
|
| |
Net
|
| |
% of Total
|
| ||||||||||||
Case reserves
|
| | | $ | 451,446 | | | | | | 46.1% | | | | | $ | 239,013 | | | | | | 40.0% | | |
IBNR
|
| | | | 528,103 | | | | | | 53.9% | | | | | | 359,198 | | | | | | 60.0% | | |
Total | | | | $ | 979,549 | | | | | | 100.0% | | | | | $ | 598,211 | | | | | | 100.0% | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||
($ in thousands)
|
| |
Gross
|
| |
% of Total
|
| |
Net
|
| |
% of Total
|
| ||||||||||||
Case reserves
|
| | | $ | 401,648 | | | | | | 46.9% | | | | | $ | 205,705 | | | | | | 42.7% | | |
IBNR
|
| | | | 455,132 | | | | | | 53.1% | | | | | | 275,898 | | | | | | 57.3% | | |
Total | | | | $ | 856,780 | | | | | | 100.0% | | | | | $ | 481,602 | | | | | | 100.0% | | |
($ in thousands)
|
| | | | | | | | | | | | | |
December 31, 2021
|
| |
Potential Impact on 2021
|
| ||||||||||||||||||
Sensitivity
|
| |
Accident
Year |
| |
Net
Ultimate Loss and LAE Sensitivity Factor |
| |
Net
Ultimate Incurred Losses and LAE |
| |
Net Loss
and LAE Reserve |
| |
Pre-tax
income |
| |
Stockholders’
Equity(1) |
| ||||||||||||||||||
Sample increases
|
| | | | 2021 | | | | | | 5.0% | | | | | $ | 338,348 | | | | | $ | 260,797 | | | | | $ | (16,917) | | | | | $ | (13,365) | | |
| | | 2020 | | | | | | 4.0% | | | | | | 302,245 | | | | | | 114,675 | | | | | | (12,090) | | | | | | (9,551) | | | ||
| | | 2019 | | | | | | 3.0% | | | | | | 252,563 | | | | | | 57,913 | | | | | | (7,577) | | | | | | (5,986) | | | ||
| | | Prior | | | | | | 5.0% | | | | | | | | | | | | 164,826 | | | | | | (8,241) | | | | | | (6,511) | | | ||
Sample decreases
|
| | | | 2021 | | | | | | (5.0)% | | | | | | 338,348 | | | | | | 260,797 | | | | | | 16,917 | | | | | | 13,365 | | |
| | | 2020 | | | | | | (4.0)% | | | | | | 302,245 | | | | | | 114,675 | | | | | | 12,090 | | | | | | 9,551 | | | ||
| | | 2019 | | | | | | (3.0)% | | | | | | 252,563 | | | | | | 57,913 | | | | | | 7,577 | | | | | | 5,986 | | | ||
| | | Prior | | | | | | (5.0)% | | | | | | | | | | | | 164,826 | | | | | | 8,241 | | | | | | 6,511 | | |
Total Gross Written Premiums
For the years ended December 31, |
| ||||||||||||||||||||||||
($ in thousands)
|
| |
2021
|
| |
% of Total
|
| |
2020
|
| |
% of Total
|
| ||||||||||||
Industry Solutions
|
| | | $ | 219,973 | | | | | | 23.4% | | | | | $ | 176,177 | | | | | | 20.2% | | |
Global Property
|
| | | | 167,887 | | | | | | 17.9% | | | | | | 155,027 | | | | | | 17.7% | | |
Programs
|
| | | | 140,283 | | | | | | 14.9% | | | | | | 119,479 | | | | | | 13.7% | | |
Accident & Health
|
| | | | 112,146 | | | | | | 11.9% | | | | | | 94,616 | | | | | | 10.8% | | |
Captives
|
| | | | 87,836 | | | | | | 9.3% | | | | | | 58,722 | | | | | | 6.7% | | |
Professional Lines
|
| | | | 59,992 | | | | | | 6.4% | | | | | | 28,816 | | | | | | 3.3% | | |
Surety
|
| | | | 51,792 | | | | | | 5.5% | | | | | | 13,176 | | | | | | 1.5% | | |
Transactional E&S
|
| | | | 27,997 | | | | | | 3.0% | | | | | | 2,318 | | | | | | 0.3% | | |
Total continuing business
|
| | | $ | 867,906 | | | | | | 92.3% | | | | | $ | 648,331 | | | | | | 74.2% | | |
Exited business
|
| | | | 71,953 | | | | | | 7.7% | | | | | | 225,282 | | | | | | 25.8% | | |
Total gross written premiums
|
| | | $ | 939,859 | | | | | | 100.0% | | | | | $ | 873,613 | | | | | | 100.0% | | |
Line of Business
|
| |
Maximum Company Retention
|
|
Accident & Health
|
| |
$0.75 million per occurrence
|
|
Commercial Auto(1)
|
| |
$1.0 million per occurrence
|
|
Excess Casualty(1)(2)
|
| |
$2.35 million per occurrence
|
|
General Liability(1)
|
| |
$2.0 million per occurrence
|
|
Professional Lines(2)
|
| |
$2.4 million per occurrence
|
|
Property(3) | | |
$2.0 million per occurrence
|
|
Surety(2) | | |
$3.0 million per occurrence
|
|
Workers’ Compensation(2)
|
| |
$1.95 million per occurrence
|
|
Reinsurer
|
| |
Reinsurance Recoverables as of
June 30, 2022 ($ in thousands) |
| |
AM Best Rating as of
December 31, 2021 |
| |||
Everest Reinsurance Co.
|
| | | | 148,658 | | | |
A+
|
|
eCaptive PC1-IC (and PC2-IC), Inc.(2)
|
| | | | 85,112 | | | |
Unrated
|
|
Randall & Quilter (R&Q Bermuda (SAC) Ltd)(1)
|
| | | | 47,350 | | | |
Unrated
|
|
RGA Reinsurance Company
|
| | | | 31,352 | | | |
A+
|
|
Swiss Reinsurance America Corp
|
| | | | 21,309 | | | |
A+
|
|
Munich Reinsurance America Inc.
|
| | | | 17,468 | | | |
A+
|
|
Scor Reinsurance Co.
|
| | | | 14,397 | | | |
A+
|
|
Hannover Ruckversicherung AG
|
| | | | 12,821 | | | |
A+
|
|
AMLIN Bermuda Limited
|
| | | | 11,494 | | | |
A
|
|
Arch Reinsurance Co.
|
| | | | 10,626 | | | |
A+
|
|
Top 10 Total
|
| | |
|
400,587
|
| | | | |
All Others
|
| | | | 137,458 | | | | | |
Total
|
| | |
|
538,045
|
| | | | |
Net Ultimate Loss and ALAE
|
| ||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Calendar Year
|
| |
Development
|
| ||||||||||||||||||||||||
Accident Year
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2019 to 2020
|
| |
2020 to 2021
|
| |||||||||||||||
Prior
|
| | | $ | 1,329,014 | | | | | $ | 1,390,905 | | | | | $ | 1,418,885 | | | | | $ | 61,891 | | | | | $ | 27,980 | | |
2019
|
| | | | 257,469 | | | | | | 245,131 | | | | | | 243,851 | | | | | | (12,338) | | | | | | (1,280) | | |
2020
|
| | | | N/A | | | | | | 291,139 | | | | | | 292,439 | | | | | | N/A | | | | | | 1,300 | | |
2021
|
| | | | N/A | | | | | | N/A | | | | | | 323,697 | | | | | | N/A | | | | | | N/A | | |
Total Reserve Development | | | | $ | 49,553 | | | | | $ | 28,000 | | | ||||||||||||||||||
Reserve Development on losses subject to LPT | | | | | 49,013 | | | | | | 28,000 | | | ||||||||||||||||||
Reserve Development on losses excluding losses subject to LPT | | | | $ | 540 | | | | | $ | — | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||||||||||||||||||||||||||
($ in thousands)
|
| |
Fair value
|
| |
% of
total |
| |
Net Yield
|
| |
Fair value
|
| |
% of
total |
| |
Net Yield
|
| ||||||||||||||||||
Cash and Short-term Investments
|
| | | $ | 150,362 | | | | | | 14.7% | | | | | | 0.2% | | | | | $ | 207,024 | | | | | | 20.9% | | | | | | 0.1% | | |
Core Fixed Income
|
| | | | 516,067 | | | | | | 50.6% | | | | | | 2.6% | | | | | | 458,351 | | | | | | 46.2% | | | | | | 2.3% | | |
Opportunistic Fixed Income
|
| | | | 201,781 | | | | | | 19.8% | | | | | | 20.0% | | | | | | 168,058 | | | | | | 17.0% | | | | | | 8.6% | | |
Equities
|
| | | | 152,552 | | | | | | 14.9% | | | | | | 0.8% | | | | | | 158,033 | | | | | | 15.9% | | | | | | 2.3% | | |
Total Investments and Cash
|
| | | $ | 1,020,762 | | | | | | 100.0% | | | | | | 5.1% | | | | | $ | 991,466 | | | | | | 100.0% | | | | | | 2.7% | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers | | | | | | | |
Andrew Robinson | | |
56
|
| | Chief Executive Officer and Director | |
Mark Haushill | | |
60
|
| | Chief Financial Officer | |
Kirby Hill | | |
58
|
| | Executive Vice President and President of Industry Solutions, Captives and Programs | |
John Burkhart | | |
53
|
| | Executive Vice President and President of Specialty Lines | |
Sean Duffy | | |
55
|
| | Chief Claims Officer | |
Sandip Kapadia | | |
42
|
| | Chief Actuary and Executive Vice President, Underwriting Strategy and Enterprise Analytics | |
Daniel Bodnar | | |
56
|
| | Chief Information and Technology Officer | |
Thomas Schmitt | | |
63
|
| | Chief People and Administrative Officer | |
Leslie Shaunty | | |
53
|
| | General Counsel | |
Non-Employee Directors | | | | | | | |
J. Cameron MacDonald | | |
60
|
| | Chair of the Board | |
Robert Creager | | |
73
|
| | Director | |
James Hays | | |
64
|
| | Director | |
Robert Kittel | | |
50
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Stock Awards
($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($)(6) |
| |
All other
Compensation ($) |
| |
Total
($) |
| ||||||||||||||||||
Andrew Robinson
Chief Executive Officer |
| | | | 2021 | | | | | $ | 750,000 | | | | | $ | 950,000(2) | | | | | $ | 1,285,000(7) | | | | | $ | 172,198(10) | | | | | $ | 3,157,198 | | |
Mark Haushill
Chief Financial Officer and Executive Vice President |
| | | | 2021 | | | | | $ | 450,000 | | | | | $ | 150,000(3) | | | | | $ | 250,000(8) | | | | | $ | 14,500(11) | | | | | $ | 864,500 | | |
Kirby Hill
Executive Vice President and President of Industry Solutions, Captives and Programs |
| | | | 2021 | | | | | $ | 425,000 | | | | | $ | 143,333(4) | | | | | $ | 296,667(9) | | | | | $ | 14,500(11) | | | | | $ | 879,500 | | |
John Burkhart
Executive Vice President and President of Specialty Lines |
| | | | 2021 | | | | | $ | 383,333 | | | | | $ | 133,333(5) | | | | | $ | 276,667(9) | | | | | $ | 39,500(12) | | | | | $ | 832,833 | | |
Name and Principal Position
|
| |
Grant Date(1)(2)
|
| |
Number of
Shares or Units of Stock that have not Vested (#) |
| |
Market Value of
Shares or Units of Stock That Have Not Vested(3) |
| |
Equity Incentive
Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested |
| |
Equity Incentive
Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested |
| ||||||||||||
Andrew Robinson
Chief Executive Officer |
| |
01/01/2021
|
| | | | 160,548(4) | | | | | $ | — | | | | | | — | | | | | | — | | |
|
01/01/2021
|
| | | | — | | | | | | — | | | | | | 160,548(5) | | | | | $ | (3) | | | ||
|
01/01/2021
|
| | | | — | | | | | | — | | | | | | 4,750(6) | | | | | $ | 475,000 | | | ||
|
03/17/2021
|
| | | | 168,999(7) | | | | | $ | — | | | | | | — | | | | | | — | | | ||
Mark Haushill
Chief Financial Officer and Executive Vice President |
| |
01/01/2021
|
| | | | 25,349(4) | | | | | $ | — | | | | | | — | | | | | | — | | |
|
01/01/2021
|
| | | | — | | | | | | | | | | | | 25,349(5) | | | | | $ | (3) | | | ||
|
01/01/2021
|
| | | | — | | | | | | — | | | | | | 750(6) | | | | | $ | 75,000 | | | ||
|
06/30/2016
|
| | | | 195,206(8) | | | | | $ | — | | | | | | — | | | | | | — | | | ||
Kirby Hill
Executive Vice President and President of Industry Solutions, Captives and Programs |
| |
01/01/2021
|
| | | | 24,223(4) | | | | | $ | — | | | | | | — | | | | | | — | | |
|
01/01/2021
|
| | | | — | | | | | | — | | | | | | 24,223(5) | | | | | $ | (3) | | | ||
John Burkhart
Executive Vice President and President of Specialty Lines |
| |
01/01/2021
|
| | | | 22,533(4) | | | | | $ | — | | | | | | — | | | | | | — | | |
|
01/01/2021
|
| | | | — | | | | | | — | | | | | | 22,533(5) | | | | | $ | (3) | | |
Name
|
| |
Fees Earned
or Paid in Cash ($)(1) |
| |
Stock
Awards ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||
J. Cameron MacDonald
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Bill Andrus(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert Creager
|
| | | $ | 65,000(3) | | | | | $ | 250,000(4)(5) | | | | | $ | 50,000(6) | | | | | $ | 365,000 | | |
James Hays
|
| | | $ | 50,000 | | | | | $ | 200,000(4) | | | | | | — | | | | | $ | 250,000 | | |
Robert Kittel
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Donald D. Larson(7)
|
| | | $ | 50,000 | | | | | $ | 200,000(4) | | | | | | — | | | | | $ | 250,000 | | |
Stephen Way(8)
|
| | | | — | | | | | | — | | | | | $ | 2,600,000(9) | | | | | | | | |
Purchaser(1)
|
| |
Shares of
Series A Convertible Preferred Stock |
| |
Cash purchase
price |
| ||||||
Daniel Bodnar
|
| | | | 549.000 | | | | | $ | 27,450 | | |
Mark Haushill
|
| | | | 17,776.240 | | | | | $ | 888,812 | | |
James Hays (held companies JWayne LLC, Marquis Lafayette LLC)
|
| | | | 309,132.539 | | | | | $ | 15,456,627 | | |
Kirby Hill(2)
|
| | | | 581.935 | | | | | $ | 29,097 | | |
L. Byron Way
|
| | | | 10,738.996 | | | | | $ | 536,950 | | |
Stephen Way
|
| | | | 111,009.820 | | | | | $ | 5,550,491 | | |
Caffrey Partners, LLC
|
| | | | 197,513.685 | | | | | $ | 9,875,684 | | |
Mt. Whitney Securities, LLC
|
| | | | 197,534.599 | | | | | $ | 9,876,730 | | |
The Westaim Corporation
|
| | | | 880,071.479 | | | | | $ | 44,003,574 | | |
Name of Beneficial Owner(1)
|
| |
Number of
Shares Beneficially Owned Prior to Offering |
| |
Number of
Shares to be Sold in the Offering |
| |
Percentage of
Shares Beneficially Owned |
| ||||||
|
Prior to
this Offering |
| |
After
this Offering |
| |||||||||||
5% and Greater Shareholders: | | | | | | | | | | | | | | | | |
The Westaim Corporation(2)
|
| | | | 58,268,560 | | | | | | |
|
| | | |
Caffrey Partners, LLC(3)
|
| | | | 7,404,228 | | | | | | |
|
| | | |
Mt. Whitney Securities, LLC(4)
|
| | | | 13,078,547 | | | | | | |
|
| | | |
James C. Hays(5)
|
| | | | 11,862,716 | | | | | | |
|
| | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | |
Andrew Robinson(6)
|
| | | | 506,996 | | | | | | |
|
| | | |
Mark Haushill(7)
|
| | | | 1,146,222 | | | | | | |
|
| | | |
Kirby Hill(8)
|
| | | | 38,531 | | | | | | |
|
| | | |
John Burkhart
|
| | | | — | | | | | | |
|
| | | |
J. Cameron MacDonald
|
| | | | — | | | | | | |
|
| | | |
Name of Beneficial Owner(1)
|
| |
Number of
Shares Beneficially Owned Prior to Offering |
| |
Number of
Shares to be Sold in the Offering |
| |
Percentage of
Shares Beneficially Owned |
| ||||||
|
Prior to
this Offering |
| |
After
this Offering |
| |||||||||||
Robert Creager(9)
|
| | | | 185,070 | | | |
|
| |
|
| |
|
|
James C. Hays(5)
|
| | | | 11,862,716 | | | |
|
| |
|
| |
|
|
Robert Kittel
|
| | | | — | | | |
|
| |
|
| |
|
|
Dan Bodnar(10)
|
| | | | 36,348 | | | |
|
| |
|
| |
|
|
Sean Duffy
|
| | | | — | | | |
|
| |
|
| |
|
|
Tom Schmitt
|
| | | | — | | | |
|
| |
|
| |
|
|
Sandip Kapadia(6)
|
| | | | 30,870 | | | |
|
| |
|
| |
|
|
Leslie Shaunty(6)
|
| | | | 53,314 | | | |
|
| |
|
| |
|
|
All executive officers and directors as a group (13 persons)(11)
|
| | | | 13,860,067 | | | | | | |
|
| | | |
Other Selling Stockholders: | | | | | | | | | | | | | | | | |
Other Selling Stockholders
|
| | | | | | | | | | | | | | | |
|
Underwriters
|
| |
Number of
Shares |
| |||
Barclays Capital Inc.
|
| | | | | | |
Keefe, Bruyette & Woods, Inc.
|
| | | | | | |
Total
|
| | | | | |
Paid by Us
|
| |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
Paid by the Selling Stockholders
|
| |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
| | |
Page
|
| |||
| | | | F-4 | | | |
Consolidated Financial Statements: | | | | | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-56 | | | |
| | | | F-57 | | | |
| | | | F-60 | | | |
| | | | F-61 | | | |
| | | | F-62 | | | |
Consolidated Financial Statements: | | | |||||
| | | | F-63 | | | |
| | | | F-64 | | | |
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | |
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | |
Fixed maturity securities, available for sale, at fair value (amortized cost of $452,478 and $299,454, respectively)
|
| | | $ | 458,351 | | | | | $ | 315,001 | | |
Fixed maturity securities, held to maturity, at amortized cost
|
| | | | 47,117 | | | | | | 28,393 | | |
Equity securities, at fair value (cost of $98,986 and $74,112, respectively)
|
| | | | 117,971 | | | | | | 77,866 | | |
Mortgage loans
|
| | | | 29,531 | | | | | | 5,228 | | |
Other long-term investments
|
| | | | 132,111 | | | | | | 102,832 | | |
Short-term investments, at fair value
|
| | | | 164,278 | | | | | | 235,957 | | |
Total investments
|
| | | | 949,359 | | | | | | 765,277 | | |
Cash and cash equivalents
|
| | | | 42,107 | | | | | | 63,455 | | |
Restricted cash
|
| | | | 65,167 | | | | | | 50,168 | | |
Premiums receivable, net of allowance
|
| | | | 112,158 | | | | | | 114,302 | | |
Reinsurance recoverables
|
| | | | 536,327 | | | | | | 538,889 | | |
Ceded unearned premium
|
| | | | 137,973 | | | | | | 146,624 | | |
Deferred policy acquisition costs
|
| | | | 59,456 | | | | | | 53,519 | | |
Deferred income taxes
|
| | | | 33,663 | | | | | | 41,518 | | |
Goodwill and intangible assets, net
|
| | | | 91,336 | | | | | | 84,014 | | |
Other assets
|
| | | | 90,666 | | | | | | 90,867 | | |
Total assets
|
| | | $ | 2,118,212 | | | | | $ | 1,948,633 | | |
Liabilities, Temporary Equity and Stockholders’ Equity | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Losses and loss adjustment expenses (“LAE”)
|
| | | $ | 979,549 | | | | | $ | 856,780 | | |
Unearned premiums
|
| | | | 363,288 | | | | | | 342,619 | | |
Deferred ceding commission
|
| | | | 30,500 | | | | | | 35,757 | | |
Reinsurance and premium payables
|
| | | | 119,919 | | | | | | 124,125 | | |
Funds held for others
|
| | | | 29,587 | | | | | | 27,158 | | |
Accounts payable and accrued liabilities
|
| | | | 40,760 | | | | | | 40,221 | | |
Notes payable
|
| | | | 50,000 | | | | | | 50,000 | | |
Subordinated debt, net of debt issuance costs
|
| | | | 78,529 | | | | | | 78,448 | | |
Total liabilities
|
| | | | 1,692,132 | | | | | | 1,555,108 | | |
Temporary Equity: | | | | | | | | | | | | | |
Series A preferred stock, $0.01 par value, 2,000,000 shares authorized, 1,976,310 issued and outstanding as of December 31, 2020
|
| | | | — | | | | | | 90,303 | | |
Total temporary equity
|
| | | | — | | | | | | 90,303 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Series A preferred stock, $0.01 par value, 2,000,000 shares authorized, 1,970,124 shares issued and outstanding as of December 31, 2021
|
| | | | 20 | | | | | | — | | |
Common stock, $0.01 par value, 168,000,000 shares authorized and 67,052,434 shares issued as of December 31, 2021 and 2020, respectively
|
| | | | 671 | | | | | | 671 | | |
Treasury stock, at par value, 917,800 and 1,406,427 shares, as of December 31, 2021 and 2020, respectively
|
| | | | (9) | | | | | | (14) | | |
Additional paid-in capital
|
| | | | 574,663 | | | | | | 475,989 | | |
Stock notes receivable
|
| | | | (9,092) | | | | | | (2,510) | | |
Accumulated other comprehensive income
|
| | | | 4,640 | | | | | | 12,216 | | |
Accumulated deficit
|
| | | | (144,813) | | | | | | (183,130) | | |
Total stockholders’ equity
|
| | | | 426,080 | | | | | | 303,222 | | |
Total liabilities, temporary equity and stockholders’ equity
|
| | | $ | 2,118,212 | | | | | $ | 1,948,633 | | |
| | |
2021
|
| |
2020
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Net earned premium
|
| | | $ | 499,823 | | | | | $ | 431,911 | | |
Commission and fee income
|
| | | | 3,973 | | | | | | 5,664 | | |
Net investment income
|
| | | | 24,646 | | | | | | 14,130 | | |
Net unrealized gains (losses) on equity securities
|
| | | | 15,251 | | | | | | (928) | | |
Realized investment gains
|
| | | | 1,856 | | | | | | 1,067 | | |
Net realized gain on sale of business
|
| | | | 5,077 | | | | | | — | | |
Other operating (loss) income
|
| | | | (445) | | | | | | 128 | | |
Total revenues
|
| | | | 550,181 | | | | | | 451,972 | | |
Expenses: | | | | | | | | | | | | | |
Losses and loss adjustment expenses
|
| | | | 354,411 | | | | | | 362,182 | | |
Underwriting, acquisition and insurance expenses
|
| | | | 138,498 | | | | | | 119,818 | | |
Impairment charges
|
| | | | 2,821 | | | | | | 57,582 | | |
Interest expense
|
| | | | 4,622 | | | | | | 5,532 | | |
Amortization expense
|
| | | | 1,520 | | | | | | 1,390 | | |
Total expenses
|
| | | | 501,872 | | | | | | 546,504 | | |
Income (loss) before income tax expense
|
| | | | 48,309 | | | | | | (94,532) | | |
Income tax expense (benefit)
|
| | | | 9,992 | | | | | | (19,890) | | |
Net income (loss)
|
| | | | 38,317 | | | | | | (74,642) | | |
Other comprehensive (loss) income: | | | | | | | | | | | | | |
Unrealized gains and losses on investments:
|
| | | | | | | | | | | | |
Net change in unrealized (losses) and gains on investments, net of tax
|
| | | | (8,173) | | | | | | 6,693 | | |
Reclassification adjustment for gains and losses on securities no longer held, net of tax
|
| | | | 597 | | | | | | 508 | | |
Total other comprehensive (loss) income
|
| | | | (7,576) | | | | | | 7,201 | | |
Comprehensive income (loss)
|
| | | $ | 30,741 | | | | | $ | (67,441) | | |
Net income (loss) attributable to common shareholders
|
| | | $ | 19,810 | | | | | $ | (74,642) | | |
Per share data: | | | | | | | | | | | | | |
Basic earnings (loss) per share
|
| | | $ | 0.30 | | | | | $ | (1.15) | | |
Diluted earnings (loss) per share
|
| | | $ | 0.30 | | | | | $ | (1.15) | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 65,235,002 | | | | | | 64,855,972 | | |
Diluted
|
| | | | 129,873,596 | | | | | | 64,855,972 | | |
| | |
Preferred
Stock |
| |
Common
Stock |
| |
Treasury
Stock |
| |
Additional
Paid-In Capital |
| |
Stock
Notes Receivable |
| |
Accumulated
Other Comprehensive Income |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||
Balance at January 1, 2020
|
| | | $ | — | | | | | $ | 670 | | | | | $ | (8) | | | | | $ | 478,164 | | | | | $ | (3,547) | | | | | $ | 5,015 | | | | | $ | (108,488) | | | | | $ | 371,806 | | |
Employee equity
transactions |
| | | | — | | | | | | 1 | | | | | | (2) | | | | | | (930) | | | | | | 128 | | | | | | — | | | | | | — | | | | | | (803) | | |
Treasury stock transactions
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | (1,245) | | | | | | 909 | | | | | | — | | | | | | — | | | | | | (340) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (74,642) | | | | | | (74,642) | | |
Other comprehensive income,
net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,201 | | | | | | — | | | | | | 7,201 | | |
Balance at December 31, 2020
|
| | | $ | — | | | | | $ | 671 | | | | | $ | (14) | | | | | $ | 475,989 | | | | | $ | (2,510) | | | | | $ | 12,216 | | | | | $ | (183,130) | | | | | $ | 303,222 | | |
Employee equity
transactions |
| | | | — | | | | | | — | | | | | | 5 | | | | | | 424 | | | | | | 880 | | | | | | — | | | | | | — | | | | | | 1,309 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,317 | | | | | | 38,317 | | |
Other comprehensive loss, net
of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,576) | | | | | | — | | | | | | (7,576) | | |
Reclassification of temporary
equity to stockholders’ equity |
| | | | 20 | | | | | | — | | | | | | — | | | | | | 98,250 | | | | | | (7,462) | | | | | | — | | | | | | — | | | | | | 90,808 | | |
Balance at December 31, 2021
|
| | | $ | 20 | | | | | $ | 671 | | | | | $ | (9) | | | | | $ | 574,663 | | | | | $ | (9,092) | | | | | $ | 4,640 | | | | | $ | (144,813) | | | | | $ | 426,080 | | |
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Net realized (gains)
|
| | | | (1,856) | | | | | | (1,067) | | |
Depreciation and amortization expense
|
| | | | 5,603 | | | | | | 5,985 | | |
Stock-based compensation expense
|
| | | | 522 | | | | | | (25) | | |
Provision for bad debts
|
| | | | 79 | | | | | | 812 | | |
Unrealized (gains) losses on equity securities
|
| | | | (15,251) | | | | | | 928 | | |
Earnings on illiquid investments
|
| | | | (11,413) | | | | | | (4,991) | | |
Deferred income tax, net
|
| | | | 9,984 | | | | | | (19,551) | | |
Impairment charges
|
| | | | 2,821 | | | | | | 57,582 | | |
Net realized (gain) on sale of business
|
| | | | (5,077) | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Premiums receivable, net
|
| | | | 1,876 | | | | | | (2,316) | | |
Reinsurance recoverables
|
| | | | 1,062 | | | | | | (114,959) | | |
Ceded unearned premium
|
| | | | 8,548 | | | | | | 28,430 | | |
Deferred policy acquisition costs
|
| | | | (5,975) | | | | | | 2,354 | | |
Federal income taxes receivable
|
| | | | — | | | | | | 662 | | |
Losses and loss adjustment expenses
|
| | | | 124,270 | | | | | | 172,887 | | |
Unearned premiums
|
| | | | 20,772 | | | | | | 1,182 | | |
Deferred ceding commission
|
| | | | (5,219) | | | | | | (6,250) | | |
Reinsurance and premium (receivables) payables
|
| | | | (4,201) | | | | | | 6,566 | | |
Funds held for others
|
| | | | 2,649 | | | | | | 496 | | |
Accounts payable and accrued liabilities
|
| | | | 1,148 | | | | | | 9,240 | | |
Other, net
|
| | | | 6,626 | | | | | | (18,614) | | |
Net cash provided by operating activities
|
| | | | 175,285 | | | | | | 44,709 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of fixed maturity securities, available for sale
|
| | | | (255,155) | | | | | | (146,639) | | |
Purchase of illiquid investments
|
| | | | (48,060) | | | | | | (36,091) | | |
Purchase of equity securities
|
| | | | (60,328) | | | | | | (36,880) | | |
Purchase of business
|
| | | | (10,554) | | | | | | — | | |
Investment in direct and indirect loans
|
| | | | (16,079) | | | | | | 17,920 | | |
Purchase of property and equipment
|
| | | | (2,154) | | | | | | (2,072) | | |
Sale of investment in subsidiary
|
| | | | 8,188 | | | | | | — | | |
Sales and maturities of investment securities
|
| | | | 135,289 | | | | | | 136,065 | | |
Distributions from equity method investments
|
| | | | 2,387 | | | | | | 1,000 | | |
Change in short-term investments
|
| | | | 70,207 | | | | | | 24,206 | | |
Receivable for securities sold
|
| | | | (725) | | | | | | — | | |
Cash used in deposit accounting
|
| | | | (6,074) | | | | | | (32,940) | | |
Other, net
|
| | | | 44 | | | | | | 497 | | |
Net cash used in investing activities
|
| | | | (183,014) | | | | | | (74,934) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Employee share purchases
|
| | | | 1,380 | | | | | | 255 | | |
Issuance of preferred shares
|
| | | | — | | | | | | 90,413 | | |
Repayments of notes payable
|
| | | | — | | | | | | (33,827) | | |
Repurchase of common stock
|
| | | | — | | | | | | (540) | | |
Net cash provided by financing activities
|
| | | | 1,380 | | | | | | 56,301 | | |
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | | | (6,349) | | | | | | 26,076 | | |
Cash and cash equivalents and restricted cash at beginning of year
|
| | | | 113,623 | | | | | | 87,547 | | |
Cash and cash equivalents and restricted cash at end of year
|
| | | $ | 107,274 | | | | | $ | 113,623 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 4,669 | | | | | $ | 5,530 | | |
| | |
A.M. Best
Rating |
| |
2021
|
| |
2020
|
| ||||||
Everest Reinsurance Co.
|
| |
A+
|
| | | | 28.9% | | | | | | 28.9% | | |
Randall & Quilter (R&Q Bermuda (SAC) Ltd)
|
| |
Not rated
|
| | | | 12.0% | | | | | | 16.0% | | |
| | |
Accident
and Health |
| |
Surety
|
| |
Energy
|
| |
Exterminator
Pro |
| |
Other
|
| |
Total
|
| ||||||||||||||||||
Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross balance at December 31, 2020
|
| | | $ | 91,577 | | | | | $ | — | | | | | $ | 10,052 | | | | | $ | 11,810 | | | | | $ | 4,681 | | | | | | 118,120 | | |
Accumulated impairment at December 31, 2020
|
| | | | (44,821) | | | | | | — | | | | | | — | | | | | | (9,248) | | | | | | — | | | | | | (54,069) | | |
Additions
|
| | | | — | | | | | | 6,956 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,956 | | |
Disposals
|
| | | | — | | | | | | (175) | | | | | | — | | | | | | (1,680) | | | | | | (650) | | | | | | (2,505) | | |
Impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | (882) | | | | | | (1,886) | | | | | | (2,768) | | |
Net balance at December 31, 2021
|
| | | $ | 46,756 | | | | | $ | 6,781 | | | | | $ | 10,052 | | | | | $ | — | | | | | $ | 2,145 | | | | | $ | 65,734 | | |
| | |
Accident
and Health |
| |
Hospitality
|
| |
Energy
|
| |
Exterminator
Pro |
| |
Other
|
| |
Total
|
| ||||||||||||||||||
Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross balance at December 31, 2019
|
| | | $ | 91,577 | | | | | $ | 10,361 | | | | | $ | 10,052 | | | | | $ | 11,810 | | | | | $ | 4,681 | | | | | | 128,481 | | |
Accumulated impairment at December 31, 2019
|
| | | | (6,846) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,846) | | |
Disposals
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Impairment
|
| | | | (37,975) | | | | | | (10,361) | | | | | | — | | | | | | (9,248) | | | | | | — | | | | | | (57,584) | | |
Net balance at December 31, 2020
|
| | | $ | 46,756 | | | | | $ | — | | | | | $ | 10,052 | | | | | $ | 2,562 | | | | | $ | 4,681 | | | | | $ | 64,051 | | |
| | |
Agent
Relationships |
| |
Non-competes
|
| |
Trade-marks
|
| |
Licenses
|
| |
Total
|
| |||||||||||||||
Other Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross balance at December 31,
2020 |
| | | $ | 16,355 | | | | | $ | 1,117 | | | | | $ | 1,122 | | | | | $ | 15,019 | | | | | $ | 33,613 | | |
Accumulated amortization at December 31, 2020
|
| | | | (13,203) | | | | | | (447) | | | | | | — | | | | | | — | | | | | | (13,650) | | |
Additions
|
| | | | 8,300 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,300 | | |
Disposals
|
| | | | (45) | | | | | | — | | | | | | (123) | | | | | | (1,000) | | | | | | (1,168) | | |
Impairment
|
| | | | (52) | | | | | | — | | | | | | — | | | | | | — | | | | | | (52) | | |
Amortization
|
| | | | (1,218) | | | | | | (223) | | | | | | — | | | | | | — | | | | | | (1,441) | | |
Net balance at December 31,
2021 |
| | | $ | 10,137 | | | | | $ | 447 | | | | | $ | 999 | | | | | $ | 14,019 | | | | | $ | 25,602 | | |
| | |
Agent
Relation-ships |
| |
Policy
Renewals |
| |
Non-competes
|
| |
Trade-marks
|
| |
Licenses
|
| |
Total
|
| ||||||||||||||||||
Other Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross balance at December 31, 2019
|
| | | $ | 13,164 | | | | | $ | 3,826 | | | | | $ | 3,755 | | | | | $ | 1,122 | | | | | $ | 15,019 | | | | | $ | 36,886 | | |
Accumulated amortization
at December 31, 2019 |
| | | | (9,295) | | | | | | (3,702) | | | | | | (2,617) | | | | | | — | | | | | | — | | | | | | (15,614) | | |
Amortization
|
| | | | (717) | | | | | | (124) | | | | | | (468) | | | | | | — | | | | | | — | | | | | | (1,309) | | |
Net balance at December 31, 2020
|
| | | $ | 3,152 | | | | | $ | — | | | | | $ | 670 | | | | | $ | 1,122 | | | | | $ | 15,019 | | | | | $ | 19,963 | | |
Year Ending December 31,
|
| |
Amount
|
| |||
2022
|
| | | $ | 1,466 | | |
2023
|
| | | | 1,466 | | |
2024
|
| | | | 1,074 | | |
2025
|
| | | | 998 | | |
2026
|
| | | | 553 | | |
| | |
Gross
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 48,816 | | | | | $ | 716 | | | | | $ | (269) | | | | | $ | 49,263 | | |
Corporate securities and miscellaneous
|
| | | | 151,053 | | | | | | 3,698 | | | | | | (588) | | | | | | 154,163 | | |
Municipal securities
|
| | | | 53,179 | | | | | | 3,799 | | | | | | (36) | | | | | | 56,942 | | |
Residential mortgage-backed securities
|
| | | | 103,758 | | | | | | 1,232 | | | | | | (1,255) | | | | | | 103,735 | | |
Commercial mortgage-backed securities
|
| | | | 14,634 | | | | | | 38 | | | | | | (188) | | | | | | 14,484 | | |
Asset-backed securities
|
| | | | 81,038 | | | | | | 226 | | | | | | (1,500) | | | | | | 79,764 | | |
Total fixed maturity securities, available for sale
|
| | | $ | 452,478 | | | | | $ | 9,709 | | | | | $ | (3,836) | | | | | $ | 458,351 | | |
Fixed maturity securities, held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | $ | 47,117 | | | | | $ | — | | | | | $ | — | | | | | $ | 47,117 | | |
Total fixed maturity securities, held to maturity
|
| | | $ | 47,117 | | | | | $ | — | | | | | $ | — | | | | | $ | 47,117 | | |
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | $ | 47,379 | | | | | $ | 13,887 | | | | | $ | (2,841) | | | | | $ | 58,425 | | |
Preferred stocks
|
| | | | 17,821 | | | | | | 349 | | | | | | (4) | | | | | | 18,166 | | |
Mutual funds
|
| | | | 33,786 | | | | | | 7,611 | | | | | | (17) | | | | | | 41,380 | | |
Total equity securities
|
| | | $ | 98,986 | | | | | $ | 21,847 | | | | | $ | (2,862) | | | | | $ | 117,971 | | |
| | |
Gross
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 53,304 | | | | | $ | 1,515 | | | | | $ | (2) | | | | | $ | 54,817 | | |
Corporate securities and miscellaneous
|
| | | | 63,573 | | | | | | 5,859 | | | | | | (8) | | | | | | 69,424 | | |
Municipal securities
|
| | | | 53,200 | | | | | | 5,153 | | | | | | — | | | | | | 58,353 | | |
Residential mortgage-backed securities
|
| | | | 78,678 | | | | | | 2,849 | | | | | | (3) | | | | | | 81,524 | | |
Commercial mortgage-backed securities
|
| | | | 2,872 | | | | | | 56 | | | | | | (27) | | | | | | 2,901 | | |
Asset-backed securities
|
| | | | 47,827 | | | | | | 544 | | | | | | (389) | | | | | | 47,982 | | |
Total fixed maturity securities, available for sale
|
| | | $ | 299,454 | | | | | $ | 15,976 | | | | | $ | (429) | | | | | $ | 315,001 | | |
Fixed maturity securities, held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | $ | 28,393 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,393 | | |
Total fixed maturity securities, held to maturity
|
| | | $ | 28,393 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,393 | | |
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | $ | 44,742 | | | | | $ | 6,738 | | | | | $ | (4,250) | | | | | $ | 47,230 | | |
Mutual funds
|
| | | | 29,370 | | | | | | 1,268 | | | | | | (2) | | | | | | 30,636 | | |
Total equity securities
|
| | | $ | 74,112 | | | | | $ | 8,006 | | | | | $ | (4,252) | | | | | $ | 77,866 | | |
| | |
Amortized
Cost |
| |
Fair Value
|
| ||||||
December 31, 2021 | | | | | | | | | | | | | |
Due in less than one year
|
| | | $ | 10,614 | | | | | $ | 10,724 | | |
Due after one year through five years
|
| | | | 138,804 | | | | | | 141,714 | | |
Due after five years through ten years
|
| | | | 81,933 | | | | | | 83,864 | | |
Due after ten years
|
| | | | 21,697 | | | | | | 24,066 | | |
Mortgage-backed securities
|
| | | | 118,392 | | | | | | 118,219 | | |
Asset-backed securities
|
| | | | 81,038 | | | | | | 79,764 | | |
Total
|
| | | $ | 452,478 | | | | | $ | 458,351 | | |
| | |
Amortized
Cost |
| |
Fair Value
|
| ||||||
December 31, 2021 | | | | | | | | | | | | | |
Asset-backed securities
|
| | | $ | 47,117 | | | | | $ | 47,117 | | |
Total
|
| | | $ | 47,117 | | | | | $ | 47,117 | | |
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
|
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 19,819 | | | | | $ | (267) | | | | | $ | 108 | | | | | $ | (2) | | | | | $ | 19,927 | | | | | $ | (269) | | |
Corporate securities and miscellaneous
|
| | | | 47,308 | | | | | | (588) | | | | | | — | | | | | | — | | | | | | 47,308 | | | | | | (588) | | |
Municipal securities
|
| | | | 4,549 | | | | | | (36) | | | | | | — | | | | | | — | | | | | | 4,549 | | | | | | (36) | | |
Residential mortgage-backed securities
|
| | | | 72,672 | | | | | | (1,252) | | | | | | 145 | | | | | | (3) | | | | | | 72,817 | | | | | | (1,255) | | |
Commercial mortgage-backed securities
|
| | | | 12,653 | | | | | | (175) | | | | | | 241 | | | | | | (12) | | | | | | 12,894 | | | | | | (187) | | |
Asset-backed securities
|
| | | | 34,266 | | | | | | (1,463) | | | | | | 1,256 | | | | | | (38) | | | | | | 35,522 | | | | | | (1,501) | | |
Total fixed maturity securities, available for sale
|
| | | | 191,267 | | | | | | (3,781) | | | | | | 1,750 | | | | | | (55) | | | | | | 193,017 | | | | | | (3,836) | | |
Common stocks
|
| | | | 2,493 | | | | | | (1,066) | | | | | | 7,885 | | | | | | (1,775) | | | | | | 10,378 | | | | | | (2,841) | | |
Preferred stocks
|
| | | | 1,353 | | | | | | (4) | | | | | | — | | | | | | 1,353 | | | | | | (4) | | | | | | | | |
Mutual funds
|
| | | | 5,441 | | | | | | (17) | | | | | | — | | | | | | — | | | | | | 5,441 | | | | | | (17) | | |
Equity securities
|
| | | | 9,287 | | | | | | (1,087) | | | | | | 7,885 | | | | | | (1,775) | | | | | | 17,172 | | | | | | (2,862) | | |
Total
|
| | | $ | 200,554 | | | | | $ | (4,868) | | | | | $ | 9,635 | | | | | $ | (1,830) | | | | | $ | 210,189 | | | | | $ | (6,698) | | |
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 108 | | | | | $ | (2) | | | | | $ | — | | | | | $ | — | | | | | $ | 108 | | | | | $ | (2) | | |
Corporate securities and miscellaneous
|
| | | | 976 | | | | | | (8) | | | | | | — | | | | | | — | | | | | | 976 | | | | | | (8) | | |
Residential mortgage-backed securities
|
| | | | 5,502 | | | | | | (3) | | | | | | — | | | | | | — | | | | | | 5,502 | | | | | | (3) | | |
Commercial mortgage-backed securities
|
| | | | 327 | | | | | | (27) | | | | | | — | | | | | | — | | | | | | 327 | | | | | | (27) | | |
Asset-backed securities
|
| | | | 3,247 | | | | | | (389) | | | | | | — | | | | | | — | | | | | | 3,247 | | | | | | (389) | | |
Total fixed maturity securities, available for
sale |
| | | | 10,160 | | | | | | (429) | | | | | | — | | | | | | — | | | | | | 10,160 | | | | | | (429) | | |
Common stocks
|
| | | | 7,102 | | | | | | (2,034) | | | | | | 7,940 | | | | | | (2,216) | | | | | | 15,042 | | | | | | (4,250) | | |
Mutual funds
|
| | | | 150 | | | | | | (2) | | | | | | — | | | | | | — | | | | | | 150 | | | | | | (2) | | |
Equity securities
|
| | | | 7,252 | | | | | | (2,036) | | | | | | 7,940 | | | | | | (2,216) | | | | | | 15,192 | | | | | | (4,252) | | |
Total
|
| | | $ | 17,412 | | | | | $ | (2,465) | | | | | $ | 7,940 | | | | | $ | (2,216) | | | | | $ | 25,352 | | | | | $ | (4,681) | | |
| | |
2021
|
| |
2020
|
| ||||||
Gross realized gains | | | | | | | | | | | | | |
Fixed maturity securities, available for sale
|
| | | $ | 474 | | | | | $ | 982 | | |
Equity securities
|
| | | | 2,763 | | | | | | 6,817 | | |
Other
|
| | | | 13 | | | | | | 258 | | |
Total
|
| | | | 3,250 | | | | | | 8,057 | | |
Gross realized losses | | | | | | | | | | | | | |
Fixed maturity securities, available for sale
|
| | | | (1,160) | | | | | | (885) | | |
Equity securities
|
| | | | (230) | | | | | | (5,678) | | |
Other invested assets
|
| | | | — | | | | | | (283) | | |
Other
|
| | | | (4) | | | | | | (144) | | |
Total
|
| | | | (1,394) | | | | | | (6,990) | | |
Net realized gains
|
| | | $ | 1,856 | | | | | $ | 1,067 | | |
| | |
2021
|
| |
2020
|
| ||||||
Income: | | | | | | | | | | | | | |
Fixed maturity securities, available for sale
|
| | | $ | 9,931 | | | | | $ | 7,479 | | |
Fixed maturity securities, held to maturity
|
| | | | 4,840 | | | | | | 792 | | |
Equity securities
|
| | | | 2,572 | | | | | | 1,638 | | |
Equity method investments
|
| | | | 9,280 | | | | | | 4,084 | | |
Mortgage loans
|
| | | | 1,188 | | | | | | 327 | | |
Indirect loans
|
| | | | 1,852 | | | | | | 1,756 | | |
Short term investments and cash
|
| | | | 141 | | | | | | 1,278 | | |
Other
|
| | | | 241 | | | | | | 494 | | |
Total investment income
|
| | | | 30,045 | | | | | | 17,848 | | |
Investment expenses
|
| | | | (5,399) | | | | | | (3,718) | | |
Net investment income
|
| | | $ | 24,646 | | | | | $ | 14,130 | | |
| | |
2021
|
| |
2020
|
| ||||||
Fixed maturity securities
|
| | | $ | (9,674) | | | | | $ | 9,015 | | |
Deferred income taxes
|
| | | | 2,098 | | | | | | (1,814) | | |
Total
|
| | | $ | (7,576) | | | | | $ | 7,201 | | |
| | |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| | |
Carrying
Value |
| |
Fair
Value |
| |
Carrying
Value |
| |
Fair
Value |
| ||||||||||||
| | ||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale
|
| | | $ | 458,351 | | | | | $ | 458,351 | | | | | $ | 315,001 | | | | | $ | 315,001 | | |
Fixed maturity securities, held to maturity
|
| | | | 47,117 | | | | | | 47,117 | | | | | | 28,393 | | | | | | 28,393 | | |
Equity securities
|
| | | | 117,971 | | | | | | 117,971 | | | | | | 77,866 | | | | | | 77,866 | | |
Mortgage loans
|
| | | | 29,531 | | | | | | 29,264 | | | | | | 5,228 | | | | | | 5,142 | | |
Short-term investments
|
| | | | 164,278 | | | | | | 164,278 | | | | | | 235,957 | | | | | | 235,957 | | |
Cash and cash equivalents
|
| | | | 42,107 | | | | | | 42,107 | | | | | | 63,455 | | | | | | 63,455 | | |
Restricted cash
|
| | | | 65,167 | | | | | | 65,167 | | | | | | 50,168 | | | | | | 50,168 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes payable
|
| | | $ | 50,000 | | | | | $ | 50,000 | | | | | $ | 50,000 | | | | | $ | 50,000 | | |
Subordinated debt
|
| | | | 78,529 | | | | | | 83,235 | | | | | | 78,448 | | | | | | 83,235 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 49,263 | | | | | $ | — | | | | | $ | — | | | | | $ | 49,263 | | |
Corporate securities and miscellaneous
|
| | | | — | | | | | | 154,163 | | | | | | — | | | | | | 154,163 | | |
Municipal securities
|
| | | | — | | | | | | 56,942 | | | | | | — | | | | | | 56,942 | | |
Residential mortgage-backed securities
|
| | | | — | | | | | | 103,735 | | | | | | — | | | | | | 103,735 | | |
Commercial mortgage-backed securities
|
| | | | — | | | | | | 14,484 | | | | | | — | | | | | | 14,484 | | |
Asset-backed securities
|
| | | | — | | | | | | 79,764 | | | | | | — | | | | | | 79,764 | | |
Total fixed maturity securities, available for sale
|
| | | | 49,263 | | | | | | 409,088 | | | | | | — | | | | | | 458,351 | | |
Common stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer discretionary
|
| | | | 2,102 | | | | | | — | | | | | | — | | | | | | 2,102 | | |
Consumer staples
|
| | | | 13,643 | | | | | | — | | | | | | — | | | | | | 13,643 | | |
Energy
|
| | | | 2,781 | | | | | | — | | | | | | — | | | | | | 2,781 | | |
Finance
|
| | | | 24,657 | | | | | | — | | | | | | — | | | | | | 24,657 | | |
Industrial
|
| | | | 8,806 | | | | | | — | | | | | | — | | | | | | 8,806 | | |
Information technology
|
| | | | 2,408 | | | | | | — | | | | | | — | | | | | | 2,408 | | |
Materials
|
| | | | 3,160 | | | | | | — | | | | | | — | | | | | | 3,160 | | |
Other
|
| | | | 868 | | | | | | — | | | | | | — | | | | | | 868 | | |
Total common stocks
|
| | | | 58,425 | | | | | | — | | | | | | — | | | | | | 58,425 | | |
Preferred stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance
|
| | | | — | | | | | | 17,018 | | | | | | — | | | | | | 17,018 | | |
Other
|
| | | | — | | | | | | 1,148 | | | | | | — | | | | | | 1,148 | | |
Total preferred stocks
|
| | | | — | | | | | | 18,166 | | | | | | — | | | | | | 18,166 | | |
Mutual funds: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed income
|
| | | | 5,374 | | | | | | — | | | | | | — | | | | | | 5,374 | | |
Equity
|
| | | | 35,471 | | | | | | — | | | | | | — | | | | | | 35,471 | | |
Commodity
|
| | | | 535 | | | | | | — | | | | | | — | | | | | | 535 | | |
Total mutual funds
|
| | | | 41,380 | | | | | | — | | | | | | — | | | | | | 41,380 | | |
Total equity securities
|
| | | | 99,805 | | | | | | 18,166 | | | | | | — | | | | | | 117,971 | | |
Short-term investments
|
| | | | 164,278 | | | | | | — | | | | | | — | | | | | | 164,278 | | |
Total assets measured at fair value
|
| | | $ | 313,346 | | | | | $ | 427,254 | | | | | $ | — | | | | | $ | 740,600 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 54,817 | | | | | $ | — | | | | | $ | — | | | | | $ | 54,817 | | |
Corporate securities and miscellaneous
|
| | | | — | | | | | | 69,424 | | | | | | — | | | | | | 69,424 | | |
Municipal securities
|
| | | | — | | | | | | 58,353 | | | | | | — | | | | | | 58,353 | | |
Residential mortgage-backed securities
|
| | | | — | | | | | | 81,524 | | | | | | — | | | | | | 81,524 | | |
Commercial mortgage-backed securities
|
| | | | — | | | | | | 2,901 | | | | | | — | | | | | | 2,901 | | |
Asset-backed securities
|
| | | | — | | | | | | 47,982 | | | | | | — | | | | | | 47,982 | | |
Total fixed maturity securities, available for sale
|
| | | | 54,817 | | | | | | 260,184 | | | | | | — | | | | | | 315,001 | | |
Common stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer discretionary
|
| | | | 1,462 | | | | | | — | | | | | | — | | | | | | 1,462 | | |
Consumer staples
|
| | | | 11,415 | | | | | | — | | | | | | — | | | | | | 11,415 | | |
Energy
|
| | | | 2,294 | | | | | | — | | | | | | — | | | | | | 2,294 | | |
Finance
|
| | | | 22,105 | | | | | | — | | | | | | — | | | | | | 22,105 | | |
Industrial
|
| | | | 5,669 | | | | | | — | | | | | | — | | | | | | 5,669 | | |
Information technology
|
| | | | 1,706 | | | | | | — | | | | | | — | | | | | | 1,706 | | |
Materials
|
| | | | 1,923 | | | | | | — | | | | | | — | | | | | | 1,923 | | |
Other
|
| | | | 656 | | | | | | — | | | | | | — | | | | | | 656 | | |
Total common stocks
|
| | | | 47,230 | | | | | | — | | | | | | — | | | | | | 47,230 | | |
Mutual funds: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed income
|
| | | | 808 | | | | | | — | | | | | | — | | | | | | 808 | | |
Equity
|
| | | | 29,229 | | | | | | — | | | | | | — | | | | | | 29,229 | | |
Commodity
|
| | | | 599 | | | | | | — | | | | | | — | | | | | | 599 | | |
Total mutual funds
|
| | | | 30,636 | | | | | | — | | | | | | — | | | | | | 30,636 | | |
Total equity securities
|
| | | | 77,866 | | | | | | — | | | | | | — | | | | | | 77,866 | | |
Short-term investments
|
| | | | 235,957 | | | | | | — | | | | | | — | | | | | | 235,957 | | |
Total assets measured at fair value
|
| | | $ | 368,640 | | | | | $ | 260,184 | | | | | $ | — | | | | | $ | 628,824 | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Carrying
Value |
| |
Gross
Investment Income |
| |
Carrying
Value |
| |
Gross
Investment Income |
| ||||||||||||
Retail
|
| | | $ | 10,593 | | | | | $ | 66 | | | | | $ | — | | | | | $ | — | | |
Industrial
|
| | | | 6,314 | | | | | | 90 | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 6,298 | | | | | | 151 | | | | | | — | | | | | | — | | |
Multi-Family
|
| | | | 3,296 | | | | | | 143 | | | | | | — | | | | | | — | | |
Office
|
| | | | 1,691 | | | | | | 64 | | | | | | — | | | | | | — | | |
Land | | | | | — | | | | | | 451 | | | | | | 4,293 | | | | | | 264 | | |
Hospitality | | | | | 1,339 | | | | | | 223 | | | | | | 935 | | | | | | 63 | | |
Total
|
| | | $ | 29,531 | | | | | $ | 1,188 | | | | | $ | 5,228 | | | | | $ | 327 | | |
| | |
2021
|
| |
2020
|
| ||||||
Dowling Capital Partners LP units
|
| | | $ | 2,416 | | | | | $ | 2,166 | | |
RISCOM
|
| | | | 3,366 | | | | | | 4,508 | | |
Arena Special Opportunities Fund, LP units
|
| | | | 41,763 | | | | | | 38,958 | | |
Arena Rated Product LP units
|
| | | | 5,692 | | | | | | 974 | | |
KIC Surety
|
| | | | — | | | | | | 1 | | |
Hudson Ventures Fund 2 LP units
|
| | | | 1,913 | | | | | | — | | |
Universa Black Swan LP units
|
| | | | 4,354 | | | | | | — | | |
JVM Funds LLC units
|
| | | | 24,000 | | | | | | — | | |
Total
|
| | | $ | 83,504 | | | | | $ | 46,607 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net investment income | | | | | | | | | | | | | |
Dowling Capital Partners LP units
|
| | | $ | 438 | | | | | $ | (454) | | |
RISCOM
|
| | | | 1,058 | | | | | | 973 | | |
Arena Special Opportunities Fund, LP units
|
| | | | 3,729 | | | | | | 3,514 | | |
Arena Rated Product LP units
|
| | | | 4,717 | | | | | | 975 | | |
PVI Agency LLC
|
| | | | — | | | | | | (924) | | |
Hudson Ventures Fund 2 LP units
|
| | | | (16) | | | | | | — | | |
Universa Black Swan LP units
|
| | | | (646) | | | | | | — | | |
Total
|
| | | $ | 9,280 | | | | | $ | 4,084 | | |
| | |
2021
|
| |
2020
|
| ||||||
Dowling Capital Partners LP units
|
| | | $ | 368 | | | | | $ | 350 | | |
Arena Rated Product LP units
|
| | | | — | | | | | | 16,937 | | |
Hudson Ventures Fund 2 LP units
|
| | | | 3,063 | | | | | | — | | |
Total
|
| | | $ | 3,431 | | | | | $ | 17,287 | | |
| | |
Underlying
Equity |
| |
Difference
|
| |
Recorded
Investment Balance |
| |||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | |
RISCOM
|
| | | $ | 1,378 | | | | | $ | 1,988 | | | | | $ | 3,366 | | |
| | |
Underlying
Equity |
| |
Difference
|
| |
Recorded
Investment Balance |
| |||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
RISCOM
|
| | | $ | 2,276 | | | | | $ | 2,232 | | | | | $ | 4,508 | | |
| | |
Carrying
Value |
| |
Unfunded
Commitment |
| ||||||
December 31, 2021 | | | | ||||||||||
SMA1 | | | | $ | 33,100 | | | | | $ | — | | |
SMA2 | | | | | 10,855 | | | | | | 16,563 | | |
Total
|
| | | $ | 43,955 | | | | | $ | 16,563 | | |
| | |
Carrying
Value |
| |
Unfunded
Commitment |
| ||||||
December 31, 2020 | | | | ||||||||||
SMA1 | | | | $ | 39,993 | | | | | $ | 1,517 | | |
SMA2 | | | | | 12,121 | | | | | | 33,027 | | |
Total
|
| | | $ | 52,114 | | | | | $ | 34,544 | | |
| | |
2021
|
| |
2020
|
| ||||||
Leasehold improvements
|
| | | $ | 2,761 | | | | | $ | 2,777 | | |
Furniture and equipment
|
| | | | 30,791 | | | | | | 29,295 | | |
Other
|
| | | | 39 | | | | | | 94 | | |
| | | | | 33,591 | | | | | | 32,166 | | |
Accumulated depreciation
|
| | | | (23,964) | | | | | | (20,796) | | |
Total
|
| | | $ | 9,627 | | | | | $ | 11,370 | | |
| | |
2021
|
| |
2020
|
|
Operating lease right-of-use assets
|
| |
$10,532
|
| |
$11,259
|
|
Operating lease liabilities
|
| |
10,921
|
| |
11,594
|
|
Operating lease weighted-average remaining lease term
|
| |
5.73 years
|
| |
6.64 years
|
|
Operating lease weighted-average discount rate
|
| |
3.12%
|
| |
3.16%
|
|
| | |
2021
|
| |
2020
|
| ||||||
Operating lease expense
|
| | | $ | 2,607 | | | | | $ | 2,613 | | |
Short-term lease expense
|
| | | | 127 | | | | | | 291 | | |
Total lease expense
|
| | | $ | 2,734 | | | | | $ | 2,904 | | |
Operating cash outflows from operating leases
|
| | | $ | 2,361 | | | | | $ | 2,505 | | |
| | |
2021
|
| |||
2022
|
| | | $ | 2,395 | | |
2023
|
| | | | 2,313 | | |
2024
|
| | | | 2,106 | | |
2025
|
| | | | 1,577 | | |
2026
|
| | | | 1,270 | | |
Thereafter
|
| | | | 2,305 | | |
Total future minimum operating lease payments
|
| | | $ | 11,966 | | |
Less imputed interest
|
| | | | (1,045) | | |
Total operating lease liability
|
| | | $ | 10,921 | | |
| | |
2021
|
| |
2020
|
| ||||||
Junior Subordinated Interest Debentures, due September 15, 2036, interest payable quarterly
Principal |
| | | $ | 59,794 | | | | | $ | 59,794 | | |
Less: debt issuance costs
|
| | | | (705) | | | | | | (753) | | |
Unsecured Subordinated Notes, due May 24, 2039, interest payable quarterly Principal
|
| | | | 20,000 | | | | | | 20,000 | | |
Less: debt issuance costs
|
| | | | (560) | | | | | | (593) | | |
Subordinated debt, net of debt issuance costs
|
| | | $ | 78,529 | | | | | $ | 78,448 | | |
| | |
2021
|
| |
2020
|
| ||||||
Term loan, due December 31, 2024, interest payable quarterly
|
| | | $ | 50,000 | | | | | $ | 50,000 | | |
Revolving line of credit, due December 31, 2024, interest payable quarterly
|
| | | | — | | | | | | — | | |
Notes payable
|
| | | $ | 50,000 | | | | | $ | 50,000 | | |
| | |
2021
|
| |
2020
|
| ||||||
Current income tax expense
|
| | | $ | — | | | | | $ | 190 | | |
Deferred tax (benefit) expense related to temporary differences
|
| | | | 9,992 | | | | | | (20,080) | | |
Total income tax (benefit) expense
|
| | | $ | 9,992 | | | | | $ | (19,890) | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||
Income tax (benefit) expense at federal statutory
rate |
| | | $ | 10,145 | | | | | | 21.0% | | | | | $ | (19,852) | | | | | | 21.0% | | |
Tax advantaged investments
|
| | | | (256) | | | | | | (0.5) | | | | | | (197) | | | | | | 0.2 | | |
Other
|
| | | | 103 | | | | | | 0.2 | | | | | | 159 | | | | | | (0.2) | | |
Total income tax (benefit) expense
|
| | | $ | 9,992 | | | | | | 20.7% | | | | | $ | (19,890) | | | | | | 21.0% | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating losses
|
| | | $ | 28,009 | | | | | $ | 32,032 | | |
Losses and loss adjustment expenses
|
| | | | 7,782 | | | | | | 5,591 | | |
Unearned premiums
|
| | | | 9,461 | | | | | | 8,255 | | |
Intangibles
|
| | | | 1,632 | | | | | | 3,485 | | |
Stock options/awards
|
| | | | 627 | | | | | | 527 | | |
Other
|
| | | | 1,034 | | | | | | 1,841 | | |
Total deferred tax assets
|
| | | | 48,545 | | | | | | 51,731 | | |
Less valuation allowance
|
| | | | (586) | | | | | | (586) | | |
Total deferred tax assets after valuation allowance
|
| | | | 47,959 | | | | | | 51,145 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Deferred policy acquisition costs
|
| | | | 6,063 | | | | | | 3,712 | | |
Depreciation
|
| | | | 1,459 | | | | | | 1,595 | | |
Investments
|
| | | | 5,507 | | | | | | 1,038 | | |
Unrealized gains on investments
|
| | | | 1,230 | | | | | | 3,261 | | |
Other
|
| | | | 37 | | | | | | 21 | | |
Total deferred tax liabilities
|
| | | | 14,296 | | | | | | 9,627 | | |
Net deferred tax assets
|
| | | $ | 33,663 | | | | | $ | 41,518 | | |
| | |
2021
|
| |
2020
|
| ||||||
Balance at beginning of year
|
| | | $ | 586 | | | | | $ | 586 | | |
Increase (decrease) related to: | | | | | | | | | | | | | |
Net operating losses
|
| | | | — | | | | | | — | | |
Balance at end of year
|
| | | $ | 586 | | | | | $ | 586 | | |
| | |
2021
|
| |
2020
|
| ||||||
Reserves for losses and LAE, beginning of period
|
| | | $ | 856,780 | | | | | $ | 683,970 | | |
Less: reinsurance recoverable on unpaid claims, beginning of period
|
| | | | (375,178) | | | | | | (333,286) | | |
Reserves for losses and LAE, beginning of period, net of reinsurance
|
| | | | 481,602 | | | | | | 350,684 | | |
Incurred, net of reinsurance, related to: | | | | ||||||||||
Current period
|
| | | | 338,348 | | | | | | 301,845 | | |
Prior years
|
| | | | 28,000 | | | | | | 49,553 | | |
Total incurred, net of reinsurance
|
| | | | 366,348 | | | | | | 351,398 | | |
Paid, net of reinsurance, related to: | | | | ||||||||||
Current period
|
| | | | 77,551 | | | | | | 98,781 | | |
Prior years
|
| | | | 172,188 | | | | | | 121,699 | | |
Total paid
|
| | | | 249,739 | | | | | | 220,480 | | |
Net reserves for losses and LAE, end of period
|
| | | | 598,211 | | | | | | 481,602 | | |
Plus: reinsurance recoverable on unpaid claims, end of period
|
| | | | 381,338 | | | | | | 375,178 | | |
Reserves for losses and LAE, end of period
|
| | | $ | 979,549 | | | | | $ | 856,780 | | |
Multi-line Solutions Incurred Losses and LAE, Net of Reinsurance
Years Ended December 31, |
| |
As of December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident
Year |
| |
|-------------------------------------------Supplemental and unaudited-------------------------------------------|
|
| | | | | | | |
IBNR
|
| |
Cumulative
Number of Reported Claims |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||||
2012
|
| | | $ | 20,529 | | | | | $ | 24,952 | | | | | $ | 25,952 | | | | | $ | 30,046 | | | | | $ | 30,524 | | | | | $ | 29,696 | | | | | $ | 29,696 | | | | | $ | 29,714 | | | | | $ | 29,616 | | | | | $ | 29,242 | | | | | $ | 317 | | | | | | 1,784 | | |
2013
|
| | | | | | | | | | 66,517 | | | | | | 71,800 | | | | | | 64,439 | | | | | | 73,382 | | | | | | 75,196 | | | | | | 74,701 | | | | | | 74,987 | | | | | | 75,419 | | | | | | 69,496 | | | | | | 1,478 | | | | | | 3,323 | | |
2014
|
| | | | | | | 100,355 | | | | | | 100,355 | | | | | | 115,749 | | | | | | 116,970 | | | | | | 116,970 | | | | | | 117,783 | | | | | | 118,995 | | | | | | 120,697 | | | | | | 1,873 | | | | | | 4,972 | | | |||||||||
2015
|
| | | | | | | 103,191 | | | | | | 114,266 | | | | | | 117,024 | | | | | | 117,024 | | | | | | 119,216 | | | | | | 121,746 | | | | | | 122,839 | | | | | | 2,814 | | | | | | 5,355 | | | |||||||||||||||
2016
|
| | | | | | | 63,223 | | | | | | 62,843 | | | | | | 62,843 | | | | | | 62,643 | | | | | | 69,701 | | | | | | 73,200 | | | | | | 2,422 | | | | | | 4,686 | | | |||||||||||||||||||||
2017
|
| | | | | | | 65,332 | | | | | | 65,332 | | | | | | 64,260 | | | | | | 72,913 | | | | | | 78,578 | | | | | | 3,254 | | | | | | 5,505 | | | |||||||||||||||||||||||||||
2018
|
| | | | | | | 74,476 | | | | | | 74,476 | | | | | | 73,868 | | | | | | 73,868 | | | | | | 11,704 | | | | | | 5,027 | | | |||||||||||||||||||||||||||||||||
2019
|
| | | | | | | 107,432 | | | | | | 106,432 | | | | | | 106,432 | | | | | | 8,576 | | | | | | 5,982 | | | |||||||||||||||||||||||||||||||||||||||
2020
|
| | | | | | | 140,880 | | | | | | 140,880 | | | | | | 47,439 | | | | | | 5,306 | | | |||||||||||||||||||||||||||||||||||||||||||||
2021
|
| | | | | | | 173,568 | | | | | | 103,596 | | | | | | 5,470 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
| | | | | | $ | 988,800 | | | | | $ | 183,473 | | | | | | 47,410 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Cumulative net paid loss and LAE from the table below | | | | | (708,372) | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net reserves for loss and LAE before 2012 | | | | | 6,414 | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total net reserves for loss and LAE | | | | $ | 286,842 | | | | | | | | | | | | | | |
Multi-line Solutions Cumulative Paid Losses and ALAE, Net of Reinsurance
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
|---------------------------------------------------------Supplemental and unaudited---------------------------------------------------------|
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Accident
Year |
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||
2012
|
| | | | 909 | | | | | | 10,103 | | | | | | 20,146 | | | | | | 24,571 | | | | | | 26,837 | | | | | | 27,666 | | | | | | 28,454 | | | | | | 28,436 | | | | | | 28,541 | | | | | | 29,171 | | |
2013
|
| | | | | | | | | | 19,912 | | | | | | 40,425 | | | | | | 48,673 | | | | | | 59,460 | | | | | | 67,857 | | | | | | 73,511 | | | | | | 75,117 | | | | | | 75,340 | | | | | | 75,030 | | |
2014
|
| | | | | | | 32,530 | | | | | | 63,699 | | | | | | 81,251 | | | | | | 96,639 | | | | | | 101,984 | | | | | | 104,984 | | | | | | 105,756 | | | | | | 106,214 | | | |||||||||
2015
|
| | | | | | | 44,152 | | | | | | 72,137 | | | | | | 88,833 | | | | | | 99,401 | | | | | | 108,291 | | | | | | 114,098 | | | | | | 117,295 | | | |||||||||||||||
2016
|
| | | | | | | 23,239 | | | | | | 42,528 | | | | | | 53,352 | | | | | | 58,895 | | | | | | 60,864 | | | | | | 63,893 | | | |||||||||||||||||||||
2017
|
| | | | | | | 23,770 | | | | | | 41,945 | | | | | | 53,093 | | | | | | 64,235 | | | | | | 67,243 | | | |||||||||||||||||||||||||||
2018
|
| | | | | | | 26,201 | | | | | | 42,568 | | | | | | 50,320 | | | | | | 64,119 | | | |||||||||||||||||||||||||||||||||
2019
|
| | | | | | | 33,019 | | | | | | 59,529 | | | | | | 78,803 | | | |||||||||||||||||||||||||||||||||||||||
2020
|
| | | | | | | 33,538 | | | | | | 67,216 | | | |||||||||||||||||||||||||||||||||||||||||||||
2021
|
| | | | | | | 39,388 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
| | | | | | $ | 708,372 | | |
Short Tail/Monoline Specialty Incurred Losses and LAE, Net of Reinsurance
Years Ended December 31, |
| |
As of December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||
| | |
|---------------------Supplemental and unaudited---------------------|
|
| | | | | | | |
IBNR
|
| |
Cumulative
Number of Reported Claims |
| |||||||||||||||||||||||||||
Accident Year
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||||||
2017
|
| | | $ | 28,989 | | | | | $ | 28,989 | | | | | $ | 29,359 | | | | | $ | 29,799 | | | | | $ | 28,923 | | | | | $ | — | | | | | | 891 | | |
2018
|
| | | | | | | | | | 33,570 | | | | | | 33,570 | | | | | | 33,570 | | | | | | 36,863 | | | | | | 2,957 | | | | | | 857 | | |
2019
|
| | | | | | | 62,922 | | | | | | 48,101 | | | | | | 45,301 | | | | | | (217) | | | | | | 1,006 | | | |||||||||
2020
|
| | | | | | | 66,359 | | | | | | 64,859 | | | | | | 14,390 | | | | | | 1,213 | | | |||||||||||||||
2021
|
| | | | | | | 100,172 | | | | | | 48,988 | | | | | | 1,265 | | | |||||||||||||||||||||
Total
|
| | | | | | $ | 276,118 | | | | | $ | 66,118 | | | | | | 5,232 | | | |||||||||||||||||||||
Cumulative net paid loss and LAE from the table below | | | | | (167,018) | | | | | | | | | | | | | | | ||||||||||||||||||||||||
Net reserves for loss and LAE before 2017 | | | | | 101 | | | | | | | | | | | | | | | ||||||||||||||||||||||||
Total net reserves for loss and LAE | | | | $ | 109,201 | | | | | | | | | | | | | | |
Short Tail/Monoline Specialty Cumulative Paid Losses and ALAE, Net of Reinsurance
Years Ended December 31, |
| | | | | | | ||||||||||||||||||||||||||||||
| | |
|---------------------Supplemental and unaudited---------------------|
|
| | | | | | | | | | | | | |||||||||||||||||||||
Accident Year
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| | | | | | | |||||||||||||||
2017
|
| | | | 16,575 | | | | | | 16,989 | | | | | | 19,556 | | | | | | 19,440 | | | | | | 20,759 | | | | | | | | |
2018
|
| | | | | | | | | | 24,754 | | | | | | 31,907 | | | | | | 31,323 | | | | | | 33,522 | | | | | | | | |
2019
|
| | | | | | | 33,714 | | | | | | 40,228 | | | | | | 41,484 | | | | | | | | | |||||||||
2020
|
| | | | | | | 30,974 | | | | | | 56,499 | | | | | | | | | |||||||||||||||
2021
|
| | | | | | | 14,754 | | | | | | | | | |||||||||||||||||||||
Total
|
| | | | | | $ | 167,018 | | | | | | | | |
Exited Lines Incurred Losses and LAE, Net of Reinsurance
Years Ended December 31, |
| |
As of December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accident
Year |
| |
|--------------------------------------------Supplemental and unaudited--------------------------------------------|
|
| | | | | | | |
IBNR
|
| |
Cumulative
Number of Reported Claims |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||||||||||
2012
|
| | | $ | 31,816 | | | | | $ | 25,101 | | | | | $ | 37,960 | | | | | $ | 44,957 | | | | | $ | 45,097 | | | | | $ | 44,213 | | | | | $ | 44,213 | | | | | $ | 46,528 | | | | | $ | 49,025 | | | | | $ | 50,159 | | | | | $ | 5,495 | | | | | | 1,629 | | |
2013
|
| | | | | | | | | | 44,791 | | | | | | 37,993 | | | | | | 44,909 | | | | | | 46,437 | | | | | | 48,372 | | | | | | 48,372 | | | | | | 49,850 | | | | | | 49,486 | | | | | | 53,236 | | | | | | 1,299 | | | | | | 2,624 | | |
2014
|
| | | | | | | 64,186 | | | | | | 57,904 | | | | | | 62,425 | | | | | | 63,729 | | | | | | 63,729 | | | | | | 68,855 | | | | | | 69,920 | | | | | | 71,219 | | | | | | 11,797 | | | | | | 4,124 | | | |||||||||
2015
|
| | | | | | | 61,810 | | | | | | 65,063 | | | | | | 68,008 | | | | | | 70,803 | | | | | | 75,187 | | | | | | 80,678 | | | | | | 83,365 | | | | | | 2,257 | | | | | | 4,535 | | | |||||||||||||||
2016
|
| | | | | | | 93,526 | | | | | | 92,743 | | | | | | 91,119 | | | | | | 93,324 | | | | | | 103,602 | | | | | | 104,612 | | | | | | 6,489 | | | | | | 4,840 | | | |||||||||||||||||||||
2017
|
| | | | | | | 75,919 | | | | | | 80,341 | | | | | | 82,545 | | | | | | 95,119 | | | | | | 97,011 | | | | | | 29,002 | | | | | | 4,281 | | | |||||||||||||||||||||||||||
2018
|
| | | | | | | 73,492 | | | | | | 68,125 | | | | | | 78,902 | | | | | | 90,348 | | | | | | 2,078 | | | | | | 4,815 | | | |||||||||||||||||||||||||||||||||
2019
|
| | | | | | | 87,115 | | | | | | 90,598 | | | | | | 92,118 | | | | | | 1,064 | | | | | | 5,489 | | | |||||||||||||||||||||||||||||||||||||||
2020
|
| | | | | | | 83,900 | | | | | | 86,700 | | | | | | 18,026 | | | | | | 4,618 | | | |||||||||||||||||||||||||||||||||||||||||||||
2021
|
| | | | | | | 49,957 | | | | | | 35,451 | | | | | | 1,992 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
| | | | | | $ | 778,725 | | | | | | 112,958 | | | | | | 38,947 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Cumulative net paid loss and LAE from the table below | | | | | (589,463) | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net reserves for loss and LAE before 2012 | | | | | 5,226 | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total net reserves for loss and LAE | | | | $ | 194,488 | | | | | | | | | | | | | | |
Exited Lines Cumulative Paid Losses and ALAE, Net of Reinsurance
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
|---------------------------------------------------------Supplemental and unaudited---------------------------------------------------------|
|
| | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Accident
Year |
| |
2012
|
| |
2013
|
| |
2014
|
| |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||
2012
|
| | | | 12,927 | | | | | | 23,293 | | | | | | 31,636 | | | | | | 37,736 | | | | | | 40,850 | | | | | | 43,303 | | | | | | 44,797 | | | | | | 45,789 | | | | | | 45,938 | | | | | | 45,968 | | |
2013
|
| | | | | | | | | | 4,763 | | | | | | 17,904 | | | | | | 36,890 | | | | | | 42,995 | | | | | | 41,158 | | | | | | 44,186 | | | | | | 47,101 | | | | | | 48,069 | | | | | | 48,322 | | |
2014
|
| | | | | | | 9,700 | | | | | | 30,863 | | | | | | 42,141 | | | | | | 50,785 | | | | | | 49,906 | | | | | | 52,450 | | | | | | 53,290 | | | | | | 53,615 | | | |||||||||
2015
|
| | | | | | | 9,026 | | | | | | 41,653 | | | | | | 55,610 | | | | | | 65,269 | | | | | | 73,100 | | | | | | 77,981 | | | | | | 80,312 | | | |||||||||||||||
2016
|
| | | | | | | 36,592 | | | | | | 57,638 | | | | | | 70,253 | | | | | | 78,070 | | | | | | 81,516 | | | | | | 85,794 | | | |||||||||||||||||||||
2017
|
| | | | | | | 34,177 | | | | | | 52,103 | | | | | | 51,985 | | | | | | 56,839 | | | | | | 63,516 | | | |||||||||||||||||||||||||||
2018
|
| | | | | | | 25,552 | | | | | | 60,149 | | | | | | 67,262 | | | | | | 80,448 | | | |||||||||||||||||||||||||||||||||
2019
|
| | | | | | | 28,636 | | | | | | 63,243 | | | | | | 66,682 | | | |||||||||||||||||||||||||||||||||||||||
2020
|
| | | | | | | 24,468 | | | | | | 54,950 | | | |||||||||||||||||||||||||||||||||||||||||||||
2021
|
| | | | | | | 9,856 | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
| | | | | | $ | 589,463 | | |
| | |
2021
|
| |||
Net reserves for losses and LAE: | | | |||||
Multi-line Solutions
|
| | | $ | 286,842 | | |
Short Tail/Monoline Specialty
|
| | | | 109,201 | | |
Exited Lines
|
| | | | 194,488 | | |
Reserves for losses and LAE, net of reinsurance
|
| | | | 590,531 | | |
Reinsurance recoverable on unpaid claims: | | | |||||
Multi-line Solutions
|
| | | | 232,146 | | |
Short Tail/Monoline Specialty
|
| | | | 121,717 | | |
Exited Lines
|
| | | | 27,475 | | |
Total reinsurance recoverable on unpaid claims
|
| | | | 381,338 | | |
Unallocated LAE
|
| | | | 7,680 | | |
Gross reserves for losses and LAE at end of year
|
| | | $ | 979,549 | | |
Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance
(unaudited required supplementary information) |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Years
|
| |
1
|
| |
2
|
| |
3
|
| |
4
|
| |
5
|
| |
6
|
| |
7
|
| |
8
|
| |
9
|
| |
10 and
older |
| ||||||||||||||||||||||||||||||
Multi-line Solutions
|
| | | | 25.8% | | | | | | 19.7% | | | | | | 14.9% | | | | | | 10.7% | | | | | | 8.1% | | | | | | 5.5% | | | | | | 4.0% | | | | | | 3.4% | | | | | | 3.6% | | | | | | 4.4% | | |
Short Tail/Monoline Specialty
|
| | | | 36.1% | | | | | | 51.4% | | | | | | 5.4% | | | | | | 2.4% | | | | | | 1.5% | | | | | | 0.9% | | | | | | 0.5% | | | | | | 0.3% | | | | | | 0.2% | | | | | | 1.3% | | |
Exited Lines
|
| | | | 27.4% | | | | | | 28.6% | | | | | | 12.3% | | | | | | 8.5% | | | | | | 6.5% | | | | | | 4.4% | | | | | | 3.2% | | | | | | 2.7% | | | | | | 2.9% | | | | | | 3.5% | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
Property
|
| | | $ | 235,686 | | | | | | 25.1% | | | | | $ | 163,025 | | | | | | 18.7% | | |
Commercial Auto Liability
|
| | | | 227,853 | | | | | | 24.2% | | | | | | 181,295 | | | | | | 20.8% | | |
General Liability
|
| | | | 116,953 | | | | | | 12.4% | | | | | | 110,962 | | | | | | 12.7% | | |
Group Accident & Health
|
| | | | 112,146 | | | | | | 11.9% | | | | | | 94,616 | | | | | | 10.8% | | |
Professional Liability
|
| | | | 61,466 | | | | | | 6.5% | | | | | | 48,298 | | | | | | 5.5% | | |
Excess Liability
|
| | | | 52,176 | | | | | | 5.6% | | | | | | 29,123 | | | | | | 3.3% | | |
Surety
|
| | | | 51,792 | | | | | | 5.6% | | | | | | 13,176 | | | | | | 1.5% | | |
Workers’ Compensation
|
| | | | 41,890 | | | | | | 4.5% | | | | | | 198,793 | | | | | | 22.8% | | |
Commercial Auto Physical Damage
|
| | | | 39,897 | | | | | | 4.2% | | | | | | 34,325 | | | | | | 3.9% | | |
Total
|
| | | $ | 939,859 | | | | | | 100.0% | | | | | $ | 873,613 | | | | | | 100.0% | | |
| | |
2021
|
| |
2020
|
| ||||||
California
|
| | | | 11.6% | | | | | | 8.1% | | |
Louisiana
|
| | | | 10.4 | | | | | | 10.3 | | |
Texas
|
| | | | 10.1 | | | | | | 12.0 | | |
Florida
|
| | | | 6.2 | | | | | | 6.3 | | |
New York
|
| | | | 6.0 | | | | | | 6.4 | | |
Georgia
|
| | | | 3.6 | | | | | | 3.5 | | |
Pennsylvania
|
| | | | 3.5 | | | | | | 3.2 | | |
Illinois
|
| | | | 3.3 | | | | | | 3.8 | | |
Massachusetts
|
| | | | 3.1 | | | | | | 2.4 | | |
Ohio
|
| | | | 2.8 | | | | | | 1.7 | | |
All other states
|
| | | | 39.4 | | | | | | 42.3 | | |
Total
|
| | | | 100.0% | | | | | | 100.0% | | |
| | |
2021
|
| |
2020
|
| ||||||
SUA commission revenue
|
| | | $ | 2,037 | | | | | $ | 2,090 | | |
SUA fee income
|
| | | | 1,185 | | | | | | 2,067 | | |
Other
|
| | | | 751 | | | | | | 1,507 | | |
Total commission and fee income
|
| | | $ | 3,973 | | | | | $ | 5,664 | | |
| | |
2021
|
| |
2020
|
| ||||||
Contract asset
|
| | | $ | 1,209 | | | | | $ | 1,097 | | |
| | |
2021
|
| |
2020
|
| ||||||
Amortization of policy acquisition costs
|
| | | $ | 47,061 | | | | | $ | 36,971 | | |
Other operating and general expenses
|
| | | | 91,437 | | | | | | 82,847 | | |
Total underwriting, acquisition and insurance expenses
|
| | | $ | 138,498 | | | | | $ | 119,818 | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Written
|
| |
Earned
|
| |
Written
|
| |
Earned
|
| ||||||||||||
Direct premiums
|
| | | $ | 842,318 | | | | | $ | 816,837 | | | | | $ | 774,436 | | | | | $ | 775,666 | | |
Assumed premiums
|
| | | | 97,541 | | | | | | 102,352 | | | | | | 99,177 | | | | | | 96,765 | | |
Ceded premiums
|
| | | | (410,716) | | | | | | (419,366) | | | | | | (412,090) | | | | | | (440,520) | | |
Net premiums
|
| | | $ | 529,143 | | | | | $ | 499,823 | | | | | $ | 461,523 | | | | | $ | 431,911 | | |
Ceded losses and LAE incurred
|
| | | | | | | | | $ | 248,360 | | | | | | | | | | | $ | 335,503 | | |
| | |
2021
|
| |
2020
|
| ||||||
Expense to enter the LPT
|
| | | $ | — | | | | | $ | (43,476) | | |
Strengthening of reserves
|
| | | | (28,000) | | | | | | (49,013) | | |
Reinsurance recoveries under the LPT
|
| | | | 11,937 | | | | | | 32,692 | | |
Pretax net impact of the LPT and strengthening of reserves subject to the LPT
|
| | | $ | (16,063) | | | | | $ | (59,797) | | |
Award type
|
| |
Award Target
Payout Range |
| |
Requisite
Service Period |
| |
Authorized
Target Common Shares |
| |||
Market condition awards
|
| |
0% – 150%
|
| |
3 years
|
| | | | 185,897 | | |
Performance condition awards
|
| |
0% – 150%
|
| |
3 years
|
| | | | 118,014 | | |
Restricted stock units
|
| |
N/A
|
| |
3 years
|
| | | | 565,702 | | |
| | | | | | | | | | | 869,613 | | |
| | |
Weighted-average
Grant-date Fair Value |
| |
Number of
Common Shares |
| ||||||
Non-vested at January 1, 2020
|
| | | $ | 5.03 | | | | | | 530,253 | | |
Granted
|
| | | | 3.24 | | | | | | 30,870 | | |
Vested
|
| | | | 4.45 | | | | | | (15,469) | | |
Forfeited
|
| | | | 5.07 | | | | | | (206,969) | | |
Non-vested at December 31, 2020
|
| | | | 4.87 | | | | | | 338,685 | | |
Granted
|
| | | | 2.99 | | | | | | 1,330,666 | | |
Vested
|
| | | | 3.55 | | | | | | (26,056) | | |
Forfeited
|
| | | | 4.00 | | | | | | (140,693) | | |
Non-vested at December 31, 2021
|
| | | $ | 3.31 | | | | | | 1,502,602 | | |
| | |
2021
|
| |
2020
|
| ||||||
Stock-based compensation expense (income) | | | | | | | | | | | | | |
Stock-based compensation expense
|
| | | $ | 1,365 | | | | | $ | 72 | | |
Forfeitures
|
| | | | (843) | | | | | | (97) | | |
Total
|
| | | $ | 522 | | | | | $ | (25) | | |
| | |
2021
|
| |
2020
|
| ||||||
Numerator | | | | ||||||||||
Net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
Less: undistributed (income) loss allocated to participating Securities
|
| | | | (18,507) | | | | | | — | | |
Net income (loss) attributable to common shareholders (numerator for basic earnings per share)
|
| | | | 19,810 | | | | | | (74,642) | | |
Add back: undistributed income (loss) allocated to participating securities
|
| | | | 18,507 | | | | | | — | | |
Net income (loss) (numerator for diluted earnings per share under the two class method)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
Denominator | | | | | | | | | | | | | |
Basic weighted-average common shares
|
| | | | 65,235,002 | | | | | | 64,855,972 | | |
Preferred shares (if converted method)
|
| | | | 60,943,498 | | | | | | — | | |
Contingently issuable instruments (treasury stock method)
|
| | | | 2,892,586 | | | | | | — | | |
Market condition awards (contingently issuable)
|
| | | | 270,396 | | | | | | — | | |
Restricted stock units (treasury stock method)
|
| | | | 532,114 | | | | | | — | | |
Diluted weighted-average common share equivalents
|
| | | | 129,873,596 | | | | | | 64,855,972 | | |
Basic earnings (loss) per share
|
| | | $ | 0.30 | | | | | $ | (1.15) | | |
Diluted earnings (loss) per share
|
| | | $ | 0.30 | | | | | $ | (1.15) | | |
| | |
2021
|
| |
2020
|
| ||||||
Unvested common shares
|
| | | | — | | | | | | 13 | | |
Preferred Shares, if converted
|
| | | | — | | | | | | 41,554,360 | | |
Total
|
| | | | — | | | | | | 41,554,373 | | |
| | |
2021
|
| |
2020
|
| ||||||
Common shares
|
| | | | — | | | | | | 1,013,030 | | |
Preferred Shares, if converted
|
| | | | — | | | | | | 5,539,860 | | |
Total
|
| | | | — | | | | | | 6,552,890 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net earned premium
|
| | | $ | 76,701 | | | | | $ | 66,971 | | |
Gross commission expense
|
| | | | 21,256 | | | | | | 19,788 | | |
| | |
2021
|
| |
2020
|
| ||||||
Premiums receivable
|
| | | $ | 11,334 | | | | | $ | 12,516 | | |
| | |
2021
|
| |
2020
|
| ||||||
Statutory capital and surplus
|
| | | $ | 369,583 | | | | | $ | 342,256 | | |
RBC authorized control level
|
| | | | 84,968 | | | | | | 67,838 | | |
| | |
2021
|
| |
2020
|
| ||||||
HSIC
|
| | | $ | 369,583 | | | | | $ | 342,256 | | |
IIC
|
| | | | 215,508 | | | | | | 149,623 | | |
GMIC
|
| | | | 209,347 | | | | | | 144,280 | | |
BIC
|
| | | | — | | | | | | 26,058 | | |
OSIC
|
| | | | 21,095 | | | | | | 21,063 | | |
| | |
2021
|
| |
2020
|
| ||||||
HSIC
|
| | | $ | 5,880 | | | | | $ | (4,044) | | |
IIC
|
| | | | 7,315 | | | | | | (21,038) | | |
GMIC
|
| | | | (947) | | | | | | (17,526) | | |
BIC
|
| | | | (67) | | | | | | (38) | | |
OSIC
|
| | | | 31 | | | | | | 143 | | |
| | |
Cost
|
| |
Fair Value
|
| |
Amount on
Balance Sheet |
| |||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 48,816 | | | | | $ | 49,263 | | | | | $ | 49,263 | | |
Corporate securities and miscellaneous
|
| | | | 151,053 | | | | | | 154,163 | | | | | | 154,163 | | |
Municipal securities
|
| | | | 53,179 | | | | | | 56,942 | | | | | | 56,942 | | |
Residential mortgage-backed securities
|
| | | | 103,758 | | | | | | 103,735 | | | | | | 103,735 | | |
Commercial mortgage-backed securities
|
| | | | 14,634 | | | | | | 14,484 | | | | | | 14,484 | | |
Asset-backed securities
|
| | | | 81,038 | | | | | | 79,764 | | | | | | 79,764 | | |
Total fixed maturity securities, available for sale
|
| | | | 452,478 | | | | | | 458,351 | | | | | | 458,351 | | |
Fixed maturity securities, held to maturity: | | | | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | | 47,117 | | | | | | 47,117 | | | | | | 47,117 | | |
Total fixed maturity securities, held to maturity
|
| | | | 47,117 | | | | | | 47,117 | | | | | | 47,117 | | |
Equity securities: | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | | 47,379 | | | | | | 58,425 | | | | | | 58,425 | | |
Preferred stocks
|
| | | | 17,821 | | | | | | 18,166 | | | | | | 18,166 | | |
Mutual funds
|
| | | | 33,786 | | | | | | 41,380 | | | | | | 41,380 | | |
Total equity securities
|
| | | | 98,986 | | | | | | 117,971 | | | | | | 117,971 | | |
Mortgage loans
|
| | | | 29,447 | | | | | | 29,264 | | | | | | 29,531 | | |
Short-term investments
|
| | | | 164,278 | | | | | | 164,278 | | | | | | 164,278 | | |
Total investments
|
| | | $ | 792,306 | | | | | $ | 816,981 | | | | | $ | 817,248 | | |
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | |
Investment in subsidiaries
|
| | | $ | 517,326 | | | | | $ | 478,426 | | |
Short-term investments, at fair value
|
| | | | 25 | | | | | | 25 | | |
Total investments
|
| | | | 517,351 | | | | | | 478,451 | | |
Cash and cash equivalents
|
| | | | 5,849 | | | | | | 12,604 | | |
Restricted cash
|
| | | | 156 | | | | | | 151 | | |
Deferred income taxes
|
| | | | 15,182 | | | | | | 13,314 | | |
Goodwill and intangible assets, net
|
| | | | 12,641 | | | | | | 12,641 | | |
Other assets
|
| | | | 4,218 | | | | | | 5,559 | | |
Total assets
|
| | | $ | 555,397 | | | | | $ | 522,720 | | |
Liabilities, Temporary Equity and Stockholders’ Equity | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 788 | | | | | $ | 747 | | |
Notes payable
|
| | | | 50,000 | | | | | | 50,000 | | |
Subordinated debt, net of debt issuance costs
|
| | | | 78,529 | | | | | | 78,448 | | |
Total liabilities
|
| | | | 129,317 | | | | | | 129,195 | | |
Temporary Equity: | | | | | | | | | | | | | |
Temporary equity
|
| | | | — | | | | | | 90,303 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Stockholders’ equity
|
| | | | 426,080 | | | | | | 303,222 | | |
Total liabilities, temporary equity and stockholders’ equity
|
| | | $ | 555,397 | | | | | $ | 522,720 | | |
| | |
2021
|
| |
2020
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Commission and fee income
|
| | | $ | — | | | | | $ | 625 | | |
Net investment income
|
| | | | 2,383 | | | | | | 1,469 | | |
Realized investment losses
|
| | | | — | | | | | | (315) | | |
Total revenues
|
| | | | 2,383 | | | | | | 1,779 | | |
Expenses | | | | | | | | | | | | | |
Operating expenses
|
| | | | — | | | | | | 3,149 | | |
Interest expense
|
| | | | 4,621 | | | | | | 5,531 | | |
Amortization expense
|
| | | | 81 | | | | | | 81 | | |
Total expenses
|
| | | | 4,702 | | | | | | 8,761 | | |
Loss before income tax expense
|
| | | | (2,319) | | | | | | (6,982) | | |
Income tax (benefit) expense
|
| | | | (487) | | | | | | 3,017 | | |
Net loss before equity in earnings of subsidiaries
|
| | | | (1,832) | | | | | | (9,999) | | |
Equity in undistributed earnings of subsidiaries
|
| | | | 40,149 | | | | | | (64,643) | | |
Net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 38,317 | | | | | $ | (74,642) | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities
|
| | | | (40,447) | | | | | | 73,531 | | |
Net cash provided by operating activities
|
| | | | (2,130) | | | | | | (1,111) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital contribution to subsidiaries
|
| | | | (10,000) | | | | | | (50,600) | | |
Distributions from investment in subsidiaries
|
| | | | 4,000 | | | | | | 4,000 | | |
Other, net
|
| | | | — | | | | | | 1 | | |
Net cash (used in) provided by investing activities
|
| | | | (6,000) | | | | | | (46,599) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Employee share purchases
|
| | | | 1,380 | | | | | | 255 | | |
Issuance of preferred shares
|
| | | | — | | | | | | 90,413 | | |
Repayments of notes payable
|
| | | | — | | | | | | (33,827) | | |
Repurchase of common stock
|
| | | | — | | | | | | (540) | | |
Net cash provided by financing activities
|
| | | | 1,380 | | | | | | 56,301 | | |
Net (decrease) increase in cash and cash equivalents and restricted cash
|
| | | | (6,750) | | | | | | 8,591 | | |
Cash and cash equivalents and restricted cash at beginning of year
|
| | | | 12,755 | | | | | | 4,164 | | |
Cash and cash equivalents and restricted cash at end of year
|
| | | $ | 6,005 | | | | | $ | 12,755 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 4,669 | | | | | $ | 5,530 | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Accident &
Health |
| |
Property &
Casualty |
| |
Accident &
Health |
| |
Property &
Casualty |
| ||||||||||||
Gross amount
|
| | | $ | 111,759 | | | | | $ | 730,559 | | | | | $ | 94,616 | | | | | $ | 679,820 | | |
Ceded to other companies
|
| | | | (68,350) | | | | | | (342,366) | | | | | | (57,364) | | | | | | (354,726) | | |
Assumed from other companies
|
| | | | 387 | | | | | | 97,154 | | | | | | — | | | | | | 99,177 | | |
Net amount
|
| | | $ | 43,796 | | | | | $ | 485,347 | | | | | $ | 37,252 | | | | | $ | 424,271 | | |
Percentage of amount assumed to net
|
| | | | 0.9% | | | | | | 20.0% | | | | | | 0.0% | | | | | | 23.4% | | |
| | |
Valuation
Allowance For Deferred Tax Assets |
| |
Allowance for
Uncollectable Reinsurance Recoverable |
| |
Allowance for
Uncollectable Premiums Receivable |
| |||||||||
Balance at January 1, 2020
|
| | | $ | 586 | | | | | $ | — | | | | | $ | 1,076 | | |
Charged to costs and expenses
|
| | | | — | | | | | | — | | | | | | 781 | | |
Amounts written off
|
| | | | — | | | | | | — | | | | | | (711) | | |
Balance at December 31, 2020
|
| | | | 586 | | | | | | — | | | | | | 1,146 | | |
Charged to costs and expenses
|
| | | | — | | | | | | — | | | | | | 18 | | |
Amounts written off
|
| | | | — | | | | | | — | | | | | | (903) | | |
Balance at December 31, 2021
|
| | | $ | 586 | | | | | $ | — | | | | | $ | 261 | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred policy acquisition costs
|
| | | $ | 59,456 | | | | | $ | 53,519 | | |
Reserve for losses and loss adjustment expenses
|
| | | | 979,549 | | | | | | 856,780 | | |
Unearned premiums
|
| | | | 363,288 | | | | | | 342,619 | | |
Net earned premium(1)
|
| | | | 499,823 | | | | | | 431,911 | | |
Net investment income
|
| | | | 24,646 | | | | | | 14,130 | | |
Losses and loss adjustment expenses (current year)(1)
|
| | | | 338,348 | | | | | | 301,845 | | |
Losses and loss adjustment expenses (prior years)(1)(2)
|
| | | | 28,000 | | | | | | 49,553 | | |
Amortization of policy acquisition costs(1)
|
| | | | 47,061 | | | | | | 36,971 | | |
Paid claims and claim adjustment expenses(1)
|
| | | | 249,739 | | | | | | 220,480 | | |
Net premiums written(1)
|
| | | | 529,143 | | | | | | 461,523 | | |
Ceded unearned premium
|
| | | | 137,973 | | | | | | 146,624 | | |
Deferred ceding commission
|
| | | | 30,500 | | | | | | 35,757 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | |||||
Investments: | | | | | | | | | | | | | |
Fixed maturity securities, available for sale, at fair value (amortized cost of $549,650 and
$452,478, respectively) |
| | | $ | 516,067 | | | | | $ | 458,351 | | |
Fixed maturity securities, held to maturity, at amortized cost
|
| | | | 49,850 | | | | | | 47,117 | | |
Equity securities, at fair value (cost of $114,876 and $98,986, respectively)
|
| | | | 113,989 | | | | | | 117,971 | | |
Mortgage loans
|
| | | | 53,306 | | | | | | 29,531 | | |
Other long-term investments
|
| | | | 137,188 | | | | | | 132,111 | | |
Short-term investments, at fair value
|
| | | | 119,027 | | | | | | 164,278 | | |
Total investments
|
| | | | 989,427 | | | | | | 949,359 | | |
Cash and cash equivalents
|
| | | | 31,335 | | | | | | 42,107 | | |
Restricted cash
|
| | | | 66,429 | | | | | | 65,167 | | |
Premiums receivable, net of allowance
|
| | | | 205,287 | | | | | | 112,158 | | |
Reinsurance recoverables
|
| | | | 538,045 | | | | | | 536,327 | | |
Ceded unearned premium
|
| | | | 205,144 | | | | | | 137,973 | | |
Deferred policy acquisition costs
|
| | | | 71,297 | | | | | | 59,456 | | |
Deferred income taxes
|
| | | | 36,437 | | | | | | 33,663 | | |
Goodwill and intangible assets, net
|
| | | | 90,603 | | | | | | 91,336 | | |
Other assets
|
| | | | 85,394 | | | | | | 90,666 | | |
Total assets
|
| | | $ | 2,319,398 | | | | | $ | 2,118,212 | | |
Liabilities and stockholders’ equity
|
| | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Losses and loss adjustment expenses (“LAE”)
|
| | | $ | 1,036,385 | | | | | $ | 979,549 | | |
Unearned premiums
|
| | | | 466,789 | | | | | | 363,288 | | |
Deferred ceding commission
|
| | | | 38,399 | | | | | | 30,500 | | |
Reinsurance and premium payables
|
| | | | 157,191 | | | | | | 119,919 | | |
Funds held for others
|
| | | | 28,395 | | | | | | 29,587 | | |
Accounts payable and accrued liabilities
|
| | | | 44,063 | | | | | | 40,760 | | |
Notes payable
|
| | | | 50,000 | | | | | | 50,000 | | |
Subordinated debt, net of debt issuance costs
|
| | | | 78,569 | | | | | | 78,529 | | |
Total liabilities
|
| | | | 1,899,791 | | | | | | 1,692,132 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Series A preferred stock, $0.01 par value; 2,000,000 shares authorized, 1,970,124 shares
issued and outstanding as of June 30, 2022 |
| | | | 20 | | | | | | 20 | | |
Common stock, $0.01 par value, 168,000,000 shares authorized and 67,052,434 shares issued as of June 30, 2022 and December 31, 2021
|
| | | | 671 | | | | | | 671 | | |
Treasury stock, $0.01 par value, 917,800 shares as of June 30, 2022 and December 31, 2021
|
| | | | (9) | | | | | | (9) | | |
Additional paid-in capital
|
| | | | 575,835 | | | | | | 574,663 | | |
Stock notes receivable
|
| | | | (6,942) | | | | | | (9,092) | | |
Accumulated other comprehensive (loss) income
|
| | | | (26,531) | | | | | | 4,640 | | |
Accumulated deficit
|
| | | | (123,437) | | | | | | (144,813) | | |
Total stockholders’ equity
|
| | | | 419,607 | | | | | | 426,080 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 2,319,398 | | | | | $ | 2,118,212 | | |
| | |
Three months ended
June 30, |
| |
Six months ended
June 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earned premiums
|
| | | $ | 146,076 | | | | | $ | 118,845 | | | | | $ | 287,803 | | | | | $ | 236,040 | | |
Commission and fee income
|
| | | | 2,060 | | | | | | 1,014 | | | | | | 2,290 | | | | | | 1,701 | | |
Net investment income
|
| | | | 10,530 | | | | | | 6,901 | | | | | | 25,679 | | | | | | 12,511 | | |
Net unrealized (losses) gains on equity securities
|
| | | | (14,513) | | | | | | 4,669 | | | | | | (19,883) | | | | | | 10,281 | | |
Realized investment gains
|
| | | | 140 | | | | | | 194 | | | | | | 1,071 | | | | | | 957 | | |
Net realized gain on sale of business
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,453 | | |
Other income
|
| | | | — | | | | | | 107 | | | | | | — | | | | | | 107 | | |
Total revenues
|
| | | | 144,293 | | | | | | 131,730 | | | | | | 296,960 | | | | | | 265,050 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Losses and loss adjustment
expenses |
| | | | 91,801 | | | | | | 79,095 | | | | | | 181,790 | | | | | | 160,115 | | |
Underwriting, acquisition and insurance expenses
|
| | | | 44,383 | | | | | | 33,909 | | | | | | 84,918 | | | | | | 64,939 | | |
Impairment charges
|
| | | | — | | | | | | 1,939 | | | | | | — | | | | | | 2,821 | | |
Interest expense
|
| | | | 1,365 | | | | | | 1,156 | | | | | | 2,542 | | | | | | 2,310 | | |
Amortization expense
|
| | | | 387 | | | | | | 394 | | | | | | 773 | | | | | | 742 | | |
Total expenses
|
| | | | 137,936 | | | | | | 116,493 | | | | | | 270,023 | | | | | | 230,927 | | |
Earnings before income taxes
|
| | | | 6,357 | | | | | | 15,237 | | | | | | 26,937 | | | | | | 34,123 | | |
Income tax expense
|
| | | | 1,292 | | | | | | 3,117 | | | | | | 5,561 | | | | | | 7,083 | | |
Net income
|
| | | | 5,065 | | | | | | 12,120 | | | | | | 21,376 | | | | | | 27,040 | | |
Net income attributable to participating securities
|
| | | | 2,437 | | | | | | 5,839 | | | | | | 10,283 | | | | | | 13,053 | | |
Net income attributable to common shareholders
|
| | | $ | 2,628 | | | | | $ | 6,281 | | | | | $ | 11,093 | | | | | $ | 13,987 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,065 | | | | | $ | 12,120 | | | | | $ | 21,376 | | | | | $ | 27,040 | | |
Other comprehensive (loss) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized gains and losses on investments:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net change in unrealized (losses) gains on investments, net of tax
|
| | | | (14,797) | | | | | | 1,385 | | | | | | (31,502) | | | | | | (3,073) | | |
Reclassification adjustment for gains on securities
no longer held, net of tax |
| | | | 30 | | | | | | 177 | | | | | | 331 | | | | | | 227 | | |
Total other comprehensive (loss) income
|
| | | | (14,767) | | | | | | 1,562 | | | | | | (31,171) | | | | | | (2,846) | | |
Comprehensive (loss) income
|
| | | $ | (9,702) | | | | | $ | 13,682 | | | | | $ | (9,795) | | | | | $ | 24,194 | | |
Per share data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share
|
| | | $ | 0.04 | | | | | $ | 0.10 | | | | | $ | 0.17 | | | | | $ | 0.21 | | |
Diluted earnings per share
|
| | | $ | 0.04 | | | | | $ | 0.09 | | | | | $ | 0.16 | | | | | $ | 0.21 | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 65,799,391 | | | | | | 65,359,815 | | | | | | 65,799,391 | | | | | | 65,097,834 | | |
Diluted
|
| | | | 130,641,582 | | | | | | 129,886,959 | | | | | | 130,401,266 | | | | | | 129,432,620 | | |
| | |
Preferred
Stock |
| |
Common
Stock |
| |
Treasury
Stock |
| |
Additional
Paid-In Capital |
| |
Stock
Notes Receivable |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||
Balance at December 31, 2021
|
| | | $ | 20 | | | | | $ | 671 | | | | | $ | (9) | | | | | $ | 574,663 | | | | | $ | (9,092) | | | | | $ | 4,640 | | | | | $ | (144,813) | | | | | $ | 426,080 | | |
Employee equity transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 502 | | | | | | 188 | | | | | | — | | | | | | — | | | | | | 690 | | |
Reclassification of stock notes
receivable to other assets |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,942 | | | | | | — | | | | | | — | | | | | | 1,942 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,311 | | | | | | 16,311 | | |
Other comprehensive loss, net
of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,404) | | | | | | — | | | | | | (16,404) | | |
Balance at March 31, 2022
|
| | | $ | 20 | | | | | $ | 671 | | | | | $ | (9) | | | | | $ | 575,165 | | | | | $ | (6,962) | | | | | $ | (11,764) | | | | | $ | (128,502) | | | | | $ | 428,619 | | |
Employee equity transactions
|
| | | | — | | | | | | — | | | | | | — | | | | | | 670 | | | | | | 20 | | | | | | — | | | | | | — | | | | | | 690 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,065 | | | | | | 5,065 | | |
Other comprehensive loss, net of
tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,767) | | | | | | — | | | | | | (14,767) | | |
Balance at June 30, 2022
|
| | | $ | 20 | | | | | $ | 671 | | | | | $ | (9) | | | | | $ | 575,835 | | | | | $ | (6,942) | | | | | $ | (26,531) | | | | | $ | (123,437) | | | | | $ | 419,607 | | |
| | |
Common
Stock |
| |
Treasury
Stock |
| |
Additional
Paid-In Capital |
| |
Stock
Notes Receivable |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
Balance at December 31, 2020
|
| | | $ | 671 | | | | | $ | (14) | | | | | $ | 475,989 | | | | | $ | (2,510) | | | | | $ | 12,216 | | | | | $ | (183,130) | | | | | $ | 303,222 | | |
Employee equity transactions
|
| | | | — | | | | | | 6 | | | | | | 381 | | | | | | 344 | | | | | | — | | | | | | — | | | | | | 731 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,920 | | | | | | 14,920 | | |
Other comprehensive loss, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,408) | | | | | | — | | | | | | (4,408) | | |
Balance at March 31, 2021
|
| | | $ | 671 | | | | | $ | (8) | | | | | $ | 476,370 | | | | | $ | (2,166) | | | | | $ | 7,808 | | | | | $ | (168,210) | | | | | $ | 314,465 | | |
Employee equity transactions
|
| | | | — | | | | | | — | | | | | | 408 | | | | | | — | | | | | | — | | | | | | — | | | | | | 408 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,120 | | | | | | 12,120 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,562 | | | | | | — | | | | | | 1,562 | | |
Balance at June 30, 2021
|
| | | $ | 671 | | | | | $ | (8) | | | | | $ | 476,778 | | | | | $ | (2,166) | | | | | $ | 9,370 | | | | | $ | (156,090) | | | | | $ | 328,555 | | |
| | |
Six months ended June 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 21,376 | | | | | $ | 27,040 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | 42,640 | | | | | | 50,309 | | |
Net cash provided by operating activities
|
| | | | 64,016 | | | | | | 77,349 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of fixed maturity securities, available-for-sale
|
| | | | (129,636) | | | | | | (157,857) | | |
Purchase of illiquid investments
|
| | | | (2,560) | | | | | | (18,172) | | |
Purchase of equity securities
|
| | | | (33,899) | | | | | | (44,453) | | |
Purchase of business
|
| | | | — | | | | | | (10,554) | | |
(Investment in) proceeds from direct and indirect loans
|
| | | | (14,411) | | | | | | 5,289 | | |
Purchase of property and equipment
|
| | | | (564) | | | | | | (1,121) | | |
Sales and maturities of investment securities
|
| | | | 51,891 | | | | | | 65,244 | | |
Distributions from equity method investments
|
| | | | 1,689 | | | | | | 1,187 | | |
Change in short-term investments
|
| | | | 45,251 | | | | | | 69,720 | | |
Receivable for securities sold
|
| | | | 2,992 | | | | | | (40) | | |
Cash provided by (used in) deposit accounting
|
| | | | 3,571 | | | | | | (5,687) | | |
Other, net
|
| | | | — | | | | | | 45 | | |
Net cash used in investment activities
|
| | | | (75,676) | | | | | | (96,399) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Employee share purchases
|
| | | | 2,150 | | | | | | 1,011 | | |
Net cash provided by financing activities
|
| | | | 2,150 | | | | | | 1,011 | | |
Net decrease in cash and cash equivalents and restricted cash
|
| | | | (9,510) | | | | | | (18,039) | | |
Cash and cash equivalents and restricted cash at beginning of period
|
| | | | 107,274 | | | | | | 113,623 | | |
Cash and cash equivalents and restricted cash at end of period
|
| | | $ | 97,764 | | | | | $ | 95,584 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 2,366 | | | | | $ | 2,399 | | |
(In thousands)
|
| |
Gross
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Loss |
| |
Fair Value
|
| ||||||||||||
June 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 45,541 | | | | | $ | 224 | | | | | $ | (1,098) | | | | | $ | 44,667 | | |
Corporate securities and miscellaneous
|
| | | | 199,608 | | | | | | 137 | | | | | | (12,921) | | | | | | 186,824 | | |
Municipal securities
|
| | | | 66,776 | | | | | | 116 | | | | | | (4,229) | | | | | | 62,663 | | |
Residential mortgage-backed securities
|
| | | | 112,578 | | | | | | 123 | | | | | | (9,922) | | | | | | 102,779 | | |
Commercial mortgage-backed securities
|
| | | | 27,262 | | | | | | 1 | | | | | | (1,877) | | | | | | 25,386 | | |
Asset-backed securities
|
| | | | 97,885 | | | | | | 107 | | | | | | (4,244) | | | | | | 93,748 | | |
Total fixed maturity securities, available-for-sale
|
| | | $ | 549,650 | | | | | $ | 708 | | | | | $ | (34,291) | | | | | $ | 516,067 | | |
Fixed maturity securities, held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | $ | 49,850 | | | | | $ | — | | | | | $ | (2,816) | | | | | $ | 47,034 | | |
Total fixed maturity securities, held-to-maturity
|
| | | $ | 49,850 | | | | | $ | — | | | | | $ | (2,816) | | | | | $ | 47,034 | | |
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | $ | 50,204 | | | | | $ | 7,554 | | | | | $ | (4,964) | | | | | $ | 52,794 | | |
Preferred stocks
|
| | | | 20,730 | | | | | | 62 | | | | | | (3,744) | | | | | | 17,048 | | |
Mutual funds
|
| | | | 43,942 | | | | | | 1,997 | | | | | | (1,792) | | | | | | 44,147 | | |
Total equity securities
|
| | | $ | 114,876 | | | | | $ | 9,613 | | | | | $ | (10,500) | | | | | $ | 113,989 | | |
(In thousands)
|
| |
Gross
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Loss |
| |
Fair Value
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 48,816 | | | | | $ | 716 | | | | | $ | (269) | | | | | $ | 49,263 | | |
Corporate securities and miscellaneous
|
| | | | 151,053 | | | | | | 3,698 | | | | | | (588) | | | | | | 154,163 | | |
Municipal securities
|
| | | | 53,179 | | | | | | 3,799 | | | | | | (36) | | | | | | 56,942 | | |
Residential mortgage-backed securities
|
| | | | 103,758 | | | | | | 1,232 | | | | | | (1,255) | | | | | | 103,735 | | |
Commercial mortgage-backed securities
|
| | | | 14,634 | | | | | | 38 | | | | | | (188) | | | | | | 14,484 | | |
Asset-backed securities
|
| | | | 81,038 | | | | | | 226 | | | | | | (1,500) | | | | | | 79,764 | | |
Total fixed maturity securities, available-for-sale
|
| | | $ | 452,478 | | | | | $ | 9,709 | | | | | $ | (3,836) | | | | | $ | 458,351 | | |
Fixed maturity securities, held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | $ | 47,117 | | | | | $ | — | | | | | $ | — | | | | | $ | 47,117 | | |
Total fixed maturity securities, held-to-maturity
|
| | | $ | 47,117 | | | | | $ | — | | | | | $ | — | | | | | $ | 47,117 | | |
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | $ | 47,379 | | | | | $ | 13,887 | | | | | $ | (2,841) | | | | | $ | 58,425 | | |
Preferred stocks
|
| | | | 17,821 | | | | | | 349 | | | | | | (4) | | | | | | 18,166 | | |
Mutual funds
|
| | | | 33,786 | | | | | | 7,611 | | | | | | (17) | | | | | | 41,380 | | |
Total equity securities
|
| | | $ | 98,986 | | | | | $ | 21,847 | | | | | $ | (2,862) | | | | | $ | 117,971 | | |
| | |
June 30, 2022
|
| |||||||||
(In thousands)
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||
Due in less than one year
|
| | | $ | 12,061 | | | | | $ | 12,060 | | |
Due after one year through five years
|
| | | | 165,788 | | | | | | 158,849 | | |
Due after five years through ten years
|
| | | | 92,173 | | | | | | 84,983 | | |
Due after ten years
|
| | | | 41,903 | | | | | | 38,262 | | |
Mortgage-backed securities
|
| | | | 139,840 | | | | | | 128,165 | | |
Asset-backed securities
|
| | | | 97,885 | | | | | | 93,748 | | |
Total
|
| | | $ | 549,650 | | | | | $ | 516,067 | | |
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
(In thousands)
|
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
June 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 27,746 | | | | | $ | (876) | | | | | $ | 3,605 | | | | | $ | (222) | | | | | $ | 31,351 | | | | | $ | (1,098) | | |
Corporate securities and miscellaneous
|
| | | | 168,398 | | | | | | (12,765) | | | | | | 1,344 | | | | | | (156) | | | | | | 169,742 | | | | | | (12,921) | | |
Municipal securities
|
| | | | 47,829 | | | | | | (4,229) | | | | | | — | | | | | | — | | | | | | 47,829 | | | | | | (4,229) | | |
Residential mortgage-backed securities
|
| | | | 77,414 | | | | | | (6,525) | | | | | | 21,456 | | | | | | (3,397) | | | | | | 98,870 | | | | | | (9,922) | | |
Commercial mortgage-backed securities
|
| | | | 23,647 | | | | | | (1,825) | | | | | | 610 | | | | | | (52) | | | | | | 24,257 | | | | | | (1,877) | | |
Asset-backed securities
|
| | | | 59,540 | | | | | | (3,875) | | | | | | 3,935 | | | | | | (369) | | | | | | 63,475 | | | | | | (4,244) | | |
Total fixed maturity securities,
available-for-sale |
| | | | 404,574 | | | | | | (30,095) | | | | | | 30,950 | | | | | | (4,196) | | | | | | 435,524 | | | | | | (34,291) | | |
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | | 12,099 | | | | | | (3,028) | | | | | | 7,080 | | | | | | (1,936) | | | | | | 19,179 | | | | | | (4,964) | | |
Preferred stocks
|
| | | | 14,881 | | | | | | (3,744) | | | | | | — | | | | | | — | | | | | | 14,881 | | | | | | (3,744) | | |
Mutual funds
|
| | | | 16,954 | | | | | | (1,792) | | | | | | — | | | | | | — | | | | | | 16,954 | | | | | | (1,792) | | |
Total equity securities
|
| | | | 43,934 | | | | | | (8,564) | | | | | | 7,080 | | | | | | (1,936) | | | | | | 51,014 | | | | | | (10,500) | | |
Total
|
| | | $ | 448,508 | | | | | $ | (38,659) | | | | | $ | 38,030 | | | | | $ | (6,132) | | | | | $ | 486,538 | | | | | $ | (44,791) | | |
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
(In thousands)
|
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 19,819 | | | | | $ | (267) | | | | | $ | 108 | | | | | $ | (2) | | | | | $ | 19,927 | | | | | $ | (269) | | |
Corporate securities and miscellaneous
|
| | | | 47,308 | | | | | | (588) | | | | | | — | | | | | | — | | | | | | 47,308 | | | | | | (588) | | |
Municipal securities
|
| | | | 4,549 | | | | | | (36) | | | | | | — | | | | | | — | | | | | | 4,549 | | | | | | (36) | | |
Residential mortgage-backed securities
|
| | | | 72,672 | | | | | | (1,252) | | | | | | 145 | | | | | | (3) | | | | | | 72,817 | | | | | | (1,255) | | |
Commercial mortgage-backed securities
|
| | | | 12,653 | | | | | | (175) | | | | | | 241 | | | | | | (12) | | | | | | 12,894 | | | | | | (187) | | |
Asset-backed securities
|
| | | | 34,266 | | | | | | (1,463) | | | | | | 1,256 | | | | | | (38) | | | | | | 35,522 | | | | | | (1,501) | | |
Total fixed maturity securities, available-for-sale
|
| | | | 191,267 | | | | | | (3,781) | | | | | | 1,750 | | | | | | (55) | | | | | | 193,017 | | | | | | (3,836) | | |
Equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stocks
|
| | | | 2,493 | | | | | | (1,066) | | | | | | 7,885 | | | | | | (1,775) | | | | | | 10,378 | | | | | $ | (2,841) | | |
Preferred stocks
|
| | | | 1,353 | | | | | | (4) | | | | | | — | | | | | | — | | | | | | 1,353 | | | | | | (4) | | |
Mutual funds
|
| | | | 5,441 | | | | | | (17) | | | | | | — | | | | | | — | | | | | | 5,441 | | | | | | (17) | | |
Total equity securities
|
| | | | 9,287 | | | | | | (1,087) | | | | | | 7,885 | | | | | | (1,775) | | | | | | 17,172 | | | | | | (2,862) | | |
Total
|
| | | $ | 200,554 | | | | | $ | (4,868) | | | | | $ | 9,635 | | | | | $ | (1,830) | | | | | $ | 210,189 | | | | | $ | (6,698) | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Gross realized gains | | | | | | | | | | | | | | | | ||||||||||
Fixed maturity securities, available-for sale
|
| | | $ | 94 | | | | | $ | 236 | | | | | $ | 110 | | | | | $ | 364 | | |
Equity securities
|
| | | | 1,046 | | | | | | 381 | | | | | | 2,877 | | | | | | 1,306 | | |
Other
|
| | | | 5 | | | | | | 13 | | | | | | 36 | | | | | | 13 | | |
Total
|
| | | | 1,145 | | | | | | 630 | | | | | | 3,023 | | | | | | 1,683 | | |
Gross realized losses | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for sale
|
| | | | (217) | | | | | | (431) | | | | | | (492) | | | | | | (626) | | |
Equity securities
|
| | | | (783) | | | | | | (2) | | | | | | (1,438) | | | | | | (96) | | |
Other
|
| | | | (5) | | | | | | (3) | | | | | | (22) | | | | | | (4) | | |
Total
|
| | | | (1,005) | | | | | | (436) | | | | | | (1,952) | | | | | | (726) | | |
Net realized gains
|
| | | $ | 140 | | | | | $ | 194 | | | | | $ | 1,071 | | | | | $ | 957 | | |
| | |
Six months ended June 30,
|
| |||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Fixed maturity securities, available-for sale
|
| | | $ | 7,590 | | | | | $ | 8,148 | | |
Equity securities
|
| | | | 19,981 | | | | | | 21,106 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Income: | | | | | | | | | | | | | | | | ||||||||||
Fixed maturity securities, available-for sale
|
| | | $ | 3,967 | | | | | $ | 2,239 | | | | | $ | 7,191 | | | | | $ | 4,338 | | |
Fixed maturity securities, held-to-maturity
|
| | | | 1,405 | | | | | | 1,262 | | | | | | 3,342 | | | | | | 2,317 | | |
Equity securities
|
| | | | 1,001 | | | | | | 657 | | | | | | 1,739 | | | | | | 1,223 | | |
Equity method investments
|
| | | | 2,243 | | | | | | 2,308 | | | | | | 11,475 | | | | | | 6,042 | | |
Mortgage loans
|
| | | | 964 | | | | | | 169 | | | | | | 1,782 | | | | | | 315 | | |
Indirect loans
|
| | | | 3,074 | | | | | | 708 | | | | | | 4,732 | | | | | | 252 | | |
Short-term investments and cash
|
| | | | 183 | | | | | | 35 | | | | | | 210 | | | | | | 90 | | |
Other
|
| | | | (2) | | | | | | 309 | | | | | | (18) | | | | | | 315 | | |
Total investment income
|
| | | | 12,835 | | | | | | 7,687 | | | | | | 30,453 | | | | | | 14,892 | | |
Investment expenses
|
| | | | (2,305) | | | | | | (786) | | | | | | (4,774) | | | | | | (2,381) | | |
Net investment income
|
| | | $ | 10,530 | | | | | $ | 6,901 | | | | | $ | 25,679 | | | | | $ | 12,511 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Fixed maturity securities
|
| | | $ | (18,692) | | | | | $ | 2,270 | | | | | $ | (39,457) | | | | | $ | (3,546) | | |
Investment in direct and indirect loans
|
| | | | — | | | | | | (187) | | | | | | — | | | | | | — | | |
Deferred income taxes
|
| | | | 3,925 | | | | | | (521) | | | | | | 8,286 | | | | | | 700 | | |
Total
|
| | | $ | (14,767) | | | | | $ | 1,562 | | | | | $ | (31,171) | | | | | $ | (2,846) | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
(in thousands)
|
| |
Carrying
Value |
| |
Fair
Value |
| |
Carrying
Value |
| |
Fair
Value |
| ||||||||||||
Assets | | | | | | ||||||||||||||||||||
Fixed maturity securities, available-for-sale
|
| | | $ | 516,067 | | | | | $ | 516,067 | | | | | $ | 458,351 | | | | | $ | 458,351 | | |
Fixed maturity securities, held-to-maturity
|
| | | | 49,850 | | | | | | 47,034 | | | | | | 47,117 | | | | | | 47,117 | | |
Equity securities
|
| | | | 113,989 | | | | | | 113,989 | | | | | | 117,971 | | | | | | 117,971 | | |
Mortgage loans
|
| | | | 53,306 | | | | | | 52,953 | | | | | | 29,531 | | | | | | 29,264 | | |
Short-term investments
|
| | | | 119,027 | | | | | | 119,027 | | | | | | 164,278 | | | | | | 164,278 | | |
Cash and cash equivalents
|
| | | | 31,335 | | | | | | 31,335 | | | | | | 42,107 | | | | | | 42,107 | | |
Restricted cash
|
| | | | 66,429 | | | | | | 66,429 | | | | | | 65,167 | | | | | | 65,167 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes payable
|
| | | $ | 50,000 | | | | | $ | 50,000 | | | | | $ | 50,000 | | | | | $ | 50,000 | | |
Subordinated debt
|
| | | | 78,569 | | | | | | 80,671 | | | | | | 78,529 | | | | | | 83,235 | | |
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
June 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 44,667 | | | | | $ | — | | | | | $ | — | | | | | $ | 44,667 | | |
Corporate securities and miscellaneous
|
| | | | — | | | | | | 186,824 | | | | | | — | | | | | | 186,824 | | |
Municipal securities
|
| | | | — | | | | | | 62,663 | | | | | | — | | | | | | 62,663 | | |
Residential mortgage-backed securities
|
| | | | — | | | | | | 102,779 | | | | | | — | | | | | | 102,779 | | |
Commercial mortgage-backed securities
|
| | | | — | | | | | | 25,386 | | | | | | — | | | | | | 25,386 | | |
Asset-backed securities
|
| | | | — | | | | | | 93,748 | | | | | | — | | | | | | 93,748 | | |
Total fixed maturity securities, available-for-sale
|
| | | | 44,667 | | | | | | 471,400 | | | | | | — | | | | | | 516,067 | | |
Common stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer discretionary
|
| | | | 1,811 | | | | | | — | | | | | | — | | | | | | 1,811 | | |
Consumer staples
|
| | | | 11,240 | | | | | | — | | | | | | — | | | | | | 11,240 | | |
Energy
|
| | | | 2,830 | | | | | | — | | | | | | — | | | | | | 2,830 | | |
Finance
|
| | | | 23,509 | | | | | | — | | | | | | — | | | | | | 23,509 | | |
Industrial
|
| | | | 8,062 | | | | | | — | | | | | | — | | | | | | 8,062 | | |
Information technology
|
| | | | 1,708 | | | | | | — | | | | | | — | | | | | | 1,708 | | |
Materials
|
| | | | 2,652 | | | | | | — | | | | | | — | | | | | | 2,652 | | |
Other
|
| | | | 982 | | | | | | — | | | | | | — | | | | | | 982 | | |
Total common stocks
|
| | | | 52,794 | | | | | | — | | | | | | — | | | | | | 52,794 | | |
Preferred stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance
|
| | | | — | | | | | | 15,510 | | | | | | — | | | | | | 15,510 | | |
Industrial
|
| | | | — | | | | | | 497 | | | | | | — | | | | | | 497 | | |
Other
|
| | | | — | | | | | | 1,041 | | | | | | — | | | | | | 1,041 | | |
Total preferred stocks
|
| | | | — | | | | | | 17,048 | | | | | | — | | | | | | 17,048 | | |
Mutual stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed income
|
| | | | 5,064 | | | | | | — | | | | | | — | | | | | | 5,064 | | |
Equity
|
| | | | 38,514 | | | | | | — | | | | | | — | | | | | | 38,514 | | |
Commodity
|
| | | | 569 | | | | | | — | | | | | | — | | | | | | 569 | | |
Total mutual funds
|
| | | | 44,147 | | | | | | — | | | | | | — | | | | | | 44,147 | | |
Total equity securities
|
| | | | 96,941 | | | | | | 17,048 | | | | | | — | | | | | | 113,989 | | |
Short-term investments
|
| | | | 119,027 | | | | | | — | | | | | | — | | | | | | 119,027 | | |
Total assets measured at fair value
|
| | | $ | 260,635 | | | | | $ | 488,448 | | | | | $ | — | | | | | $ | 749,083 | | |
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities
|
| | | $ | 49,263 | | | | | $ | — | | | | | $ | — | | | | | $ | 49,263 | | |
Corporate securities and miscellaneous
|
| | | | — | | | | | | 154,163 | | | | | | — | | | | | | 154,163 | | |
Municipal securities
|
| | | | — | | | | | | 56,942 | | | | | | — | | | | | | 56,942 | | |
Residential mortgage-backed securities
|
| | | | — | | | | | | 103,735 | | | | | | — | | | | | | 103,735 | | |
Commercial mortgage-backed securities
|
| | | | — | | | | | | 14,484 | | | | | | — | | | | | | 14,484 | | |
Asset-backed securities
|
| | | | — | | | | | | 79,764 | | | | | | — | | | | | | 79,764 | | |
Total fixed maturity securities, available-for-sale
|
| | | | 49,263 | | | | | | 409,088 | | | | | | — | | | | | | 458,351 | | |
Common stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer discretionary
|
| | | | 2,102 | | | | | | — | | | | | | — | | | | | | 2,102 | | |
Consumer staples
|
| | | | 13,643 | | | | | | — | | | | | | — | | | | | | 13,643 | | |
Energy
|
| | | | 2,781 | | | | | | — | | | | | | — | | | | | | 2,781 | | |
Finance
|
| | | | 24,657 | | | | | | — | | | | | | — | | | | | | 24,657 | | |
Industrial
|
| | | | 8,806 | | | | | | — | | | | | | — | | | | | | 8,806 | | |
Information technology
|
| | | | 2,408 | | | | | | — | | | | | | — | | | | | | 2,408 | | |
Materials
|
| | | | 3,160 | | | | | | — | | | | | | — | | | | | | 3,160 | | |
Other
|
| | | | 868 | | | | | | — | | | | | | — | | | | | | 868 | | |
Total common stocks
|
| | | | 58,425 | | | | | | — | | | | | | — | | | | | | 58,425 | | |
Preferred stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance
|
| | | | — | | | | | | 17,018 | | | | | | — | | | | | | 17,018 | | |
Other
|
| | | | — | | | | | | 1,148 | | | | | | — | | | | | | 1,148 | | |
Total preferred stocks
|
| | | | — | | | | | | 18,166 | | | | | | — | | | | | | 18,166 | | |
Mutual stocks: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed income
|
| | | | 5,374 | | | | | | — | | | | | | — | | | | | | 5,374 | | |
Equity
|
| | | | 35,471 | | | | | | — | | | | | | — | | | | | | 35,471 | | |
Commodity
|
| | | | 535 | | | | | | — | | | | | | — | | | | | | 535 | | |
Total mutual funds
|
| | | | 41,380 | | | | | | — | | | | | | — | | | | | | 41,380 | | |
Total equity securities
|
| | | | 99,805 | | | | | | 18,166 | | | | | | — | | | | | | 117,971 | | |
Short-term investments
|
| | | | 164,278 | | | | | | — | | | | | | — | | | | | | 164,278 | | |
Total assets measured at fair value
|
| | | $ | 313,346 | | | | | $ | 427,254 | | | | | $ | — | | | | | $ | 740,600 | | |
(in thousands)
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Retail
|
| | | $ | 12,709 | | | | | $ | 10,593 | | |
Industrial
|
| | | | 6,315 | | | | | | 6,314 | | |
Commercial
|
| | | | 16,913 | | | | | | 6,298 | | |
Multi-family | | | | | 9,296 | | | | | | 3,296 | | |
Office
|
| | | | 3,170 | | | | | | 1,691 | | |
Hospitality
|
| | | | 4,903 | | | | | | 1,339 | | |
| | | | $ | 53,306 | | | | | $ | 29,531 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Retail
|
| | | $ | 235 | | | | | $ | — | | | | | $ | 479 | | | | | $ | — | | |
Industrial | | | | | 138 | | | | | | — | | | | | | 252 | | | | | | — | | |
Commercial | | | | | 155 | | | | | | — | | | | | | 365 | | | | | | — | | |
Multi-family | | | | | 199 | | | | | | 57 | | | | | | 316 | | | | | | 109 | | |
Office | | | | | 134 | | | | | | — | | | | | | 222 | | | | | | — | | |
Land | | | | | — | | | | | | 52 | | | | | | — | | | | | | 102 | | |
Hospitality | | | | | 103 | | | | | | 60 | | | | | | 148 | | | | | | 104 | | |
| | | | $ | 964 | | | | | $ | 169 | | | | | $ | 1,782 | | | | | $ | 315 | | |
(In thousands)
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Dowling Capital Partners LP units
|
| | | $ | 2,017 | | | | | $ | 2,416 | | |
RISCOM
|
| | | | 4,192 | | | | | | 3,366 | | |
Arena Special Opportunities Fund, LP units
|
| | | | 45,285 | | | | | | 41,763 | | |
Arena Rated Product LP units
|
| | | | 13,463 | | | | | | 5,692 | | |
Hudson Ventures Fund 2 LP units
|
| | | | 3,047 | | | | | | 1,913 | | |
Universa Black Swan LP units
|
| | | | 2,804 | | | | | | 4,354 | | |
JVM Funds LLC units
|
| | | | 22,497 | | | | | | 24,000 | | |
| | | | $ | 93,305 | | | | | $ | 83,504 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Dowling Capital Partners LP units
|
| | | $ | 41 | | | | | $ | 46 | | | | | $ | 555 | | | | | $ | 88 | | |
RISCOM
|
| | | | 808 | | | | | | 381 | | | | | | 826 | | | | | | 266 | | |
Arena Special Opportunities Fund, LP units
|
| | | | 1,443 | | | | | | 629 | | | | | | 4,246 | | | | | | 2,226 | | |
Arena Rated Product LP units
|
| | | | 1,631 | | | | | | 1,252 | | | | | | 7,771 | | | | | | 3,461 | | |
JVM Funds LLC
|
| | | | (955) | | | | | | — | | | | | | (768) | | | | | | — | | |
Hudson Ventures Fund 2 LP units
|
| | | | 332 | | | | | | — | | | | | | 396 | | | | | | — | | |
Universa Black Swan LP units
|
| | | | (1,057) | | | | | | — | | | | | | (1,550) | | | | | | — | | |
| | | | $ | 2,243 | | | | | $ | 2,308 | | | | | $ | 11,476 | | | | | $ | 6,041 | | |
(In thousands)
|
| |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Dowling Capital Partners LP units
|
| | | $ | 386 | | | | | $ | 368 | | |
Hudson Ventures Fund 2 LP units
|
| | | | 2,317 | | | | | | 3,063 | | |
| | | | $ | 2,703 | | | | | $ | 3,431 | | |
(In thousands)
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Investment in RISCOM: | | | | | | | | | | | | | |
Underlying equity
|
| | | $ | 2,326 | | | | | $ | 1,378 | | |
Difference
|
| | | | 1,866 | | | | | | 1,988 | | |
Recorded investment balance
|
| | | $ | 4,192 | | | | | $ | 3,366 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
(In thousands)
|
| |
Carrying
Value |
| |
Unfunded
Commitment |
| |
Carrying
Value |
| |
Unfunded
Commitment |
| ||||||||||||
SMA1 | | | | $ | 38,448 | | | | | $ | — | | | | | $ | 33,100 | | | | | $ | — | | |
SMA2 | | | | | 1,429 | | | | | | — | | | | | | 10,855 | | | | | | 16,563 | | |
Investment in indirect loans and loan collateral
|
| | | $ | 39,877 | | | | | $ | — | | | | | $ | 43,955 | | | | | $ | 16,563 | | |
(In thousands)
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Junior subordinated interest debentures, due September 15, 2036, payable
quarterly |
| | | | | | | | | | | | |
Principal
|
| | | $ | 59,794 | | | | | $ | 59,794 | | |
Less: Debt issuance costs
|
| | | | (681) | | | | | | (705) | | |
Unsecured subordinated notes, due May 24, 2039, interest payable quarterly
|
| | | | | | | | | | | | |
Principal
|
| | | | 20,000 | | | | | | 20,000 | | |
Less: Debt issuance costs
|
| | | | (544) | | | | | | (560) | | |
Subordinated debt, net of debt issuance costs
|
| | | $ | 78,569 | | | | | $ | 78,529 | | |
(In thousands)
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Term loan, due December 31, 2024, interest payable quarterly
|
| | | $ | 50,000 | | | | | $ | 50,000 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Interest payments on term loan
|
| | | $ | 297 | | | | | $ | 221 | | | | | $ | 520 | | | | | $ | 450 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Interest payments on revolving line of credit
|
| | | $ | — | | | | | $ | 31 | | | | | $ | — | | | | | $ | 63 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands, except for effective tax rates)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Income tax expense
|
| | | $ | 1,292 | | | | | $ | 3,117 | | | | | $ | 5,561 | | | | | $ | 7,083 | | |
Effective tax rate
|
| | | | 20.3% | | | | | | 20.5% | | | | | | 20.6% | | | | | | 20.8% | | |
(In thousands)
|
| |
June 30,
2022 |
| |
June 30,
2021 |
| ||||||
Reserves for losses and LAE, beginning of period
|
| | | $ | 979,549 | | | | | $ | 856,780 | | |
Less: reinsurance recoverable on unpaid claims, beginning of period
|
| | | | (381,338) | | | | | | (375,182) | | |
Reserves for losses and LAE, beginning of period, net of reinsurance
|
| | | | 598,211 | | | | | | 481,598 | | |
Incurred, net of reinsurance, related to: | | | | | | | | | | | | | |
Current period
|
| | | | 181,790 | | | | | | 160,115 | | |
Prior years
|
| | | | — | | | | | | — | | |
Total incurred, net of reinsurance
|
| | | | 181,790 | | | | | | 160,115 | | |
Paid, net of reinsurance, related to: | | | | | | | | | | | | | |
Current period
|
| | | | 30,865 | | | | | | 21,237 | | |
Prior years
|
| | | | 110,318 | | | | | | 90,028 | | |
Total paid
|
| | | | 141,183 | | | | | | 111,265 | | |
Net reserves for losses and LAE, end of period
|
| | | | 638,818 | | | | | | 530,448 | | |
Plus: reinsurance recoverable on unpaid claims, end of period
|
| | | | 397,567 | | | | | | 378,096 | | |
Reserves for losses and LAE, end of period
|
| | | $ | 1,036,385 | | | | | $ | 908,544 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
SUA commission revenue
|
| | | $ | 1,361 | | | | | $ | 724 | | | | | $ | 1,503 | | | | | $ | 929 | | |
SUA fee income
|
| | | | 664 | | | | | | 224 | | | | | | 505 | | | | | | 557 | | |
Other
|
| | | | 35 | | | | | | 66 | | | | | | 282 | | | | | | 215 | | |
Total commission and fee income
|
| | | $ | 2,060 | | | | | $ | 1,014 | | | | | $ | 2,290 | | | | | $ | 1,701 | | |
(In thousands)
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Contract asset
|
| | | $ | 1,474 | | | | | $ | 1,209 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Amortization of policy acquisition costs
|
| | | $ | 14,714 | | | | | $ | 9,316 | | | | | $ | 28,135 | | | | | | 19,224 | | |
Other operating and general expenses
|
| | | | 29,669 | | | | | | 24,593 | | | | | | 56,783 | | | | | | 45,715 | | |
Underwriting, acquisition and insurance expenses
|
| | | $ | 44,383 | | | | | $ | 33,909 | | | | | $ | 84,918 | | | | | $ | 64,939 | | |
| | |
Three months ended June 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
(In thousands)
|
| |
Written
|
| |
Earned
|
| |
Written
|
| |
Earned
|
| ||||||||||||
Direct premiums
|
| | | $ | 276,694 | | | | | $ | 230,203 | | | | | $ | 218,364 | | | | | $ | 200,000 | | |
Assumed premiums
|
| | | | 49,534 | | | | | | 25,933 | | | | | | 44,323 | | | | | | 25,381 | | |
Ceded premiums
|
| | | | (137,497) | | | | | | (110,060) | | | | | | (120,051) | | | | | | (106,536) | | |
Net premiums
|
| | | $ | 188,731 | | | | | $ | 146,076 | | | | | $ | 142,636 | | | | | $ | 118,845 | | |
Ceded losses and LAE incurred
|
| | | | | | | | | $ | 68,060 | | | | | | | | | | | $ | 61,270 | | |
| | |
Six months ended June 30,
|
| |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
(In thousands)
|
| |
Written
|
| |
Earned
|
| |
Written
|
| |
Earned
|
| ||||||||||||
Direct premiums
|
| | | $ | 525,329 | | | | | $ | 452,840 | | | | | $ | 428,927 | | | | | $ | 398,095 | | |
Assumed premiums
|
| | | | 83,540 | | | | | | 52,529 | | | | | | 71,609 | | | | | | 50,744 | | |
Ceded premiums
|
| | | | (284,737) | | | | | | (217,566) | | | | | | (243,132) | | | | | | (212,799) | | |
Net premiums
|
| | | $ | 324,132 | | | | | $ | 287,803 | | | | | $ | 257,404 | | | | | $ | 236,040 | | |
Ceded losses and LAE incurred
|
| | | | | | | | | $ | 129,587 | | | | | | | | | | | $ | 112,998 | | |
(In thousands)
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Unpaid losses and loss adjustment expenses ceded
|
| | | $ | 397,567 | | | | | $ | 381,338 | | |
Paid losses and loss adjustment expense ceded
|
| | | | 93,129 | | | | | | 90,761 | | |
Loss portfolio transfer
|
| | | | 47,349 | | | | | | 64,228 | | |
Reinsurance recoverables
|
| | | $ | 538,045 | | | | | $ | 536,327 | | |
Ceded unearned premium
|
| | | $ | 205,144 | | | | | $ | 137,973 | | |
| | |
Award
Payout Range |
| |
Requisite
Service Period |
| |
Authorized Target
Common Shares |
|
Six months ended June 30, 2022 | | | | | | | | | | |
Market condition awards
|
| |
0% – 150%
|
| |
3 years
|
| |
113,981
|
|
Performance condition awards
|
| |
0% – 150%
|
| |
3 years
|
| |
104,859
|
|
Restricted share and stock unit awards
|
| |
N/A
|
| |
1 to 3 years
|
| |
550,940
|
|
| | | | | | | | |
769,780
|
|
Six months ended June 30, 2021 | | | | | | | | | | |
Market condition awards
|
| |
0% – 150%
|
| |
3 years
|
| |
185,897
|
|
Performance condition awards
|
| |
0% – 150%
|
| |
3 years
|
| |
118,014
|
|
Restricted stock unit awards
|
| |
N/A
|
| |
3 years
|
| |
547,041
|
|
| | | | | | | | |
850,952
|
|
| | |
Weighted-Average
Grant-Date Fair Value |
| |
Number of
Common Shares |
| ||||||
Non-vested at January 1, 2022
|
| | | $ | 3.31 | | | | | | 1,502,602 | | |
Granted
|
| | | | 3.29 | | | | | | 769,780 | | |
Vested
|
| | | | 3.97 | | | | | | (454,502) | | |
Forfeited
|
| | | $ | 3.17 | | | | | | (7,803) | | |
Non-vested at June 30, 2022
|
| | | $ | 3.13 | | | | | | 1,810,077 | | |
Non-vested at January 1, 2021
|
| | | $ | 4.87 | | | | | | 338,685 | | |
Granted
|
| | | | 2.99 | | | | | | 1,312,005 | | |
Vested
|
| | | | 3.56 | | | | | | (24,866) | | |
Forfeited
|
| | | | 4.12 | | | | | | (102,745) | | |
Non-vested at June 30, 2021
|
| | | $ | 3.32 | | | | | | 1,523,080 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Stock-based compensation expense (income) | | | | | | | | | | | | | | | | ||||||||||
Stock-based compensation expense
|
| | | $ | 669 | | | | | $ | 408 | | | | | $ | 1,171 | | | | | $ | 680 | | |
Forfeitures
|
| | | | — | | | | | | — | | | | | | — | | | | | | (317) | | |
Total
|
| | | $ | 669 | | | | | $ | 408 | | | | | $ | 1,171 | | | | | $ | 363 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands, except for share and per share
amounts) |
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Numerator | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,065 | | | | | $ | 12,120 | | | | | $ | 21,376 | | | | | $ | 27,040 | | |
Less: Undistributed income allocated to participating securities
|
| | | | (2,437) | | | | | | (5,839) | | | | | | (10,283) | | | | | | (13,053) | | |
Net income attributable to common shareholders (numerator for basic earnings per share)
|
| | | | 2,628 | | | | | | 6,281 | | | | | | 11,093 | | | | | | 13,987 | | |
Add back: Undistributed income allocated to participating securities
|
| | | | 2,437 | | | | | | 5,839 | | | | | | 10,283 | | | | | | 13,053 | | |
Net income (numerator for diluted earnings per share under the two-class method)
|
| | | $ | 5,065 | | | | | $ | 12,120 | | | | | $ | 21,376 | | | | | $ | 27,040 | | |
Denominator | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic weighted-average common shares
|
| | | | 65,799,391 | | | | | | 65,359,815 | | | | | | 65,799,391 | | | | | | 65,097,834 | | |
Unvested common shares
|
| | | | — | | | | | | 3,610 | | | | | | — | | | | | | 3,707 | | |
Preferred shares (if converted method)
|
| | | | 60,997,493 | | | | | | 60,750,292 | | | | | | 60,997,493 | | | | | | 60,750,292 | | |
Contingently issuable instruments (treasury stock method)
|
| | | | 2,096,661 | | | | | | 2,867,869 | | | | | | 2,110,099 | | | | | | 2,673,569 | | |
Market condition awards (contingently issuable)
|
| | | | 449,817 | | | | | | 270,396 | | | | | | 397,576 | | | | | | 270,396 | | |
Performance awards (contingently issuable)
|
| | | | 232,768 | | | | | | 94,411 | | | | | | 197,523 | | | | | | 94,411 | | |
Restricted stock units (treasury stock method)
|
| | | | 1,065,452 | | | | | | 540,566 | | | | | | 899,184 | | | | | | 542,411 | | |
Diluted weighted-average common share equivalents
|
| | | | 130,641,582 | | | | | | 129,886,959 | | | | | | 130,401,266 | | | | | | 129,432,620 | | |
Basic earnings per share
|
| | | $ | 0.04 | | | | | $ | 0.10 | | | | | $ | 0.17 | | | | | $ | 0.21 | | |
Diluted earnings per share
|
| | | $ | 0.04 | | | | | $ | 0.09 | | | | | $ | 0.16 | | | | | $ | 0.21 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Common shares
|
| | | | 335,243 | | | | | | 867,084 | | | | | | 335,243 | | | | | | 867,084 | | |
Preferred shares, if converted
|
| | | | 4,238,406 | | | | | | 5,192,705 | | | | | | 4,238,406 | | | | | | 5,192,705 | | |
Total
|
| | | | 4,573,649 | | | | | | 6,059,789 | | | | | | 4,573,649 | | | | | | 6,059,789 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Management services agreement
|
| | | $ | 125 | | | | | $ | 125 | | | | | $ | 250 | | | | | $ | 250 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net earned premium
|
| | | $ | 22,508 | | | | | $ | 18,781 | | | | | $ | 43,526 | | | | | $ | 36,888 | | |
Gross commission expense
|
| | | | 5,759 | | | | | | 5,750 | | | | | | 13,107 | | | | | | 11,385 | | |
(In thousands)
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Premiums receivable
|
| | | $ | 12,320 | | | | | $ | 11,334 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Reinsurance premiums ceded
|
| | | $ | 22,607 | | | | | $ | 35,505 | | | | | $ | 42,237 | | | | | $ | 64,275 | | |
(In thousands)
|
| |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Reinsurance recoverable, net of premium payables
|
| | | $ | 166,214 | | | | | $ | 168,847 | | |
| | |
Three months ended June 30,
|
| |
Six months ended June 30,
|
| ||||||||||||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Board of directors
|
| | | $ | 1,544 | | | | | $ | 680 | | | | | $ | 2,218 | | | | | $ | 2,316 | | |
|
Barclays
|
| |
Keefe, Bruyette & Woods
A Stifel Company
|
|
|
SEC registration fee
|
| | | $ | * | | |
|
FINRA filing fee
|
| | | | * | | |
|
Exchange listing fee
|
| | | | * | | |
|
Printing and engraving expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Transfer agent and registrar fees
|
| | | | * | | |
|
Miscellaneous expenses
|
| | | | * | | |
|
Total
|
| | | $ | * | | |
|
Exhibit
Number |
| |
Exhibit Description
|
|
|
1.1*
|
| | Form of Underwriting Agreement. | |
|
3.1#
|
| | Amended and Restated Certificate of Incorporation, as currently in effect, with amendments. | |
|
3.2#
|
| | Amended and Restated Bylaws, as currently in effect. | |
|
3.3*
|
| | Amended and Restated Certificate of Incorporation, to be effective immediately prior to closing of this offering. | |
|
3.4*
|
| | Amended and Restated Bylaws, to be effective immediately prior to closing of this offering. | |
|
4.1#
|
| | Amended and Restated Stockholders’ Agreement, dated March 12, 2014, by and among the Registrant and the stockholders listed therein. | |
|
5.1*
|
| | Opinion of DLA Piper LLP (US). | |
|
10.1+#
|
| | Share Purchase and Award Agreement and form of agreements thereunder in use before 2016. | |
|
10.2+#
|
| | 2016 Equity Incentive Program and form of award agreements thereunder. | |
|
10.3+#
|
| | 2020 Long Term Incentive Plan and form of award agreements thereunder. | |
|
10.4+*
|
| | Skyward Specialty Insurance Group, Inc. 2022 Long-Term Incentive Plan and form of stock option agreement thereunder. | |
|
10.5+*
|
| | Skyward Specialty Insurance Group, Inc. 2022 Employee Stock Purchase Plan. | |
|
10.6+#
|
| | Form of Indemnification Agreement. | |
|
Exhibit
Number |
| |
Exhibit Description
|
|
|
10.7+#
|
| | Employment Agreement, dated May 22, 2020, by and between the Registrant and Andrew Robinson, with Amendment No. 1 dated January 1, 2022. | |
|
10.8+#
|
| | Form of Promissory Note. | |
|
10.9#
|
| | Lease Agreement by and between Memorial City Towers, Ltd. and Southwest Insurance Partners, Inc., dated December 1, 2008, with Amendment No. 1, dated February 16, 2009, Lease Commencement Agreement, dated August 24, 2009, Supplemental Parking Agreement, dated September 24, 2009, Amendment No. 2, dated August 17, 2010, Supplemental Letter Agreement dated August 26, 2010, Supplemental Lease Commencement Agreement, dated November 8, 2010, Amendment No. 3, dated February 20, 2013, Supplemental Commencement Agreement, dated September 25, 2013, Amendment No. 4, dated April 21, 2015, Amendment No. 5, dated July 27, 2015, Supplemental Commencement Agreement, dated October 7, 2015, Supplemental Commencement Agreement, dated April 7, 2016, Amendment No. 6, dated May 9, 2016, Supplemental Commencement Agreement, dated February 24, 2017, Amendment No. 7, dated November 6, 2017, and Supplemental Commencement Agreement, dated October 3, 2018. | |
|
10.10#
|
| | Credit Agreement by and between Prosperity Bank and Houston International Insurance Group, Ltd., dated December 11, 2019. | |
|
10.11#
|
| | Management Services Agreement by and between Westaim HIIG GP Inc. and Houston International Insurance Group, Ltd., dated August 1, 2019. | |
|
10.12#
|
| | Surety Excess of Loss Reinsurance Contract by and among Everest Reinsurance Company, Houston Specialty Insurance Company, Imperium Insurance Company, Great Midwest Insurance Company, Oklahoma Specialty Insurance Company and Boston Indemnity Company, Inc., dated June 1, 2021. | |
|
10.13†#
|
| | Consulting Agreement by and between Stephen Way and Skyward Specialty Insurance Group, Inc., dated January 1, 2022. | |
|
10.14†#
|
| | Loss Portfolio Transfer and Adverse Development Retrocession Agreement by and among R&Q Bermuda (SAC) Limited acting in respect of the HIIG Segregated Account, HIIG Re, Houston Specialty Insurance Company, Imperium Insurance Company, and Great Midwest Insurance Company, dated April 1, 2020. | |
|
10.15†#
|
| | Investment Management Agreement by and among Arena Investors, LP, Houston Specialty Insurance Company, Imperium Insurance Company, and Great Midwest Insurance Company, dated January 13, 2016, with Supplemental Acknowledgement dated May 17, 2021, Amendment Agreement effective March 15, 2022, and Supplemental Acknowledgement dated March 23, 2022. | |
|
21.1#
|
| | List of Subsidiaries of the Registrant. | |
|
23.1*
|
| | Consent of Ernst & Young LLP, Independent Registered Public Accounting Firm. | |
|
23.2*
|
| | Consent of DLA Piper LLP (US) (included in Exhibit 5.1). | |
|
24.1*
|
| | Power of Attorney (included on signature page of this registration statement). | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
Andrew Robinson
|
| | Chief Executive Officer and Director (Principal Executive Officer) | | |
, 2022
|
|
|
Mark Haushill
|
| | Chief Financial Officer (Principal Financial and Accounting Officer) | | |
, 2022
|
|
|
J. Cameron MacDonald
|
| | Director | | |
, 2022
|
|
|
Robert Creager
|
| | Director | | |
, 2022
|
|
|
James Hays
|
| | Director | | |
, 2022
|
|
|
Robert Kittel
|
| | Director | | |
, 2022
|
|