XML 27 R7.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash Flows from Operating Activities    
Net income (loss) $ (25,904,000) $ (10,681,000)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Gain from sale of renewal rights (2,335,000) 0
Gain upon consolidation of VSRM and sale of agency business [1]   (10,052,000)
Depreciation and amortization 545,000 417,000
Amortization of bond premium and discount, net (871,000) 320,000
Net realized investment (gains) losses 20,000 1,505,000
Change in fair value of equity securities (608,000) (403,000)
Loss on sale of fixed assets   33,000
Deferred income tax expense (17,000) (9,396,000)
Stock-based compensation expenses 190,000 211,000
Equity (earnings) loss in Affiliate, net of tax 251,000 (368,000)
Other   60,000
(Increase) decrease in:    
Premiums, agents' balances and other receivables (7,549,000) (594,000)
Reinsurance recoverables 5,878,000 (47,613,000)
Prepaid reinsurance premiums (12,509,000) (8,098,000)
Deferred policy acquisition costs 4,005,000 1,977,000
Other assets 250,000 (138,000)
Increase (decrease) in:    
Unpaid losses and loss adjustment expenses 9,073,000 26,454,000
Unearned premiums (2,737,000) 2,618,000
Funds held under reinsurance agreements 13,450,000 11,100,000
Reinsurance premiums payable (5,898,000) 826,000
Premiums payable to other insureds 13,986,000  
Accounts payable and other liabilities (2,612,000) 1,348,000
Net cash provided by operating activities (13,392,000) (40,474,000)
Cash Flows From Investing Activities    
Purchases of investments (234,869,000) (318,227,000)
Proceeds from maturities and redemptions of investments 10,424,000 20,324,000
Proceeds from sales of investments 222,772,000 324,091,000
Proceeds from sale of renewal rights/agency business 2,335,000 32,759,000 [1]
Purchase of VSRM, net of $3,920 cash acquired [1]   (1,947,000)
Deconsolidation of SSU [1]   (497,000)
Contribution to SSU [1] (934,000)  
Net cash provided by (used in) investing activities (272,000) 56,503,000
Cash Flows From Financing Activities    
Proceeds received from issuance of shares of preferred stock 6,000,000  
Proceeds received from issuance of shares of common stock   5,000,000
Proceeds from issuance of long-term debt 6,727,000  
Repurchase of common stock (3,000) 10,000
Borrowings under lines of credit   19,500,000
Repayment of lines of credit   (19,500,000)
Repayment /paydown of long-term debt (13,971,000) (2,917,000)
Debt issuance costs (1,999,000)  
Net cash provided by (used in) financing activities (3,246,000) 2,093,000
Net increase (decrease) in cash (16,910,000) 18,122,000
Cash at beginning of period 28,035,000 9,913,000
Cash at end of period 11,125,000 28,035,000
Supplemental Disclosure of Cash Flow Information:    
Interest paid 3,077,000 2,979,000
Income taxes paid (refunded), net 1,000 $ (11,000)
Exchanging of public senior unsecured notes 11,160,000  
Preferred stock dividends declared but not paid at end of period $ 19,000  
[1] See Note 3 ~ VSRM Transaction