XML 92 R81.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Information - Schedule of Revenue by Insurance Product Line (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]      
Direct premiums earned $ 72,161 $ 75,398  
Assumed premiums earned 39 151  
Ceded premiums earned (4,703) (5,665)  
Net premiums earned 67,497 69,884  
Direct losses and loss adjustment expenses 40,379 41,519  
Assumed losses and loss adjustment expenses (233) 45  
Ceded losses and loss adjustment expenses (1,621) (1,420)  
Net losses and loss adjustment expenses 38,525 40,144  
Gross margin 28,972 29,740  
Amortization of deferred policy acquisition costs 16,528 16,817  
Other underwriting and general expenses (1) 8,632 8,705  
Underwriting and general expenses 25,160 25,522  
Underwriting gain (loss) 3,812 4,218  
Fee and other income 230 404  
Total 230 404  
Net investment income 2,838 2,755  
Net investment gains 869 1,456  
Income before income taxes 7,749 8,833  
Income tax expense 1,289 1,898  
Net income $ 6,460 $ 6,935  
Operating Ratios:      
Loss and loss adjustment expense ratio 57.10% 57.40%  
Expense ratio 37.30% 36.50%  
Combined ratio 94.40% 93.90%  
Balances at March 31, 2025:      
Premiums and agents’ balances receivable $ 49,220 $ 59,979  
Deferred policy acquisition costs 23,813 28,948  
Reinsurance recoverables on losses 8,646 6,346 $ 12,561
Receivable from Federal Crop Insurance Corporation 11,474 13,913  
Goodwill and other intangibles 100 2,728 100
Unpaid losses and loss adjustment expenses 135,886 120,531 137,288
Unearned premiums 122,063 133,727 $ 126,498
Private Passenger Auto [Member]      
Segment Reporting Information [Line Items]      
Direct premiums earned 23,828 23,225  
Assumed premiums earned  
Ceded premiums earned (1,170) (1,123)  
Net premiums earned 22,658 22,102  
Direct losses and loss adjustment expenses 13,498 11,409  
Assumed losses and loss adjustment expenses  
Ceded losses and loss adjustment expenses (3) (116)  
Net losses and loss adjustment expenses 13,495 11,293  
Gross margin 9,163 10,809  
Amortization of deferred policy acquisition costs 4,486 4,038  
Other underwriting and general expenses (1) 2,892 2,982  
Underwriting and general expenses 7,378 7,020  
Underwriting gain (loss) $ 1,785 $ 3,789  
Operating Ratios:      
Loss and loss adjustment expense ratio 59.60% 51.10%  
Expense ratio 32.60% 31.80%  
Combined ratio 92.20% 82.90%  
Balances at March 31, 2025:      
Premiums and agents’ balances receivable $ 26,159 $ 24,562  
Deferred policy acquisition costs 6,759 6,295  
Reinsurance recoverables on losses 2,228 88  
Receivable from Federal Crop Insurance Corporation  
Goodwill and other intangibles  
Unpaid losses and loss adjustment expenses 28,726 25,610  
Unearned premiums 38,266 36,095  
Non-Standard Auto [Member]      
Segment Reporting Information [Line Items]      
Direct premiums earned 18,278 25,058  
Assumed premiums earned  
Ceded premiums earned (25) (69)  
Net premiums earned 18,253 24,989  
Direct losses and loss adjustment expenses 14,538 16,869  
Assumed losses and loss adjustment expenses  
Ceded losses and loss adjustment expenses  
Net losses and loss adjustment expenses 14,538 16,869  
Gross margin 3,715 8,120  
Amortization of deferred policy acquisition costs 6,324 8,288  
Other underwriting and general expenses (1) 1,957 2,015  
Underwriting and general expenses 8,281 10,303  
Underwriting gain (loss) (4,566) (2,183)  
Fee and other income 221 350  
Total $ (4,345) $ (1,833)  
Operating Ratios:      
Loss and loss adjustment expense ratio 79.60% 67.50%  
Expense ratio 45.40% 41.20%  
Combined ratio 125.00% 108.70%  
Balances at March 31, 2025:      
Premiums and agents’ balances receivable $ 9,676 $ 22,720  
Deferred policy acquisition costs 6,362 12,978  
Reinsurance recoverables on losses  
Receivable from Federal Crop Insurance Corporation  
Goodwill and other intangibles 100 2,728  
Unpaid losses and loss adjustment expenses 77,321 65,228  
Unearned premiums 22,996 42,641  
Home and Farm [Member]      
Segment Reporting Information [Line Items]      
Direct premiums earned 26,511 24,245  
Assumed premiums earned  
Ceded premiums earned (2,790) (2,831)  
Net premiums earned 23,721 21,414  
Direct losses and loss adjustment expenses 9,932 12,782  
Assumed losses and loss adjustment expenses  
Ceded losses and loss adjustment expenses (145) (601)  
Net losses and loss adjustment expenses 9,787 12,181  
Gross margin 13,934 9,233  
Amortization of deferred policy acquisition costs 5,037 3,960  
Other underwriting and general expenses (1) 2,796 2,736  
Underwriting and general expenses 7,833 6,696  
Underwriting gain (loss) $ 6,101 $ 2,537  
Operating Ratios:      
Loss and loss adjustment expense ratio 41.30% 56.90%  
Expense ratio 33.00% 31.30%  
Combined ratio 74.30% 88.20%  
Balances at March 31, 2025:      
Premiums and agents’ balances receivable $ 10,446 $ 10,269  
Deferred policy acquisition costs 9,400 8,621  
Reinsurance recoverables on losses 1,706 2,970  
Receivable from Federal Crop Insurance Corporation  
Goodwill and other intangibles  
Unpaid losses and loss adjustment expenses 19,467 20,124  
Unearned premiums 53,358 48,751  
Crop [Member]      
Segment Reporting Information [Line Items]      
Direct premiums earned (15) (204)  
Assumed premiums earned  
Ceded premiums earned (361) (1,345)  
Net premiums earned (376) (1,549)  
Direct losses and loss adjustment expenses 129 (1,962)  
Assumed losses and loss adjustment expenses  
Ceded losses and loss adjustment expenses (628) 405  
Net losses and loss adjustment expenses (499) (1,557)  
Gross margin 123 8  
Amortization of deferred policy acquisition costs 24 16  
Other underwriting and general expenses (1) (18)  
Underwriting and general expenses 24 (2)  
Underwriting gain (loss) $ 99 $ 10  
Operating Ratios:      
Loss and loss adjustment expense ratio 132.70% 100.50%  
Expense ratio (6.40%) 0.10%  
Combined ratio 126.30% 100.60%  
Balances at March 31, 2025:      
Premiums and agents’ balances receivable $ 30  
Deferred policy acquisition costs  
Reinsurance recoverables on losses 11 33  
Receivable from Federal Crop Insurance Corporation 11,474 13,913  
Goodwill and other intangibles  
Unpaid losses and loss adjustment expenses 35 92  
Unearned premiums  
All Other [Member]      
Segment Reporting Information [Line Items]      
Direct premiums earned 3,559 3,074  
Assumed premiums earned 39 151  
Ceded premiums earned (357) (297)  
Net premiums earned 3,241 2,928  
Direct losses and loss adjustment expenses 2,282 2,421  
Assumed losses and loss adjustment expenses (233) 45  
Ceded losses and loss adjustment expenses (845) (1,108)  
Net losses and loss adjustment expenses 1,204 1,358  
Gross margin 2,037 1,570  
Amortization of deferred policy acquisition costs 657 515  
Other underwriting and general expenses (1) 987 990  
Underwriting and general expenses 1,644 1,505  
Underwriting gain (loss) $ 393 $ 65  
Operating Ratios:      
Loss and loss adjustment expense ratio 37.10% 46.40%  
Expense ratio 50.70% 51.40%  
Combined ratio 87.80% 97.80%  
Balances at March 31, 2025:      
Premiums and agents’ balances receivable $ 2,909 $ 2,428  
Deferred policy acquisition costs 1,292 1,054  
Reinsurance recoverables on losses 4,701 3,255  
Receivable from Federal Crop Insurance Corporation  
Goodwill and other intangibles  
Unpaid losses and loss adjustment expenses 10,337 9,477  
Unearned premiums $ 7,443 $ 6,240