XML 31 R8.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Operating activities      
Net income (loss) $ 47,427 $ (81,120) $ (107,684)
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:      
Deferred policy acquisition costs (66,552) (65,580) (73,333)
Amortization of policy acquisition costs 65,441 69,261 96,453
Net realized and unrealized losses on investments 2,195 6,985 43,251
Impairment of intangible assets 0 0 2,500
Distributions from equity method investments 4,095 405 43
Income from equity method investments (1,673) (4,133) (4,881)
Loss on disposal of discontinued operations 0 (2,193) 80,400
Deferred U.S. federal income tax benefit (13,098) (11,205) (5,972)
Provision for depreciation and amortization (717) (709) (475)
Share based compensation expense 5,045 6,631 9,116
Excess tax benefits from equity incentive plan transactions 984 740 449
Change in operating assets and liabilities:      
Reserve for losses and loss adjustment expenses 15,012 453,149 278,778
Unearned premiums (124,390) (24,237) (70,894)
Premiums receivable and agents’ balances 90,244 15,374 22,594
Reinsurance balances 10,742 (552,549) (66,274)
Funds held (17,672) (66,942) (107,922)
Payable to insurance companies 0 (3,385) 2,129
Other (35,869) 12,423 (10,325)
Net cash (used in) provided by operating activities [1] (18,786) (247,085) 87,953
Investing activities      
Sale of JRG Re 0 96,412 0
Fixed maturity securities:      
Purchases (336,938) (178,818) (197,360)
Sales 15,418 200,178 34,537
Maturities and calls 152,346 162,472 139,867
Equity Securities:      
Purchases (8,488) (11,319) (11,869)
Sales and redemptions 22,438 56,852 12,625
Bank loan participations:      
Purchases (133,282) (109,103) (72,580)
Sales 86,319 83,564 52,016
Maturities 32,212 36,628 27,605
Other invested assets:      
Purchases (33,841) (5,075) (13,775)
Return of capital 3,261 1,160 2,793
Proceeds from sales and repayments 706 4,077 10,133
Securities receivable or payable, net (8,468) (169) 3,499
Short-term investments, net 97,074 (24,937) 35,675
Purchases of property and equipment (4,801) (4,890) (6,434)
Net cash (used in) provided by investing activities (116,044) 307,032 16,732
Financing activities      
Senior debt issuances 25,000 0 0
Senior debt repayments 0 (21,500) 0
Enstar common stock investment (Note 13) 0 12,500 0
Payroll taxes withheld and remitted on net settlement of RSUs (745) (847) (1,734)
Dividends on Series A preferred shares (7,876) (12,768) (10,500)
Dividends on common stock (1,998) (6,231) (7,746)
Payment of debt issuance costs (1,179) 0 (1,135)
Net cash provided by (used in) financing activities 13,202 (28,846) (21,115)
Change in cash, cash equivalents, and restricted cash equivalents (121,628) 31,101 83,570
Cash, cash equivalents, and restricted cash equivalents at beginning of year 391,050 359,949 276,379
Cash, cash equivalents, and restricted cash equivalents at end of year 269,422 391,050 359,949
Supplemental information      
U.S. federal income taxes (refunded) paid, net (21,781) 25,104 45,330
U.S. state income taxes paid 289 546 367
Interest paid 25,689 28,740 30,697
Restricted cash equivalents at beginning of year 28,705 72,449 103,215
Restricted cash equivalents at end of year 8,481 28,705 72,449
Change in restricted cash equivalents $ (20,224) $ (43,744) $ (30,766)
[1] Cash provided by (used in) operating activities for the years ended December 31, 2025, 2024, and 2023 reflects the activity in restricted cash equivalents above. As permitted under the agreements establishing the Indemnity Trust and the LPT Trust, we have withdrawn collateral from the Indemnity Trust and the LPT Trust to fund the Loss Fund Trust as required under the Administrative Services Agreement. Amounts on deposit in the Loss Fund Trust are included in restricted cash equivalents on the Company's consolidated balance sheets. See “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Amounts Recoverable from an Indemnifying Party and Reinsurer on Legacy Commercial Auto Book”. Excluding the restricted cash activity above, cash provided by (used in) operating activities was $1.4 million, $(203.3) million, and $118.7 million for the years ended December 31, 2025, 2024, and 2023, respectively. The $203.3 million of cash used in operating activities for the year ended December 31, 2024 primarily reflects the $313.2 million and $52.8 million of reinsurance premium paid in 2024 related to the E&S ADC and E&S Top Up ADC (See Note 8).