XML 79 R50.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Information (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Schedule of Components of Net Combined Ratio to Consolidated Net (Income) Loss
The following tables reconciles the revenue and expense components of the net combined ratio to consolidated net (income) loss for the periods presented.

Other Cost and Expense, Operating, Excluded from Net Combined RatioYears ended
December 31,
 20242023
 Revenue components of net combined ratio
 Net premiums earned $128,497,920 $114,384,263 
 Ceding commission revenue 18,837,946 21,053,494 
 Other income 549,967 600,993 
 Total revenue components of net combined ratio 147,885,833 136,038,750 
 Expense components of net combined ratio
 Loss and loss adjustment expenses 62,634,716 82,849,210 
 Commission expense 33,929,333 33,364,629 
 Other underwriting expenses 25,692,727 25,909,962 
 Total expense components of net combined ratio 122,256,776 142,123,801 
 Operating segment net income (loss) 25,629,057 (6,085,051)
 Reconciliation of net income (loss) components
 excluded from net combined ratio:
 Revenue components excluded from net combined ratio
 Net investment income 6,823,590 6,008,682 
 Net gains on investments 414,551 2,134,554 
 Other income 18,129 8,728 
 Total revenue components excluded
 from net combined ratio 7,256,270 8,151,964 
 Expense components excluded from net combined ratio
 Other operating expenses 3,634,583 2,456,473 
 Depreciation and amortization 2,448,932 2,973,440 
 Interest expense 3,513,655 4,002,531 
 Income tax (benefit) 4,929,721 (1,197,185)
 Total expense components excluded
 from net combined ratio 14,526,891 8,235,259 
 Total net loss components
 excluded from net combined ratio: (7,270,621)(83,295)
 Consolidated net income (loss) $18,358,436 $(6,168,346)
The following table shows the calculation of the net combined ratio and return on equity from net investment income for the periods presented.
 Years ended
December 31,
 20242023
Net combined ratio
Net loss ratio48.7 %72.4 %
Net underwriting expense ratio31.3 %32.9 %
Net combined ratio80.0 %105.3 %
Reconciliation of net underwriting expense ratio:
Commission expense and other
underwriting expenses59,622,060 59,274,591 
Less: Ceding commission revenue(18,837,946)(21,053,494)
Less: Other income(549,967)(600,993)
Total commission expense and other
underwriting expenses$40,234,147 $37,620,104 
Net earned premium$128,497,920 $114,384,263 
Net Underwriting Expense Ratio31.3 %32.9 %
Return on equity on net investment income
Stockholders' equity beginning of period$34,504,139 $36,169,432 
Stockholders' equity end of period$66,708,451 $34,504,139 
Average stockholders' equity$50,606,295 $35,336,786 
Net investment income$6,823,590 $6,008,682 
Return on equity on net investment income13.5 %17.0 %
Return on equity on net investment income - annualized13.5 %17.0 %
Total assets$372,661,348 $317,633,210