XML 66 R46.htm IDEA: XBRL DOCUMENT v3.24.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2023
Segment Reporting [Abstract]  
Schedule of Information by Reportable Segment

The following table summarizes our net earned premiums:

 

 

 

Net Earned Premium

 

 

 

2023

 

 

2022

 

Commercial

 

 

71

%

 

 

84

%

Personal

 

 

29

%

 

 

16

%

Total

 

 

100

%

 

 

100

%

 

The wholesale agency business sells insurance products on behalf of the Company’s commercial and personal lines businesses as well as to third-party insurers. Certain acquisition costs incurred by the commercial and personal lines businesses are reflected as commission revenue for the wholesale agency business and are eliminated in the Eliminations category.

In addition to the reportable segments, the Company maintains a Corporate and Other category to reconcile segment results to the consolidated totals. The Corporate and Other category includes: (i) corporate operating expenses such as salaries and related benefits of the Company’s executive management team, some finance and information technology personnel, and other corporate headquarters expenses, (ii) interest expense on the Company’s debt obligations; (iii) depreciation and amortization on property and equipment, and (iv) all investment income activity. All investment income activity is reported within net investment income, net realized investment gains, and change in fair value of equity securities on the consolidated statements of operations. The Company’s assets on the consolidated balance sheet are not allocated to the reportable segments.

The following tables present information by reportable segment (dollars in thousands):

 

Year Ended December 31, 2023

Commercial
Lines

 

 

Personal
Lines

 

 

Under-writing

 

 

Wholesale Agency

 

 

Corp-orate

 

 

Elim-inations

 

 

Total

 

Gross written premiums

$

107,078

 

 

$

36,756

 

 

$

143,834

 

 

$

 

 

$

 

 

$

 

 

$

143,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

$

36,580

 

 

$

32,108

 

 

$

68,688

 

 

$

 

 

$

 

 

$

 

 

$

68,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

$

59,221

 

 

$

24,714

 

 

$

83,935

 

 

$

 

 

$

 

 

$

 

 

$

83,935

 

Agency commission income

 

 

 

 

 

 

 

 

 

 

5,680

 

 

 

 

 

 

 

 

 

5,680

 

Other income

 

217

 

 

 

96

 

 

 

313

 

 

 

1,379

 

 

 

239

 

 

 

(1,237

)

 

 

694

 

Segment revenue

 

59,438

 

 

 

24,810

 

 

 

84,248

 

 

 

7,059

 

 

 

239

 

 

 

(1,237

)

 

 

90,309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses, net

 

62,828

 

 

 

19,585

 

 

 

82,413

 

 

 

 

 

 

 

 

 

 

 

 

82,413

 

Policy acquisition costs

 

9,134

 

 

 

6,663

 

 

 

15,797

 

 

 

6,401

 

 

 

 

 

 

(1,306

)

 

 

20,892

 

Operating expenses

 

11,988

 

 

 

3,444

 

 

 

15,432

 

 

 

1,153

 

 

 

1,306

 

 

 

 

 

 

17,891

 

Segment expenses

 

83,950

 

 

 

29,692

 

 

 

113,642

 

 

 

7,554

 

 

 

1,306

 

 

 

(1,306

)

 

 

121,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment underwriting gain (loss)

 

(24,512

)

 

 

(4,882

)

 

 

(29,394

)

 

 

(495

)

 

 

(1,067

)

 

 

69

 

 

 

(30,887

)

Net investment income

 

 

 

 

 

 

 

 

 

 

 

 

 

5,526

 

 

 

 

 

 

5,526

 

Net realized investment gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

(20

)

 

 

 

 

 

(20

)

Change in fair value of equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

608

 

 

 

 

 

 

608

 

Gain on sale of renewal rights

 

 

 

 

 

 

 

 

 

 

 

 

 

2,335

 

 

 

 

 

 

2,335

 

Other gains

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,206

)

 

 

 

 

 

(3,206

)

Income (loss) before income taxes

$

(24,512

)

 

$

(4,882

)

 

$

(29,394

)

 

$

(495

)

 

$

4,176

 

 

$

69

 

 

$

(25,644

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred policy acquisition costs

$

2,047

 

 

$

4,357

 

 

 

 

 

 

 

 

 

 

 

$

(119

)

 

$

6,285

 

Unearned premiums

 

45,494

 

 

 

19,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65,150

 

Unpaid losses and loss adjustment expenses

 

169,039

 

 

 

5,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

174,612

 

 

Year Ended December 31, 2022

 

Commercial
Lines

 

 

Personal
Lines

 

 

Under-writing

 

 

Wholesale Agency

 

 

Corp-orate

 

 

Elim-inations

 

 

Total

 

Gross written premiums

 

$

116,868

 

 

$

21,151

 

 

$

138,019

 

 

$

 

 

$

 

 

$

 

 

$

138,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net written premiums

 

$

72,318

 

 

$

18,914

 

 

$

91,232

 

 

$

 

 

$

 

 

$

 

 

$

91,232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earned premiums

 

$

80,823

 

 

$

15,888

 

 

$

96,711

 

 

$

 

 

$

 

 

$

 

 

$

96,711

 

Agency commission income

 

 

 

 

 

 

 

 

 

 

 

1,414

 

 

 

 

 

 

 

 

 

1,414

 

Other income

 

 

245

 

 

 

82

 

 

 

327

 

 

 

4,298

 

 

 

271

 

 

 

(3,542

)

 

 

1,354

 

Segment revenue

 

 

81,068

 

 

 

15,970

 

 

 

97,038

 

 

 

5,712

 

 

 

271

 

 

 

(3,542

)

 

 

99,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss and loss adjustment expenses, net

 

 

70,762

 

 

 

10,678

 

 

 

81,440

 

 

 

 

 

 

 

 

 

 

 

 

81,440

 

Policy acquisition costs

 

 

17,682

 

 

 

4,604

 

 

 

22,286

 

 

 

3,653

 

 

 

 

 

 

(3,760

)

 

 

22,179

 

Operating expenses

 

 

13,069

 

 

 

1,936

 

 

 

15,005

 

 

 

2,612

 

 

 

1,192

 

 

 

(20

)

 

 

18,789

 

Loss portfolio transfer risk fee

 

 

5,400

 

 

 

 

 

 

5,400

 

 

 

 

 

 

 

 

 

 

 

 

5,400

 

Segment expenses

 

 

106,913

 

 

 

17,218

 

 

 

124,131

 

 

 

6,265

 

 

 

1,192

 

 

 

(3,780

)

 

 

127,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment underwriting gain (loss)

 

 

(25,845

)

 

 

(1,248

)

 

 

(27,093

)

 

 

(553

)

 

 

(921

)

 

$

238

 

 

 

(28,329

)

Net investment income

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

3,011

 

 

 

 

 

 

3,043

 

Net realized investment gains (losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,505

)

 

 

 

 

 

(1,505

)

Change in fair value of equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

403

 

 

 

 

 

 

403

 

Gain from VSRM Transaction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,810

 

 

 

 

 

 

8,810

 

Other gains

 

 

 

 

 

 

 

 

 

 

 

(1

)

 

 

60

 

 

 

 

 

 

59

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

(42

)

 

 

(2,929

)

 

 

 

 

 

(2,971

)

Income (loss) before income taxes

 

$

(25,845

)

 

$

(1,248

)

 

$

(27,093

)

 

$

(564

)

 

$

6,929

 

 

$

238

 

 

$

(20,490

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred policy acquisition costs

 

$

7,683

 

 

$

2,796

 

 

 

 

 

 

 

 

 

 

 

$

(189

)

 

$

10,290

 

Unearned premiums

 

 

56,565

 

 

 

11,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

67,887

 

Unpaid losses and loss adjustment expenses

 

 

159,558

 

 

 

5,981

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

165,539