NMI Holdings, Inc(NASDAQ:NMIH)
NMI Holdings, Inc., through its subsidiaries, provides private mortgage guaranty insurance services in the United States. The company offers mortgage insurance services; and outsourced loan review services to mortgage loan originators. It serves national and regional mortgage banks, money center ban...
Website: http://www.nationalmi.com
Founded: 2011
Full Time Employees: 261
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 | 2014-03-31 | 2013-12-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | |||||||||||||||||||||||||||||||||||||||||||||||||||
net premiums earned | 154,806,000 | 152,457,000 | 151,323,000 | 149,066,000 | 149,366,000 | 143,520,000 | 143,343,000 | 141,168,000 | 136,657,000 | 132,940,000 | 130,089,000 | 125,985,000 | 121,754,000 | 119,584,000 | 118,317,000 | 120,870,000 | 116,495,000 | 113,933,000 | 113,594,000 | 110,888,000 | 105,879,000 | 100,709,000 | 98,802,000 | 98,944,000 | 98,717,000 | 95,516,000 | 92,381,000 | 83,249,000 | 73,868,000 | 69,261,000 | 65,407,000 | 61,615,000 | 54,914,000 | 50,079,000 | 44,519,000 | 37,917,000 | 33,225,000 | 32,825,000 | 31,808,000 | 26,041,000 | 19,807,000 | 16,880,000 | 12,834,000 | 8,856,000 | 6,936,000 | 5,510,000 | 3,900,000 | 2,093,000 | 1,904,000 | 1,612,434 | 481,529 |
net investment income | 28,604,000 | 27,529,000 | 26,773,000 | 24,949,000 | 23,686,000 | 22,718,000 | 22,474,000 | 20,688,000 | 19,436,000 | 18,247,000 | 17,853,000 | 16,518,000 | 14,894,000 | 13,341,000 | 11,945,000 | 10,921,000 | 10,199,000 | 10,045,000 | 9,831,000 | 9,382,000 | 8,814,000 | 8,386,000 | 8,337,000 | 7,070,000 | 8,104,000 | 7,962,000 | 7,882,000 | 7,629,000 | 7,383,000 | 6,952,000 | 6,277,000 | 5,735,000 | 4,574,000 | 4,388,000 | 4,170,000 | 3,908,000 | 3,807,000 | 3,634,000 | 3,544,000 | 3,342,000 | 3,231,000 | 2,078,000 | 1,884,000 | 1,688,000 | 1,596,000 | 1,319,000 | 1,342,000 | 1,468,000 | 1,489,000 | 1,471,850 | 1,519,361 |
net realized investment gains | -147,000 | 487,000 | 321,000 | 24,000 | -33,000 | 6,000 | 14,000 | 53,000 | 408,000 | 714,000 | 3,000 | 12,000 | 295,000 | -4,000 | 711,000 | 264,000 | 81,000 | -113,000 | 6,000 | -8,000 | 59,000 | 10,000 | 69,000 | 188,000 | 65,000 | 66,000 | 61,000 | -885,000 | -121,000 | -15,000 | 354,000 | 613,000 | 63,000 | 134,000 | 13,709 | -308,418 | |||||||||||||||
other revenues | 212,000 | 263,000 | 262,000 | 164,000 | 170,000 | 233,000 | 285,000 | 266,000 | 160,000 | 193,000 | 217,000 | 182,000 | 164,000 | 176,000 | 301,000 | 376,000 | 339,000 | 380,000 | 613,000 | 483,000 | 501,000 | 513,000 | 648,000 | 1,223,000 | 900,000 | 1,155,000 | 1,244,000 | 415,000 | 42,000 | 40,000 | 85,000 | 44,000 | 64,000 | 61,000 | 195,000 | 185,000 | 80,000 | 104,000 | 102,000 | 37,000 | 32,000 | ||||||||||
total revenues | 183,475,000 | 180,736,000 | 178,679,000 | 173,779,000 | 173,246,000 | 166,504,000 | 166,092,000 | 162,122,000 | 156,253,000 | 151,380,000 | 148,159,000 | 142,685,000 | 136,779,000 | 133,107,000 | 130,577,000 | 132,220,000 | 127,441,000 | 125,072,000 | 124,041,000 | 120,765,000 | 115,194,000 | 109,903,000 | 107,783,000 | 107,948,000 | 107,649,000 | 104,897,000 | 101,588,000 | 91,180,000 | 81,106,000 | 76,259,000 | 71,761,000 | 67,453,000 | 59,552,000 | 54,538,000 | 48,953,000 | 42,198,000 | 37,054,000 | 36,628,000 | 35,520,000 | 29,481,000 | 22,185,000 | 18,862,000 | 14,703,000 | 10,898,000 | 10,393,000 | 6,832,000 | 6,616,000 | 4,513,000 | 4,247,000 | 2,179,656 | 2,161,320 |
yoy | 5.90% | 8.55% | 7.58% | 7.19% | 10.88% | 9.99% | 12.10% | 13.62% | 14.24% | 13.73% | 13.46% | 7.91% | 7.33% | 6.42% | 5.27% | 9.49% | 10.63% | 13.80% | 15.08% | 11.87% | 7.01% | 4.77% | 6.10% | 18.39% | 32.73% | 37.55% | 41.56% | 35.18% | 36.19% | 39.83% | 46.59% | 59.85% | 60.72% | 48.90% | 37.82% | 43.14% | 67.02% | 94.19% | 141.58% | 170.52% | 113.46% | 176.08% | 122.23% | 141.48% | 144.71% | 213.44% | 206.11% | ||||
qoq | 1.52% | 1.15% | 2.82% | 0.31% | 4.05% | 0.25% | 2.45% | 3.76% | 3.22% | 2.17% | 3.84% | 4.32% | 2.76% | 1.94% | -1.24% | 3.75% | 1.89% | 0.83% | 2.71% | 4.84% | 4.81% | 1.97% | -0.15% | 0.28% | 2.62% | 3.26% | 11.41% | 12.42% | 6.36% | 6.27% | 6.39% | 13.27% | 9.19% | 11.41% | 16.01% | 13.88% | 1.16% | 3.12% | 20.48% | 32.89% | 17.62% | 28.29% | 34.91% | 4.86% | 52.12% | 3.26% | 46.60% | 6.26% | 94.85% | 0.85% | |
expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||
insurance claims and claim expenses | 20,661,000 | 21,172,000 | 18,554,000 | 13,445,000 | 4,478,000 | 17,253,000 | 10,321,000 | 276,000 | 3,694,000 | 8,232,000 | 4,812,000 | 2,873,000 | 6,701,000 | -501,000 | 3,204,000 | 4,640,000 | 4,962,000 | 3,549,000 | 15,667,000 | 34,334,000 | 5,697,000 | 4,269,000 | 2,572,000 | 2,923,000 | 2,743,000 | 2,141,000 | 1,099,000 | 643,000 | 1,569,000 | ||||||||||||||||||||||
underwriting and operating expenses | 30,623,000 | 31,069,000 | 29,156,000 | 29,508,000 | 30,175,000 | 31,092,000 | 29,160,000 | 28,330,000 | 29,815,000 | 29,716,000 | 27,749,000 | 27,448,000 | 25,786,000 | 26,711,000 | 27,144,000 | 30,700,000 | 32,935,000 | 38,843,000 | 34,669,000 | 34,725,000 | 34,065,000 | 34,994,000 | 33,969,000 | 30,370,000 | 32,277,000 | 29,985,000 | 33,244,000 | 32,543,000 | 30,849,000 | 29,384,000 | 30,379,000 | 29,020,000 | 28,453,000 | 28,297,000 | 24,645,000 | 28,048,000 | 25,989,000 | 23,280,000 | 24,037,000 | 23,234,000 | 22,672,000 | 21,687,000 | 19,653,000 | 20,910,000 | 18,350,000 | ||||||
service expenses | 139,000 | 213,000 | 162,000 | 110,000 | 116,000 | 184,000 | 208,000 | 194,000 | 137,000 | 185,000 | 239,000 | 267,000 | 80,000 | 131,000 | 197,000 | 336,000 | 430,000 | 650,000 | 787,000 | 481,000 | 591,000 | 459,000 | 557,000 | 1,090,000 | 734,000 | ||||||||||||||||||||||||||
interest expense | 7,109,000 | 7,133,000 | 7,124,000 | 7,115,000 | 7,106,000 | 7,102,000 | 7,076,000 | 14,678,000 | 8,040,000 | 8,066,000 | 8,059,000 | 8,048,000 | 8,039,000 | 8,035,000 | 8,036,000 | 8,051,000 | 8,041,000 | 8,029,000 | 7,930,000 | 7,922,000 | 7,915,000 | 7,906,000 | 7,796,000 | 5,941,000 | 2,744,000 | 21,196,000 | -2,979,000 | -3,071,000 | -3,061,000 | -3,028,000 | -2,972,000 | -5,560,000 | -3,419,000 | -3,382,000 | -3,352,000 | -3,300,000 | -3,494,000 | -3,776,000 | -3,733,000 | -3,707,000 | -3,632,000 | ||||||||||
total expenses | 58,532,000 | 59,587,000 | 54,996,000 | 50,178,000 | 41,875,000 | 55,631,000 | 46,765,000 | 43,478,000 | 41,686,000 | 46,199,000 | 40,859,000 | 38,636,000 | 40,606,000 | 38,327,000 | 31,988,000 | 35,031,000 | 40,694,000 | 46,909,000 | 46,590,000 | 47,110,000 | 47,738,000 | 48,287,000 | 58,426,000 | 72,971,000 | 35,493,000 | 57,244,000 | 35,816,000 | 35,466,000 | 33,592,000 | 31,525,000 | 31,478,000 | 29,663,000 | 30,022,000 | 30,671,000 | 25,602,000 | 29,421,000 | 26,624,000 | 24,080,000 | 24,701,000 | 23,704,000 | 23,130,000 | 22,058,000 | 19,834,000 | 20,904,000 | 18,454,000 | 17,665,000 | 17,869,000 | 18,665,000 | 19,302,000 | 15,264,194 | 16,033,994 |
income before income taxes | 124,943,000 | 121,149,000 | 123,683,000 | 123,601,000 | 131,371,000 | 110,873,000 | 119,327,000 | 118,644,000 | 114,567,000 | 105,181,000 | 107,300,000 | 104,049,000 | 96,173,000 | 94,780,000 | 98,589,000 | 97,189,000 | 86,747,000 | 78,163,000 | 77,451,000 | 73,655,000 | 67,456,000 | 61,616,000 | 49,357,000 | 34,977,000 | 72,156,000 | 62,789,000 | 63,932,000 | 50,958,000 | 38,974,000 | 45,244,000 | 31,847,000 | 32,339,000 | 26,531,000 | 17,059,000 | 19,497,000 | 9,496,000 | 6,740,000 | 7,059,000 | 6,289,000 | 2,011,000 | -3,907,000 | -4,821,000 | -4,799,000 | -10,112,000 | -8,061,000 | -10,833,000 | -11,253,000 | -14,152,000 | |||
income tax expense | 25,613,000 | 26,932,000 | 27,684,000 | 27,450,000 | 28,812,000 | 24,706,000 | 26,517,000 | 26,565,000 | 25,517,000 | 21,768,000 | 23,345,000 | 23,765,000 | 21,715,000 | 21,840,000 | 21,751,000 | 21,745,000 | 19,067,000 | 17,639,000 | 17,258,000 | 16,133,000 | 14,565,000 | 13,348,000 | 11,178,000 | 8,129,000 | 13,885,000 | 12,594,000 | 14,169,000 | 11,858,000 | 6,075,000 | 9,724,000 | 7,036,000 | 7,098,000 | 4,176,000 | 18,825,000 | 7,185,000 | 3,484,000 | 1,248,000 | 28,500 | 114,000 | 241,000 | |||||||||||
net income | 99,330,000 | 94,217,000 | 95,999,000 | 96,151,000 | 102,559,000 | 86,167,000 | 92,810,000 | 92,079,000 | 89,050,000 | 83,413,000 | 83,955,000 | 80,284,000 | 74,458,000 | 72,940,000 | 76,838,000 | 75,444,000 | 67,680,000 | 60,524,000 | 60,193,000 | 57,522,000 | 52,891,000 | 48,268,000 | 38,179,000 | 26,848,000 | 58,271,000 | 50,195,000 | 49,763,000 | 39,100,000 | 32,899,000 | 35,520,000 | 24,811,000 | 25,241,000 | 22,355,000 | -1,766,000 | 12,312,000 | 6,012,000 | 5,492,000 | 61,562,000 | 6,175,000 | 2,011,000 | -3,907,000 | -4,821,000 | -4,799,000 | -10,353,000 | -7,820,000 | -10,021,000 | -10,976,000 | -12,855,000 | -15,055,000 | -13,084,538 | -13,872,674 |
yoy | -3.15% | 9.34% | 3.44% | 4.42% | 15.17% | 3.30% | 10.55% | 14.69% | 19.60% | 14.36% | 9.26% | 6.42% | 10.01% | 20.51% | 27.65% | 31.16% | 27.96% | 25.39% | 57.66% | 114.25% | -9.23% | -3.84% | -23.28% | -31.34% | 77.12% | 41.31% | 100.57% | 54.91% | 47.17% | -2111.33% | 101.52% | 319.84% | 307.05% | -102.87% | 99.38% | 198.96% | -240.57% | -1376.95% | -228.67% | -119.42% | -50.04% | -51.89% | -56.28% | -19.46% | -48.06% | -23.41% | -20.88% | ||||
qoq | 5.43% | -1.86% | -0.16% | -6.25% | 19.02% | -7.16% | 0.79% | 3.40% | 6.76% | -0.65% | 4.57% | 7.82% | 2.08% | -5.07% | 1.85% | 11.47% | 11.82% | 0.55% | 4.64% | 8.76% | 9.58% | 26.43% | 42.20% | -53.93% | 16.09% | 0.87% | 27.27% | 18.85% | -7.38% | 43.16% | -1.70% | 12.91% | -1365.86% | -114.34% | 104.79% | 9.47% | -91.08% | 896.96% | 207.06% | -151.47% | -18.96% | 0.46% | -53.65% | 32.39% | -21.96% | -8.70% | -14.62% | -14.61% | 15.06% | -5.68% | |
net income margin % | 54.14% | 52.13% | 53.73% | 55.33% | 59.20% | 51.75% | 55.88% | 56.80% | 56.99% | 55.10% | 56.67% | 56.27% | 54.44% | 54.80% | 58.84% | 57.06% | 53.11% | 48.39% | 48.53% | 47.63% | 45.91% | 43.92% | 35.42% | 24.87% | 54.13% | 47.85% | 48.99% | 42.88% | 40.56% | 46.58% | 34.57% | 37.42% | 37.54% | -3.24% | 25.15% | 14.25% | 14.82% | 168.07% | 17.38% | 6.82% | -17.61% | -25.56% | -32.64% | -95.00% | -75.24% | -146.68% | -165.90% | -284.84% | -354.49% | -600.30% | -641.86% |
earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.3 | 1.23 | 1.24 | 1.23 | 1.31 | 1.09 | 1.17 | 1.15 | 1.1 | 1.03 | 1.02 | 0.97 | 0.89 | 0.87 | 0.91 | 0.88 | 0.79 | 0.71 | 0.7 | 0.67 | 0.62 | 0.57 | 0.45 | 0.36 | 0.85 | 0.73 | 0.73 | 0.58 | 0.49 | 0.54 | 0.38 | 0.38 | 0.36 | -0.03 | 0.21 | 0.1 | 0.09 | 1.04 | 0.1 | 0.03 | |||||||||||
diluted | 1.28 | 1.2 | 1.22 | 1.21 | 1.28 | 1.07 | 1.15 | 1.13 | 1.08 | 1.01 | 1 | 0.95 | 0.88 | 0.86 | 0.9 | 0.86 | 0.77 | 0.69 | 0.69 | 0.65 | 0.61 | 0.58 | 0.45 | 0.36 | 0.74 | 0.72 | 0.69 | 0.56 | 0.48 | 0.53 | 0.36 | 0.37 | 0.34 | -0.03 | 0.2 | 0.1 | 0.09 | 1.01 | 0.1 | 0.03 | |||||||||||
weighted-average common shares outstanding | 58,936,694 | 58,683,194 | 58,741,328 | 58,720,095 | 58,485,899 | 58,281,425 | 58,363,334 | 58,289,801 | 58,061,299 | 56,005,326 | |||||||||||||||||||||||||||||||||||||||||
basic | 76,175 | 77,626 | 77,410 | 77,987 | 78,407 | 79,844 | 79,549 | 80,117 | 80,726 | 82,407 | 82,096 | 82,958 | 83,600 | 84,921 | 84,444 | 85,734 | 85,953 | 85,620 | 85,721 | 85,647 | 85,317 | 78,023 | 84,805 | 73,617 | 68,563 | 67,573 | 67,849 | 67,590 | 66,692 | 65,019 | 65,948 | 65,664 | 62,099 | 59,816 | 59,883,629 | 59,823,396 | 59,183,973 | 59,070,948 | 59,130,401 | 59,105,613 | |||||||||||
diluted | 77,435 | 79,038 | 78,830 | 79,256 | 79,858 | 81,273 | 81,045 | 81,300 | 82,099 | 83,854 | 83,670 | 84,190 | 84,840 | 85,999 | 85,485 | 86,577 | 87,310 | 86,885 | 86,880 | 86,819 | 86,487 | 79,263 | 85,599 | 74,174 | 70,401 | 69,721 | 70,137 | 69,590 | 68,996 | 67,652 | 68,844 | 68,616 | 65,697 | 62,186 | 63,088,958 | 63,010,362 | 62,338,856 | 60,829,372 | 60,284,746 | 59,830,899 | |||||||||||
other comprehensive income, net of tax: | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive loss, net of tax expense of (5,959) and 8,186 for the quarters ended march 31, 2026 and 2025, respectively | -22,415 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of (90) and 5 for the quarters ended march 31, 2026 and 2025, respectively | 338 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income, net of tax | -22,077 | 7,571 | 19,103 | 21,271 | 30,776 | -42,813 | 69,380 | -1,549 | -9,905 | -15,499 | 32,502 | -64,011 | -17,872 | -8,146 | 18,780 | 6,797 | 9,384 | 33,211 | -12,824 | -1,877 | 5,113 | 13,868 | 15,016 | 1,471 | -1,260 | -1,510 | -10,956 | -2,229 | 723 | 2,700 | 1,233 | -16,261 | -148 | 8,609 | 9,986 | -2,900 | -468 | -2,559 | 2,059,000 | 275,000 | -709,000 | 840,000 | |||||||||
comprehensive income | 77,253 | 101,788 | 115,102 | 117,422 | 133,335 | 43,354 | 162,190 | 90,530 | 79,145 | 157,073 | 57,698 | 64,785 | 106,960 | 89,883 | 16,892 | 11,433 | -31,114 | 42,652 | 52,047 | 76,302 | 7,758 | 55,065 | 47,563 | 60,059 | 45,447 | 48,318 | 54,876 | 52,968 | 47,915 | 36,991 | 23,551 | 23,731 | 11,399 | -3,995 | 13,035 | 8,712 | 6,725 | 45,301 | 6,027 | 10,620 | 6,079 | ||||||||||
unrealized gains in accumulated other comprehensive loss, net of tax expense of 5,145 and 18,441 for the three months ended september 30, 2025 and 2024, and 18,901 and 15,300 for the nine months ended september 30, 2025 and 2024, respectively | 17,776.5 | 19,356 | |||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of 67 and (2) for the three months ended september 30, 2025 and 2024, and (12) and (2) for the nine months ended september 30, 2025 and 2024, respectively | 11 | -253 | |||||||||||||||||||||||||||||||||||||||||||||||||
net realized investment losses | -400,000 | -2,500 | -10,000 | -72,000 | -187,000 | -58,000 | |||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive loss, net of tax expense of 5,570 and (412) for the three months ended june 30, 2025 and 2024, and 13,756 and (3,141) for the six months ended june 30, 2025 and 2024, respectively | 20,955 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax benefit of 84 and 79 for the three and six months ended june 30, 2025, respectively | 316 | ||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive loss, net of tax expense of 8,186 and (2,729) for the quarters ended march 31, 2025 and 2024, respectively | 30,795 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized gains included in net income, net of tax expense of 5 for the quarter ended march 31, 2025 | -19 | ||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive loss, net of tax expense of 18,441 and (6,980) for the three months ended september 30, 2024 and 2023, and 15,300 and (2,467) for the nine months ended september 30, 2024 and 2023, respectively | 14,479.5 | 69,372 | |||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax benefit of 2 and 0 for the three months ended september 30, 2024 and 2023, and 2 and 7 for the nine months ended september 30, 2024 and 2023, respectively | 2 | 8 | |||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive income, net of tax expense of (412) and (4,120) for the three months ended june 30, 2024 and 2023, and (3,141) and 4,513 for the six months ended june 30, 2024 and 2023, respectively | -1,549 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax benefit of 7 for the six months ended june 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive income, net of tax expense of (2,729) and 8,633 for the quarters ended march 31, 2024 and 2023, respectively | -9,905 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax benefit of 7 for the quarter ended march 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain from change in fair value of warrant liability | -1,020,000 | -1,506,250 | 1,139,000 | -1,685,000 | -5,479,000 | 109,000 | 420,000 | 19,000 | -196,000 | -1,713,000 | -797,000 | -59,000 | 670,000 | 432,000 | 332,000 | -106,000 | 1,248,000 | -60,000 | 1,240,000 | 952,000 | 817,000 | -918,337 | 468,848 | ||||||||||||||||||||||||||||
other comprehensive loss, net of tax: | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses in accumulated other comprehensive loss, net of tax benefit of 6,980 and 15,932 for the three months ended september 30, 2023 and 2022, and 2,467 and 59,112 for the nine months ended september 30, 2023 and 2022, respectively | -2,320 | -26,257 | |||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of 0 and 3 for the three months ended september 30, 2023 and 2022, and (7) and 100 for the nine months ended september 30, 2023 and 2022, respectively | 6.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss, net of tax | -2,313.5 | -26,257 | -55,687.75 | -59,946 | -98,794 | -45,133 | |||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive income, net of tax expense of (4,120) and (17,004) for the three months ended june 30, 2023 and 2022, and 4,513 and (43,180) for the six months ended june 30, 2023 and 2022, respectively | -15,499 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of 0 and 11 for the three months ended june 30, 2023 and 2022, and (7) and 97 for the six months ended june 30, 2023 and 2022, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive income, net of tax expense of 8,633 and (26,176) for the quarters ended march 31, 2023 and 2022, respectively | 32,476 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of (7) and 86 for the quarters ended march 31, 2023 and 2022, respectively | 26 | ||||||||||||||||||||||||||||||||||||||||||||||||||
insurance claims and claim (benefits) expenses | 3,450,000 | -3,389,000 | -3,036,000 | -619,000 | |||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses in accumulated other comprehensive income, net of tax benefit of 15,932 and 2,165 for the three months ended september 30, 2022 and 2021, and 59,112 and 9,168 for the nine month ended september 30, 2022 and 2021, respectively | -55,593.5 | -59,936 | |||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized gains included in net income, net of tax expense of 3 and 1 for the three months ended september 30, 2022 and 2021, and 100 and 3 for the nine months ended september 30, 2022 and 2021, respectively | -94.25 | -10 | |||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive income, net of tax expense of (17,004) and 4,995 for the three months ended june 30, 2022 and 2021, and (43,180) and (7,003) for the six month ended june 30, 2022 and 2021, respectively | -63,967 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized gains included in net income, net of tax expense of 11 and 3 for the three months ended june 30, 2022 and 2021, and 97 and 3 for the six months ended june 30, 2022 and 2021, respectively | -44 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss from change in fair value of warrant liability | -93,000 | -112,000 | -658,000 | 205,000 | 1,379,000 | 437,000 | 1,236,000 | -5,959,000 | 3,538,000 | -5,464,000 | -169,750 | -502,000 | |||||||||||||||||||||||||||||||||||||||
unrealized losses in accumulated other comprehensive income, net of tax benefit of 26,176 and 11,997 for the quarters ended march 31, 2022 and 2021, respectively | -98,471 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized gains included in net income, net of tax expense 86 for the quarter ended march 31, 2022 | -323 | ||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive gain, net of tax expense of (2,165) and 2,494 for the three months ended september 30, 2021 and 2020, and (9,168) and 7,655 for the nine months ended september 30, 2021 and 2020, respectively | -8,621.75 | -8,144 | |||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of 1 and (1) for the three months ended september 30, 2021 and 2020, and 3 and (258) for the nine months ended september 30, 2021 and 2020, respectively | -3 | -2 | |||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive gain, net of tax expense of 4,995 and 8,978 for the three months ended june 30, 2021 and 2020, and (7,003) and 5,162 for the six months ended june 30, 2021 and 2020, respectively | 18,790 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of 3 and 149 for the three months ended june 30, 2021 and 2020, and 3 and (258) for the six months ended june 30, 2021 and 2020, respectively | -10 | ||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses in accumulated other comprehensive loss, net of tax benefit of 11,997 and 3,424 for the quarters ended march 31, 2021 and 2020, respectively | -45,133 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax benefit of 15 for the quarter ended march 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive income, net of tax expense of 2,494 and 1,376 for the three months ended september 30, 2020 and 2019, respectively, and 7,655 and 8,991 for the nine months ended september 30, 2020 and 2019, respectively | 7,199.75 | 9,381 | |||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of (1) and 17 for the three months ended september 30, 2020 and 2019, respectively, and (258) and (46) for the nine months ended september 30, 2020 and 2019, respectively | 243 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive income, net of tax expense of 8,978 and 3,662 for the three months ended june 30, 2020 and 2019, and 5,162 and 7,615 for the six months ended june 30, 2020 and 2019, respectively | 33,773 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of 149 and (24) for the three months ended june 30, 2020 and 2019, and (258) and (63) for the six months ended june 30, 2020 and 2019, respectively | -562 | ||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive income, net of tax expense of (3,424) and 3,953 for the quarters ended march 31, 2020 and 2019, respectively | -12,881 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax (benefit) of (15) and (39) for the quarters ended march 31, 2020 and 2019, respectively | 57 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | |||||||||||||||||||||||||||||||||||||||||||||||||||
total other expense | -3,784,000 | -1,840,000 | -4,756,000 | -8,540,000 | 510,000 | -8,436,000 | -5,451,000 | -2,999,000 | -6,808,000 | -3,854,000 | -3,281,000 | -3,690,000 | |||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive income, net of tax expense of 1,376 and (337) for the three months ended september 30, 2019 and 2018, respectively and 8,991 and (3,676) for the nine months ended september 30, 2019 and 2018, respectively | 8,456 | 5,177 | |||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of 17 and (2) for the three months ended september 30, 2019 and 2018, respectively and (46) and (27) for the nine months ended september 30, 2019 and 2018, respectively | 43.25 | -64 | |||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive income, net of tax expense of 3,662 and (2,879) for the three months ended june 30, 2019 and 2018 and 7,615 and (3,304) for the six months ended june 30, 2019 and 2018, respectively | 13,779 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of (24) and 12 for the three months ended june 30, 2019 and 2018 and (63) and 10 for the six months ended june 30, 2019 and 2018, respectively | 89 | ||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains in accumulated other comprehensive income, net of tax expense of 3,953 and (423) for the quarters ended march 31, 2019 and 2018, respectively | 14,868 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of (39) and 0 for the quarters ended march 31, 2019 and 2018, respectively | 148 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized gains in accumulated other comprehensive income, net of tax expense of (337) and 366 for the three months ended september 30, 2018 and 2017, respectively, and (3,676) and 2,439 for the nine months ended september 30, 2018 and 2017 | -3,457 | -1,267 | |||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of (2) and 24 for the three months ended september 30, 2018 and 2017, respectively, and (27) and 69 for the nine months ended september 30, 2018 and 2017 | 25.5 | 7 | |||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized gains in accumulated other comprehensive income, net of tax expense of (2,879) and 1,388 for the three months ended june 30, 2018 and 2017, respectively, and (3,304) and 2,073 for the six months ended june 30, 2018 and 2017 | -1,464 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized (gains) included in net income, net of tax expenses of 12 and 66 for the three months ended june 30, 2018 and 2017, respectively, and 10 and 45 for the six months ended june 30, 2018 and 2017 | -46 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized gains in accumulated other comprehensive income, net of tax benefit of 423 and tax expense 664 for the quarters ended march 31, 2018 and 2017, respectively | -10,956 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expenses of 0 for the quarters ended march 31, 2018 and 2017, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||
insurance claims and claims expenses | 2,374,000 | 957,000 | 1,373,000 | 635,000 | 800,000 | 664,000 | 470,000 | 458,000 | 371,000 | 181,000 | -6,000 | 104,000 | 81,000 | -26,000 | 28,000 | ||||||||||||||||||||||||||||||||||||
net unrealized gain in accumulated other comprehensive income, net of tax expense of 366 and 0 for the three months ended september 30, 2017 and 2016, respectively, and 2,439 and 0 for the nine months ended september 30, 2017 and 2016 | 1,196.5 | 768 | |||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for realized losses included in net income, net of tax expense of 24 and 0 for the three months ended september 30, 2017 and 2016, respectively, and 69 and 0 for the nine months ended september 30, 2017 and 2016 | -32.25 | -45 | |||||||||||||||||||||||||||||||||||||||||||||||||
other income | |||||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized gains in accumulated other comprehensive income, net of tax expense of 1,388 and 0 for the three months ended june 30, 2017 and 2016, respectively, and 2,073 and 0 for the six months ended june 30,2017 and 2016 | 2,822 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for losses included in net income, net of tax expense of 66 and 0 for the three months ended june 30, 2017 and 2016, respectively, and 45 and 0 for the six months ended june 30,2017 and 2016 | -122 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized gains in accumulated other comprehensive income, net of tax expense of 664 and 0 for the quarters ended march 31, 2017 and march 31, 2016, respectively | 1,175 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for losses included in net loss, net of tax expense of 0 for the quarters ended march 31, 2017 and 2016 | 58 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total other income | -5,489,000 | -4,530,000 | -3,766,000 | -2,962,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net unrealized gains in accumulated other comprehensive gain, net of tax expense of 0 for all periods presented | 4,422.5 | -82 | |||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for losses included in net loss, net of tax expense of 0 for all periods presented | 189.5 | -66 | -61 | ||||||||||||||||||||||||||||||||||||||||||||||||
net premiums written | 48,862,000 | 38,129,000 | 45,581,000 | 35,360,000 | 20,347,000 | 12,921,000 | 14,139,000 | 9,661,000 | 5,051,000 | 5,178,000 | |||||||||||||||||||||||||||||||||||||||||
increase in unearned premiums | -22,821,000 | -18,322,000 | -28,701,000 | -22,526,000 | -11,491,000 | -5,985,000 | -8,629,000 | -5,761,000 | -2,958,000 | -3,274,000 | |||||||||||||||||||||||||||||||||||||||||
net unrealized gains in accumulated other comprehensive gain, net of tax expense of 0 and (1,431) for the three months ended june 30, 2016 and 2015, respectively, and 0 for both the six months ended june 30, 2016 and 2015 | 8,670 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -241,000 | -812,000 | -277,000 | -1,297,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted loss per share | -0.07 | -0.08 | -0.08 | -0.18 | -0.13 | -0.17 | -0.19 | -0.22 | -0.26 | -0.23 | -0.25 | ||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | 58,936,694 | 58,683,194 | 58,741,328 | 58,720,095 | 58,485,899 | 58,281,425 | 58,363,334 | 58,289,801 | 58,061,299 | 56,005,326 | |||||||||||||||||||||||||||||||||||||||||
net unrealized gains in accumulated other comprehensive loss, net of tax expense of 0 and 1,431 for the quarters ended march 31, 2016 and march 31, 2015, respectively | 9,101 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for losses included in net loss, net of tax expense of 0 for the quarters ended march 31, 2016 and 2015 | 885 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain from settlement of warrants | 37,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized gains in accumulated other comprehensive loss, net of tax expense of 0 and (488) for the three months ended september 30, 2015 and 2014, respectively, and 0 and 2,176 for the nine months ended september 30, 2015 and 2014, respectively | -3.75 | -483 | |||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for losses included in net loss, net of tax expense of 0, and 0 for the three months ended september 30, 2015 and 2014, respectively, and 0 and 0 for the nine months ended september 30, 2015 and 2014, respectively | -238 | 15 | |||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -7,721 | -5,267 | -12,912 | ||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized gains in accumulated other comprehensive loss, net of tax expense of (1,431) and 2,664 for the three months ended june 30, 2015 and 2014, respectively, and 0 and 2,664 for the six months ended june 30, 2015 and 2014, respectively | -2,205 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for gains included in net loss, net of tax expense of 0, and 0 for the three months ended june 30, 2015 and 2014, respectively, and 0 and 0 for the six months ended june 30, 2015 and 2014, respectively | -354 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized holding gains for the period included in accumulated other comprehensive loss, net of tax expense of 1,431, and 0 for the three months ended march 31, 2015 and 2014, respectively | 2,672,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment for gains included in net loss, net of tax expense of 0, and 0 for the three months ended march 31, 2015 and 2014, respectively | -613,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total comprehensive loss | -5,761,000 | -9,746,000 | -11,685,000 | -12,015,000 | -12,020,000 | -13,092,324 | -11,589,568 | ||||||||||||||||||||||||||||||||||||||||||||
loss per share | |||||||||||||||||||||||||||||||||||||||||||||||||||
premiums written | |||||||||||||||||||||||||||||||||||||||||||||||||||
direct | 14,139,000 | 9,661,000 | 5,051,000 | 5,178,000 | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred policy acquisition costs | 265,000 | 47,000 | 42,000 | 19,000 | |||||||||||||||||||||||||||||||||||||||||||||||
other underwriting and operating expenses | 13,931,250 | 17,848,000 | 18,595,000 | 19,283,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net unrealized holding gains for the period included in accumulated other comprehensive loss, net of tax benefit of (488) and 0 for the three months ended september 30, 2014 and 2013, respectively, and tax expense of 2,176 and 0 for the nine months ended september 30, 2014 and 2013, respectively | 791,250 | -709,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized holding gains for the period included in accumulated other comprehensive loss, net of tax expense of 2,664 and 0 for the three months ended june 30, 2014 and 2013, respectively, and 2,664 and 0 for the six months ended june 30, 2014 and 2013, respectively | 840,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | 3,035,000 | -7,786 | 2,283,106 | ||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized holding gains for the period included in accumulated other comprehensive loss | 3,035,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
direct premiums written | 120,641.5 | 481,529 | |||||||||||||||||||||||||||||||||||||||||||||||||
payroll and related | 5,224,093.75 | 7,090,357 | |||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 2,206,763.25 | 1,967,980 | |||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 973,013.5 | 2,045,306 | |||||||||||||||||||||||||||||||||||||||||||||||||
professional fees | 1,394,171 | 2,348,771 | |||||||||||||||||||||||||||||||||||||||||||||||||
information technology | 863,771.75 | 1,328,268 | |||||||||||||||||||||||||||||||||||||||||||||||||
travel and related costs | 241,392.25 | 262,701 | |||||||||||||||||||||||||||||||||||||||||||||||||
rent and office expenses | 131,212.25 | 212,040 | |||||||||||||||||||||||||||||||||||||||||||||||||
financial fees and interest expense | |||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||
other | 335,533.75 | 778,571 | |||||||||||||||||||||||||||||||||||||||||||||||||
share data | |||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares | 55,637,480 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized holding gains for the period included in accumulated other comprehensive income | -7,786 | 2,283,106 |
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 | 2014-03-31 | 2013-12-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||
fixed maturities, available-for-sale, at fair value | 3,174,107,000 | 3,137,023,000 | 3,015,560,000 | 2,929,117,000 | 2,809,247,000 | 2,723,541,000 | 2,708,286,000 | 2,520,990,000 | 2,393,525,000 | 2,371,021,000 | 2,197,686,000 | 2,233,656,000 | 2,171,766,000 | 2,099,389,000 | 1,973,931,000 | 2,019,420,000 | 1,993,972,000 | 2,085,931,000 | 2,054,419,000 | 1,994,280,000 | 1,831,511,000 | 1,804,286,000 | 1,689,815,000 | 1,339,771,000 | 1,070,072,000 | 1,140,940,000 | 1,073,176,000 | 1,017,607,000 | 940,223,000 | 911,490,000 | 874,435,000 | 838,265,000 | 723,790,000 | 715,875,000 | 692,729,000 | 673,695,000 | 658,640,000 | 628,969,000 | 641,572,000 | 607,318,000 | 556,683,000 | 559,235,000 | 314,455,000 | 370,042,000 | 367,947,000 | 336,501,000 | |||||
cash and cash equivalents | 70,679,000 | 43,937,000 | 130,439,000 | 84,013,000 | 74,209,000 | 54,308,000 | 133,319,000 | 62,629,000 | 139,726,000 | 96,689,000 | 176,463,000 | 73,319,000 | 83,104,000 | 44,426,000 | 125,812,000 | 72,398,000 | 130,906,000 | 76,646,000 | 97,260,000 | 68,080,000 | 115,517,000 | 126,937,000 | 194,199,000 | 515,450,000 | 109,821,000 | 41,089,000 | 45,889,000 | 35,735,000 | 39,761,000 | 25,294,000 | 18,187,000 | 16,454,000 | 101,890,000 | 19,196,000 | 20,698,000 | 20,035,000 | 12,543,000 | 47,746,000 | 44,522,000 | 46,827,000 | 73,302,000 | 57,317,000 | 132,791,000 | 64,301,000 | 66,420,000 | 103,021,000 | 137,485,000 | 34,671,000 | 42,792,000 | 55,929,000 | 34,097,356 |
premiums receivable | 86,861,000 | 86,259,000 | 85,733,000 | 83,647,000 | 84,153,000 | 82,804,000 | 78,454,000 | 76,455,000 | 75,362,000 | 76,456,000 | 73,381,000 | 72,367,000 | 70,198,000 | 69,680,000 | 67,202,000 | 63,708,000 | 60,526,000 | 60,358,000 | 58,499,000 | 55,939,000 | 52,206,000 | 49,779,000 | 48,159,000 | 46,408,000 | 46,872,000 | 46,085,000 | 45,730,000 | 42,225,000 | 38,478,000 | 36,007,000 | 34,675,000 | 31,252,000 | 28,164,000 | 25,179,000 | 21,056,000 | 17,795,000 | 15,566,000 | 13,728,000 | 11,378,000 | 8,868,000 | 6,578,000 | 5,143,000 | 3,986,000 | 2,758,000 | 1,663,000 | 1,048,000 | 402,000 | 143,000 | 129,000 | 19,000 | |
accrued investment income | 29,726,000 | 27,253,000 | 25,790,000 | 24,376,000 | 23,641,000 | 22,386,000 | 21,634,000 | 21,439,000 | 19,860,000 | 19,785,000 | 17,972,000 | 17,393,000 | 15,702,000 | 14,144,000 | 13,342,000 | 12,430,000 | 12,421,000 | 11,900,000 | 12,114,000 | 11,148,000 | 10,495,000 | 9,862,000 | 9,766,000 | 7,909,000 | 7,192,000 | 6,831,000 | 6,885,000 | 6,301,000 | 6,553,000 | 5,694,000 | 5,881,000 | 4,789,000 | 4,765,000 | 4,212,000 | 4,598,000 | 3,867,000 | 3,900,000 | 3,421,000 | 3,615,000 | 3,068,000 | 3,144,000 | 2,873,000 | 1,679,000 | 1,928,000 | 1,732,000 | 1,707,000 | 1,293,000 | 1,989,000 | 1,791,000 | 2,001,000 | 1,834,079 |
deferred policy acquisition costs | 64,330,000 | 64,372,000 | 64,192,000 | 64,148,000 | 64,013,000 | 64,327,000 | 63,803,000 | 63,248,000 | 62,801,000 | 62,905,000 | 62,195,000 | 61,162,000 | 59,921,000 | 58,564,000 | 59,483,000 | 59,768,000 | 59,727,000 | 59,584,000 | 61,362,000 | 62,137,000 | 62,294,000 | 62,225,000 | 63,194,000 | 63,619,000 | 62,634,000 | 59,972,000 | 56,642,000 | 52,607,000 | 48,820,000 | 46,840,000 | 44,437,000 | 42,363,000 | 40,026,000 | 37,925,000 | 36,101,000 | 34,206,000 | 32,165,000 | 30,109,000 | 28,911,000 | 25,128,000 | 20,948,000 | 17,530,000 | 12,181,000 | 8,218,000 | 5,283,000 | 2,985,000 | 1,651,000 | 1,051,000 | 977,000 | 90,000 | 4,226 |
software and equipment | 20,887,000 | 21,727,000 | 22,762,000 | 23,793,000 | 24,960,000 | 25,681,000 | 27,251,000 | 28,848,000 | 30,308,000 | 30,252,000 | 31,991,000 | 32,262,000 | 31,830,000 | 31,930,000 | 32,156,000 | 32,071,000 | 32,386,000 | 32,047,000 | 32,066,000 | 31,443,000 | 31,298,000 | 29,665,000 | 28,131,000 | 26,105,000 | 25,667,000 | 26,096,000 | 26,303,000 | 25,827,000 | 25,105,000 | 24,765,000 | 22,887,000 | 22,803,000 | 22,857,000 | 22,802,000 | 21,767,000 | 21,530,000 | 21,168,000 | 20,402,000 | 19,924,000 | 19,690,000 | 17,219,000 | 15,201,000 | 13,902,000 | 13,284,000 | 12,913,000 | 11,806,000 | 10,777,000 | 10,172,000 | 9,226,000 | 8,876,000 | 9,053,995 |
intangible assets and goodwill | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | |||||
reinsurance recoverable | 39,703,000 | 38,577,000 | 35,315,000 | 32,705,000 | 31,379,000 | 32,260,000 | 29,214,000 | 27,336,000 | 27,880,000 | 27,514,000 | 25,956,000 | 24,023,000 | 23,479,000 | 21,587,000 | 19,755,000 | 19,588,000 | 20,080,000 | 20,320,000 | 20,420,000 | 19,726,000 | 18,686,000 | 17,608,000 | 17,180,000 | 14,307,000 | |||||||||||||||||||||||||||
prepaid federal income taxes | 400,258,000 | 400,258,000 | 322,175,000 | 322,175,000 | 322,175,000 | 322,175,000 | 235,286,000 | 235,286,000 | 235,286,000 | 235,286,000 | 154,409,000 | 154,409,000 | 154,409,000 | 154,409,000 | |||||||||||||||||||||||||||||||||||||
other assets | 19,453,000 | 18,058,000 | 21,593,000 | 23,477,000 | 18,785,000 | 18,857,000 | 19,244,000 | 62,038,000 | 17,730,000 | 16,965,000 | 18,344,000 | 17,625,000 | 19,733,000 | 18,267,000 | 102,380,000 | 102,566,000 | 102,804,000 | 94,238,000 | 51,162,000 | 51,565,000 | 52,349,000 | 53,188,000 | 15,149,000 | 16,049,000 | 44,085,000 | 21,171,000 | 20,768,000 | 12,679,000 | 12,736,000 | 4,708,000 | 5,276,000 | 5,836,000 | 3,963,000 | 3,695,000 | 4,973,000 | 1,471,000 | 734,000 | 542,000 | 206,000 | 85,000 | 74,000 | 90,000 | 2,486,000 | 55,000 | 56,000 | 509,000 | 675,000 | 57,000 | 57,000 | 63,000 | 59,050 |
total assets | 3,909,638,000 | 3,841,098,000 | 3,727,193,000 | 3,591,085,000 | 3,456,196,000 | 3,349,973,000 | 3,320,125,000 | 3,101,903,000 | 3,006,112,000 | 2,940,507,000 | 2,762,031,000 | 2,689,850,000 | 2,633,776,000 | 2,516,030,000 | 2,403,843,000 | 2,392,288,000 | 2,423,944,000 | 2,450,581,000 | 2,398,314,000 | 2,305,878,000 | 2,187,831,000 | 2,166,666,000 | 2,081,820,000 | 2,046,931,000 | 1,387,827,000 | 1,364,818,000 | 1,301,462,000 | 1,220,399,000 | 1,147,511,000 | 1,092,043,000 | 1,052,481,000 | 1,016,479,000 | 987,591,000 | 894,848,000 | 886,612,000 | 862,995,000 | 840,162,000 | 841,737,000 | 792,166,000 | 716,428,000 | 684,314,000 | 662,451,000 | 486,897,000 | 466,089,000 | 461,739,000 | 463,265,000 | 465,578,000 | 466,163,000 | 471,184,000 | 481,219,000 | 461,718,976 |
liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||
debt | 417,522,000 | 417,031,000 | 416,548,000 | 416,073,000 | 415,606,000 | 415,146,000 | 414,694,000 | 414,249,000 | 398,001,000 | 397,595,000 | 397,198,000 | 396,808,000 | 396,426,000 | 396,051,000 | 395,683,000 | 395,323,000 | 394,969,000 | 394,623,000 | 394,282,000 | 393,949,000 | 393,622,000 | 393,301,000 | 392,987,000 | 392,773,000 | |||||||||||||||||||||||||||
unearned premiums | 43,680,000 | 46,660,000 | 49,796,000 | 54,159,000 | 59,176,000 | 65,217,000 | 71,592,000 | 78,334,000 | 85,784,000 | 92,295,000 | 98,211,000 | 105,067,000 | 114,064,000 | 123,035,000 | 130,652,000 | 135,681,000 | 138,393,000 | 139,237,000 | 139,624,000 | 142,148,000 | 127,407,000 | 118,817,000 | 116,008,000 | 115,236,000 | 126,908,000 | 136,642,000 | 145,146,000 | 151,358,000 | 154,325,000 | 158,893,000 | 162,893,000 | 165,658,000 | 165,590,000 | 163,166,000 | 161,345,000 | 157,152,000 | 154,711,000 | 152,906,000 | 145,401,000 | 131,916,000 | 109,095,000 | 90,773,000 | 62,072,000 | 39,545,000 | 28,054,000 | 22,069,000 | 13,440,000 | 7,679,000 | 4,721,000 | 1,446,000 | |
accounts payable and accrued expenses | 104,835,000 | 101,595,000 | 93,407,000 | 86,904,000 | 78,937,000 | 103,164,000 | 110,968,000 | 77,918,000 | 81,831,000 | 86,189,000 | 88,629,000 | 72,506,000 | 70,341,000 | 74,576,000 | 73,945,000 | 58,947,000 | 76,923,000 | 72,000,000 | 78,657,000 | 56,803,000 | 57,139,000 | 61,716,000 | 59,316,000 | 104,777,000 | 20,745,000 | 39,904,000 | 39,296,000 | 24,351,000 | 16,981,000 | 31,141,000 | 27,134,000 | 21,407,000 | 21,218,000 | 23,364,000 | 22,028,000 | 21,349,000 | 14,175,000 | 25,297,000 | 32,568,000 | 15,502,000 | 19,108,000 | 22,725,000 | 14,230,000 | 12,309,000 | 6,845,000 | 10,646,000 | 13,691,000 | 8,494,000 | 7,373,000 | 10,052,000 | 9,275,843 |
reserve for insurance claims and claim expenses | 211,204,000 | 196,429,000 | 180,347,000 | 163,033,000 | 151,847,000 | 152,071,000 | 135,520,000 | 125,443,000 | 127,182,000 | 123,974,000 | 116,078,000 | 110,448,000 | 108,157,000 | 99,836,000 | 94,944,000 | 98,462,000 | 102,372,000 | 103,551,000 | 104,604,000 | 101,235,000 | 96,103,000 | 90,567,000 | 87,230,000 | 69,903,000 | 29,479,000 | 23,752,000 | 20,505,000 | 18,432,000 | 15,537,000 | 12,811,000 | 10,908,000 | 10,601,000 | 10,391,000 | 8,761,000 | 6,123,000 | 5,048,000 | 3,761,000 | 3,001,000 | 2,133,000 | 1,475,000 | 1,137,000 | 679,000 | 358,000 | 181,000 | 187,000 | 83,000 | 2,000 | ||||
deferred tax liability | 491,879,000 | 478,890,000 | 463,264,000 | 441,389,000 | 418,916,000 | 386,192,000 | 380,879,000 | 348,293,000 | 322,651,000 | 301,573,000 | 257,163,000 | 242,144,000 | 223,368,000 | 193,859,000 | 166,609,000 | 161,658,000 | 156,966,000 | 164,175,000 | 151,364,000 | 136,273,000 | 115,150,000 | 112,586,000 | 97,451,000 | 83,785,000 | 66,831,000 | 56,360,000 | 43,769,000 | 28,258,000 | 12,770,000 | 2,740,000 | 137,000 | 137,000 | 137,000 | 137,000 | 133,000 | 133,000 | 133,000 | 133,000 | 132,600 | ||||||||||||
other liabilities | 8,086,000 | 8,507,000 | 8,960,000 | 9,420,000 | 10,143,000 | 10,751,000 | 11,286,000 | 12,056,000 | 12,282,000 | 11,456,000 | 11,844,000 | 12,226,000 | 12,396,000 | 12,272,000 | 12,428,000 | 12,636,000 | 12,520,000 | 3,245,000 | 4,267,000 | 5,276,000 | 6,294,000 | 7,026,000 | 7,773,000 | 8,517,000 | 9,257,000 | 10,025,000 | 10,816,000 | 11,597,000 | 12,375,000 | ||||||||||||||||||||||
total liabilities | 1,277,206,000 | 1,249,112,000 | 1,212,322,000 | 1,170,978,000 | 1,134,625,000 | 1,132,541,000 | 1,124,939,000 | 1,056,293,000 | 1,027,731,000 | 1,014,503,000 | 971,070,000 | 940,895,000 | 927,065,000 | 902,303,000 | 877,977,000 | 867,196,000 | 888,902,000 | 884,795,000 | 882,088,000 | 845,973,000 | 807,523,000 | 797,075,000 | 774,264,000 | 789,894,000 | 412,937,000 | 434,398,000 | 427,975,000 | 408,020,000 | 395,630,000 | 390,543,000 | 391,988,000 | 386,837,000 | 385,647,000 | 385,771,000 | 375,587,000 | 367,955,000 | 356,253,000 | 364,388,000 | 361,897,000 | 293,993,000 | 274,256,000 | 259,720,000 | 78,696,000 | 54,402,000 | 38,537,000 | 36,307,000 | 31,180,000 | 22,253,000 | 17,731,000 | 18,002,000 | 14,860,871 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||
common stock - 0.01 par value... | 890,000 | 884,000 | 884,000 | 884,000 | 883,000 | 879,000 | 879,000 | 879,000 | |||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 1,007,682,000 | 1,016,772,000 | 1,010,550,000 | 1,006,058,000 | 1,001,545,000 | 1,004,692,000 | 997,570,000 | 993,143,000 | 989,349,000 | 990,816,000 | 981,044,000 | 977,295,000 | 973,599,000 | 972,717,000 | 969,359,000 | 964,654,000 | 960,667,000 | 955,302,000 | 948,395,000 | 944,121,000 | 940,827,000 | 937,872,000 | 930,906,000 | 927,950,000 | 706,021,000 | 707,003,000 | 698,393,000 | 692,163,000 | 684,635,000 | 682,181,000 | 678,165,000 | 670,870,000 | 666,905,000 | 585,488,000 | 583,447,000 | 580,499,000 | 578,081,000 | 576,927,000 | 575,148,000 | 573,342,000 | 571,585,000 | 570,340,000 | 568,090,000 | 566,310,000 | 564,915,000 | 562,911,000 | 560,605,000 | 558,432,000 | 555,963,000 | 553,707,000 | 524,280,385 |
treasury stock | -379,495,000 | -351,772,000 | -320,877,000 | -296,047,000 | -272,647,000 | -246,594,000 | -218,364,000 | -201,323,000 | -174,227,000 | -148,921,000 | -117,116,000 | -97,675,000 | -71,437,000 | -56,575,000 | -51,195,000 | -30,371,000 | -5,000,000 | ||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax | -68,160,000 | -46,083,000 | -53,654,000 | -72,757,000 | -94,028,000 | -124,804,000 | -81,991,000 | -151,371,000 | -149,822,000 | -139,917,000 | -213,577,000 | -187,320,000 | -171,821,000 | -14,832,000 | -16,303,000 | -15,043,000 | -13,533,000 | -2,859,000 | -630,000 | -1,354,000 | -4,054,000 | -5,287,000 | 2,512,000 | -7,474,000 | -4,574,000 | -4,107,000 | -1,548,000 | -3,607,000 | -3,882,000 | -3,173,000 | |||||||||||||||||||||
retained earnings | 2,071,515,000 | 1,972,185,000 | 1,877,968,000 | 1,781,969,000 | 1,685,818,000 | 1,583,259,000 | 1,497,092,000 | 1,404,282,000 | 1,312,203,000 | 1,223,153,000 | 1,139,740,000 | 1,055,785,000 | 975,501,000 | 901,043,000 | 828,103,000 | 751,265,000 | 675,821,000 | 608,141,000 | 547,617,000 | 487,424,000 | 429,902,000 | 377,011,000 | 328,743,000 | 290,564,000 | 263,716,000 | 205,445,000 | 155,250,000 | 105,487,000 | |||||||||||||||||||||||
total shareholders' equity | 2,632,432,000 | 2,591,986,000 | 2,514,871,000 | 2,420,107,000 | 2,321,571,000 | 2,217,432,000 | 2,195,186,000 | 2,045,610,000 | 1,978,381,000 | 1,926,004,000 | 1,790,961,000 | 1,748,955,000 | 1,706,711,000 | 1,613,727,000 | 1,525,866,000 | 1,525,092,000 | 1,535,042,000 | 1,565,786,000 | 1,516,226,000 | 1,459,905,000 | 1,380,308,000 | 1,369,591,000 | 1,307,556,000 | 1,257,037,000 | 974,890,000 | 930,420,000 | 873,487,000 | 812,379,000 | 751,881,000 | 701,500,000 | 660,493,000 | 629,642,000 | 601,944,000 | 509,077,000 | 511,025,000 | 495,040,000 | 483,909,000 | 477,349,000 | 430,269,000 | 422,435,000 | 410,058,000 | 402,731,000 | 408,201,000 | 411,687,000 | 423,202,000 | 426,958,000 | 434,398,000 | 443,910,000 | 453,453,000 | 463,217,000 | 446,858,105 |
total liabilities and shareholders' equity | 3,909,638,000 | 3,841,098,000 | 3,727,193,000 | 3,591,085,000 | 3,456,196,000 | 3,349,973,000 | 3,320,125,000 | 3,101,903,000 | 3,006,112,000 | 2,940,507,000 | 2,762,031,000 | 2,689,850,000 | 2,633,776,000 | 2,516,030,000 | 2,403,843,000 | 2,392,288,000 | 2,423,944,000 | 2,450,581,000 | 2,398,314,000 | 2,305,878,000 | 2,187,831,000 | 2,166,666,000 | 2,081,820,000 | 2,046,931,000 | 1,387,827,000 | 1,364,818,000 | 1,301,462,000 | 1,220,399,000 | 1,147,511,000 | 1,092,043,000 | 1,052,481,000 | 1,016,479,000 | 987,591,000 | 894,848,000 | 886,612,000 | 862,995,000 | 840,162,000 | 841,737,000 | 792,166,000 | 716,428,000 | 684,314,000 | 662,451,000 | 486,897,000 | 466,089,000 | 461,739,000 | 463,265,000 | 465,578,000 | 466,163,000 | 471,184,000 | 481,219,000 | 461,718,976 |
common stock - class a shares, 0.01 par value... | 878,000 | 873,000 | 870,000 | 870,000 | 869,000 | 865,000 | 865,000 | 864,000 | 863,000 | 858,000 | 857,000 | 857,000 | 856,000 | 852,000 | 848,000 | 848,000 | 689,000 | 684,000 | 679,000 | 677,000 | 675,000 | 663,000 | 663,000 | 658,000 | 656,000 | 605,000 | 599,000 | 598,000 | 598,000 | 591,000 | 591,000 | 591,000 | 591,000 | 588,000 | 587,000 | 587,000 | 585,000 | 584,000 | 584,000 | 584,000 | 581,000 | 581,000 | 556,375 | ||||||||
reinsurance funds withheld | 1,421,000 | 1,947,000 | 1,696,000 | 2,313,000 | 2,674,000 | 3,716,000 | 4,489,000 | 5,343,000 | 5,601,000 | 6,280,000 | 6,904,000 | 7,569,000 | 8,653,000 | 10,364,000 | 12,205,000 | 12,735,000 | 14,310,000 | 16,072,000 | 18,092,000 | 25,308,000 | 27,114,000 | 28,953,000 | 31,011,000 | 33,179,000 | 34,102,000 | 33,105,000 | 32,042,000 | 31,243,000 | 30,633,000 | 28,963,000 | |||||||||||||||||||||
warrant liability, at fair value | 1,416,000 | 2,363,000 | 3,010,000 | 3,385,000 | 4,239,000 | 4,409,000 | 3,135,000 | 2,698,000 | 1,461,000 | 7,641,000 | 6,364,000 | 9,679,000 | 11,831,000 | 7,296,000 | 10,930,000 | 6,391,000 | 6,563,000 | 7,472,000 | 4,046,000 | 3,544,000 | 3,563,000 | 3,367,000 | 1,654,000 | 856,000 | 797,000 | 1,467,000 | 1,899,000 | 2,230,000 | 2,124,000 | 3,372,000 | 3,312,000 | 4,552,000 | 5,504,000 | 6,371,000 | |||||||||||||||||
accumulated other comprehensive income, net of tax | -204,323,000 | -221,266,000 | -161,320,000 | -97,309,000 | 1,485,000 | 19,357,000 | 27,503,000 | 8,723,000 | 53,856,000 | 47,059,000 | 37,675,000 | 4,464,000 | 17,288,000 | 19,165,000 | 14,052,000 | 184,000 | 10,974,000 | 11,121,000 | |||||||||||||||||||||||||||||||||
prepaid expenses | 4,694,000 | 4,994,000 | 5,477,000 | 3,530,000 | 4,409,000 | 4,095,000 | 4,999,000 | 3,292,000 | 4,579,000 | 3,416,000 | 4,750,000 | 3,512,000 | 4,518,000 | 3,358,000 | 4,454,000 | 3,241,000 | 3,131,000 | 2,907,000 | 3,602,000 | 2,151,000 | 2,651,000 | 2,072,000 | 2,935,000 | 1,991,000 | 2,313,000 | 1,810,000 | 2,732,000 | 1,428,000 | 1,783,000 | 1,869,000 | 2,091,000 | 2,054,000 | 1,097,000 | 1,139,000 | 1,702,000 | 1,519,000 | 1,053,057 | ||||||||||||||
prepaid reinsurance premiums | 1,454,000 | 1,711,000 | 2,011,000 | 2,393,000 | 2,969,000 | 3,831,000 | 4,842,000 | 6,190,000 | 8,014,000 | 10,263,000 | 13,100,000 | 15,488,000 | 17,917,000 | 20,426,000 | 27,747,000 | 30,370,000 | 33,058,000 | 35,798,000 | 38,557,000 | 40,250,000 | 39,915,000 | 38,919,000 | 38,348,000 | 37,921,000 | 36,091,000 | ||||||||||||||||||||||||||
term loan | 145,521,000 | 145,764,000 | 146,007,000 | 146,253,000 | 146,503,000 | 146,757,000 | 147,009,000 | 147,262,000 | 143,868,000 | 143,882,000 | 143,969,000 | 143,990,000 | 144,010,000 | 144,353,000 | 144,230,000 | 144,107,000 | 143,982,000 | 143,939,000 | |||||||||||||||||||||||||||||||||
retain earnings | 66,387,000 | 33,488,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | 6,880,000 | 12,378,000 | 16,343,000 | 19,929,000 | 38,490,000 | 45,771,000 | 50,529,000 | 53,274,000 | |||||||||||||||||||||||||||||||||||||||||||
deferred ceding commission | 3,791,000 | 4,161,000 | 4,507,000 | 4,838,000 | 5,024,000 | 4,971,000 | 4,830,000 | 4,790,000 | 4,831,000 | 6,697,000 | |||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -2,032,000 | -26,843,000 | -52,084,000 | -74,157,000 | -72,391,000 | -84,703,000 | -90,716,000 | -94,882,000 | -156,444,000 | -162,619,000 | -164,630,000 | -160,723,000 | -155,902,000 | -151,103,000 | -140,750,000 | -132,930,000 | -122,909,000 | -111,933,000 | -99,079,000 | -84,024,000 | |||||||||||||||||||||||||||||||
current tax payable | 114,000 | 1,190,000 | 602,000 | 1,367,000 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred tax | 137,000 | 137,000 | 137,000 | 137,000 | |||||||||||||||||||||||||||||||||||||||||||||||
investments, available-for-sale, at fair value: | |||||||||||||||||||||||||||||||||||||||||||||||||||
fixed maturities | 308,564,000 | 413,307,000 | 410,876,000 | 409,088,000 | 411,983,016 | ||||||||||||||||||||||||||||||||||||||||||||||
total investments | 308,564,000 | 413,307,000 | 410,876,000 | 409,088,000 | |||||||||||||||||||||||||||||||||||||||||||||||
goodwill and other indefinite lived intangible assets | 3,634,000 | 3,634,000 | 3,634,000 | 3,634,000 | |||||||||||||||||||||||||||||||||||||||||||||||
reserve for insurance claims and claims expenses | 28,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -4,012,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
placement fee payable | |||||||||||||||||||||||||||||||||||||||||||||||||||
purchase consideration payable | |||||||||||||||||||||||||||||||||||||||||||||||||||
common stock - class b shares, 0.01 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -7,047,000 | -7,038,655 | |||||||||||||||||||||||||||||||||||||||||||||||||
total investment portfolio | 411,983,016 | ||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and other intangible assets | 3,634,197 | ||||||||||||||||||||||||||||||||||||||||||||||||||
warrant liability | 5,452,428 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deficit accumulated during the development phase | -70,940,000 |
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 | 2014-06-30 | 2014-03-31 | 2013-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 99,330,000 | 94,217,000 | 95,999,000 | 96,151,000 | 102,559,000 | 86,167,000 | 92,810,000 | 92,079,000 | 89,050,000 | 83,413,000 | 83,955,000 | 80,284,000 | 74,458,000 | 72,940,000 | 76,838,000 | 75,444,000 | 67,680,000 | 60,524,000 | 60,192,000 | 57,523,000 | 52,891,000 | 48,268,000 | 38,179,000 | 26,848,000 | 58,271,000 | 50,195,000 | 49,763,000 | 39,100,000 | 32,899,000 | 35,520,000 | 24,811,000 | 25,241,000 | 22,355,000 | -1,766,000 | 12,312,000 | 6,012,000 | 5,492,000 | 61,562,000 | ||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
net realized investment losses | 147,000 | 33,000 | 4,000 | -711,000 | 72,000 | -81,000 | 113,000 | 187,000 | -10,000 | -68,000 | -188,000 | 58,000 | -65,000 | -66,000 | -61,000 | 885,000 | ||||||||||||||||||||||||||||||||||
depreciation and amortization | 2,481,000 | 2,696,000 | 2,838,000 | 2,838,000 | 2,888,000 | 2,966,000 | 2,980,000 | 2,994,000 | 2,996,000 | 3,025,000 | 2,874,000 | 2,844,000 | 2,798,000 | 2,894,000 | 2,932,000 | 2,951,000 | 3,093,000 | 2,982,000 | 2,906,000 | 2,669,000 | 2,675,000 | 2,552,000 | 2,464,000 | 2,473,000 | 2,441,000 | 2,638,000 | 2,322,000 | 2,236,000 | 2,103,000 | 1,986,000 | 2,015,000 | 1,952,000 | 1,858,000 | 1,792,000 | 1,752,000 | 1,617,000 | 1,502,000 | 1,360,000 | 2,005,000 | |||||||||||
net accretion of discount on investment securities | -707,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and debt issuance costs | 623,000 | 615,000 | 608,000 | 600,000 | 592,000 | 584,000 | 578,000 | 542,000 | 510,000 | 501,000 | 494,000 | 486,000 | 480,000 | 472,000 | 465,000 | 458,000 | 451,000 | 512,000 | 456,000 | 450,000 | 443,000 | 436,000 | 333,000 | 3,009,000 | 258,000 | 257,000 | 255,000 | 251,000 | 248,000 | 249,000 | 290,000 | 2,490,000 | 361,000 | 361,000 | 355,000 | 354,000 | 403,000 | 498,000 | 498,000 | 500,000 | 418,000 | |||||||||
deferred income taxes | 18,857,000 | 13,613,000 | 16,798,000 | 16,818,000 | 24,543,000 | 16,693,000 | 14,144,000 | 26,053,000 | 23,808,000 | 24,829,000 | 21,999,000 | 22,896,000 | 20,869,000 | 22,746,000 | 20,886,000 | 21,707,000 | 19,054,000 | 17,561,000 | 17,257,000 | 16,131,000 | 14,561,000 | 13,328,000 | 11,172,000 | 8,126,000 | 13,880,000 | 13,091,000 | 14,151,000 | 11,802,000 | 6,038,000 | 9,229,000 | 5,834,000 | 6,855,000 | 4,009,000 | 19,762,000 | 6,891,000 | |||||||||||||||
share-based compensation expense | 4,682,000 | 6,222,000 | 4,504,000 | 4,957,000 | 4,507,000 | 7,141,000 | 4,439,000 | 4,114,000 | 4,117,000 | 6,006,000 | 3,740,000 | 3,676,000 | 3,492,000 | 3,480,000 | 3,882,000 | 3,867,000 | 4,196,000 | 6,557,000 | 3,716,000 | 3,383,000 | 3,022,000 | 2,885,000 | 2,956,000 | 2,722,000 | 2,552,000 | 3,176,000 | 3,399,000 | 3,475,000 | 2,981,000 | 3,776,000 | 2,959,000 | 3,017,000 | 2,805,000 | 2,551,000 | 2,714,000 | 2,308,000 | 1,911,000 | 1,867,000 | 1,831,000 | 1,746,000 | 1,410,000 | 2,279,000 | 1,810,000 | 2,080,000 | 2,005,000 | 2,306,000 | 2,173,000 | 2,368,000 | 2,333,000 | 1,539,947 |
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
premiums receivable | -602,000 | -526,000 | -2,086,000 | 506,000 | -1,349,000 | -4,350,000 | -1,999,000 | -1,093,000 | 1,094,000 | -3,075,000 | -1,014,000 | -2,169,000 | -518,000 | -2,478,000 | -3,494,000 | -3,182,000 | -168,000 | -1,859,000 | -2,560,000 | -3,733,000 | -2,427,000 | -1,620,000 | -1,751,000 | 464,000 | -787,000 | -355,000 | -3,505,000 | -3,746,000 | -2,472,000 | -1,332,000 | -3,423,000 | -3,088,000 | -2,985,000 | -4,123,000 | -3,261,000 | -2,229,000 | -1,838,000 | -2,350,000 | -2,510,000 | -2,290,000 | -1,435,000 | -1,157,000 | -1,228,000 | -1,095,000 | -615,000 | -646,000 | -259,000 | -14,000 | -110,000 | |
accrued investment income | -2,473,000 | -1,463,000 | -1,414,000 | -735,000 | -1,255,000 | -752,000 | -195,000 | -1,579,000 | -75,000 | -1,813,000 | -579,000 | -1,691,000 | -1,558,000 | -802,000 | -912,000 | -9,000 | -521,000 | 214,000 | -966,000 | -653,000 | -633,000 | -96,000 | -1,857,000 | -717,000 | -361,000 | 54,000 | -584,000 | 252,000 | -859,000 | 187,000 | -1,092,000 | -24,000 | -553,000 | 386,000 | -732,000 | 34,000 | -479,000 | 194,000 | -547,000 | 76,000 | -271,000 | -1,194,000 | 249,000 | -196,000 | -25,000 | -414,000 | 696,000 | -198,000 | 210,000 | -166,921 |
deferred policy acquisition costs | 42,000 | -180,000 | -44,000 | -135,000 | 314,000 | -524,000 | -555,000 | -447,000 | 104,000 | -710,000 | -1,033,000 | -1,241,000 | -1,357,000 | 919,000 | 285,000 | -41,000 | -143,000 | 1,778,000 | 775,000 | 157,000 | -69,000 | 969,000 | 425,000 | -985,000 | -2,662,000 | -3,330,000 | -4,035,000 | -3,787,000 | -1,980,000 | -2,403,000 | -2,074,000 | -2,337,000 | -2,101,000 | -1,824,000 | -1,895,000 | -2,041,000 | -2,056,000 | -1,198,000 | -3,783,000 | -4,180,000 | -3,418,000 | -5,349,000 | -3,963,000 | -2,935,000 | -2,298,000 | -1,334,000 | -600,000 | -74,000 | -887,000 | -85,774 |
reinsurance recoverable | -1,126,000 | -3,261,000 | -2,610,000 | -1,326,000 | 881,000 | -3,046,000 | -1,878,000 | 544,000 | -366,000 | -1,558,000 | -1,933,000 | -544,000 | -1,892,000 | -1,832,000 | -167,000 | 492,000 | 240,000 | 100,000 | -694,000 | -1,040,000 | -1,078,000 | -428,000 | -2,873,000 | |||||||||||||||||||||||||||
other assets | -2,319,000 | 3,324,000 | 1,290,000 | -5,534,000 | -555,000 | -214,000 | -826,000 | 559,000 | -1,352,000 | 776,000 | -1,258,000 | 1,778,000 | -1,612,000 | -613,000 | -89,000 | 290,000 | 648,000 | -42,754,000 | -309,000 | 82,000 | 148,000 | -38,723,000 | 247,000 | -171,000 | -157,000 | -403,000 | -8,168,000 | -451,000 | 191,000 | 377,000 | 859,000 | 336,000 | -268,000 | -2,003,000 | -221,000 | -737,000 | -192,000 | -336,000 | -121,000 | -11,000 | 16,000 | -34,000 | -1,000 | 1,000 | 453,000 | 166,000 | -619,000 | 0 | 7,000 | -3,752 |
unearned premiums | -2,980,000 | -3,136,000 | -4,363,000 | -5,017,000 | -6,041,000 | -6,375,000 | -6,742,000 | -7,450,000 | -6,511,000 | -5,916,000 | -6,856,000 | -8,997,000 | -8,971,000 | -7,617,000 | -5,029,000 | -2,712,000 | -844,000 | -387,000 | -2,524,000 | 14,741,000 | 8,590,000 | 2,809,000 | 772,000 | -11,672,000 | -9,734,000 | -8,504,000 | -6,212,000 | -2,967,000 | -4,568,000 | -4,000,000 | -2,765,000 | 68,000 | 2,424,000 | 1,821,000 | 4,193,000 | 2,441,000 | 1,805,000 | 7,505,000 | 13,485,000 | 22,821,000 | 18,322,000 | 28,701,000 | 22,527,000 | 11,491,000 | 5,985,000 | 8,629,000 | 5,761,000 | 2,958,000 | 3,274,000 | |
reserve for insurance claims and claim expenses | 14,775,000 | 16,082,000 | 17,314,000 | 11,186,000 | -224,000 | 16,551,000 | 10,077,000 | -1,739,000 | 3,208,000 | 7,896,000 | 5,630,000 | 2,291,000 | 8,321,000 | 4,892,000 | -3,518,000 | -3,910,000 | -1,179,000 | -1,053,000 | 3,369,000 | 5,132,000 | 5,536,000 | 3,337,000 | 17,327,000 | 40,424,000 | 5,727,000 | 3,247,000 | 2,073,000 | 2,895,000 | 2,726,000 | 1,903,000 | 307,000 | 210,000 | 1,630,000 | |||||||||||||||||
reinsurance balances | 0 | 1,000 | -14,000 | -118,000 | -57,000 | -287,000 | -191,000 | -123,000 | -427,000 | 259,000 | -495,000 | -196,000 | -837,000 | -552,000 | -594,000 | 79,000 | -509,000 | -183,000 | -92,000 | 101,000 | -74,000 | 199,000 | 3,349,000 | -691,000 | -243,000 | -341,000 | -290,000 | -148,000 | -5,000 | 200,000 | -219,000 | 584,000 | 714,000 | 209,000 | 268,000 | 141,000 | -2,025,000 | |||||||||||||
accounts payable and accrued expenses | -14,639,000 | 13,163,000 | 937,000 | 8,525,000 | -24,797,000 | 8,808,000 | 16,878,000 | -3,911,000 | -5,323,000 | -2,489,000 | 16,680,000 | 1,676,000 | -5,478,000 | 777,000 | 14,425,000 | -2,273,000 | -11,535,000 | -1,094,000 | 15,989,000 | 443,000 | 1,570,000 | 55,000 | 19,264,000 | 12,831,000 | -14,078,000 | 5,083,000 | 5,184,000 | 7,074,000 | -13,453,000 | 4,336,000 | 4,461,000 | 4,823,000 | -7,556,000 | 1,361,000 | 3,511,000 | 2,993,000 | -10,351,000 | 4,375,000 | 6,742,000 | 3,268,000 | -11,085,000 | 5,036,000 | 1,875,000 | 5,547,000 | -4,291,000 | 114,000 | 1,561,000 | 1,120,000 | -2,678,000 | 198,730 |
net cash from operating activities | 116,091,000 | 61,743,000 | 128,049,000 | 128,356,000 | 101,151,000 | 35,821,000 | 128,420,000 | 117,789,000 | 111,574,000 | 30,117,000 | 120,826,000 | 101,905,000 | 89,835,000 | 31,791,000 | 107,769,000 | 93,524,000 | 80,310,000 | 44,338,000 | 98,837,000 | 97,080,000 | 85,464,000 | 37,621,000 | 87,622,000 | 79,503,000 | 47,852,000 | 68,583,000 | 52,243,000 | 59,045,000 | 28,279,000 | 46,512,000 | 37,996,000 | 40,222,000 | 21,131,000 | 25,985,000 | 27,186,000 | 16,681,000 | -2,089,000 | 19,732,000 | 24,650,000 | 26,827,000 | 735,000 | 25,292,000 | 17,538,000 | 6,175,000 | -7,542,000 | -1,414,000 | -1,565,000 | -6,034,000 | -11,991,000 | -7,030,351 |
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 | 0 | 0 | 0 |
free cash flows | 116,091,000 | 61,743,000 | 128,049,000 | 128,356,000 | 101,151,000 | 35,821,000 | 128,420,000 | 117,789,000 | 111,574,000 | 30,117,000 | 120,826,000 | 101,905,000 | 89,835,000 | 31,791,000 | 107,769,000 | 93,524,000 | 80,310,000 | 44,338,000 | 98,837,000 | 97,080,000 | 85,464,000 | 37,621,000 | 87,622,000 | 79,503,000 | 47,852,000 | 68,583,000 | 52,243,000 | 59,045,000 | 28,279,000 | 46,512,000 | 37,996,000 | 40,222,000 | 21,131,000 | 25,985,000 | 27,186,000 | 16,681,000 | -2,089,000 | 19,732,000 | 24,650,000 | 26,827,000 | 735,000 | 25,292,000 | 17,538,000 | 6,175,000 | -7,542,000 | -1,414,000 | -1,565,000 | -6,034,000 | -11,991,000 | -7,030,351 |
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of fixed-maturity investments, available-for-sale | -299,673,000 | -326,737,000 | -144,258,000 | -111,845,000 | -141,474,000 | -125,837,000 | -119,139,000 | -155,593,000 | -81,162,000 | -136,093,000 | -128,091,000 | -90,407,000 | -133,971,000 | -76,613,000 | -45,597,000 | -44,863,000 | -66,513,000 | -123,417,000 | -104,353,000 | -176,702,000 | -109,933,000 | -163,392,000 | -451,062,000 | -393,035,000 | -58,427,000 | -103,740,000 | -60,614,000 | -53,593,000 | -72,586,000 | -46,051,000 | -91,193,000 | -144,998,000 | -74,095,000 | -52,439,000 | -49,649,000 | -56,779,000 | -60,212,000 | 107,488,000 | -76,408,000 | -103,329,000 | -71,319,000 | -253,716,000 | -2,242,000 | -47,297,000 | -61,676,000 | -56,103,000 | -4,249,000 | 0 | -110,000 | |
proceeds from maturities of short-term investments | 61,625,000 | 56,972,000 | 61,600,000 | 0 | 55,100,000 | 30,372,000 | 46,000,000 | 22,400,000 | 15,300,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from maturities and redemptions of fixed-maturity investments, available-for-sale | 76,208,000 | 68,038,000 | 79,407,000 | 97,512,000 | 40,423,000 | 38,281,000 | 74,700,000 | 47,153,000 | 45,107,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from sales of fixed-maturity investments, available-for-sale | 115,032,000 | 110,493,000 | 6,251,000 | |||||||||||||||||||||||||||||||||||||||||||||||
additions to software and equipment | -1,100,000 | -1,648,000 | -1,779,000 | -1,648,000 | -1,706,000 | -1,397,000 | -1,482,000 | -1,840,000 | -2,186,000 | -2,958,000 | -2,740,000 | -1,751,000 | -2,053,000 | -1,903,000 | -1,370,000 | -2,006,000 | ||||||||||||||||||||||||||||||||||
net cash from investing activities | -47,908,000 | -117,656,000 | -57,024,000 | -94,129,000 | -47,657,000 | -86,130,000 | -40,790,000 | -174,614,000 | -37,752,000 | -82,092,000 | 1,562,000 | -85,719,000 | -33,751,000 | -107,675,000 | -34,355,000 | -126,386,000 | -21,370,000 | -63,660,000 | -69,841,000 | -144,232,000 | -96,447,000 | -108,676,000 | -406,572,000 | -77,092,000 | -42,294,000 | -62,992,000 | -11,977,000 | -39,722,000 | -38,735,000 | -125,623,000 | -16,570,000 | -31,258,000 | -16,078,000 | -26,572,000 | -52,926,000 | 15,784,000 | -244,443,000 | 50,953,000 | -7,617,000 | -29,058,000 | -33,050,000 | 104,379,000 | -2,191,000 | -1,056,000 | 950,500 | |||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock related to employee equity plans | 3,881,000 | 0 | 47,000 | 50,000 | 2,778,000 | 9,000 | 1,000 | 59,000 | 4,221,000 | 7,677,000 | 161,000 | 54,000 | 2,657,000 | 50,000 | 880,000 | 21,000 | 4,491,000 | 64,000 | 94,000 | 157,000 | 3,886,000 | 5,464,000 | 16,000 | 24,000 | 3,367,000 | 8,015,000 | 1,359,000 | 1,357,000 | 11,017,000 | 300,000 | 6,384,000 | 1,391,000 | 4,782,000 | 3,998,000 | 491,000 | 222,000 | 2,392,000 | |||||||||||||
taxes paid related to net share settlement of equity awards | -17,647,000 | 0 | -59,000 | -493,000 | -10,428,000 | -28,000 | -13,000 | -378,000 | -9,800,000 | -3,908,000 | -152,000 | -33,000 | -5,263,000 | -172,000 | -56,000 | -524,000 | -4,461,000 | -339,000 | -139,000 | -443,000 | -4,505,000 | -1,496,000 | -3,000 | -345,000 | -7,117,000 | -3,931,000 | -779,000 | -1,061,000 | -12,477,000 | 391,000 | -3,633,000 | -957,000 | -5,523,000 | -4,699,000 | -240,000 | -140,000 | -3,503,000 | -61,000 | -30,000 | -56,000 | -608,000 | -11,000 | -14,000 | -746,000 | -334,000 | -11,000 | 0 | -982,000 | -90,000 | -87 |
repurchases of common stock | -27,675,000 | -30,589,000 | -24,587,000 | -23,980,000 | -25,943,000 | -28,683,000 | -16,873,000 | -26,848,000 | -25,206,000 | -31,568,000 | -19,253,000 | -25,992,000 | -14,800,000 | -5,380,000 | -20,824,000 | -25,371,000 | -5,000,000 | |||||||||||||||||||||||||||||||||
net cash from financing activities | -41,441,000 | -30,589,000 | -24,599,000 | -24,423,000 | -33,593,000 | -28,702,000 | -16,940,000 | -20,272,000 | -30,785,000 | -27,799,000 | -19,244,000 | -25,971,000 | -17,406,000 | -5,502,000 | -20,000,000 | -25,646,000 | -4,680,000 | -1,292,000 | 184,000 | -285,000 | -437,000 | 3,793,000 | -2,301,000 | 466,215,000 | -4,903,000 | 3,709,000 | 205,000 | -79,000 | -1,835,000 | 317,000 | 2,472,000 | -35,000 | 78,133,000 | -968,000 | -124,000 | -293,000 | -1,856,000 | -430,000 | -383,000 | -376,000 | -534,000 | 143,677,000 | -1,000 | -677,000 | -1,000 | 0 | 0 | 104,000 | -90,000 | 27,911,913 |
net increase in cash, cash equivalents and restricted cash | 26,742,000 | -86,502,000 | 46,426,000 | 9,804,000 | 19,901,000 | -79,011,000 | 70,690,000 | -77,097,000 | 43,037,000 | -79,774,000 | 103,144,000 | -9,785,000 | 38,678,000 | -81,386,000 | 54,260,000 | -20,614,000 | 29,180,000 | -47,437,000 | -11,420,000 | -67,262,000 | -321,251,000 | 405,629,000 | 68,732,000 | -4,800,000 | 10,154,000 | |||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 43,937,000 | 0 | 0 | 0 | 54,308,000 | 0 | 0 | 0 | 96,689,000 | 0 | 0 | 0 | 44,426,000 | 0 | 0 | 0 | 76,646,000 | 0 | 0 | 0 | 126,937,000 | 0 | 0 | 0 | 41,089,000 | 0 | 0 | 0 | 25,294,000 | 0 | ||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 70,679,000 | -86,502,000 | 46,426,000 | 9,804,000 | 74,209,000 | -79,011,000 | 70,690,000 | -77,097,000 | 139,726,000 | -79,774,000 | 103,144,000 | -9,785,000 | 83,104,000 | -81,386,000 | 53,414,000 | -58,508,000 | 130,906,000 | -20,614,000 | 29,180,000 | -47,437,000 | 115,517,000 | -67,262,000 | -321,251,000 | 405,629,000 | 109,821,000 | -4,800,000 | 10,154,000 | -4,026,000 | 39,761,000 | 7,107,000 | ||||||||||||||||||||
supplemental disclosures of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 12,750,000 | 0 | 12,750,000 | 0 | 18,700,000 | 14,750,000 | 0 | 14,750,000 | 0 | 14,750,000 | 0 | 13,275,000 | 0 | 1,883,000 | 2,403,000 | 2,631,000 | 2,695,000 | 2,748,000 | 2,617,000 | 2,860,000 | 2,808,000 | 3,353,000 | 3,072,000 | 3,005,000 | 3,058,000 | 3,978,000 | 3,314,000 | 0 | 3,238,000 | 3,176,000 | 3,255,000 | |||||||||||||||||||
income taxes refunded | 32,000 | 0 | 0 | 251,000 | 206,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
net amortization of (discount)/premium on investment securities | -864,000 | -770,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
prepaid federal income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | -24,774,000 | -58,245,000 | -27,549,000 | -40,869,000 | -86,734,000 | -14,811,000 | -13,508,000 | -1,000 | -46,101,000 | -106,614,000 | -84,110,000 | -110,884,000 | -118,930,000 | -2,000 | 0 | -1,649,000 | -369,000 | 0 | 0 | -41,872,000 | -40,240,000 | -76,846,000 | -65,282,000 | -47,994,000 | -89,165,000 | -84,877,000 | -67,016,000 | -16,858,000 | -19,645,000 | -32,987,000 | -39,901,000 | -38,663,000 | -36 | |||||||||||||||||
proceeds from senior unsecured notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
repayments of senior secured notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | 0 | -55,000 | -175,000 | -1,717,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 10,147,000 | 9,404,000 | 10,640,000 | 9,367,000 | 20,000 | 418,000 | 217,000 | |||||||||||||||||||||||||||||||||||||||||||
net realized investment loss | -321,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
net realized investment gains | -24,000 | -6,000 | -14,000 | -53,000 | -408,000 | -714,000 | -3,000 | 8,000 | 121,000 | 15,000 | -354,000 | -613,000 | -63,000 | -13,709 | ||||||||||||||||||||||||||||||||||||
net realized investment (gains) loss | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain from change in fair value of warrant liability | 0 | 0 | -1,000 | 59,000 | -670,000 | -331,000 | 106,000 | -1,248,000 | -817,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock related to warrant exercises | ||||||||||||||||||||||||||||||||||||||||||||||||||
net amortization of premium on investment securities | 348,000 | 437,000 | 1,111,000 | 966,000 | 857,000 | 1,531,000 | 1,626,000 | 1,707,000 | 1,713,000 | 1,731,000 | 1,653,000 | 1,636,000 | 1,552,000 | 1,487,000 | 311,000 | 318,000 | 309,000 | 321,000 | 308,000 | 314,000 | 343,000 | 366,000 | 371,000 | 439,000 | 399,000 | 428,000 | 415,000 | 357,000 | 305,000 | 305,000 | ||||||||||||||||||||
proceeds from maturity of short-term investments | 30,625,000 | 100,250,000 | 10,373,000 | 179,297,000 | 22,065,000 | 96,441,000 | 22,489,000 | 10,640,000 | 356,000 | 0 | 4,482,000 | 81,207,000 | 44,816,000 | 80,357,000 | 38,437,000 | 81,311,000 | 72,688,000 | 96,435,000 | 21,253,000 | 31,309,000 | 27,556,000 | 48,045,000 | 47,832,000 | 46,845,000 | -1,000 | |||||||||||||||||||||||||
proceeds from redemptions, maturities and sale of fixed-maturity investments, available-for-sale | 38,357,000 | 32,753,000 | 43,449,000 | 29,054,000 | 33,798,000 | 28,130,000 | 18,256,000 | 36,479,000 | 62,888,000 | 39,218,000 | 45,055,000 | 15,942,000 | 57,786,000 | 48,954,000 | 251,609,000 | 46,368,000 | 24,579,000 | 17,767,000 | 20,186,000 | 29,043,000 | 25,540,000 | 42,953,000 | 67,041,000 | 44,444,000 | 19,650,000 | 10,198,000 | 41,746,000 | 23,841,000 | -79,510,000 | 52,103,000 | 54,266,000 | 89,422,000 | 11,235,000 | 54,599,000 | 41,132,000 | 33,935,000 | 24,632,000 | 110,999,000 | 415,000 | 718,000 | ||||||||||
income taxes (paid) refunded | ||||||||||||||||||||||||||||||||||||||||||||||||||
software and equipment | -3,349,000 | -3,033,000 | -1,517,000 | -2,815,000 | -2,445,000 | -3,338,000 | -1,974,000 | -3,131,000 | -3,057,000 | -3,594,000 | -2,456,000 | -3,057,000 | -4,464,000 | -3,145,000 | -1,493,000 | -3,069,000 | ||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock related to public offering, net of issuance costs | 0 | -597,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior secured notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
repayments of term loan | 0 | 0 | -147,375,000 | -375,000 | -375,000 | -375,000 | -375,000 | -375,000 | -375,000 | -375,000 | -146,250,000 | -375,000 | -375,000 | -375,000 | -375,000 | -375,000 | -375,000 | -375,000 | -375,000 | -375,000 | ||||||||||||||||||||||||||||||
prepaid expenses | 300,000 | 483,000 | -1,947,000 | 879,000 | -314,000 | 904,000 | -1,707,000 | 1,287,000 | -1,163,000 | 1,334,000 | -1,238,000 | 1,000,000 | -1,160,000 | 1,095,000 | -1,407,000 | -110,000 | -224,000 | 695,000 | -1,451,000 | 500,000 | -579,000 | 863,000 | -944,000 | 322,000 | -503,000 | 922,000 | -1,304,000 | 355,000 | 86,000 | 222,000 | -37,000 | -957,000 | 42,000 | 563,000 | -183,000 | |||||||||||||||
proceeds from issuance of common stock related to warrants | 0 | 228,000 | 290,000 | 229,000 | 1,000 | 182,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | 14,467,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss from change in fair value of warrant liability | -93,000 | 205,000 | 1,379,000 | 437,000 | 1,236,000 | -5,959,000 | 2,632,000 | -1,139,000 | 1,685,000 | 5,479,000 | -3,538,000 | 5,464,000 | -109,000 | -420,000 | 3,426,000 | 502,000 | -19,000 | 196,000 | 1,713,000 | 60,000 | -1,240,000 | 918,337 | ||||||||||||||||||||||||||||
payments of debt issuance/modification costs | -778,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
income taxes (refunded) paid | ||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from used in investing activities | 25,783,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior note | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
income tax (refunded) paid | 15,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
noncash financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refunded | 209,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||
income tax paid | 240,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock related to public offering | -84,000 | 79,249,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt modification costs | -75,000 | 0 | 0 | -370,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -1,502,000 | 663,000 | -2,119,000 | -36,601,000 | -8,121,000 | -13,137,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 19,196,000 | 0 | 0 | 0 | 47,746,000 | 0 | 0 | 0 | 57,317,000 | 0 | 0 | 0 | 103,021,000 | 0 | 0 | 0 | 55,929,000 | -418 | |||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -85,436,000 | 101,890,000 | -1,502,000 | 663,000 | 7,492,000 | 12,543,000 | 3,224,000 | -2,305,000 | -26,475,000 | 73,302,000 | -75,474,000 | 68,490,000 | -2,119,000 | 66,420,000 | -34,464,000 | 102,814,000 | -8,121,000 | 42,792,000 | 21,831,644 | |||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 82,694,000 | -35,203,000 | 3,224,000 | 15,985,000 | -75,474,000 | -34,464,000 | 21,832,062 | |||||||||||||||||||||||||||||||||||||||||||
net cash from provided by investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan, net of discount | ||||||||||||||||||||||||||||||||||||||||||||||||||
reserve for insurance claims and claims expenses | 1,075,000 | 1,287,000 | 760,000 | 658,000 | 338,000 | 458,000 | 321,000 | 177,000 | -6,000 | 104,000 | 81,000 | -26,000 | ||||||||||||||||||||||||||||||||||||||
net cash from by investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | 1,146,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid | 170,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
current tax payable | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of software and equipment | -3,022,000 | -2,267,000 | -3,863,000 | -2,319,000 | -1,962,000 | -1,404,000 | -1,452,000 | -1,317,000 | -1,579,000 | -2,371,000 | -2,606,000 | -1,664,000 | -1,296,046 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain from settlement of warrants | 0 | 0 | 0 | -37,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income tax payments | ||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 22,000 | 55,000 | 449,000 | 0 | 13,000 | 69,000 | 333,000 | 11,000 | 0 | |||||||||||||||||||||||||||||||||||||||||
net loss | 2,011,000 | -3,907,000 | -4,821,000 | -4,799,000 | -10,353,000 | -7,820,000 | -10,021,000 | -10,976,000 | -12,854,000 | -15,055,000 | -13,084,538 | |||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and other amortization | 1,316,000 | 1,215,000 | 1,121,000 | 1,426,000 | 1,099,000 | 1,477,000 | 2,333,000 | 2,318,000 | 1,952,000 | 2,706,133 | ||||||||||||||||||||||||||||||||||||||||
noncash intraperiod tax allocation | -241,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
conversion of class b shares of common stock into class a shares of common stock | -500 | |||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued in connection with line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment | ||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||||||||
payments on line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued in connection with acquisition of subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued in connection with acquisition of subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for taxes on current year unrealized gains | -277,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
purchase of fixed maturities, available-for-sale | -122,847 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of fixed maturities, available-for-sale | 2,370,429 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expense |
