Heritage Insurance Holdings, Inc(NYSE:HRTG)
Heritage Insurance Holdings, Inc., through its subsidiaries, provides personal and commercial residential insurance products. The company offers personal residential property insurance for single-family homeowners and condominium owners, and rental property insurance in Alabama, Alabama, California,...
Website: http://www.heritagepci.com
Founded: 2012
Full Time Employees: 530
Sector: Financial Services
Industry: Insurance-Property & Casualty
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||
gross premiums written | 346,745,000 | 336,221,000 | 333,160,000 | 410,968,000 | 355,997,000 | 338,742,000 | 312,986,000 | 424,530,000 | 356,684,000 | 326,723,000 | 309,510,000 | 396,559,000 | 310,309,000 | 322,050,000 | 304,501,000 | 365,284,000 | 283,196,000 | 278,820,000 | 274,178,000 | 337,700,000 | 274,181,000 | 282,324,000 | 278,242,000 | 290,432,000 | 229,102,000 | 235,446,000 | 237,303,000 | 254,840,000 | 210,348,000 | 221,706,000 | 233,613,000 | 263,664,000 | 204,366,000 | 169,720,000 | 154,355,000 | 159,255,000 | 142,235,000 | 154,911,000 | 147,232,000 | 177,295,000 | 147,266,000 | 167,540,000 | 148,993,000 | 135,597,000 | 133,968,000 | 181,464,000 | 86,771,000 | 99,269,000 |
change in gross unearned premiums | 6,817,000 | 25,499,000 | 28,801,000 | -57,374,000 | -2,169,000 | 21,706,000 | 41,211,000 | -74,457,000 | -15,295,000 | 12,908,000 | 27,466,000 | -66,544,000 | 6,713,000 | -4,765,000 | 3,458,000 | -69,073,000 | 4,172,000 | 14,876,000 | 20,231,000 | -52,054,000 | -3,770,000 | -16,971,000 | -23,260,000 | -48,640,000 | 5,614,000 | -1,364,000 | -5,686,000 | -24,882,000 | 18,242,000 | 12,322,000 | 551,000 | -32,693,000 | 22,797,000 | 13,559,000 | -1,292,000 | -6,901,000 | 12,373,000 | 5,331,000 | 17,464,000 | -13,658,000 | ||||||||
gross premiums earned | 353,562,000 | 361,720,000 | 361,961,000 | 353,594,000 | 353,828,000 | 360,448,000 | 354,197,000 | 350,073,000 | 341,389,000 | 339,631,000 | 336,976,000 | 330,015,000 | 317,022,000 | 317,285,000 | 307,959,000 | 296,211,000 | 287,368,000 | 293,696,000 | 294,409,000 | 285,646,000 | 270,411,000 | 265,353,000 | 254,982,000 | 241,792,000 | 234,716,000 | 234,082,000 | 231,617,000 | 229,958,000 | 228,590,000 | 234,028,000 | 234,164,000 | 230,971,000 | 227,163,000 | 183,279,000 | 153,063,000 | 152,354,000 | 154,608,000 | 160,242,000 | 164,696,000 | 163,637,000 | 151,943,000 | 143,404,000 | 128,234,000 | 127,101,000 | 126,001,000 | 106,655,000 | 79,874,000 | 64,125,000 |
ceded premiums | -153,870,000 | -119,475,250 | -166,829,000 | -157,278,000 | -153,794,000 | -119,269,000 | -155,356,000 | -159,757,000 | -161,963,000 | -116,134,750 | -160,335,000 | -153,211,000 | -150,993,000 | -134,439,000 | -133,768,000 | -131,964,000 | -139,147,000 | -128,212,000 | -113,923,000 | -116,752,000 | -112,735,000 | -108,710,000 | -103,005,000 | -107,755,000 | -115,875,000 | -118,899,000 | -115,396,000 | -115,926,000 | -119,767,000 | -121,055,000 | -81,551,000 | -57,855,000 | -61,902,000 | -62,432,000 | -65,336,000 | -63,141,000 | -54,719,000 | -45,601,000 | -45,832,000 | -45,873,000 | -32,255,000 | -24,512,000 | -25,101,000 | -24,347,000 | -19,830,000 | |||
net premiums earned | 199,692,000 | 202,675,000 | 195,132,000 | 196,316,000 | 200,034,000 | 199,278,000 | 198,841,000 | 190,316,000 | 179,426,000 | 177,712,000 | 176,641,000 | 176,804,000 | 166,029,000 | 166,171,000 | 159,693,000 | 158,271,000 | 152,929,000 | 159,928,000 | 162,445,000 | 146,499,000 | 142,199,000 | 151,430,000 | 138,230,000 | 129,057,000 | 126,006,000 | 131,077,000 | 123,862,000 | 114,083,000 | 109,691,000 | 118,632,000 | 118,238,000 | 111,204,000 | 106,108,000 | 101,728,000 | 95,208,000 | 90,452,000 | 92,176,000 | 94,906,000 | 101,555,000 | 108,918,000 | 106,342,000 | 97,572,000 | 82,361,000 | 94,846,000 | 101,489,000 | 81,554,000 | 55,527,000 | 44,295,000 |
net investment income | 9,867,000 | 9,861,000 | 9,686,000 | 9,034,000 | 8,575,000 | 8,510,000 | 9,801,000 | 9,769,000 | 8,551,000 | 6,708,000 | 6,867,000 | 6,599,000 | 5,582,000 | 4,927,000 | 2,887,000 | 2,163,000 | 2,000,000 | 1,855,000 | 1,548,000 | 956,000 | 1,293,000 | 2,519,000 | 2,817,000 | 3,296,000 | 3,670,000 | 3,275,000 | 3,655,000 | 3,830,000 | 3,672,000 | 3,576,000 | 3,847,000 | 2,555,000 | 3,302,000 | 3,122,000 | 2,735,000 | 2,973,000 | 2,502,000 | 2,595,000 | 2,326,000 | 2,223,000 | 2,037,000 | 1,725,000 | 1,973,000 | 2,090,000 | 1,633,000 | 1,386,000 | 1,126,000 | 719,000 |
net realized gains on debt securities and other investments | 16,000 | -33,000 | 2,746,000 | |||||||||||||||||||||||||||||||||||||||||||||
other revenue | 3,083,000 | 2,814,000 | 4,895,000 | 2,681,000 | 2,915,000 | 3,198,000 | 3,201,000 | 3,474,000 | 3,326,000 | 3,469,000 | 3,171,000 | 3,478,000 | 3,412,000 | 3,627,000 | 2,916,000 | 3,438,000 | 3,695,000 | 4,019,000 | 3,421,000 | 3,742,000 | 3,671,000 | 3,581,000 | 3,717,000 | 3,697,000 | 2,971,000 | 3,119,000 | 3,377,000 | 3,627,000 | 3,874,000 | 4,840,000 | 3,205,000 | 4,298,000 | 2,843,000 | 4,215,000 | 3,466,000 | 3,638,000 | 3,844,000 | 5,335,000 | 4,306,000 | 3,877,000 | 2,805,000 | 2,354,000 | 2,964,000 | 2,268,000 | 2,009,000 | 2,208,000 | 1,280,000 | 1,501,000 |
total revenues | 212,658,000 | 215,317,000 | 212,459,000 | 208,035,000 | 211,520,000 | 210,264,000 | 211,849,000 | 203,571,000 | 191,302,000 | 186,966,000 | 186,300,000 | 185,313,000 | 176,921,000 | 174,588,000 | 165,493,000 | 163,770,000 | 158,608,000 | 166,712,000 | 167,408,000 | 150,197,000 | 147,243,000 | 159,548,000 | 165,119,000 | 136,012,000 | 132,706,000 | 138,502,000 | 131,699,000 | 122,843,000 | 118,261,000 | 124,878,000 | 125,295,000 | 117,972,000 | 112,026,000 | |||||||||||||||
yoy | 0.54% | 2.40% | 0.29% | 2.19% | 10.57% | 12.46% | 13.71% | 9.85% | 8.13% | 7.09% | 12.57% | 13.15% | 11.55% | 4.72% | -1.14% | 9.04% | 7.72% | 4.49% | 1.39% | 10.43% | 10.95% | 15.20% | 25.38% | 10.72% | 12.21% | 10.91% | 5.11% | 4.13% | 5.57% | |||||||||||||||||||
qoq | -1.23% | 1.35% | 2.13% | -1.65% | 0.60% | -0.75% | 4.07% | 6.41% | 2.32% | 0.36% | 0.53% | 4.74% | 1.34% | 5.50% | 1.05% | 3.25% | -4.86% | -0.42% | 11.46% | 2.01% | -7.71% | -3.37% | 21.40% | 2.49% | -4.18% | 5.17% | 7.21% | 3.87% | -5.30% | -0.33% | 6.21% | 5.31% | ||||||||||||||||
expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||
losses and loss adjustment expenses | 91,597,000 | 63,453,000 | 74,766,000 | 75,620,000 | 99,407,000 | 109,065,000 | 130,020,000 | 105,928,000 | 102,035,000 | 90,634,000 | 131,397,000 | 106,646,000 | 97,452,000 | 103,753,000 | 155,849,000 | 101,522,000 | 140,038,000 | 98,994,000 | 129,632,000 | 100,834,000 | 97,909,000 | 106,618,000 | 119,718,000 | 78,869,000 | 68,181,000 | 66,798,000 | 70,052,000 | 74,299,000 | 62,139,000 | 59,650,000 | 58,695,000 | 65,989,000 | 53,091,000 | 44,754,000 | 64,035,000 | 46,046,000 | 46,647,000 | 69,199,000 | 53,906,000 | 48,794,000 | 66,963,000 | 38,952,000 | 35,791,000 | 33,909,000 | 32,539,000 | 27,415,000 | 22,314,000 | 19,244,000 |
policy acquisition costs, net of ceding commission income | 45,335,000 | 39,818,000 | 45,182,000 | 43,146,000 | 45,815,000 | 48,528,000 | 48,508,000 | 47,224,000 | 46,929,000 | 43,408,000 | 42,427,000 | 41,451,000 | 40,324,000 | 40,478,000 | 39,194,000 | 38,375,000 | 38,257,000 | 36,785,000 | 35,984,000 | 37,833,000 | 35,366,000 | |||||||||||||||||||||||||||
general and administrative expenses, net of ceding commission income | 24,908,000 | 22,368,000 | 22,345,000 | 24,399,000 | 23,862,000 | 21,153,000 | 21,572,000 | 22,780,000 | 19,634,000 | 16,755,000 | 21,911,000 | 20,058,000 | 19,054,000 | 15,449,000 | 17,758,000 | 17,466,000 | 19,724,000 | 13,297,000 | 17,169,000 | 15,520,000 | 19,800,000 | |||||||||||||||||||||||||||
total expenses | 161,840,000 | 125,639,000 | 142,293,000 | 143,165,000 | 169,084,000 | 178,746,000 | 200,100,000 | 175,932,000 | 168,598,000 | 150,797,000 | 195,735,000 | 168,922,000 | 156,830,000 | 159,680,000 | 212,801,000 | 249,322,000 | 198,019,000 | 209,576,000 | 182,785,000 | 154,187,000 | 153,075,000 | 164,605,000 | 169,601,000 | 129,049,000 | 119,946,000 | 116,990,000 | 118,215,000 | 119,770,000 | 106,763,000 | 102,526,000 | 111,079,000 | 109,822,000 | 87,209,000 | 106,450,000 | 90,694,000 | 85,524,000 | 99,525,000 | 68,039,000 | 61,529,000 | 58,098,000 | 56,836,000 | 54,178,000 | 41,904,000 | 31,429,000 | ||||
operating income | 50,818,000 | 89,678,000 | 70,166,000 | 64,870,000 | 42,436,000 | 31,518,000 | 11,749,000 | 27,639,000 | 22,704,000 | 36,169,000 | -9,435,000 | 16,391,000 | 20,091,000 | 14,908,000 | -47,308,000 | -85,552,000 | -39,411,000 | -42,864,000 | -15,377,000 | -3,990,000 | -5,832,000 | -5,057,000 | -4,482,000 | 6,963,000 | 12,760,000 | 21,512,000 | 13,484,000 | 3,073,000 | 11,498,000 | 22,352,000 | 14,216,000 | 8,150,000 | 24,817,000 | 23,170,000 | 1,413,000 | 13,062,000 | 11,890,000 | |||||||||||
yoy | 19.75% | 184.53% | 497.21% | 134.70% | 86.91% | -12.86% | -224.53% | 68.62% | 13.01% | 142.61% | -80.06% | -119.16% | -150.98% | -134.78% | 207.65% | 2044.16% | 575.77% | 747.62% | 243.08% | -157.30% | -145.71% | -123.51% | -133.24% | 126.59% | 10.98% | -3.76% | -5.15% | -62.29% | -53.67% | -3.53% | 906.09% | -37.61% | 108.72% | |||||||||||||||
qoq | -43.33% | 27.81% | 8.16% | 52.87% | 34.64% | 168.26% | -57.49% | 21.74% | -37.23% | -483.35% | -157.56% | -18.42% | 34.77% | -131.51% | -44.70% | 117.08% | -8.06% | 178.75% | 285.39% | -31.58% | 15.33% | 12.83% | -164.37% | -45.43% | -40.68% | 59.54% | 338.79% | -73.27% | -48.56% | 57.23% | 74.43% | -67.16% | 7.11% | 1539.77% | -89.18% | 9.86% | ||||||||||||
operating margin % | 23.90% | 41.65% | 33.03% | 31.18% | 20.06% | 14.99% | 5.55% | 13.58% | 11.87% | 19.35% | -5.06% | 8.85% | 11.36% | 8.54% | -28.59% | -52.24% | -24.85% | -25.71% | -9.19% | -2.66% | -3.96% | -3.17% | -2.71% | 5.12% | 9.62% | 15.53% | 10.24% | 2.50% | 9.72% | 17.90% | 11.35% | 6.91% | 22.15% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
interest expense | 1,779,000 | 1,730,000 | 1,850,000 | 1,880,000 | 2,426,000 | 2,569,000 | 2,755,000 | 2,780,000 | 2,830,000 | 2,999,000 | 2,591,000 | 2,740,000 | 2,881,000 | 3,059,000 | 2,027,000 | 1,751,000 | 1,972,000 | 2,017,000 | 2,150,000 | 1,925,000 | 1,878,000 | 2,033,000 | 2,251,000 | 1,721,000 | 1,966,000 | 2,021,000 | 2,401,000 | 1,984,000 | 2,117,000 | 4,584,000 | 5,225,000 | 5,386,000 | 4,820,000 | 6,200,000 | 3,076,000 | 1,990,000 | 1,944,000 | |||||||||||
income before income taxes | 49,039,000 | 87,948,000 | 68,316,000 | 62,990,000 | 40,010,000 | 28,949,000 | 8,994,000 | 24,859,000 | 19,874,000 | 33,170,000 | -12,026,000 | 13,651,000 | 17,210,000 | 11,849,000 | -49,335,000 | -87,303,000 | -41,383,000 | -44,881,000 | -17,527,000 | -5,915,000 | -7,710,000 | -7,090,000 | -6,733,000 | 5,242,000 | 10,794,000 | 19,491,000 | 11,083,000 | 1,089,000 | 9,333,000 | 6,699,000 | 8,991,000 | 3,306,000 | 19,997,000 | -17,211,000 | -9,221,000 | 10,831,000 | 9,709,000 | -4,005,000 | 18,612,000 | 29,757,000 | 12,040,000 | 33,293,000 | 27,715,000 | 40,990,000 | 48,292,000 | 31,212,000 | 16,109,000 | 15,110,000 |
income tax expense | 12,556,000 | 21,273,000 | 17,895,000 | 14,966,000 | 9,536,000 | |||||||||||||||||||||||||||||||||||||||||||
net income | 36,483,000 | 66,675,000 | 50,421,000 | 48,024,000 | 30,474,000 | 20,293,000 | 8,152,000 | 18,869,000 | 14,225,000 | 30,944,000 | -7,424,000 | 7,779,000 | 14,008,000 | 12,501,000 | -48,240,000 | -87,866,000 | -30,759,000 | -49,218,000 | -16,410,000 | -3,950,000 | -5,148,000 | 2,807,000 | -5,233,000 | 4,132,000 | 7,620,000 | 12,818,000 | 8,133,000 | 721,000 | 6,964,000 | 3,928,000 | 5,989,000 | 2,408,000 | 14,829,000 | -5,048,000 | -8,696,000 | 6,642,000 | 5,983,000 | -2,855,000 | 10,930,000 | 18,368,000 | 7,423,000 | 20,243,000 | 16,813,000 | 25,400,000 | 30,056,000 | 19,677,000 | 9,965,000 | 9,566,000 |
yoy | 19.72% | 228.56% | 518.51% | 154.51% | 114.23% | -34.42% | -209.81% | 142.56% | 1.55% | 147.53% | -84.61% | -108.85% | -145.54% | -125.40% | 193.97% | 2124.46% | 497.49% | -1853.40% | 213.59% | -195.60% | -167.56% | -78.10% | -164.34% | 473.09% | 9.42% | 226.32% | 35.80% | -70.06% | -53.04% | -177.81% | -168.87% | -63.75% | 147.85% | 76.81% | -179.56% | -63.84% | -19.40% | -114.10% | -34.99% | -27.69% | -75.30% | 2.88% | 68.72% | 165.52% | ||||
qoq | -45.28% | 32.24% | 4.99% | 57.59% | 50.17% | 148.93% | -56.80% | 32.65% | -54.03% | -516.81% | -195.44% | -44.47% | 12.06% | -125.91% | -45.10% | 185.66% | -37.50% | 199.93% | 315.44% | -23.27% | -283.40% | -153.64% | -226.65% | -45.77% | -40.55% | 57.60% | 1028.02% | -89.65% | 77.29% | -34.41% | 148.71% | -83.76% | -393.76% | -41.95% | -230.92% | 11.01% | -309.56% | -126.12% | -40.49% | 147.45% | -63.33% | 20.40% | -33.81% | -15.49% | 52.75% | 97.46% | 4.17% | |
net income margin % | 17.16% | 30.97% | 23.73% | 23.08% | 14.41% | 9.65% | 3.85% | 9.27% | 7.44% | 16.55% | -3.98% | 4.20% | 7.92% | 7.16% | -29.15% | -53.65% | -19.39% | -29.52% | -9.80% | -2.63% | -3.50% | 1.76% | -3.17% | 3.04% | 5.74% | 9.25% | 6.18% | 0.59% | 5.89% | 3.15% | 4.78% | 2.04% | 13.24% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
other comprehensive income | ||||||||||||||||||||||||||||||||||||||||||||||||
change in net unrealized gains on investments | -4,491,000 | 3,031,000 | 6,009,000 | 6,072,000 | 8,477,000 | -11,582,000 | 19,711,000 | 924,000 | -284,000 | 18,724,000 | -4,494,000 | -2,986,000 | 12,143,000 | -5,345,000 | -1,344,000 | 3,625,000 | -10,597,000 | 1,408,000 | 2,480,000 | 14,823,000 | 2,027,000 | 232,000 | 4,429,000 | 7,068,000 | 8,036,000 | 4,218,000 | -2,895,000 | -545,000 | -6,478,000 | 3,899,000 | 3,981,000 | -14,893,000 | -1,237,000 | 8,928,000 | 4,082,000 | 2,032,000 | -1,168,000 | -2,663,000 | 1,622,000 | -384,000 | -139,000 | 2,908,000 | ||||||
reclassification adjustment for net realized investment losses | -16,000 | 4,000 | -34,000 | -6,000 | -12,000 | 1,000 | 246,000 | 379,000 | 9,000 | 2,000 | 137,000 | 3,000 | 102,000 | 16,000 | -24,000 | 6,000 | -22,000 | -2,018,000 | -20,355,000 | 38,000 | -59,000 | 72,750 | -103,000 | 59,000 | 335,000 | 85,000 | 227,000 | 125,000 | 3,000 | -15,500 | -80,000 | -24,000 | ||||||||||||||||
income tax benefit related to items of other comprehensive income | 1,074,000 | -2,016,000 | 2,742,000 | -4,666,000 | -216,000 | 67,000 | -4,502,000 | 970,000 | 698,000 | -2,855,000 | 1,145,000 | 310,000 | -835,000 | 142,000 | 4,137,000 | 573,000 | -1,035,000 | -1,304,000 | -2,408,000 | 812,250 | 1,665,000 | -239,000 | -3,348,000 | -907,000 | 1,201,000 | 983,000 | 243,000 | 83,000 | ||||||||||||||||||||
total comprehensive income | 33,050,000 | 69,058,000 | 54,997,000 | 52,649,000 | 36,939,000 | 11,419,000 | 23,191,000 | 19,565,000 | 14,009,000 | 45,412,000 | -10,569,000 | 5,500,000 | 23,298,000 | -53,386,000 | -17,438,000 | -1,182,000 | -13,350,000 | 2,339,000 | -18,971,000 | 15,553,000 | 9,132,000 | 11,598,000 | 11,424,000 | 6,544,000 | 12,927,000 | 6,985,000 | 4,754,000 | 1,709,000 | 10,401,000 | 9,117,000 | 7,957,000 | -11,989,000 | 9,482,000 | 23,685,000 | 9,702,000 | 21,687,000 | 14,900,000 | 23,836,000 | 31,055,000 | 19,294,000 | 9,829,000 | 11,338,000 | ||||||
weighted-average shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||
basic | 30,680,933,000 | 30,890,609,000 | 30,962,464,000 | 31,004,218,000 | 30,697,826,000 | 30,595,348,000 | 30,684,198,000 | 30,649,732,000 | 30,376,682,000 | 26,193,065,000 | 26,698,806,000 | 25,567,157,000 | 25,558,305,000 | 26,343,826,000 | 26,369,265,000 | 26,453,456,000 | 26,787,379,000 | 27,804,355,000 | 27,938,028,000 | 27,904,923,000 | 27,827,804,000 | 27,978,519,000 | 27,739,839,000 | 27,876,801,000 | 28,548,830,000 | 29,213,910,000 | 29,109,962,000 | 29,346,234,000 | 29,540,514,000 | 25,941,253,000 | 25,631,871,000 | 25,631,871,000 | 25,727,553,000 | 26,798,465,000 | 25,883,267,000 | 28,283,587,000 | 28,806,709,000 | 29,632,171,000 | 29,213,222,000 | 29,653,668,000 | 30,367,884,000 | 30,056,491,000 | 30,177,633,000 | 29,877,636,000 | 29,798,571,000 | 24,568,876,000 | 29,794,960,000 | 22,119,754,000 |
diluted | 30,740,251,000 | 30,949,899,000 | 31,021,780,000 | 31,063,481,000 | 30,757,089,000 | 30,654,611,000 | 30,743,461,000 | 30,708,995,000 | 30,435,945,000 | 26,252,328,000 | 26,698,806,000 | 25,626,420,000 | 25,617,568,000 | 26,343,826,000 | 26,369,265,000 | 26,453,456,000 | 26,787,379,000 | 27,804,355,000 | 27,938,028,000 | 27,904,923,000 | 27,827,804,000 | 27,988,966,000 | 27,739,839,000 | 27,913,696,000 | 28,549,012,000 | 29,232,981,000 | 29,168,392,000 | 29,352,796,000 | 29,544,563,000 | 26,095,874,000 | 26,046,938,000 | 26,316,597,000 | 26,732,019,000 | 26,798,465,000 | 25,883,267,000 | 28,283,587,000 | 28,806,709,000 | 29,634,349,000 | 29,213,222,000 | 29,653,668,000 | 30,491,579,000 | 30,326,468,000 | 30,483,553,000 | 30,268,496,000 | 30,115,935,000 | 25,816,590,000 | 29,814,631,000 | 24,333,476,000 |
earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.19 | 2.16 | 1.63 | 1.55 | 0.99 | 0.66 | 0.27 | 0.62 | 0.47 | 1.18 | -0.28 | 0.3 | 0.55 | -1.78 | -0.59 | -0.14 | -0.19 | 0.1 | -0.19 | 0.15 | 0.27 | 0.44 | 0.28 | 0.02 | 0.24 | 0.14 | 0.23 | 0.09 | 0.58 | -0.18 | -0.34 | 0.23 | 0.21 | -0.09 | 0.37 | 0.62 | 0.24 | 0.67 | 0.56 | 0.85 | 1.01 | 0.72 | 0.33 | 0.43 | ||||
diluted | 1.19 | 2.15 | 1.63 | 1.55 | 0.99 | 0.66 | 0.27 | 0.61 | 0.47 | 1.18 | -0.28 | 0.3 | 0.55 | -1.78 | -0.59 | -0.14 | -0.19 | 0.1 | -0.19 | 0.15 | 0.27 | 0.44 | 0.28 | 0.02 | 0.24 | 0.16 | 0.23 | 0.09 | 0.55 | -0.18 | -0.34 | 0.23 | 0.21 | -0.09 | 0.37 | 0.62 | 0.24 | 0.66 | 0.55 | 0.84 | 1 | 0.7 | 0.33 | 0.39 | ||||
reclassification adjustment for net realized investment gains | -1,250 | -5,000 | -4,000 | -80,000 | -771,000 | 319,000 | -1,946,000 | |||||||||||||||||||||||||||||||||||||||||
income tax expense related to items of other comprehensive income | -760,000 | -1,428,000 | -1,443,000 | 2,475,000 | -3,440,000 | -456,000 | -1,549,000 | -1,236,000 | -626,000 | -1,112,000 | ||||||||||||||||||||||||||||||||||||||
net realized gains | 4,000 | -1,000 | 1,898,000 | -16,000 | 80,000 | 1,303,000 | 1,024,000 | -2,170,000 | 5,000 | -85,000 | -227,000 | -447,000 | 365,000 | -125,000 | 771,000 | -29,000 | 1,119,000 | 263,000 | 381,000 | -319,000 | 1,946,000 | -116,000 | 242,000 | 80,000 | 24,000 | |||||||||||||||||||||||
net realized losses | -4,000 | -30,250 | -3,000 | -102,000 | -3,000 | |||||||||||||||||||||||||||||||||||||||||||
net realized gains and impairment | 4,250 | 6,000 | 12,000 | |||||||||||||||||||||||||||||||||||||||||||||
intangible asset impairment | ||||||||||||||||||||||||||||||||||||||||||||||||
provision for income taxes | 8,655,000 | 842,000 | 5,990,000 | 5,649,000 | 2,226,000 | -4,602,000 | 5,872,000 | 3,202,000 | 563,000 | 4,337,000 | -1,117,000 | -1,965,000 | -2,562,000 | -9,897,000 | -1,500,000 | 1,110,000 | 3,174,000 | 1,421,750 | 2,950,000 | 1,847,500 | -525,000 | 4,189,000 | 3,726,000 | |||||||||||||||||||||||||
net realized losses and impairment losses | -923,000 | -379,000 | ||||||||||||||||||||||||||||||||||||||||||||||
goodwill and intangible asset impairment | 191,750 | 767,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net realized gains and impairment losses | -1,568,000 | |||||||||||||||||||||||||||||||||||||||||||||||
ceded premiums earned | -151,114,000 | -148,266,000 | -137,940,000 | |||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 91,959,000 | |||||||||||||||||||||||||||||||||||||||||||||||
benefit for income taxes | -652,000 | -1,095,000 | -10,624,000 | |||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss | ||||||||||||||||||||||||||||||||||||||||||||||||
change in net unrealized losses on investments | -16,350,750 | -17,471,000 | -16,161,000 | -31,770,000 | ||||||||||||||||||||||||||||||||||||||||||||
income tax expense related to items of other comprehensive losses | 3,820,500 | 4,089,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total comprehensive loss | -54,216,000 | -61,619,000 | -100,166,000 | -55,080,000 | ||||||||||||||||||||||||||||||||||||||||||||
loss per share | ||||||||||||||||||||||||||||||||||||||||||||||||
basic | -1.573 | -1.83 | -3.32 | -1.15 | ||||||||||||||||||||||||||||||||||||||||||||
diluted | -1.573 | -1.83 | -3.32 | -1.15 | ||||||||||||||||||||||||||||||||||||||||||||
income tax benefit related to items of other comprehensive losses | 3,759,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit related to items of other comprehensive loss | 7,433,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net realized and unrealized gains | 910,000 | -6,000 | -1,000,000 | 2,018,000 | 20,355,000 | -38,000 | 59,000 | 1,031,000 | 805,000 | |||||||||||||||||||||||||||||||||||||||
policy acquisition costs, net of ceding commission income of 10.6 and 32.3 | 23,060,750 | 31,960,000 | ||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses, net of ceding commission income of 3.5 and 10.6 | 14,895,750 | 17,923,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other non-operating loss | 12,000 | |||||||||||||||||||||||||||||||||||||||||||||||
policy acquisition costs, net of ceding commission income of 11.3 and 21.7 | 30,237,000 | |||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses, net of ceding commission income of 3.6 and 7.1 | 19,943,000 | |||||||||||||||||||||||||||||||||||||||||||||||
policy acquisition costs, net of ceding commission income of 10.4 and 12.9 | 30,047,000 | |||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses, net of ceding commission income of 3.5 and 4.3 | 21,718,000 | |||||||||||||||||||||||||||||||||||||||||||||||
policy acquisition costs, net of ceding commission income for the three and nine months ended september 30, 2019 of 11.3 million and 36.8 million, respectively | 19,948,250 | 26,686,000 | ||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses, net of ceding commission income for the three and nine months ended september 30, 2019 of 3.7 million and 12 million, respectively | 14,616,250 | 21,477,000 | ||||||||||||||||||||||||||||||||||||||||||||||
policy acquisition costs, net of ceding commission income for the three and six months ended june 30, 2019 of 12.1 million and 25 million, respectively | 27,087,000 | |||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses, net of ceding commission income for the three and six months ended june 30, 2019 of 4 million and 8.3 million, respectively | 18,384,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other non-operating (income)/loss | 48,000 | |||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | 368,000 | 2,369,000 | 2,771,000 | 3,002,000 | 898,000 | 5,168,000 | 5,922,000 | 7,682,000 | 11,389,000 | 4,617,000 | 13,050,000 | 10,902,000 | 15,590,000 | 18,236,000 | 11,535,000 | 6,144,000 | 5,544,000 | |||||||||||||||||||||||||||||||
policy acquisition costs, net of ceding commission income of 12.9 million and 14.3 million | 26,020,000 | |||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses, net of ceding commission income of 4.3 million and 4.7 million | 18,604,000 | |||||||||||||||||||||||||||||||||||||||||||||||
policy acquisition costs, net of ceding commission income for the three and nine months ended september 30, 2018, of 13,781 and 42,097 respectively | 14,541,750 | 26,569,000 | ||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses, net of ceding commission income for the three and nine months ended september 30, 2018, of 4,526 and 13,772 respectively | 18,041,750 | 25,815,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other non-operating income | 11,069,000 | -542,000 | ||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for net realized investment (gains) losses | 76,750 | -5,000 | -440,500 | -1,119,000 | -263,000 | -381,000 | 116,000 | |||||||||||||||||||||||||||||||||||||||||
policy acquisition costs, net of ceding commission income for the three and six months ended june 30, 2018, of 13,493 and 27,738 respectively | 19,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses, net of ceding commission income for the three and six months ended june 30, 2018, of 4,498 and 9,246 respectively | 24,422,000 | |||||||||||||||||||||||||||||||||||||||||||||||
policy acquisition costs, net of ceding commission income of 14.3 million and 0, respectively | 12,187,000 | |||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses, net of ceding commission income of 4.7 million and 0, respectively | 21,931,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit (expense) related to items of other comprehensive income | 1,823,000 | -965,500 | 908,000 | -1,422,000 | ||||||||||||||||||||||||||||||||||||||||||||
revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 74,501,250 | 101,774,000 | 96,938,000 | 99,293,000 | 84,037,750 | 109,306,000 | 115,281,000 | 111,565,000 | 101,332,000 | 89,244,000 | 99,088,000 | 105,128,000 | 85,390,000 | 58,013,000 | 46,539,000 | |||||||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||
policy acquisition costs | 17,806,000 | 20,906,000 | 21,738,000 | 23,442,000 | 22,943,000 | 22,597,000 | 20,753,000 | 18,128,000 | 16,328,000 | 15,512,000 | 12,253,000 | 13,093,000 | 13,184,000 | 12,469,000 | 6,384,000 | |||||||||||||||||||||||||||||||||
general and administrative expenses | 22,888,000 | 15,420,000 | 16,092,000 | 17,314,000 | 14,308,000 | 14,191,000 | 15,977,000 | 14,434,000 | 12,759,000 | 10,226,000 | 11,936,000 | 11,204,000 | 13,579,000 | 7,121,000 | 5,801,000 | |||||||||||||||||||||||||||||||||
total operating expenses | 67,910,000 | 100,361,000 | 83,876,000 | 87,403,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 288,250 | 675,000 | 241,000 | 237,000 | ||||||||||||||||||||||||||||||||||||||||||||
other non-operating expense | 35,334,000 | 6,883,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||||||
increase in gross unearned premiums | 4,677,000 | -24,136,000 | -20,759,000 | -8,496,000 | -7,967,000 | -74,809,000 | -6,897,000 | -35,144,000 | ||||||||||||||||||||||||||||||||||||||||
retroactive reinsurance |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||
fixed maturities, available-for-sale, at fair value | 751,384,000 | 713,237,000 | 700,829,000 | 665,401,000 | 667,390,000 | 655,555,000 | 671,761,000 | 698,853,000 | 644,113,000 | 560,682,000 | 651,520,000 | 695,062,000 | 613,176,000 | 635,572,000 | 633,192,000 | 635,458,000 | 673,511,000 | 669,354,000 | 660,819,000 | 643,559,000 | 622,923,000 | 561,011,000 | 445,481,000 | 698,277,000 | 613,355,000 | 587,256,000 | 616,084,000 | 553,619,000 | 527,940,000 | |||||||||||||||||||
equity securities, at fair value, | 1,072,000 | 1,064,000 | 1,064,000 | 1,064,000 | 1,064,000 | 1,936,000 | 1,936,000 | 1,936,000 | 1,936,000 | 1,666,000 | 1,739,000 | 1,499,000 | 1,495,000 | 1,514,000 | 1,514,000 | 1,514,000 | 1,417,000 | 1,415,000 | 1,599,000 | 1,599,000 | 1,599,000 | 1,599,000 | 1,618,000 | |||||||||||||||||||||||||
other investments | 1,259,000 | 1,285,000 | 1,285,000 | 4,864,000 | 4,930,000 | 5,952,000 | 6,747,000 | 6,790,000 | 6,886,000 | 7,067,000 | 11,745,000 | 11,777,000 | 14,283,000 | 16,484,000 | 17,084,000 | 17,352,000 | 14,561,000 | 23,929,000 | 23,887,000 | 24,786,000 | 26,409,000 | 26,409,000 | 26,774,000 | 6,374,000 | 6,375,000 | 6,375,000 | 27,372,000 | 22,761,000 | 21,693,000 | |||||||||||||||||||
total investments | 753,715,000 | 715,586,000 | 703,178,000 | 671,329,000 | 673,384,000 | 663,443,000 | 680,444,000 | 707,579,000 | 652,935,000 | 569,415,000 | 665,004,000 | 708,338,000 | 628,954,000 | 653,570,000 | 651,790,000 | 654,324,000 | 689,489,000 | 694,698,000 | 686,121,000 | 669,760,000 | 650,747,000 | 589,019,000 | 473,854,000 | 706,250,000 | 621,329,000 | 595,249,000 | 645,074,000 | 577,998,000 | 567,008,000 | 526,105,000 | 531,250,000 | 524,879,000 | 502,913,000 | 567,013,000 | 519,880,000 | 601,191,000 | 605,838,000 | 602,982,000 | 549,778,000 | 550,067,000 | 481,167,000 | 400,096,000 | 395,688,000 | 438,684,000 | 402,748,000 | 331,159,000 | 251,140,000 | 156,976,000 |
cash and cash equivalents | 517,070,000 | 559,274,000 | 560,435,000 | 473,465,000 | 425,908,000 | 452,666,000 | 509,918,000 | 480,930,000 | 386,100,000 | 463,640,000 | 228,848,000 | 247,092,000 | 329,965,000 | 280,881,000 | 297,548,000 | 290,932,000 | 286,170,000 | 359,337,000 | 393,411,000 | 446,956,000 | 402,770,000 | 440,956,000 | 509,596,000 | 288,342,000 | 313,360,000 | 268,351,000 | 229,996,000 | 262,489,000 | 279,720,000 | 250,117,000 | 221,524,000 | 218,343,000 | 193,641,000 | 153,697,000 | 352,321,000 | 134,176,000 | 104,735,000 | 105,817,000 | 130,835,000 | 142,952,000 | 168,859,000 | 236,277,000 | 201,270,000 | 131,726,000 | 160,813,000 | 160,481,000 | 101,642,000 | 182,116,000 |
restricted cash | 16,221,000 | 13,307,000 | 13,290,000 | 13,467,000 | 13,454,000 | 10,979,000 | 10,980,000 | 10,956,000 | 11,365,000 | 9,699,000 | 9,733,000 | 9,678,000 | 6,699,000 | 6,691,000 | 6,265,000 | 5,416,000 | 7,416,000 | 5,415,000 | 5,415,000 | 5,414,000 | 5,427,000 | 5,427,000 | 5,437,000 | 11,849,000 | 16,069,000 | 14,657,000 | 13,789,000 | 13,784,000 | 12,257,000 | 12,253,000 | 12,250,000 | 16,884,000 | 20,836,000 | 20,833,000 | 19,853,000 | 18,381,000 | 18,440,000 | 20,910,000 | 19,261,000 | 18,644,000 | 18,644,000 | 13,085,000 | 12,786,000 | 12,786,000 | 4,339,000 | 4,339,000 | 4,339,000 | |
accrued investment income | 6,272,000 | 6,556,000 | 5,466,000 | 5,549,000 | 5,230,000 | 5,592,000 | 5,230,000 | 5,148,000 | 4,583,000 | 4,068,000 | 3,725,000 | 3,572,000 | 3,536,000 | 3,817,000 | 3,517,000 | 3,215,000 | 3,290,000 | 3,167,000 | 3,042,000 | 3,002,000 | 2,872,000 | 2,737,000 | 2,637,000 | 4,833,000 | 4,262,000 | 4,377,000 | 4,665,000 | 4,549,000 | 4,618,000 | 4,468,000 | 3,753,000 | 4,306,000 | 4,241,000 | 5,057,000 | 4,635,000 | 5,105,000 | 5,009,000 | 4,764,000 | 4,624,000 | 4,329,000 | 3,676,000 | 3,409,000 | 3,282,000 | 3,775,000 | 3,019,000 | 2,617,000 | 1,847,000 | 1,331,000 |
premiums receivable | 93,989,000 | 95,331,000 | 87,536,000 | 99,724,000 | 109,336,000 | 102,134,000 | 86,570,000 | 100,832,000 | 94,326,000 | 89,490,000 | 80,256,000 | 86,601,000 | 80,775,000 | 92,749,000 | 76,126,000 | 81,277,000 | 74,512,000 | 71,925,000 | 74,877,000 | 83,648,000 | 84,336,000 | 77,471,000 | 70,038,000 | 66,188,000 | 62,914,000 | 63,685,000 | 58,115,000 | 57,045,000 | 55,096,000 | 57,000,000 | 68,621,000 | 68,168,000 | 66,734,000 | 67,757,000 | 35,326,000 | 38,960,000 | 34,580,000 | 42,720,000 | 35,161,000 | 34,856,000 | 31,642,000 | 30,565,000 | 26,589,000 | 26,326,000 | 22,785,000 | 20,028,000 | 47,974,000 | 43,432,000 |
reinsurance recoverable on paid and unpaid claims, net of allowance for credit losses of 175 | 261,179,000 | |||||||||||||||||||||||||||||||||||||||||||||||
prepaid reinsurance premiums | 194,607,000 | 307,039,000 | 426,120,000 | 530,285,000 | 196,228,000 | 309,802,000 | 401,022,000 | 505,180,000 | 176,726,000 | 294,222,000 | 403,684,000 | 509,206,000 | 188,760,000 | 306,977,000 | 381,368,000 | 468,748,000 | 178,565,000 | 265,873,000 | 338,172,000 | 416,630,000 | 172,223,000 | 245,818,000 | 307,997,000 | 361,256,000 | 146,029,000 | 224,102,000 | 270,645,000 | 331,543,000 | 161,015,000 | 233,071,000 | 282,649,000 | 295,924,000 | 164,061,000 | 227,764,000 | 153,955,000 | 213,009,000 | 46,058,000 | 106,609,000 | 168,650,000 | 226,627,000 | 38,419,000 | 78,517,000 | 123,541,000 | 168,803,000 | 19,406,000 | 43,148,000 | 67,435,000 | 87,264,000 |
deferred income tax asset | 5,589,000 | 5,855,000 | 7,565,000 | 11,356,000 | 22,055,000 | 13,876,000 | 12,694,000 | 15,509,000 | 11,111,000 | 16,092,000 | 10,912,000 | 17,962,000 | 16,841,000 | 14,637,000 | 9,762,000 | 12,451,000 | ||||||||||||||||||||||||||||||||
deferred policy acquisition costs | 64,367,000 | 64,544,000 | 66,792,000 | 70,940,000 | 63,906,000 | 63,204,000 | 109,441,000 | 114,818,000 | 104,217,000 | 102,884,000 | 104,098,000 | 106,736,000 | 98,035,000 | 99,617,000 | 100,649,000 | 99,468,000 | 90,641,000 | 93,881,000 | 95,425,000 | 95,967,000 | 88,876,000 | 89,265,000 | 86,140,000 | 81,590,000 | 74,895,000 | 77,211,000 | 75,613,000 | 74,064,000 | 69,883,000 | 73,055,000 | 75,702,000 | 69,648,000 | 53,862,000 | 41,678,000 | 41,888,000 | 41,792,000 | 41,215,000 | 42,779,000 | 42,129,000 | 42,568,000 | 35,991,000 | 34,800,000 | 32,494,000 | 31,948,000 | 25,843,000 | 24,370,000 | 25,626,000 | 25,392,000 |
property and equipment | 28,447,000 | 28,254,000 | 27,605,000 | 38,935,000 | 38,843,000 | 38,080,000 | 36,789,000 | 34,510,000 | 32,767,000 | 33,218,000 | 32,418,000 | 30,716,000 | 27,603,000 | 25,729,000 | 22,784,000 | 19,622,000 | 17,144,000 | 17,426,000 | 17,950,000 | 18,565,000 | 18,674,000 | 18,685,000 | 19,134,000 | 19,998,000 | 20,395,000 | 20,753,000 | 20,873,000 | 21,110,000 | 21,317,000 | 17,998,000 | 18,480,000 | 18,329,000 | 18,417,000 | 18,748,000 | 16,198,000 | 16,547,000 | 16,944,000 | 17,179,000 | 17,600,000 | 17,873,000 | 17,514,000 | 17,111,000 | 17,424,000 | 17,354,000 | 17,734,000 | 17,087,000 | 16,674,000 | 13,768,000 |
right-of-use lease asset, finance | 11,978,000 | 12,598,000 | 13,213,000 | 13,837,000 | 14,459,000 | 15,082,000 | 15,708,000 | 16,337,000 | 16,971,000 | 17,606,000 | 18,214,000 | 18,849,000 | 19,490,000 | 20,132,000 | ||||||||||||||||||||||||||||||||||
right-of-use lease asset, operating | 6,328,000 | 4,878,000 | 5,190,000 | 5,246,000 | 5,540,000 | 5,850,000 | 6,057,000 | 6,357,000 | 6,662,000 | 6,835,000 | 7,166,000 | 7,390,000 | 7,563,000 | 7,335,000 | ||||||||||||||||||||||||||||||||||
intangibles | 28,643,000 | 30,189,000 | 31,734,000 | 33,280,000 | 34,826,000 | 36,372,000 | 37,918,000 | 39,464,000 | 41,009,000 | 42,555,000 | 44,101,000 | 45,647,000 | 47,987,000 | 49,575,000 | 51,163,000 | 52,751,000 | 54,338,000 | 55,926,000 | 57,514,000 | 59,102,000 | 60,689,000 | 62,277,000 | 63,864,000 | 65,461,000 | 67,051,000 | 68,642,000 | 70,569,000 | 72,663,000 | 74,757,000 | 76,850,000 | 81,911,000 | 88,371,000 | 94,999,000 | 101,626,000 | 22,967,000 | 23,526,000 | 24,084,000 | 26,542,000 | 26,402,000 | 28,467,000 | 31,279,000 | |||||||
other assets | 32,579,000 | 33,823,000 | 33,418,000 | 26,179,000 | 16,845,000 | 11,640,000 | 12,961,000 | 15,590,000 | 17,895,000 | 12,674,000 | 13,060,000 | 15,022,000 | 15,344,000 | 11,509,000 | 11,133,000 | 15,956,000 | 13,314,000 | 12,272,000 | 13,220,000 | 15,856,000 | 19,549,000 | 18,004,000 | 16,827,000 | 28,804,000 | 26,738,000 | 18,110,000 | 16,354,000 | 18,144,000 | 15,232,000 | 11,821,000 | 15,653,000 | 23,239,000 | 22,902,000 | 19,883,000 | 13,107,000 | 7,197,000 | 5,623,000 | 5,775,000 | 5,727,000 | 4,768,000 | 4,596,000 | 15,574,000 | 14,464,000 | 7,630,000 | 6,626,000 | 5,180,000 | 5,259,000 | 5,297,000 |
total assets | 2,020,984,000 | 2,195,822,000 | 2,367,424,000 | 2,536,755,000 | 2,213,097,000 | 2,468,924,000 | 2,374,388,000 | 2,599,349,000 | 2,130,134,000 | 2,153,200,000 | 2,368,706,000 | 2,357,016,000 | 2,158,781,000 | 2,392,600,000 | 2,522,583,000 | 2,029,905,000 | 1,836,396,000 | 1,980,762,000 | 2,248,122,000 | 2,351,626,000 | 2,014,794,000 | 2,089,379,000 | 2,148,390,000 | 2,166,390,000 | 1,880,495,000 | 1,939,670,000 | 1,842,879,000 | 1,933,985,000 | 1,676,993,000 | 1,768,713,000 | 1,825,327,000 | 1,990,899,000 | 1,866,411,000 | 1,771,210,000 | 1,598,984,000 | 1,148,635,000 | 955,404,000 | 1,033,244,000 | 1,053,714,000 | 1,122,965,000 | 879,043,000 | 837,398,000 | 855,044,000 | 854,125,000 | 668,649,000 | 615,031,000 | 522,768,000 | 525,831,000 |
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||
unpaid losses and loss adjustment expenses | 544,043,000 | 579,477,000 | 649,584,000 | 713,183,000 | 848,928,000 | 1,042,687,000 | 775,468,000 | 822,271,000 | 843,687,000 | 845,955,000 | 971,321,000 | 817,859,000 | 980,992,000 | 1,131,807,000 | 1,209,352,000 | 553,909,000 | 588,420,000 | 590,166,000 | 636,146,000 | 625,979,000 | 637,882,000 | 659,341,000 | 662,997,000 | 620,718,000 | 607,177,000 | 613,533,000 | 417,586,000 | 430,412,000 | 404,484,000 | 432,359,000 | 421,095,000 | 488,610,000 | 547,735,000 | 470,083,000 | 489,580,000 | 122,785,000 | 131,572,000 | 140,137,000 | 125,695,000 | 117,485,000 | 108,443,000 | 83,722,000 | 74,445,000 | 70,129,000 | 61,846,000 | 51,469,000 | 41,965,000 | 34,533,000 |
unearned premiums | 701,090,000 | 707,923,000 | 733,434,000 | 762,235,000 | 704,857,000 | 702,707,000 | 724,426,000 | 765,632,000 | 691,174,000 | 675,921,000 | 688,872,000 | 716,378,000 | 649,864,000 | 656,641,000 | 651,913,000 | 655,351,000 | 586,236,000 | 590,419,000 | 605,304,000 | 625,512,000 | 573,411,000 | 569,618,000 | 552,627,000 | 529,321,000 | 480,627,000 | 486,220,000 | 484,849,000 | 479,162,000 | 454,225,000 | 472,357,000 | 484,680,000 | 485,230,000 | 452,537,000 | 475,334,000 | 313,843,000 | 312,552,000 | 305,650,000 | 318,024,000 | 323,354,000 | 340,818,000 | 327,160,000 | 302,493,000 | 278,358,000 | 257,599,000 | 249,103,000 | 241,136,000 | 166,326,000 | 159,430,000 |
reinsurance payable | 73,498,000 | 232,801,000 | 378,937,000 | 502,280,000 | 123,065,000 | 227,060,000 | 344,486,000 | 504,291,000 | 102,538,000 | 159,823,000 | 282,663,000 | 387,598,000 | 95,900,000 | 199,803,000 | 278,298,000 | 375,284,000 | 116,218,000 | 191,728,000 | 324,730,000 | 392,783,000 | 144,206,000 | 161,918,000 | 240,857,000 | 296,606,000 | 101,960,000 | 156,351,000 | 254,152,000 | 324,834,000 | 114,263,000 | 166,975,000 | 217,022,000 | 276,507,000 | 56,008,000 | 17,577,000 | 158,122,000 | 224,807,000 | 40,924,000 | 96,667,000 | 177,867,000 | 237,020,000 | 27,626,000 | 60,210,000 | 135,589,000 | 177,853,000 | 16,323,000 | 17,113,000 | 54,330,000 | 81,373,000 |
long-term debt | 77,613,000 | 78,428,000 | 79,253,000 | 92,361,000 | 94,808,000 | 116,319,000 | 118,551,000 | 120,780,000 | 123,007,000 | 119,732,000 | 122,066,000 | 124,376,000 | 126,700,000 | 128,943,000 | 121,283,000 | 122,990,000 | 123,689,000 | 120,757,000 | 121,481,000 | 119,801,000 | 119,501,000 | 120,998,000 | 122,589,000 | 126,056,000 | 125,775,000 | 129,248,000 | 130,849,000 | 132,449,000 | 132,176,000 | 148,794,000 | 178,330,000 | 177,257,000 | 185,138,000 | 184,405,000 | 188,634,000 | |||||||||||||
advance premiums | 30,797,000 | 19,164,000 | 26,294,000 | 18,606,000 | 21,635,000 | 15,186,000 | 27,936,000 | 26,262,000 | 37,019,000 | 23,900,000 | 33,706,000 | 38,939,000 | 39,642,000 | 26,516,000 | 37,855,000 | 37,827,000 | 39,167,000 | 24,504,000 | 33,341,000 | 36,625,000 | 21,497,000 | 18,268,000 | 31,618,000 | 30,870,000 | 29,394,000 | 16,504,000 | 21,244,000 | 24,463,000 | 27,892,000 | 20,000,000 | 33,435,000 | 35,821,000 | 37,738,000 | 23,648,000 | 20,397,000 | 25,884,000 | 22,081,000 | 18,565,000 | 20,382,000 | 23,827,000 | 23,256,000 | 12,138,000 | 13,066,000 | 11,409,000 | 14,329,000 | 5,143,000 | 10,010,000 | 7,905,000 |
income taxes payable | 15,499,000 | 4,282,000 | 20,577,000 | 4,439,000 | 2,092,000 | 7,325,000 | 12,808,000 | 298,000 | 2,348,000 | |||||||||||||||||||||||||||||||||||||||
accrued compensation | 4,896,000 | 8,844,000 | 7,730,000 | 6,383,000 | 10,436,000 | 8,926,000 | 7,312,000 | 6,278,000 | 3,876,000 | 9,461,000 | 8,611,000 | 8,129,000 | 5,349,000 | 6,594,000 | 8,067,000 | 7,730,000 | 5,770,000 | 8,014,000 | 9,430,000 | 8,740,000 | 8,112,000 | 9,325,000 | 11,617,000 | 11,250,000 | 8,237,000 | 5,347,000 | 8,263,000 | 4,758,000 | 7,752,000 | 9,226,000 | 10,486,000 | 6,754,000 | 7,328,000 | 16,477,000 | 6,955,000 | 5,479,000 | 3,469,000 | 4,303,000 | 5,500,000 | 6,238,000 | 3,797,000 | 2,305,000 | 11,666,000 | 8,880,000 | 5,075,000 | 442,000 | 4,673,000 | 3,144,000 |
lease liability, finance | 14,914,000 | 15,587,000 | 16,251,000 | 16,868,000 | 17,481,000 | 18,071,000 | 18,669,000 | 19,250,000 | 19,830,000 | 20,386,000 | 20,903,000 | 21,457,000 | 22,012,000 | 22,557,000 | ||||||||||||||||||||||||||||||||||
lease liability, operating | 6,521,000 | 5,800,000 | 6,158,000 | 6,257,000 | 6,595,000 | 6,945,000 | 7,192,000 | 7,528,000 | 7,868,000 | 8,076,000 | 8,439,000 | 8,690,000 | 8,890,000 | 8,690,000 | ||||||||||||||||||||||||||||||||||
accounts payable and other liabilities | 31,741,000 | 38,265,000 | 32,530,000 | 35,280,000 | 35,712,000 | 39,378,000 | 71,004,000 | 71,724,000 | 66,200,000 | 69,666,000 | 80,739,000 | 72,963,000 | 74,708,000 | 80,010,000 | 69,217,000 | 66,621,000 | 64,655,000 | 71,525,000 | 67,036,000 | 65,856,000 | 71,628,000 | 89,090,000 | 70,497,000 | 68,113,000 | 64,962,000 | 71,045,000 | 66,428,000 | 81,522,000 | 95,147,000 | 85,964,000 | 77,760,000 | 119,290,000 | 172,754,000 | 169,537,000 | ||||||||||||||
total liabilities | 1,500,612,000 | 1,690,571,000 | 1,930,171,000 | 2,153,453,000 | 1,884,094,000 | 2,178,124,000 | 2,095,044,000 | 2,344,016,000 | 1,895,199,000 | 1,932,920,000 | 2,217,320,000 | 2,196,389,000 | 2,004,057,000 | 2,261,561,000 | 2,404,886,000 | 1,849,359,000 | 1,554,630,000 | 1,637,711,000 | 1,843,097,000 | 1,926,753,000 | 1,587,346,000 | 1,647,035,000 | 1,705,250,000 | 1,703,891,000 | 1,431,198,000 | 1,490,871,000 | 1,397,649,000 | 1,495,135,000 | 1,241,906,000 | 1,343,380,000 | 1,434,771,000 | 1,604,819,000 | 1,477,518,000 | 1,391,394,000 | 1,297,303,000 | 783,368,000 | 594,573,000 | 675,285,000 | 676,470,000 | 750,598,000 | 522,798,000 | 480,845,000 | 522,644,000 | 542,025,000 | 380,843,000 | 359,942,000 | 291,291,000 | 304,224,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.0001 par value... | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
additional paid-in capital | 357,813,000 | 365,736,000 | 366,796,000 | 365,559,000 | 363,909,000 | 362,644,000 | 362,609,000 | 361,789,000 | 360,956,000 | 360,310,000 | 336,829,000 | 335,501,000 | 335,098,000 | 334,711,000 | 334,246,000 | 333,747,000 | 333,213,000 | 332,797,000 | 332,562,000 | 332,287,000 | 332,000,000 | 331,867,000 | 333,332,000 | 332,037,000 | 330,680,000 | 329,568,000 | 331,558,000 | 330,281,000 | 328,937,000 | 325,292,000 | 295,500,000 | 294,183,000 | 297,112,000 | 294,836,000 | 209,338,000 | 208,135,000 | 206,931,000 | 205,727,000 | 206,240,000 | 205,036,000 | 203,832,000 | 202,628,000 | 198,584,000 | 193,184,000 | 190,004,000 | 188,342,000 | 184,024,000 | 183,984,000 |
accumulated other comprehensive loss, net of taxes | -13,988,000 | -19,731,000 | -34,770,000 | -35,466,000 | -49,719,000 | -46,574,000 | -44,295,000 | -54,573,000 | -41,194,000 | -28,894,000 | ||||||||||||||||||||||||||||||||||||||
treasury stock | -143,189,000 | -133,183,000 | -133,183,000 | -130,900,000 | -130,900,000 | -130,900,000 | -130,900,000 | -130,900,000 | -130,900,000 | -130,900,000 | -130,900,000 | -130,900,000 | -130,900,000 | -130,900,000 | -130,286,000 | -128,557,000 | -128,557,000 | -123,557,000 | -116,370,000 | -115,365,000 | -115,365,000 | -115,365,000 | -115,365,000 | -115,365,000 | -113,354,000 | -105,368,000 | -101,078,000 | -96,529,000 | -94,196,000 | -89,185,000 | -89,185,000 | -89,185,000 | -89,184,000 | -87,185,000 | -87,185,000 | -34,169,000 | -30,068,000 | -25,562,000 | -20,562,000 | -16,562,000 | -9,635,000 | |||||||
retained earnings | 319,733,000 | 283,250,000 | 216,575,000 | 166,154,000 | 118,130,000 | 87,656,000 | 67,363,000 | 59,211,000 | 40,342,000 | 26,117,000 | 2,597,000 | 16,547,000 | 106,001,000 | 138,381,000 | 189,235,000 | 207,325,000 | 212,955,000 | 219,782,000 | 218,645,000 | 225,561,000 | 223,126,000 | 217,266,000 | 206,197,000 | 199,836,000 | 200,907,000 | 195,750,000 | 193,821,000 | 189,427,000 | 188,611,000 | 175,226,000 | 179,948,000 | 191,867,000 | 187,009,000 | 182,809,000 | 187,447,000 | 178,327,000 | 161,799,000 | 155,955,000 | 137,290,000 | 120,477,000 | 95,077,000 | 65,021,000 | 45,344,000 | 35,378,000 | ||||
total stockholders' equity | 520,372,000 | 505,251,000 | 437,253,000 | 383,302,000 | 329,003,000 | 290,799,000 | 279,344,000 | 255,333,000 | 234,935,000 | 220,280,000 | 151,386,000 | 160,627,000 | 154,724,000 | 131,039,000 | 117,697,000 | 180,546,000 | 281,766,000 | 343,051,000 | 405,025,000 | 424,873,000 | 427,448,000 | 442,344,000 | 443,140,000 | 462,499,000 | 449,297,000 | 448,799,000 | 445,230,000 | 438,850,000 | 435,087,000 | 425,333,000 | 390,556,000 | 386,080,000 | 388,893,000 | 379,816,000 | 301,681,000 | 365,267,000 | 360,831,000 | 357,959,000 | 377,244,000 | 372,367,000 | 356,245,000 | 356,553,000 | ||||||
total liabilities and stockholders' equity | 2,020,984,000 | 2,195,822,000 | 2,367,424,000 | 2,536,755,000 | 2,213,097,000 | 2,468,924,000 | 2,374,388,000 | 2,599,349,000 | 2,130,134,000 | 2,153,200,000 | 2,368,706,000 | 2,357,016,000 | 2,158,781,000 | 2,392,600,000 | 2,522,583,000 | 2,029,905,000 | 1,836,396,000 | 1,980,762,000 | 2,248,122,000 | 2,351,626,000 | 2,014,794,000 | 2,089,379,000 | 2,148,390,000 | 2,166,390,000 | 1,880,495,000 | 1,939,670,000 | 1,842,879,000 | 1,933,985,000 | 1,676,993,000 | 1,768,713,000 | 1,825,327,000 | 1,990,899,000 | 1,866,411,000 | 1,771,210,000 | 1,598,984,000 | 1,148,635,000 | 955,404,000 | 1,033,244,000 | 1,053,714,000 | 1,122,965,000 | 879,043,000 | 837,398,000 | ||||||
reinsurance recoverable on paid and unpaid claims, net of allowance for credit losses of 175 and 197 | 318,588,000 | 379,477,000 | 524,045,000 | |||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of taxes | -10,555,000 | -12,938,000 | -17,514,000 | -22,139,000 | -28,604,000 | -35,250,000 | -53,585,000 | -4,573,000 | 6,057,000 | |||||||||||||||||||||||||||||||||||||||
income taxes receivable | 6,405,000 | 19,118,000 | 13,354,000 | 12,118,000 | 11,739,000 | 35,490,000 | 40,000,000 | 29,896,000 | 32,224,000 | 16,250,000 | 4,651,000 | 3,171,000 | 10,611,000 | 17,731,000 | 365,000 | 35,586,000 | 36,249,000 | 42,492,000 | 17,523,000 | 37,338,000 | 1,649,000 | 2,297,000 | 6,424,000 | 10,713,000 | 5,280,000 | 2,969,000 | 6,666,000 | 8,190,000 | 832,000 | 10,255,000 | ||||||||||||||||||
reinsurance recoverable on paid and unpaid claims, net of allowance for credit losses of 197 | 593,083,000 | 740,204,000 | 441,579,000 | 536,888,000 | 565,694,000 | |||||||||||||||||||||||||||||||||||||||||||
income tax payable | 846,000 | 1,829,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | 8,743,000 | 12,066,000 | 3,375,000 | 14,872,000 | 13,261,000 | 4,264,000 | 13,760,000 | 13,281,000 | 1,365,000 | |||||||||||||||||||||||||||||||||||||||
deferred income tax assets | 11,028,000 | |||||||||||||||||||||||||||||||||||||||||||||||
reinsurance recoverable on paid and unpaid claims, net of allowance for credit losses of 197 and 45 | 482,429,000 | 727,435,000 | 543,996,000 | 681,844,000 | ||||||||||||||||||||||||||||||||||||||||||||
retained deficit | -4,827,000 | -5,182,000 | ||||||||||||||||||||||||||||||||||||||||||||||
reinsurance recoverable on paid and unpaid claims, net of allowance for credit losses of 45 | 805,059,000 | 866,625,000 | 289,106,000 | 288,779,000 | 269,391,000 | 355,037,000 | ||||||||||||||||||||||||||||||||||||||||||
goodwill | 91,959,000 | 91,959,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 152,459,000 | 46,454,000 | 46,454,000 | 46,454,000 | 46,454,000 | 48,267,000 | 48,845,000 | 47,256,000 | |||||||||||||||||||||||
deferred income tax liability | 9,426,000 | 13,665,000 | ||||||||||||||||||||||||||||||||||||||||||||||
retained (deficit) earnings | -19,190,000 | -31,693,000 | ||||||||||||||||||||||||||||||||||||||||||||||
right-of-use lease asset | 25,218,000 | 26,047,000 | 26,963,000 | 27,753,000 | 28,652,000 | 29,349,000 | ||||||||||||||||||||||||||||||||||||||||||
lease liability | 28,901,000 | 29,647,000 | 30,475,000 | 31,172,000 | 31,964,000 | 31,840,000 | ||||||||||||||||||||||||||||||||||||||||||
equity securities, at cost | 1,415,000 | 1,415,000 | 1,415,000 | |||||||||||||||||||||||||||||||||||||||||||||
reinsurance recoverable on paid and unpaid claims, net of allowance for estimated uncollectible reinsurance of 45 | 346,374,000 | 314,918,000 | 326,276,000 | |||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -405,000 | 623,000 | -2,145,000 | 6,525,000 | 20,263,000 | 8,842,000 | 7,330,000 | 8,550,000 | 5,259,000 | 4,116,000 | 5,563,000 | 246,000 | -2,033,000 | -3,477,000 | -1,564,000 | 2,722,000 | 1,723,000 | 2,106,000 | 2,242,000 | |||||||||||||||||||||||||||||
deferred income tax | 19,617,000 | 11,109,000 | 18,477,000 | 12,448,000 | 20,957,000 | 8,627,000 | 12,623,000 | 14,278,000 | 17,535,000 | 5,967,000 | 7,705,000 | 11,963,000 | 15,350,000 | 18,280,000 | 34,333,000 | |||||||||||||||||||||||||||||||||
reinsurance recoverable on paid and unpaid claims, net of allowance for estimated uncollectible reinsurance of 54 | 424,157,000 | |||||||||||||||||||||||||||||||||||||||||||||||
reinsurance recoverable on paid and unpaid claims, net of allowance for estimated uncollectible reinsurance of 39 | 374,709,000 | |||||||||||||||||||||||||||||||||||||||||||||||
reinsurance recoverable on paid and unpaid claims, net of allowance for estimated uncollectible reinsurance of 44 | 374,994,000 | |||||||||||||||||||||||||||||||||||||||||||||||
reinsurance recoverable on paid and unpaid claims | 428,903,000 | 274,116,000 | 330,406,000 | 263,266,000 | 317,930,000 | 324,826,000 | 467,857,000 | 553,823,000 | 357,357,000 | 370,751,000 | ||||||||||||||||||||||||||||||||||||||
federal home loan bank (fhlb) stock, at cost | 1,618,000 | |||||||||||||||||||||||||||||||||||||||||||||||
equity securities, at fair value | 1,618,000 | 17,375,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -564,000 | -6,527,000 | -9,583,000 | -8,348,000 | -7,649,000 | -3,064,000 | -422,000 | -569,000 | -3,044,000 | -5,018,000 | ||||||||||||||||||||||||||||||||||||||
fixed maturity securities, available for sale, at fair value | 509,649,000 | 515,541,000 | 508,921,000 | 486,678,000 | 549,796,000 | 494,484,000 | 569,052,000 | 572,904,000 | 571,011,000 | 517,573,000 | 518,211,000 | 453,037,000 | 371,783,000 | 380,310,000 | 401,529,000 | 364,896,000 | 293,085,000 | 215,828,000 | 133,417,000 | |||||||||||||||||||||||||||||
equity securities, available for sale, at fair value | 16,456,000 | 15,709,000 | 15,958,000 | 16,235,000 | 17,217,000 | 25,396,000 | 32,139,000 | 32,934,000 | 31,971,000 | 32,205,000 | 31,856,000 | 28,130,000 | 28,313,000 | 15,378,000 | 31,055,000 | 31,702,000 | 31,225,000 | 28,847,000 | 17,538,000 | |||||||||||||||||||||||||||||
deferred income taxes | 4,493,000 | 4,651,000 | 3,817,000 | 7,964,000 | 6,442,000 | 6,903,000 | 5,336,000 | 6,622,000 | ||||||||||||||||||||||||||||||||||||||||
funds held by company under reinsurance treaties | 61,732,000 | |||||||||||||||||||||||||||||||||||||||||||||||
derivative liability, accounts payable and other liabilities | 53,547,000 | |||||||||||||||||||||||||||||||||||||||||||||||
note payable, net of issuance costs | 73,276,000 | 73,040,000 | 72,905,000 | |||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 13,934,000 | 14,020,000 | 21,681,000 | 16,706,000 | 17,594,000 | 27,995,000 | 17,885,000 | 9,520,000 | 16,155,000 | 26,842,000 | 31,831,000 | 12,400,000 | 12,165,000 | |||||||||||||||||||||||||||||||||||
mortgage loan, held to maturity, at amortized cost | 6,100,000 | 6,150,000 | 6,849,000 | 6,465,000 | 6,021,000 | |||||||||||||||||||||||||||||||||||||||||||
reinsurance premiums receivable | 14,398,000 | |||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 332,400,000 | 312,100,000 | 287,806,000 | 255,089,000 | 231,477,000 | 221,607,000 | ||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 855,044,000 | 854,125,000 | 668,649,000 | 615,031,000 | 522,768,000 | 525,831,000 | ||||||||||||||||||||||||||||||||||||||||||
redeemable shares | ||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||
net income | 36,483,000 | 66,675,000 | 50,421,000 | 48,024,000 | 30,474,000 | 20,293,000 | 8,152,000 | 18,869,000 | 14,225,000 | 30,944,000 | -7,424,000 | 7,779,000 | 14,008,000 | -49,218,000 | -16,412,000 | -3,949,000 | -5,148,000 | 2,807,000 | -5,233,000 | 4,132,000 | 7,620,000 | 12,818,000 | 8,133,000 | 721,000 | 6,964,000 | 3,928,000 | 5,989,000 | 2,409,000 | 14,829,000 | -5,048,000 | -8,696,000 | 6,642,000 | 5,983,000 | -2,855,000 | 10,929,000 | 18,368,000 | 7,423,000 | 20,243,000 | 16,813,000 | 25,400,000 | 30,056,000 | 19,677,000 | 9,966,000 | ||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 986,000 | 1,236,000 | 1,237,000 | 1,650,000 | 1,265,000 | 1,006,000 | 820,000 | 833,000 | 595,000 | -764,000 | 1,328,000 | 403,000 | 395,000 | 501,000 | 499,000 | 503,000 | 505,000 | 295,000 | 319,000 | 287,000 | 260,000 | 622,000 | 1,359,000 | 1,357,000 | 1,345,000 | 1,345,000 | 1,345,000 | 1,344,000 | 1,345,000 | 1,344,000 | 1,317,000 | 1,306,000 | 1,306,000 | 1,204,000 | 1,203,000 | 1,204,000 | 1,204,000 | 1,203,000 | 1,204,000 | 1,204,000 | 1,204,000 | 774,000 | 25,000 | 398,000 | 1,450,000 | 3,261,000 | |
bond amortization and accretion | -151,000 | -402,000 | -169,000 | -116,000 | -92,000 | -144,000 | -948,000 | -813,000 | -739,000 | -1,004,000 | -1,223,000 | -982,000 | -279,000 | 560,000 | 816,000 | 835,000 | 910,000 | 1,036,000 | 1,058,000 | 1,043,000 | 917,000 | 982,000 | 1,486,000 | 1,402,000 | 1,359,000 | 1,191,000 | 1,382,000 | 1,285,000 | 1,229,000 | 1,312,000 | 1,481,000 | 1,662,000 | 1,792,000 | ||||||||||||||
amortization of original issuance discount on debt | 123,000 | 112,000 | 111,000 | 0 | 140,000 | 215,000 | 214,000 | 215,000 | 213,000 | 107,000 | 127,000 | 118,000 | 117,000 | 118,000 | 143,000 | 255,000 | 521,000 | 330,000 | 624,000 | 375,000 | 455,000 | 359,000 | 355,000 | 352,000 | 349,000 | 346,000 | 343,000 | 340,000 | 390,000 | 697,000 | 1,138,000 | 1,179,000 | 871,000 | ||||||||||||||
depreciation and amortization | 3,152,000 | 3,541,000 | 3,302,000 | 2,977,000 | 2,879,000 | 2,818,000 | 2,242,000 | 2,265,000 | 2,226,000 | 2,226,000 | 2,197,000 | 2,139,000 | 2,127,000 | 2,126,000 | 2,133,000 | 2,053,000 | 2,047,000 | 2,104,000 | 2,303,000 | 2,022,000 | 2,020,000 | 2,023,000 | 2,039,000 | 2,015,000 | 2,024,000 | 2,162,000 | 2,782,000 | 2,796,000 | 2,696,000 | 5,662,000 | 7,367,000 | 7,000,000 | 7,041,000 | 1,838,000 | 2,106,000 | 957,000 | 2,841,000 | 2,901,000 | 2,464,000 | 3,213,000 | 398,000 | 424,000 | 324,000 | 308,000 | 294,000 | 265,000 | 240,000 |
provision for credit losses | -77,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net realized losses | 16,000 | 4,000 | 1,000 | -103,000 | 116,000 | 3,000 | |||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 1,340,000 | 950,000 | 2,364,000 | 9,256,000 | -10,195,000 | -105,000 | -3,001,000 | 2,597,000 | -4,330,000 | 479,000 | -4,210,000 | 7,747,000 | -3,976,000 | -2,421,000 | -786,000 | 6,449,000 | -14,444,000 | -5,642,000 | 7,673,000 | -4,893,000 | -4,371,000 | 8,890,000 | -4,452,000 | -4,340,000 | 8,623,000 | -4,098,000 | -1,722,000 | -2,319,000 | -13,260,000 | -2,429,000 | 1,662,000 | 1,123,000 | 660,000 | -7,668,000 | -1,954,000 | ||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
accrued investment income | 284,000 | -1,090,000 | 83,000 | -319,000 | 362,000 | -362,000 | -82,000 | -565,000 | -515,000 | -343,000 | -153,000 | -36,000 | 281,000 | -300,000 | -302,000 | 75,000 | -123,000 | -125,000 | -40,000 | -130,000 | -135,000 | -100,000 | 2,196,000 | -571,000 | 115,000 | 288,000 | -116,000 | 69,000 | -150,000 | -715,000 | 553,000 | -65,000 | 816,000 | 174,000 | 470,000 | -96,000 | -245,000 | -140,000 | -295,000 | -653,000 | -267,000 | -127,000 | 493,000 | -756,000 | -402,000 | -770,000 | -516,000 |
premiums receivable | 1,419,000 | -7,891,000 | 12,075,000 | 9,437,000 | -7,208,000 | -16,302,000 | 14,246,000 | -6,601,000 | -4,038,000 | -10,038,000 | 6,380,000 | -5,886,000 | 11,947,000 | -16,612,000 | 5,145,000 | -6,783,000 | -2,573,000 | 3,059,000 | 8,776,000 | 653,000 | -6,941,000 | -7,595,000 | -3,850,000 | -3,274,000 | 771,000 | -5,570,000 | -1,070,000 | -1,949,000 | 1,904,000 | 12,089,000 | -921,000 | -1,434,000 | 1,023,000 | -8,304,000 | 3,634,000 | -4,380,000 | 8,140,000 | -7,560,000 | -583,000 | -3,214,000 | 603,000 | -3,726,000 | -263,000 | -3,541,000 | -2,757,000 | 27,946,000 | -4,792,000 |
prepaid reinsurance premiums | 112,432,000 | 119,081,000 | 104,165,000 | -334,057,000 | 113,574,000 | 91,220,000 | 104,158,000 | -328,454,000 | 117,496,000 | 109,462,000 | 105,522,000 | -320,446,000 | 118,217,000 | 74,391,000 | 87,380,000 | -290,183,000 | 87,308,000 | 72,299,000 | 78,458,000 | -244,407,000 | 73,595,000 | 62,179,000 | 53,259,000 | -215,227,000 | 78,073,000 | 46,543,000 | 60,898,000 | -170,528,000 | 72,056,000 | 49,578,000 | 13,275,000 | -131,863,000 | 63,703,000 | 63,569,000 | 59,054,000 | -166,951,000 | 60,551,000 | 62,041,000 | 57,977,000 | -188,208,000 | 44,890,000 | 45,024,000 | 45,262,000 | -149,397,000 | 23,742,000 | 24,287,000 | 19,829,000 |
reinsurance recoverable on paid and unpaid claims | 57,409,000 | 60,889,000 | 144,612,000 | 69,016,000 | 147,121,000 | 95,309,000 | 28,806,000 | -83,265,000 | -183,439,000 | 137,848,000 | 123,063,000 | -577,519,000 | -327,000 | -19,388,000 | -31,456,000 | 11,358,000 | 28,761,000 | -49,463,000 | 286,000 | 53,880,000 | 56,290,000 | ||||||||||||||||||||||||||
deferred policy acquisition costs | 177,000 | 2,248,000 | 4,148,000 | -7,034,000 | -702,000 | 12,610,000 | 5,377,000 | -10,601,000 | -1,333,000 | 1,214,000 | 2,638,000 | -8,701,000 | 1,582,000 | 1,032,000 | -1,181,000 | -8,827,000 | 3,240,000 | 1,544,000 | 542,000 | -7,091,000 | 389,000 | -3,125,000 | -4,550,000 | -6,695,000 | 2,316,000 | -1,598,000 | -1,549,000 | -4,180,000 | 3,171,000 | 2,647,000 | -6,054,000 | -15,786,000 | -12,184,000 | 210,000 | -96,000 | -577,000 | 1,564,000 | -650,000 | 439,000 | -6,577,000 | -1,191,000 | -2,306,000 | -546,000 | -6,105,000 | -1,473,000 | 1,256,000 | -234,000 |
right of use leased asset | -830,000 | 680,000 | 916,000 | 933,000 | 929,000 | 939,000 | 808,000 | 859,000 | 814,000 | 414,000 | 829,000 | 916,000 | 790,000 | 245,000 | 254,000 | 397,000 | 110,000 | ||||||||||||||||||||||||||||||
other assets | 1,244,000 | -379,000 | 3,761,000 | -9,334,000 | -5,205,000 | 1,321,000 | 2,629,000 | 2,305,000 | -5,221,000 | 386,000 | 1,962,000 | 322,000 | -3,835,000 | -376,000 | 4,823,000 | -2,642,000 | -1,042,000 | 947,000 | 2,637,000 | -2,523,000 | -1,790,000 | -160,000 | 11,699,000 | -2,509,000 | -8,739,000 | 5,293,000 | 1,790,000 | -2,913,000 | -5,898,000 | 7,832,000 | 3,586,000 | -337,000 | -3,019,000 | 2,425,000 | -5,910,000 | -1,574,000 | 152,000 | -48,000 | -984,000 | -172,000 | 1,381,000 | -1,310,000 | 1,166,000 | -1,004,000 | -1,446,000 | 81,000 | 36,000 |
unpaid losses and loss adjustment expenses | -35,434,000 | -70,107,000 | -63,599,000 | -135,745,000 | -193,759,000 | 267,219,000 | -46,803,000 | -21,416,000 | -2,268,000 | -125,366,000 | 153,462,000 | -163,133,000 | -150,815,000 | -77,545,000 | 655,443,000 | -34,511,000 | -1,746,000 | -45,980,000 | 10,167,000 | -11,903,000 | -21,459,000 | -3,656,000 | 42,279,000 | 13,541,000 | -6,356,000 | 195,947,000 | -12,826,000 | 25,928,000 | -27,875,000 | 11,264,000 | -67,515,000 | -59,125,000 | 77,652,000 | -113,301,000 | 366,796,000 | -8,788,000 | -8,565,000 | 14,442,000 | 8,210,000 | 9,042,000 | 24,721,000 | 9,277,000 | 4,316,000 | 8,283,000 | 10,377,000 | 9,504,000 | 7,432,000 |
unearned premiums | -6,833,000 | -25,511,000 | -28,801,000 | 57,378,000 | 2,150,000 | -21,719,000 | -41,206,000 | 74,458,000 | 15,253,000 | -12,951,000 | -27,506,000 | 66,514,000 | -6,777,000 | 4,728,000 | -3,438,000 | 69,115,000 | -4,183,000 | -14,885,000 | -20,208,000 | 52,101,000 | 3,793,000 | 16,991,000 | 23,306,000 | 48,694,000 | -5,593,000 | 1,371,000 | 5,687,000 | 24,937,000 | -18,132,000 | -12,323,000 | -550,000 | 32,693,000 | -22,797,000 | -13,560,000 | 1,292,000 | 6,901,000 | -12,373,000 | -5,330,000 | -17,465,000 | 13,658,000 | -4,677,000 | 24,136,000 | 20,759,000 | 8,496,000 | 7,967,000 | 74,809,000 | 6,897,000 |
reinsurance payable | -159,303,000 | -146,136,000 | -123,343,000 | 379,215,000 | -103,995,000 | -117,426,000 | -159,805,000 | 401,753,000 | -57,285,000 | -122,840,000 | -104,935,000 | 291,698,000 | -103,903,000 | -78,495,000 | -96,986,000 | 259,066,000 | -75,510,000 | -133,002,000 | -68,053,000 | 248,577,000 | -17,712,000 | -78,939,000 | -55,749,000 | 194,646,000 | -54,391,000 | -97,801,000 | -70,682,000 | 210,571,000 | -52,712,000 | -50,047,000 | -59,485,000 | 220,499,000 | 38,431,000 | -140,561,000 | -66,685,000 | 183,883,000 | -55,743,000 | -81,200,000 | -59,153,000 | 209,394,000 | -32,584,000 | -75,379,000 | -42,264,000 | 161,530,000 | -790,000 | -37,217,000 | -27,043,000 |
accrued interest | 2,000 | 434,000 | -188,000 | -142,000 | 17,000 | 350,000 | -55,000 | 5,000 | -479,000 | 31,000 | -319,000 | -35,000 | -87,000 | 157,000 | -255,000 | 437,000 | -342,000 | 41,000 | 195,000 | 456,000 | -666,000 | -1,001,000 | -211,000 | 2,170,000 | -1,172,000 | -1,000 | 48,000 | 1,000 | 127,000 | -1,236,000 | 2,391,000 | -6,365,000 | 3,217,000 | 4,580,000 | 2,575,000 | -2,007,000 | -1,931,000 | ||||||||||
accrued compensation | -3,948,000 | 1,114,000 | 1,347,000 | -4,053,000 | 1,510,000 | 1,614,000 | 1,034,000 | 2,402,000 | -5,585,000 | 850,000 | 482,000 | 2,780,000 | -1,245,000 | -1,473,000 | 337,000 | 1,960,000 | -2,244,000 | -1,416,000 | 690,000 | 628,000 | -1,213,000 | -2,292,000 | 367,000 | 3,013,000 | 2,890,000 | -2,916,000 | 3,505,000 | -2,994,000 | -1,474,000 | -1,260,000 | 3,732,000 | -504,000 | -9,219,000 | 703,000 | 1,476,000 | 2,010,000 | -834,000 | -1,198,000 | -738,000 | 2,441,000 | 274,000 | -9,361,000 | 2,786,000 | 3,805,000 | 4,633,000 | -4,231,000 | 1,529,000 |
advance premiums | 11,633,000 | -7,130,000 | 7,688,000 | -3,029,000 | 6,449,000 | -12,750,000 | 1,674,000 | -10,757,000 | 13,119,000 | -9,806,000 | -5,233,000 | -703,000 | 13,126,000 | -11,339,000 | 28,000 | -1,340,000 | 14,663,000 | -8,837,000 | -3,284,000 | 15,128,000 | 3,229,000 | -13,350,000 | 748,000 | 1,476,000 | 12,890,000 | -4,740,000 | -3,219,000 | -3,429,000 | 7,892,000 | -13,435,000 | -2,386,000 | -1,917,000 | 14,090,000 | 1,323,000 | -5,488,000 | 3,804,000 | 3,516,000 | -1,817,000 | -3,445,000 | 571,000 | 9,027,000 | -928,000 | 1,657,000 | -2,920,000 | 9,186,000 | -4,867,000 | 2,105,000 |
leased liabilities | 48,000 | -716,000 | -951,000 | -940,000 | -764,000 | ||||||||||||||||||||||||||||||||||||||||||
income tax payable | 11,217,000 | 0 | -20,577,000 | 19,731,000 | |||||||||||||||||||||||||||||||||||||||||||
other liabilities | -6,525,000 | 5,450,000 | -2,710,000 | -291,000 | -3,682,000 | 1,652,000 | -665,000 | 5,518,000 | -2,987,000 | -11,105,000 | 8,096,000 | -1,710,000 | -5,204,000 | 10,635,000 | 4,401,000 | 1,529,000 | -6,515,000 | 4,389,000 | 1,212,000 | 1,654,000 | -16,533,000 | 19,394,000 | -2,032,000 | 10,101,000 | -9,332,000 | -24,547,000 | -21,275,000 | 6,498,000 | 3,253,000 | 5,680,000 | -43,922,000 | 66,427,000 | 12,714,000 | 2,158,000 | -5,596,000 | 8,673,000 | -1,699,000 | -10,402,000 | 1,184,000 | 6,787,000 | -6,635,000 | -10,687,000 | -4,989,000 | 20,486,000 | 237,000 | ||
net cash from operating activities | 24,864,000 | 13,806,000 | 124,303,000 | 43,292,000 | 837,000 | -56,078,000 | -13,365,000 | 152,230,000 | 4,308,000 | 99,757,000 | -53,461,000 | 9,173,000 | 14,946,000 | -18,780,000 | 32,055,000 | -8,329,000 | -39,206,000 | -10,020,000 | -32,782,000 | 63,705,000 | 39,227,000 | 51,650,000 | -13,236,000 | 46,100,000 | 85,697,000 | 3,504,000 | 39,738,000 | -8,907,000 | 85,322,000 | 35,085,000 | 12,011,000 | 60,464,000 | -12,132,000 | -91,137,000 | 63,199,000 | 29,048,000 | 6,456,000 | -24,465,000 | -4,678,000 | 47,263,000 | 57,010,000 | 36,322,000 | 32,439,000 | 12,736,000 | 72,363,000 | 140,885,000 | 17,617,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 24,864,000 | 13,806,000 | 124,303,000 | 43,292,000 | 837,000 | -56,078,000 | -13,365,000 | 152,230,000 | 4,308,000 | 99,757,000 | -53,461,000 | 9,173,000 | 14,946,000 | -18,780,000 | 32,055,000 | -8,329,000 | -39,206,000 | -10,020,000 | -32,782,000 | 63,705,000 | 39,227,000 | 51,650,000 | -13,236,000 | 46,100,000 | 85,697,000 | 3,504,000 | 39,738,000 | -8,907,000 | 85,322,000 | 35,085,000 | 12,011,000 | 60,464,000 | -12,132,000 | -91,137,000 | 63,199,000 | 29,048,000 | 6,456,000 | -24,465,000 | -4,678,000 | 47,263,000 | 57,010,000 | 36,322,000 | 32,439,000 | 12,736,000 | 72,363,000 | 140,885,000 | 17,617,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||
fixed maturity securities sales, maturities and paydowns | 34,642,000 | 125,557,000 | 94,528,000 | 72,475,000 | 18,763,000 | 29,770,000 | 90,528,000 | -237,413,000 | 334,326,000 | 145,070,000 | 37,392,000 | 13,146,000 | 21,056,000 | 22,132,000 | 61,121,000 | 62,504,000 | 44,432,000 | 40,470,000 | 81,212,000 | 322,854,000 | 29,688,000 | 58,462,000 | 54,330,000 | ||||||||||||||||||||||||
fixed maturity securities purchases | -77,159,000 | -134,538,000 | -123,779,000 | -64,230,000 | -22,097,000 | -98,865,000 | 18,159,000 | -93,518,000 | -112,746,000 | 20,040,000 | 277,683,000 | -418,215,000 | -110,251,000 | -39,263,000 | -29,168,000 | 0 | -58,969,000 | -76,036,000 | -82,167,000 | -62,491,000 | -113,890,000 | -196,318,000 | -69,063,000 | -101,191,000 | -83,891,000 | -27,507,000 | -105,204,000 | ||||||||||||||||||||
redemption of equity securities | 0 | 0 | -67,000 | 960,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 17,000 | 779,000 | -6,000 | 0 | 71,000 | ||||||||||||||||||||||||||||||||||||||||||
return on other investments | 26,000 | 0 | 3,578,000 | 66,000 | 1,022,000 | 97,000 | 180,000 | ||||||||||||||||||||||||||||||||||||||||
equity securities reinvestments of dividends | -11,000 | -270,000 | 74,000 | 0 | -97,000 | -2,000 | |||||||||||||||||||||||||||||||||||||||||
cost of property and equipment acquired, net of disposals | -1,816,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -44,301,000 | -11,568,000 | -24,361,000 | 6,725,000 | -3,469,000 | 2,243,000 | 44,820,000 | -55,367,000 | -83,295,000 | 113,197,000 | 37,709,000 | -86,625,000 | 36,525,000 | -4,355,000 | -19,461,000 | 13,602,000 | -27,648,000 | -14,175,000 | -18,863,000 | -17,778,000 | -73,664,000 | -114,580,000 | 233,657,000 | -71,530,000 | -25,485,000 | 47,061,000 | -63,874,000 | -2,601,000 | -34,171,000 | 5,231,000 | -11,804,000 | -24,809,000 | 55,747,000 | -91,812,000 | 79,541,000 | 6,278,000 | -1,249,000 | -70,169,000 | -1,630,000 | -64,403,000 | -113,214,000 | -3,846,000 | 33,730,000 | -44,605,000 | -72,243,000 | -82,046,000 | -98,091,000 |
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||
principal payments on term loan facility | -938,000 | -875,000 | |||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | -10,006,000 | -614,000 | -1,729,000 | 0 | -5,000,000 | -7,187,000 | 0 | 0 | -2,011,000 | -7,986,000 | -4,290,000 | -4,549,000 | -2,333,000 | -5,011,000 | 0 | 0 | -1,000 | -1,999,000 | 1,000 | -53,017,000 | -4,101,000 | -4,506,000 | -5,000,000 | -4,000,000 | -6,927,000 | -9,635,000 | |||||||||||||||||||||
repayment of loan agreement | |||||||||||||||||||||||||||||||||||||||||||||||
tax withholding on share-based compensation awards | -8,909,000 | ||||||||||||||||||||||||||||||||||||||||||||||
mortgage loan payments | -148,000 | -10,491,000 | -72,000 | -76,000 | -72,000 | -68,000 | -66,000 | -62,000 | -82,000 | -80,000 | -79,000 | -81,000 | -78,000 | -76,000 | -75,000 | -77,000 | -75,000 | -72,000 | -71,000 | -72,000 | -71,000 | -68,000 | -68,000 | -70,000 | -68,000 | -65,000 | -63,000 | -68,000 | |||||||||||||||||||
net cash from financing activities | -19,853,000 | -3,382,000 | -13,149,000 | -2,447,000 | -21,651,000 | -3,418,000 | -2,443,000 | -2,442,000 | 3,113,000 | 21,804,000 | -2,437,000 | -2,442,000 | -2,379,000 | 6,894,000 | -5,129,000 | -2,511,000 | -4,312,000 | -9,879,000 | -1,899,000 | -1,754,000 | -3,749,000 | -5,720,000 | -5,579,000 | -3,808,000 | -13,791,000 | -11,342,000 | -8,352,000 | -4,196,000 | -21,544,000 | -11,720,000 | -1,660,000 | -14,905,000 | -3,668,000 | -15,675,000 | 75,405,000 | -5,885,000 | -6,289,000 | 69,616,000 | -5,809,000 | -8,767,000 | -11,214,000 | 2,531,000 | 3,375,000 | 2,782,000 | 212,000 | 0 | 0 |
decrease in cash, cash equivalents, and restricted cash | -39,290,000 | -24,283,000 | -18,189,000 | -71,166,000 | |||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 572,581,000 | 0 | 0 | 0 | 463,645,000 | 0 | 0 | 0 | 473,339,000 | 0 | 0 | 0 | 287,572,000 | 0 | 0 | 0 | 364,752,000 | 0 | 0 | 0 | 446,383,000 | 0 | 0 | 0 | 283,008,000 | 0 | 0 | 0 | 262,370,000 | 0 | 0 | 0 | 174,530,000 | ||||||||||||||
cash, cash equivalents and restricted cash, end of period | 533,291,000 | -1,144,000 | 86,793,000 | 47,570,000 | 439,362,000 | -57,253,000 | 29,012,000 | 94,421,000 | 397,465,000 | 234,758,000 | -18,189,000 | -79,894,000 | 336,664,000 | -16,241,000 | 7,465,000 | 2,762,000 | 293,586,000 | -34,074,000 | -53,544,000 | 44,173,000 | 408,197,000 | -68,650,000 | 214,842,000 | -29,238,000 | 329,429,000 | 39,223,000 | -32,488,000 | -15,704,000 | 291,977,000 | 28,596,000 | -1,453,000 | 20,750,000 | 214,477,000 | ||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 1,505,000 | 2,090,000 | 2,672,000 | 2,152,000 | 2,400,000 | 2,046,000 | 2,381,000 | 2,376,000 | 1,972,000 | 695,000 | 1,578,000 | 1,493,000 | 913,000 | 1,808,000 | 1,581,000 | 795,000 | 2,418,000 | 1,677,000 | 552,000 | 2,977,000 | 3,308,000 | 5,948,000 | 2,911,000 | 5,406,000 | -1,915,000 | ||||||||||||||||||||||
goodwill or intangible asset impairment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable | 12,713,000 | 8,743,000 | 3,323,000 | -8,691,000 | 9,979,000 | 1,518,000 | -1,611,000 | -8,997,000 | 7,854,000 | 1,642,000 | -479,000 | -11,916,000 | 10,374,000 | 23,751,000 | 4,510,000 | -10,104,000 | 2,328,000 | -15,974,000 | -11,599,000 | -4,651,000 | 3,171,000 | 7,440,000 | 7,120,000 | -17,366,000 | 35,221,000 | 663,000 | 6,243,000 | -24,969,000 | 19,815,000 | -37,662,000 | 648,000 | 4,127,000 | 4,289,000 | -5,433,000 | -2,311,000 | 832,000 | 9,423,000 | ||||||||||
right-of-use asset | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -13,529,000 | 8,878,000 | 20,820,000 | 6,200,000 | -20,121,000 | 5,725,000 | 0 | 0 | -1,829,000 | -263,000 | 2,092,000 | 0 | -7,325,000 | -5,483,000 | 12,510,000 | -2,050,000 | |||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||
lease liability | |||||||||||||||||||||||||||||||||||||||||||||||
other investment sales | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property | |||||||||||||||||||||||||||||||||||||||||||||||
cost of property and equipment acquired | -2,860,000 | -1,583,000 | -1,535,000 | -2,096,000 | -2,563,000 | -2,975,000 | -2,463,000 | -229,000 | -1,445,000 | -2,353,000 | -6,055,000 | -37,000 | 3,238,000 | -3,526,000 | -1,208,000 | -177,000 | -115,000 | -145,000 | -326,000 | -421,000 | -127,000 | -512,000 | -41,000 | -75,000 | -51,000 | -446,000 | -493,000 | -3,994,000 | -856,000 | -1,058,000 | -284,000 | -83,000 | -190,000 | -45,000 | -2,000 | -148,000 | 18,000 | -126,000 | -760,000 | -753,000 | 89,000 | -394,000 | 72,000 | -941,000 | -678,000 | -3,146,000 | |
proceeds from loan agreement | 0 | 0 | 0 | 5,500,000 | |||||||||||||||||||||||||||||||||||||||||||
issuance of common stock, net of offering costs | |||||||||||||||||||||||||||||||||||||||||||||||
dividends forfeited | 0 | 0 | 0 | 54,000 | |||||||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents, and restricted cash | -1,144,000 | 86,793,000 | -57,253,000 | 29,012,000 | 94,421,000 | -75,874,000 | 49,092,000 | -34,074,000 | -53,544,000 | 44,173,000 | -38,186,000 | -68,650,000 | 214,842,000 | -29,238,000 | 46,421,000 | 39,223,000 | -32,488,000 | -15,704,000 | 29,607,000 | 28,596,000 | -1,453,000 | 20,750,000 | 39,947,000 | ||||||||||||||||||||||||
expected credit allowance on reinsurance | -44,000 | 0 | 0 | 152,000 | |||||||||||||||||||||||||||||||||||||||||||
allowance (recovery) for bad debt | |||||||||||||||||||||||||||||||||||||||||||||||
net realized gains on debt securities and other investments | |||||||||||||||||||||||||||||||||||||||||||||||
debt issuance cost | |||||||||||||||||||||||||||||||||||||||||||||||
equity securities reinvestment of dividends | 0 | 0 | -21,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from for sale of property | |||||||||||||||||||||||||||||||||||||||||||||||
repayment of term note | -375,000 | -2,375,000 | -2,375,000 | -2,375,000 | -2,375,000 | -2,375,000 | -2,375,000 | -2,375,000 | -2,375,000 | -875,000 | -875,000 | -875,000 | 0 | -1,875,000 | -3,750,000 | 0 | -3,750,000 | -1,875,000 | 0 | -11,875,000 | |||||||||||||||||||||||||||
payment on loan agreement | 0 | 0 | -19,200,000 | ||||||||||||||||||||||||||||||||||||||||||||
repurchase treasury stock | |||||||||||||||||||||||||||||||||||||||||||||||
additional costs associated with public offering | 0 | 0 | -3,000 | ||||||||||||||||||||||||||||||||||||||||||||
allowance for bad debt | 175,000 | 6,000 | -798,000 | 804,000 | -35,000 | 60,000 | 27,000 | -11,000 | 6,000 | 18,000 | -14,000 | -5,000 | 35,000 | 76,000 | |||||||||||||||||||||||||||||||||
net realized gains | 32,000 | -5,000 | 85,000 | 227,000 | 125,000 | -771,000 | 29,000 | ||||||||||||||||||||||||||||||||||||||||
gain on sale of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from for sale of asset | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 515,000 | 1,218,000 | 337,000 | 0 | 14,517,000 | 121,000 | 6,022,000 | 19,861,000 | 4,000,000 | 11,158,000 | 13,204,000 | 3,550,000 | 7,624,000 | 6,200,000 | 31,941,000 | 23,059,000 | 3,057,000 | 723,000 | |||||||||||||||||||||||||||||
net realized losses and impairment losses on investments | |||||||||||||||||||||||||||||||||||||||||||||||
net gain from sale of asset | |||||||||||||||||||||||||||||||||||||||||||||||
reinsurance receivable and recoverable | |||||||||||||||||||||||||||||||||||||||||||||||
leasehold incentives | |||||||||||||||||||||||||||||||||||||||||||||||
fixed maturity securities sales, maturities and pay downs | 103,631,000 | 29,594,000 | |||||||||||||||||||||||||||||||||||||||||||||
other investment purchases | |||||||||||||||||||||||||||||||||||||||||||||||
leasehold improvements | -286,000 | -181,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from other investments sold | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan facility | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||
repurchase of convertible notes | 0 | -10,896,000 | 0 | -11,633,000 | 0 | 0 | 0 | -2,869,000 | |||||||||||||||||||||||||||||||||||||||
named intangible asset impairment | |||||||||||||||||||||||||||||||||||||||||||||||
allowance for (recovery) bad debt | 16,000 | ||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | -917,000 | -805,000 | -755,000 | -345,000 | -746,000 | -828,000 | -697,000 | 124,000 | 23,956,000 | -271,000 | |||||||||||||||||||||||||||||||||||||
sale on other investment and return on capital | |||||||||||||||||||||||||||||||||||||||||||||||
sale on other investments | |||||||||||||||||||||||||||||||||||||||||||||||
mortgage loan (payments) adjustments | -63,000 | ||||||||||||||||||||||||||||||||||||||||||||||
tax withholdings on share-based compensation awards | 0 | 0 | -8,000 | 0 | 31,000 | -89,000 | -44,000 | 0 | -127,000 | -64,000 | 0 | -233,000 | -68,000 | 0 | -118,000 | ||||||||||||||||||||||||||||||||
net realized losses and impairment losses | |||||||||||||||||||||||||||||||||||||||||||||||
net loss from sale of asset | |||||||||||||||||||||||||||||||||||||||||||||||
reinsurance premiums receivable and recoverable | 54,664,000 | 6,896,000 | 143,031,000 | 85,966,000 | -196,466,000 | ||||||||||||||||||||||||||||||||||||||||||
equity securities sales | 177,000 | 1,000 | -1,000 | 0 | 26,000 | 245,000 | |||||||||||||||||||||||||||||||||||||||||
dividends paid | 0 | 0 | 0 | -11,000 | 1,000 | -1,549,000 | -1,588,000 | -1,634,000 | -1,680,000 | -1,680,000 | -1,679,000 | -1,670,000 | -1,693,000 | -1,726,000 | -1,750,000 | -1,792,000 | -1,795,000 | -1,601,000 | |||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
net realized investment loss | |||||||||||||||||||||||||||||||||||||||||||||||
lease incentives | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
purchases in other investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
sale on other investments and return of capital | 18,000 | 943,000 | 4,119,000 | ||||||||||||||||||||||||||||||||||||||||||||
draw from revolver | 0 | 15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
net realized investment (gains) loss | |||||||||||||||||||||||||||||||||||||||||||||||
net realized investment gains | -1,898,000 | 102,000 | 16,000 | -22,000 | -80,000 | -59,000 | |||||||||||||||||||||||||||||||||||||||||
software in progress | -2,376,000 | ||||||||||||||||||||||||||||||||||||||||||||||
mortgage loan adjustments | 15,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income taxes (refund) paid | -676,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net change for unrealized gains in other investments | |||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
equity securities purchases | 0 | 0 | 0 | -6,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
net loss | -48,239,000 | -87,866,000 | -30,759,000 | ||||||||||||||||||||||||||||||||||||||||||||
net realized investment losses | |||||||||||||||||||||||||||||||||||||||||||||||
net change for unrealized losses in other investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
return of capital in other investments | 268,000 | ||||||||||||||||||||||||||||||||||||||||||||||
draw from credit facility | |||||||||||||||||||||||||||||||||||||||||||||||
equity securities sales and return of capital | 9,368,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income from sale of asset | -146,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income on repurchase of debt | |||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes, net of acquired | 20,995,000 | -239,000 | -716,000 | -421,000 | -7,966,000 | 259,000 | 1,576,000 | 9,234,000 | |||||||||||||||||||||||||||||||||||||||
collection of promissory note receivable | |||||||||||||||||||||||||||||||||||||||||||||||
operating lease asset amortization | |||||||||||||||||||||||||||||||||||||||||||||||
right-of-use leased asset | 697,000 | ||||||||||||||||||||||||||||||||||||||||||||||
equity securities redemption | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
paydowns on other investments | 900,000 | ||||||||||||||||||||||||||||||||||||||||||||||
limited partnership interest purchases | |||||||||||||||||||||||||||||||||||||||||||||||
noncash lease expense | |||||||||||||||||||||||||||||||||||||||||||||||
net realized (gains)/losses | -2,018,000 | -263,000 | -381,000 | ||||||||||||||||||||||||||||||||||||||||||||
net change in unrealized losses of equity securities | |||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets | |||||||||||||||||||||||||||||||||||||||||||||||
collection of (issued) promissory note receivable | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||
debt acquisition costs | -504,000 | ||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||
dividends | -1,459,000 | -3,223,000 | -1,784,000 | -1,783,000 | -1,578,000 | -1,809,000 | -1,840,000 | -1,579,000 | |||||||||||||||||||||||||||||||||||||||
net unrealized investment gains | -702,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net (gain)/income from repurchase of debt | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of shares on conversion of convertible notes | 0 | 0 | 4,210,000 | ||||||||||||||||||||||||||||||||||||||||||||
net realized (gains) losses | -1,024,000 | -242,000 | |||||||||||||||||||||||||||||||||||||||||||||
limited partnership interest | -4,000,000 | -801,000 | -19,205,000 | ||||||||||||||||||||||||||||||||||||||||||||
net loss from repurchase of debt | |||||||||||||||||||||||||||||||||||||||||||||||
net realized gain | |||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of option feature | |||||||||||||||||||||||||||||||||||||||||||||||
net income on property held for sale | |||||||||||||||||||||||||||||||||||||||||||||||
net gain on repurchase of debt | 10,332,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of a business, net of cash acquired | 0 | 1,588,000 | -1,588,000 | -110,319,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from mortgage loan | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 212,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income from repurchase of debt | -96,000 | 48,000 | |||||||||||||||||||||||||||||||||||||||||||||
fixed maturity securities sales | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of equity securities | 24,238,000 | 2,291,000 | |||||||||||||||||||||||||||||||||||||||||||||
purchase of equity securities | -3,216,000 | -1,617,000 | |||||||||||||||||||||||||||||||||||||||||||||
marketable securities sales | 25,486,000 | ||||||||||||||||||||||||||||||||||||||||||||||
marketable securities purchases | -37,203,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of investments available for sale | 12,647,000 | 69,055,000 | 36,283,000 | 127,328,000 | 253,439,000 | -2,574,000 | 52,433,000 | 46,608,000 | 44,388,000 | 45,481,000 | 30,042,000 | 60,279,000 | 32,126,000 | 91,308,000 | 14,376,000 | 13,497,000 | 9,312,000 | 4,679,000 | |||||||||||||||||||||||||||||
purchases of investments available for sale | -6,560,000 | -79,801,000 | -60,808,000 | -71,498,000 | -204,142,000 | 82,160,000 | -46,153,000 | -47,709,000 | -114,575,000 | -48,573,000 | -92,097,000 | -62,421,000 | -36,061,000 | -57,284,000 | -59,103,000 | -85,498,000 | -89,894,000 | -99,624,000 | |||||||||||||||||||||||||||||
excess tax expense on stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flows information: | |||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities | |||||||||||||||||||||||||||||||||||||||||||||||
original issue discount on convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of shares for consideration in the acquisition of a business | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
allowance for doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of long-term debt conversion feature | |||||||||||||||||||||||||||||||||||||||||||||||
funds held by company under reinsurance treaties | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of secured convertible debt | |||||||||||||||||||||||||||||||||||||||||||||||
repurchase of convertible note | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
cash dividends paid | -1,595,000 | -1,593,000 | -1,601,000 | ||||||||||||||||||||||||||||||||||||||||||||
bad debt recovery | |||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | -980,000 | -1,472,000 | 59,000 | 2,470,000 | -1,649,000 | -617,000 | 0 | -5,559,000 | -299,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||
proceeds from sale of investment in mortgage loan | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
shares tendered for income tax withholding | |||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | -25,018,000 | -67,418,000 | 35,007,000 | 69,544,000 | -29,087,000 | 332,000 | 58,839,000 | -80,474,000 | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 105,817,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 29,441,000 | 104,735,000 | |||||||||||||||||||||||||||||||||||||||||||||
amortization of bond discount | 2,318,000 | 2,267,000 | 2,225,000 | 2,092,000 | 2,248,000 | 2,083,000 | 1,593,000 | 1,558,000 | 1,704,000 | 1,649,000 | 1,335,000 | 966,000 | 641,000 | ||||||||||||||||||||||||||||||||||
reinsurance recoverable | |||||||||||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | |||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flows disclosures: | |||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -1,082,000 | ||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | |||||||||||||||||||||||||||||||||||||||||||||||
reinsurance premiums receivable | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of equity and redeemable shares | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit on stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of equity from initial public offering, net of discount fee and expense | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and warrants | 2,531,000 | 3,375,000 | |||||||||||||||||||||||||||||||||||||||||||||
temporary equity reclassified to equity | |||||||||||||||||||||||||||||||||||||||||||||||
reinsurance premium payable | |||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 236,277,000 | 0 | 0 | 0 | 160,481,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -12,117,000 | -25,907,000 | 168,859,000 | 35,007,000 | 69,544,000 | -29,087,000 | 160,813,000 | 58,839,000 | -80,474,000 | ||||||||||||||||||||||||||||||||||||||
net realized gains/losses | |||||||||||||||||||||||||||||||||||||||||||||||
acquisition of a business | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
repayment on note payable to bank | |||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing activities | |||||||||||||||||||||||||||||||||||||||||||||||
reinsurance premiums (payable) receivable | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes (payable) receivable | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from mortgage loans | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of mortgage loan | 699,000 | ||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of mortgage loan participation | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of other invested assets | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of equity from initial public offering, net of discount fee and costs | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of equity from exercise of warrants | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable - members | |||||||||||||||||||||||||||||||||||||||||||||||
notes payable, 3.9 million and accrued interest, 780,000, converted to equity | |||||||||||||||||||||||||||||||||||||||||||||||
allowance on doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of equity from conversion of warrants | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of equity from initial public offering and private placement, net of discount fee and direct costs of issuance | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of exercise of warrants |
