|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
6331
(Primary Standard Industrial
Classification Code Number) |
| |
82-4925734
(I.R.S. Employer
Identification Number) |
|
|
Marc D. Jaffe
Erika L. Weinberg Gary D. Boss Latham & Watkins LLP 1271 Avenue of the Americas New York, NY 10020 (212) 906-1200 |
| |
Eric Crespolini
Ategrity Specialty Holdings LLC 9 West 57th Street, 33rd Floor, New York, NY 10019 Telephone: (212) 509-1600 |
| |
Dwight S. Yoo
Elena M. Coyle Ryan J. Dzierniejko Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, NY 10001 (212) 735-3000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Page
|
| |||
| | | | i | | | |
| | | | 1 | | | |
| | | | 19 | | | |
| | | | 59 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 65 | | | |
| | | | 67 | | | |
| | | | 96 | | | |
| | | | 111 | | | |
| | | | 122 | | | |
| | | | 127 | | | |
| | | | 136 | | | |
| | | | 148 | | | |
| | | | 150 | | | |
| | | | 157 | | | |
| | | | 160 | | | |
| | | | 164 | | | |
| | | | 174 | | | |
| | | | 175 | | | |
| | | | F-1 | | |
|
Premium by Risk Duration(1)
|
| |
Premium by Product(1)
|
|
|
![]() |
| |
![]() |
|
|
Premium by Policy Size(1)
|
| |
Premium by Vertical(1)
|
|
|
![]() |
| |
![]() |
|
|
Number of Distribution Partners
|
| |
Premium by Channel(1)
|
|
|
![]() |
| |
![]() |
|
| | |
Three months ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross written premiums
|
| | | $ | 116,143 | | | | | $ | 81,605 | | | | | $ | 437,036 | | | | | $ | 352,591 | | |
Ceded written premiums
|
| | | | (26,272) | | | | | | (19,349) | | | | | | (137,830) | | | | | | (84,375) | | |
Net written premiums
|
| | | | 89,871 | | | | | | 62,256 | | | | | | 299,206 | | | | | | 268,216 | | |
Net premiums earned
|
| | | | 78,301 | | | | | | 68,278 | | | | | | 290,635 | | | | | | 231,464 | | |
Fee income
|
| | | | 560 | | | | | | 125 | | | | | | 918 | | | | | | 660 | | |
Net investment income
|
| | | | 7,895 | | | | | | 5,253 | | | | | | 24,046 | | | | | | 11,366 | | |
Net realized and unrealized gains (losses) on investments
|
| | | | (4,599) | | | | | | 2,388 | | | | | | 28,140 | | | | | | (2,269) | | |
Other income
|
| | | | 965 | | | | | | 24 | | | | | | 95 | | | | | | 95 | | |
Total revenues
|
| | | | 83,122 | | | | | | 76,068 | | | | | | 343,834 | | | | | | 241,316 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Losses and loss adjustment expenses
|
| | | $ | 46,862 | | | | | $ | 41,047 | | | | | $ | 175,234 | | | | | $ | 154,107 | | |
Underwriting, acquisition and insurance expenses
|
| | | | 24,885 | | | | | | 23,389 | | | | | | 98,567 | | | | | | 72,155 | | |
Interest expense(1)
|
| | | | 447 | | | | | | 550 | | | | | | 2,042 | | | | | | 2,237 | | |
Other expenses
|
| | | | 238 | | | | | | 54 | | | | | | 1,727 | | | | | | 196 | | |
Total expenses
|
| | | | 72,432 | | | | | | 65,040 | | | | | | 277,570 | | | | | | 228,695 | | |
Income before income taxes
|
| | | | 10,690 | | | | | | 11,028 | | | | | | 66,264 | | | | | | 12,621 | | |
Income tax expense
|
| | | | 2,240 | | | | | | 2,070 | | | | | | 12,316 | | | | | | 2,518 | | |
Net income
|
| | | | 8,450 | | | | | | 8,958 | | | | | | 53,948 | | | | | | 10,103 | | |
Less: Net income (loss) attributable to non-controlling interest–General Partner
|
| | | | (11) | | | | | | 1,202 | | | | | | 6,858 | | | | | | 55 | | |
Net income attributable to members
|
| | | $ | 8,461 | | | | | $ | 7,756 | | | | | $ | 47,090 | | | | | $ | 10,048 | | |
|
| | |
As of
March 31, |
| |
As of
December 31, |
| ||||||||||||
($ in thousands, except percentages)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
Investments, cash and cash equivalents
|
| | | $ | 739,314 | | | | | $ | 788,459 | | | | | $ | 617,585 | | |
Premiums receivable, net
|
| | | | 54,991 | | | | | | 53,500 | | | | | | 49,103 | | |
Deferred policy acquisition costs, net
|
| | | | 24,684 | | | | | | 21,552 | | | | | | 23,245 | | |
Reinsurance recoverable, net
|
| | | | 135,239 | | | | | | 133,616 | | | | | | 125,671 | | |
Ceded unearned premiums
|
| | | | 60,628 | | | | | | 68,205 | | | | | | 37,852 | | |
Total assets
|
| | | | 1,148,042 | | | | | | 1,123,438 | | | | | $ | 882,042 | | |
Reserves for unpaid losses and loss adjustment expenses
|
| | | $ | 421,478 | | | | | $ | 403,576 | | | | | $ | 320,936 | | |
Unearned premiums
|
| | | | 216,821 | | | | | | 212,828 | | | | | | 173,905 | | |
Payable to reinsurers
|
| | | | 19,553 | | | | | | 27,160 | | | | | | 15,669 | | |
Total liabilities
|
| | | $ | 720,736 | | | | | $ | 724,631 | | | | | $ | 559,845 | | |
Total members’ equity
|
| | | $ | 426,817 | | | | | $ | 398,307 | | | | | $ | 321,697 | | |
| | |
Three months ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Loss ratio(1)
|
| |
59.8%
|
| |
60.1%
|
| |
60.3%
|
| |
66.6%
|
| ||||||||||||
Expense ratio(2)
|
| |
31.1%
|
| |
34.1%
|
| |
33.6%
|
| |
30.9%
|
| ||||||||||||
Combined ratio(3)
|
| |
90.9%
|
| |
94.2%
|
| |
93.9%
|
| |
97.5%
|
| ||||||||||||
Return on members’ equity(4)
|
| |
8.2%
|
| |
9.5%
|
| |
13.1%
|
| |
3.4%
|
| ||||||||||||
Other Data/Non-GAAP Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | |
Underwriting income(5)
|
| | | $ | 7,114 | | | | | $ | 3,967 | | | | | $ | 17,752 | | | | | $ | 5,862 | | |
Adjusted net income attributable to members(6)
|
| | | $ | 8,542 | | | | | $ | 7,756 | | | | | $ | 48,266 | | | | | $ | 10,048 | | |
Adjusted return on members’ equity(4)(7)
|
| |
8.3%
|
| |
9.5%
|
| |
13.4%
|
| |
3.4%
|
|
| | |
Three months ended
March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
($ in thousands, except percentages and share or unit counts) |
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Per Unit Information: | | | | | | ||||||||||||||||||||
Net income attributable to members’ units
|
| | | $ | 8,166 | | | | | $ | 7,756 | | | | | $ | 46,730 | | | | | $ | 10,048 | | |
Earnings per unit:
Basic |
| | | | 0.02 | | | | | | 0.02 | | | | | | 0.12 | | | | | | 0.03 | | |
Diluted
|
| | | | 0.02 | | | | | | 0.02 | | | | | | 0.12 | | | | | | 0.03 | | |
Weighted average units used in computing earnings per unit:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 429,573,467 | | | | | | 386,397,466 | | | | | | 390,738,224 | | | | | | 349,938,678 | | |
Diluted
|
| | | | 436,085,672 | | | | | | 386,400,736 | | | | | | 390,756,416 | | | | | | 349,948,799 | | |
As adjusted net income attributable to common stockholders(1)
|
| | | | 8,166 | | | | | | | | | |
|
| | | | | | | |||
As adjusted earnings per share attributable
to common stock:(1) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 0.20 | | | | | | | | | |
|
| | | | | | | |||
Diluted
|
| | | | 0.20 | | | | | | | | | |
|
| | | | | | | |||
As adjusted weighted average shares used in
computing earnings per share:(1) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 40,288,309 | | | | | | | | | |
|
| | | | | | | |||
Diluted
|
| | | | 40,899,068 | | | | | | | | | |
|
| | | | | | | |||
Pro forma net income attributable to
common stockholders(2) |
| | | | 8,106 | | | | | | | | | |
|
| | | | | | | |||
Pro forma earnings per share attributable to
common stock:(2) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 0.17 | | | | | | | | | |
|
| | | | | | | |||
Diluted
|
| | | | 0.17 | | | | | | | | | |
|
| | | | | | | |||
Pro forma weighted average shares used in computing earnings per share:(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 46,954,976 | | | | | | | | | |
|
| | | | | | | |||
Diluted
|
| | | | 48,157,634 | | | | | | | | | |
|
| | | | | | |
($ in thousands, except per share data)
|
| |
Three months ended
March 31, 2025 |
| |||
Net income attributable to members’ units as reported
|
| | | $ | 8,166 | | |
Increase in share-based payments to stockholders(a)
|
| | | | 60 | | |
Pro forma net income attributable to stockholders(b)
|
| | | | 8,106 | | |
Pro forma weighted average shares used in computing earnings per share:(c) | | | | | | | |
Basic
|
| | | | 46,954,976 | | |
Diluted
|
| | | | 48,157,634 | | |
Pro forma earnings per share attributable to common stock: | | | | | | | |
Basic
|
| | | | 0.17 | | |
Diluted
|
| | | | 0.17 | | |
(Dollars in thousands)
|
| |
Actual
|
| |
As adjusted(1)(2)
|
| ||||||
Cash and cash equivalents
|
| | | $ | 38,924 | | | | | $ | 125,097 | | |
Members’ Equity: | | | | | | | | | | | | | |
LLC units (430,764,369 issued units, actual)
|
| | | | 380,904 | | | | | | — | | |
Stockholders’ Equity:
|
| | | | | | | | |||||
Common stock–par value $0.001 per share (500,000,000 authorized shares, as
adjusted; 47,066,674 issued shares, as adjusted) |
| | | | — | | | | | | 47 | | |
Preferred stock–par value $0.001 per share (100,000,000 authorized shares, as
adjusted; zero issued shares, as adjusted) |
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | 467,030 | | |
Retained earnings
|
| | | | 43,030 | | | | | | 43,030 | | |
Accumulated other comprehensive income
|
| | | | 2,883 | | | | | | 2,883 | | |
Total members’/stockholders’ equity
|
| | | | 426,817 | | | | | | 512,990 | | |
Non-controlling interest
|
| | | | 489 | | | | | | 489 | | |
Total capitalization
|
| | | $ | 427,306 | | | | | $ | 513,479 | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | 15.00 | | |
|
Net tangible book value per share as of March 31, 2025
|
| | | $ | 10.56 | | | | | | | | |
|
Increase in as adjusted net tangible book value per share attributable to new investors in this offering
|
| | | $ | 0.33 | | | | | | | | |
|
As adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | $ | 10.90 | | |
|
Dilution in as adjusted net tangible book value per share to new investors
|
| | | | | | | | | $ | 4.10 | | |
|
| | | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Dollars
(in millions) |
| |
Percent
|
| ||||||||||||||||||
|
Existing securityholders
|
| | | | 40,400,007 | | | | | | 85.8% | | | | | $ | 376.8 | | | | | | 79.0% | | | | | $ | 9.33 | | |
|
New investors
|
| | | | 6,666,667 | | | | | | 14.2% | | | | | $ | 100.0 | | | | | | 21.0% | | | | | $ | 15.00 | | |
|
Total
|
| | | | 47,066,674 | | | | | | 100.0% | | | | | $ | 476.8 | | | | | | 100.0% | | | | | | | | |
| | |
Three months ended March 31,
|
| |||||||||||||||||||||
($ in thousands, except percentages)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Gross written premiums
|
| | | $ | 116,143 | | | | | $ | 81,605 | | | | | $ | 34,538 | | | |
42.3%
|
| |||
Ceded written premiums
|
| | | | (26,272) | | | | | | (19,349) | | | | | | (6,923) | | | |
35.8%
|
| |||
Net written premiums
|
| | | | 89,871 | | | | | | 62,256 | | | | | | 27,615 | | | |
44.4%
|
| |||
Net premiums earned
|
| | | | 78,301 | | | | | | 68,278 | | | | | | 10,023 | | | |
14.7%
|
| |||
Fee income
|
| | | | 560 | | | | | | 125 | | | | | | 435 | | | |
348.0%
|
| |||
Losses and loss adjustment expenses
|
| | | | 46,862 | | | | | | 41,047 | | | | | | 5,815 | | | |
14.2%
|
| |||
Underwriting, acquisition and insurance expenses
|
| | | | 24,885 | | | | | | 23,389 | | | | | | 1,496 | | | |
6.4%
|
| |||
Underwriting income(1)
|
| | | | 7,114 | | | | | | 3,967 | | | | | | 3,147 | | | |
79.3%
|
| |||
Net investment income
|
| | | | 7,895 | | | | | | 5,253 | | | | | | 2,642 | | | |
50.3%
|
| |||
Net realized and unrealized gains (losses) on investments
|
| | | | (4,599) | | | | | | 2,388 | | | | | | (6,987) | | | |
(292.6)%
|
| |||
Interest expense
|
| | | | (447) | | | | | | (550) | | | | | | 103 | | | |
(18.7)%
|
| |||
Other income
|
| | | | 965 | | | | | | 24 | | | | | | 941 | | | | | | NM | | |
Other expenses
|
| | | | (238) | | | | | | (54) | | | | | | (184) | | | |
340.7%
|
| |||
Income before income taxes
|
| | | | 10,690 | | | | | | 11,028 | | | | | | (338) | | | |
(3.1)%
|
| |||
Income tax expense
|
| | | | 2,240 | | | | | | 2,070 | | | | | | 170 | | | |
8.2%
|
| |||
Net income
|
| | | $ | 8,450 | | | | | $ | 8,958 | | | | | $ | (508) | | | |
(5.7)%
|
| |||
Less: Net income attributable to non-controlling interest-General Partner
|
| | | | (11) | | | | | | 1,202 | | | | | | (1,213) | | | |
(100.9)%
|
| |||
Net income attributable to members
|
| | | $ | 8,461 | | | | | $ | 7,756 | | | | | $ | 705 | | | |
9.1%
|
| |||
Key Metrics
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted net income attributable to members(1)
|
| | | $ | 8,542 | | | | | $ | 7,756 | | | | | | | | | | | | | | |
Loss ratio
|
| |
59.8%
|
| |
60.1%
|
| | | | | | | | | | | | | ||||||
Expense ratio
|
| |
31.1%
|
| |
34.1%
|
| | | | | | | | | | | | | ||||||
Combined ratio
|
| |
90.9%
|
| |
94.2%
|
| | | | | | | | | | | | | ||||||
Return on members’ equity(2)
|
| |
8.2%
|
| |
9.5%
|
| | | | | | | | | | | | | ||||||
Adjusted return on members’ equity(1)(2)
|
| |
8.3%
|
| |
9.5%
|
| | | | | | | | | | | | |
| | |
Three months ended March 31,
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2025
|
| |
% of total
|
| |
2024
|
| |
% of total
|
| |||||||||
Casualty
|
| | | $ | 82,140 | | | | | | 70.7% | | | | | $ | 50,506 | | | |
61.9
|
|
Property
|
| | | | 34,003 | | | | | | 29.3% | | | | | | 31,099 | | | |
38.1
|
|
Gross written premiums
|
| | | $ | 116,143 | | | | | | 100.0% | | | | | $ | 81,605 | | | |
100.0%
|
|
|
| | |
Three months ended March 31,
|
| |||||||||||||||
($ in thousands, except percentages)
|
| |
2025
|
| |
% of net
earned premiums |
| |
2024
|
| |
% of net
earned premiums |
| ||||||
Policy acquisition costs
|
| | | $ | 14,598 | | | |
18.6%
|
| | | | 14,961 | | | |
21.9%
|
|
Other operating and general expenses, net of fee income(1)
|
| | | | 9,727 | | | |
12.4%
|
| | | | 8,303 | | | |
12.2%
|
|
Underwriting, acquisition and insurance expenses, net of fee income
|
| | | $ | 24,325 | | | |
31.1%
|
| | | $ | 23,264 | | | |
34.1%
|
|
|
| | |
Three months ended March 31,
|
| |||||||||||||||||||||
($ in thousands, except percentages)
|
| |
2025
|
| |
2024
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Investment income | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities
|
| | | $ | 6,264 | | | | | $ | 887 | | | | | $ | 5,377 | | | |
606.2%
|
| |||
Short-term investments
|
| | | | 570 | | | | | | 1,514 | | | | | | (944) | | | |
(62.4)%
|
| |||
Cash equivalents
|
| | | | 436 | | | | | | 1,992 | | | | | | (1,556) | | | |
(78.1)%
|
| |||
Equity securities
|
| | | | — | | | | | | 22 | | | | | | (22) | | | |
(100.0)%
|
| |||
Note receivable from affiliate
|
| | | | 250 | | | | | | 250 | | | | | | — | | | |
0.0%
|
| |||
Securities sold, not yet purchased
|
| | | | — | | | | | | (132) | | | | | | 132 | | | |
100.0%
|
| |||
Total fixed income
|
| | | | 7,520 | | | | | | 4,533 | | | | | | 2,987 | | | |
65.9%
|
| |||
Utility & Infrastructure Investments
|
| | | | 511 | | | | | | 726 | | | | | | (215) | | | |
(29.6)%
|
| |||
Other expenses
|
| | | | (136) | | | | | | (6) | | | | | | (130) | | | | | | NM | | |
Net investment income
|
| | | $ | 7,895 | | | | | $ | 5,253 | | | | | $ | 2,642 | | | |
50.3%
|
| |||
Net realized and unrealized gains (losses) on investments
|
| | | $ | (4,599) | | | | | $ | 2,388 | | | | | $ | (6,987) | | | |
(292.6)%
|
| |||
|
| | |
Year ended December 31,
|
| |||||||||||||||||||||
($ in thousands, except percentages)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Gross written premiums
|
| | | $ | 437,036 | | | | | $ | 352,591 | | | | | $ | 84,445 | | | |
23.9%
|
| |||
Ceded written premiums
|
| | | | (137,830) | | | | | | (84,375) | | | | | | (53,455) | | | |
(63.4)%
|
| |||
Net written premiums
|
| | | | 299,206 | | | | | | 268,216 | | | | | | 30,990 | | | |
11.6%
|
| |||
Net premiums earned
|
| | | | 290,635 | | | | | | 231,464 | | | | | | 59,171 | | | |
25.6%
|
| |||
Fee income
|
| | | | 918 | | | | | | 660 | | | | | | 258 | | | |
39.1%
|
| |||
Losses and loss adjustment expenses
|
| | | | 175,234 | | | | | | 154,107 | | | | | | 21,127 | | | |
13.7%
|
| |||
Underwriting, acquisition and insurance expenses
|
| | | | 98,567 | | | | | | 72,155 | | | | | | 26,412 | | | |
36.6%
|
| |||
Underwriting income(1)
|
| | | | 17,752 | | | | | | 5,862 | | | | | | 11,890 | | | |
202.8%
|
| |||
Net investment income
|
| | | | 24,046 | | | | | | 11,366 | | | | | | 12,680 | | | |
111.6%
|
| |||
Net realized and unrealized gains (losses) on investments
|
| | | | 28,140 | | | | | | (2,269) | | | | | | 30,409 | | | | | | NM | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||
($ in thousands, except percentages)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Interest expense
|
| | | | 2,042 | | | | | | 2,237 | | | | | | (195) | | | |
(8.7)%
|
| |||
Other income
|
| | | | 95 | | | | | | 95 | | | | | | — | | | |
0.0%
|
| |||
Other expenses
|
| | | | 1,727 | | | | | | 196 | | | | | | 1,531 | | | |
781.1%
|
| |||
Income before income taxes
|
| | | | 66,264 | | | | | | 12,621 | | | | | | 53,643 | | | |
425.0%
|
| |||
Income tax expense
|
| | | | 12,316 | | | | | | 2,518 | | | | | | 9,798 | | | |
389.1%
|
| |||
Net income
|
| | | $ | 53,948 | | | | | $ | 10,103 | | | | | $ | 43,845 | | | |
434.0%
|
| |||
Less: Net income attributable to non-controlling interest-General Partner
|
| | | | 6,858 | | | | | | 55 | | | | | | 6,803 | | | | | | NM | | |
Net income attributable to members
|
| | | $ | 47,090 | | | | | $ | 10,048 | | | | | $ | 37,042 | | | |
368.7%
|
| |||
Key Metrics | | | | | | | | | | | | | | | | ||||||||||
Adjusted net income attributable to members(1)
|
| | | $ | 48,266 | | | | | $ | 10,048 | | | | | | | | | | | | | | |
Loss ratio
|
| |
60.3%
|
| |
66.6%
|
| | | | | | | | | | | | | ||||||
Expense ratio
|
| |
33.6%
|
| |
30.9%
|
| | | | | | | | | | | | | ||||||
Combined ratio
|
| |
93.9%
|
| |
97.5%
|
| | | | | | | | | | | | | ||||||
Return on members’ equity
|
| |
13.1%
|
| |
3.4%
|
| | | | | | | | | | | | | ||||||
Adjusted return on members’ equity(1)
|
| |
13.4%
|
| |
3.4%
|
| | | | | | | | | | | | |
| | |
Year ended December 31,
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2024
|
| |
% of total
|
| |
2023
|
| |
% of total
|
| |||||||||
Casualty
|
| | | $ | 263,328 | | | | | | 60.3% | | | | | $ | 203,916 | | | |
57.8%
|
|
Property
|
| | | | 173,708 | | | | | | 39.7% | | | | | | 148,675 | | | |
42.2%
|
|
Gross written premiums
|
| | |
$
|
437,036
|
| | | |
|
100.0%
|
| | | |
$
|
352,591
|
| | |
100.0%
|
|
|
| | |
Year ended December 31,
|
| ||||||||||||||||||
($ in thousands, except percentages)
|
| |
2024
|
| |
% of net
earned premiums |
| |
2023
|
| |
% of net
earned premiums |
| |||||||||
Policy acquisition costs
|
| | | $ | 60,692 | | | | | | 20.9% | | | | | | 46,201 | | | |
20.0%
|
|
Other operating and general expenses, net of fee income(1)
|
| | | | 36,957 | | | | | | 12.7% | | | | | | 25,294 | | | |
10.9%
|
|
Underwriting, acquisition and insurance expenses, net of fee income . . . . . . . .
|
| | |
$
|
97,649
|
| | | |
|
33.6%
|
| | | |
$
|
71,495
|
| | |
30.9%
|
|
|
| | |
Year ended December 31,
|
| |||||||||||||||||||||
($ in thousands, except percentages)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Investment income | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities
|
| | | $ | 14,296 | | | | | $ | 1,974 | | | | | $ | 12,322 | | | |
624.2%
|
| |||
Short-term investments
|
| | | | 2,703 | | | | | | — | | | | | | 2,703 | | | | | | NM | | |
Cash equivalents
|
| | | | 5,122 | | | | | | 6,368 | | | | | | (1,246) | | | |
(19.6)%
|
| |||
Equity securities
|
| | | | 44 | | | | | | — | | | | | | 44 | | | | | | NM | | |
Note receivable from affiliate
|
| | | | 1,002 | | | | | | 1,002 | | | | | | — | | | |
0.0%
|
| |||
Securities sold, not yet purchased
|
| | | | (569) | | | | | | (795) | | | | | | 226 | | | |
28.4%
|
| |||
Total fixed income
|
| | | | 22,598 | | | | | | 8,549 | | | | | | 14,049 | | | |
164.3%
|
| |||
Utility & Infrastructure Investments
|
| | | | 1,669 | | | | | | 3,030 | | | | | | (1,361) | | | |
(44.9)%
|
| |||
Other expenses
|
| | | | (221) | | | | | | (213) | | | | | | (8) | | | |
(3.8)%
|
| |||
Net investment income
|
| | | $ | 24,046 | | | | | $ | 11,366 | | | | | $ | 12,680 | | | |
111.6%
|
| |||
Net realized and unrealized gains (losses) on investments
|
| | | $ | 28,140 | | | | | $ | (2,269) | | | | | $ | 30,409 | | | | | | NM | | |
|
| | |
Three months
ended March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
($ in thousands)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Income before income taxes
|
| | | $ | 10,690 | | | | | $ | 11,028 | | | | | $ | 66,264 | | | | | $ | 12,621 | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net investment income
|
| | | | (7,895) | | | | | | (5,253) | | | | | | (24,046) | | | | | | (11,366) | | |
Net realized and unrealized (gains) losses on investments
|
| | | | 4,599 | | | | | | (2,388) | | | | | | (28,140) | | | | | | 2,269 | | |
Other income
|
| | | | (965) | | | | | | (24) | | | | | | (95) | | | | | | (95) | | |
Add: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 447 | | | | | | 550 | | | | | | 2,042 | | | | | | 2,237 | | |
Other expenses
|
| | | | 238 | | | | | | 54 | | | | | | 1,727 | | | | | | 196 | | |
Underwriting income
|
| | | $ | 7,114 | | | | | $ | 3,967 | | | | | $ | 17,752 | | | | | $ | 5,862 | | |
|
| | |
Three months
ended March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
($ in thousands)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Net income attributable to members
|
| | | $ | 8,461 | | | | | $ | 7,756 | | | | | $ | 47,090 | | | | | $ | 10,048 | | |
Adjustments:
Other non-operating expenses(1) |
| | | | 103 | | | | | | 0 | | | | | | 1,489 | | | | | | — | | |
Tax impact
|
| | | | (22) | | | | | | 0 | | | | | | (313) | | | | | | — | | |
Adjusted net income attributable to members
|
| | | $ | 8,542 | | | | | $ | 7,756 | | | | | $ | 48,266 | | | | | $ | 10,048 | | |
|
| | |
Three months
ended March 31,(1) |
| |
Year ended
December 31, |
| ||||||||||||||||||
($ in thousands)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Numerator: Adjusted net income attributable to members
(annualized) |
| | | $ | 34,168 | | | | | $ | 31,024 | | | | | $ | 48,266 | | | | | $ | 10,048 | | |
Denominator: Average members’ equity
|
| | | $ | 412,562 | | | | | $ | 326,871 | | | | | $ | 360,002 | | | | | $ | 297,415 | | |
Adjusted return on members’ equity
|
| |
8.3%
|
| |
9.5%
|
| | | | 13.4% | | | | | | 3.4% | | | ||||||
|
| | |
Three months
ended March 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||
($ in thousands)
|
| |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Net cash provided by operating activities
|
| | | $ | 20,955 | | | | | $ | 34,931 | | | | | $ | 125,611 | | | | | $ | 85,707 | | |
Net cash (used in) provided by investing activities
|
| | | | (21,747) | | | | | | (149,852) | | | | | | (363,270) | | | | | | 14,512 | | |
Net cash (used in) provided by financing activities
|
| | | | 13,143 | | | | | | (414) | | | | | | (414) | | | | | | 32,275 | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | $ | 12,351 | | | | | $ | (115,335) | | | | | $ | (238,073) | | | | | | 132,494 | | |
|
| | |
March 31,
|
| |
December 31,
|
| ||||||||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||
($ in thousands, except percentages)
|
| |
Fair value
|
| |
% of total
|
| |
Fair value
|
| |
% of total
|
| |
Fair value
|
| |
% of total
|
| ||||||||||||
Cash and cash equivalents
|
| | | $ | 38,924 | | | |
5.3%
|
| | | $ | 26,573 | | | |
3.3%
|
| | | $ | 264,646 | | | | | | 41.9% | | |
Fixed maturity securities
|
| | | | 457,416 | | | |
61.9%
|
| | | | 438,752 | | | |
54.7%
|
| | | | 98,200 | | | | | | 15.6% | | |
Short-term investments
|
| | | | 53,154 | | | |
7.2%
|
| | | | 52,612 | | | |
6.6%
|
| | | | — | | | | | | 0.0% | | |
Utility & Infrastructure Investments
|
| | | | 176,039 | | | |
23.8%
|
| | | | 270,242 | | | |
33.7%
|
| | | | 253,045 | | | | | | 40.1% | | |
Equities | | | | | — | | | |
0.0%
|
| | | | — | | | |
0.0%
|
| | | | 1,000 | | | | | | 0.2% | | |
Note receivable from affiliate
|
| | | | 13,501 | | | |
1.8%
|
| | | | 13,501 | | | |
1.7%
|
| | | | 13,501 | | | | | | 2.1% | | |
Other Invested assets
|
| | | | 280 | | | |
NM
|
| | | | 280 | | | |
NM
|
| | | | 694 | | | | | | 0.1% | | |
Total cash and invested assets
|
| | | $ | 739,314 | | | |
100.0%
|
| | | $ | 801,960 | | | |
100.0%
|
| | | $ | 631,086 | | | | | | 100.0% | | |
|
| | |
As of March 31, 2025
|
| |||||||||||||||
($ in thousands, except percentages)
|
| |
Amortized
cost |
| |
Estimated fair
value |
| |
% of total
fair value |
| |||||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | $ | 84,034 | | | | | $ | 84,313 | | | | | | 16.5% | | |
Corporate
|
| | | | 368,935 | | | | | | 372,360 | | | | | | 72.9% | | |
Commercial mortgage and asset-backed securities
|
| | | | 789 | | | | | | 743 | | | | | | 0.1% | | |
Total fixed maturity securities
|
| | | $ | 453,758 | | | | | $ | 457,416 | | | | | | 89.6% | | |
Short-term investments
|
| | | | 53,154 | | | | | | 53,154 | | | | | | 10.4% | | |
Total
|
| | | $ | 506,912 | | | | | $ | 510,570 | | | | | | 100.0% | | |
|
| | |
As of December 31, 2024
|
| |||||||||||||||
($ in thousands, except percentages)
|
| |
Amortized
cost |
| |
Estimated fair
value |
| |
% of total
fair value |
| |||||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | $ | 84,456 | | | | | $ | 84,195 | | | | | | 17.1% | | |
Corporate
|
| | | | 349,693 | | | | | | 353,805 | | | | | | 72.0% | | |
Commercial mortgage and asset-backed securities
|
| | | | 816 | | | | | | 752 | | | | | | 0.2% | | |
Total fixed maturity securities
|
| | | $ | 434,965 | | | | | $ | 438,752 | | | | | | 89.3% | | |
Short-term investments
|
| | | | 52,612 | | | | | | 52,612 | | | | | | 10.7% | | |
Total
|
| | | $ | 487,577 | | | | | $ | 491,364 | | | | | | 100.0% | | |
|
| | |
As of December 31, 2023
|
| |||||||||||||||
($ in thousands, except percentages)
|
| |
Amortized
cost |
| |
Estimated fair
value |
| |
% of total
fair value |
| |||||||||
Fixed maturity securities: | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | $ | 68,583 | | | | | $ | 66,985 | | | | | | 68.2% | | |
Corporate
|
| | | | 12,331 | | | | | | 11,294 | | | | | | 11.5% | | |
Commercial mortgage and asset-backed securities
|
| | | | 22,875 | | | | | | 19,921 | | | | | | 20.3% | | |
Total fixed maturity securities
|
| | | $ | 103,789 | | | | | $ | 98,200 | | | | | | 100.0% | | |
Short-term investments
|
| | | | — | | | | | | — | | | | | | 0.0% | | |
Total
|
| | | $ | 103,789 | | | | | $ | 98,200 | | | | | | 100.0% | | |
|
| | |
March 31, 2025
|
| |||||||||||||||
($ in thousands, except percentages)
|
| |
Amortized
cost |
| |
Estimated fair
value |
| |
% of
Fair value |
| |||||||||
One year or less
|
| | | $ | 15,694 | | | | | $ | 15,857 | | | | | | 3.5% | | |
After one year through five years
|
| | | | 255,388 | | | | | | 257,716 | | | | | | 56.3% | | |
After five years through ten years
|
| | | | 163,402 | | | | | | 164,908 | | | | | | 36.1% | | |
After ten years
|
| | | | 18,485 | | | | | | 18,192 | | | | | | 4.0% | | |
Commercial and residential mortgage-backed and other asset-backed
|
| | | | 789 | | | | | | 743 | | | | | | 0.2% | | |
Total fixed maturity securities
|
| | | $ | 453,758 | | | | | $ | 457,416 | | | | | | 100.0% | | |
|
| | |
As of
March 31, |
| |
As of
December 31, |
| ||||||||||||
| | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
($ in thousands, except percentages)
|
| |
% of total(1)
|
| |
% of total(1)
|
| |
% of total(1)
|
| |||||||||
Utilities
|
| | | | 59.1% | | | | | | 60.6% | | | | | | 65.3% | | |
Pipelines
|
| | | | 24.0% | | | | | | 20.0% | | | | | | 17.6% | | |
Real Estate
|
| | | | 7.4% | | | | | | 10.1% | | | | | | 8.9% | | |
Other Sectors
|
| | | | 9.5% | | | | | | 9.3% | | | | | | 8.2% | | |
Total | | | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
|
Grant Date
|
| |
Type of
Award |
| |
Number of Shares
Underlying Equity Awards Granted |
| |
Exercise
Price per Share |
| |
Per Share
Fair Value of Shares on Grant Date |
| |
Estimated Fair
Value Per Option |
| |||||||||||||||
January 1, 2024
|
| | | | Options | | | | | | 386,870 | | | | | $ | 10.66 | | | | | $ | 5.86 | | | | | $ | 0.53 | | |
January 1, 2024
|
| | | | Options | | | | | | 281,360 | | | | | $ | 21.32 | | | | | $ | 5.86 | | | | | $ | 0.11 | | |
January 1, 2024
|
| | | | Options | | | | | | 281,360 | | | | | $ | 31.99 | | | | | $ | 5.86 | | | | | $ | 0.11 | | |
December 8, 2024
|
| | | | Options | | | | | | 2,541,407 | | | | | $ | 9.38 | | | | | $ | 7.89 | | | | | $ | 2.35 | | |
December 8, 2024
|
| | | | Options | | | | | | 14,068 | | | | | $ | 10.66 | | | | | $ | 7.89 | | | | | $ | 2.13 | | |
December 8, 2024
|
| | | | Options | | | | | | 77,960 | | | | | $ | 10.66 | | | | | $ | 7.89 | | | | | $ | 2.13 | | |
December 8, 2024
|
| | | | Options | | | | | | 93,787 | | | | | $ | 10.66 | | | | | $ | 7.89 | | | | | $ | 2.13 | | |
December 20, 2024
|
| | | | Options | | | | | | 400,875 | | | | | $ | 10.66 | | | | | $ | 7.89 | | | | | $ | 1.71 | | |
December 20, 2024
|
| | | | Options | | | | | | 178,298 | | | | | $ | 10.66 | | | | | $ | 7.89 | | | | | $ | 2.13 | | |
| | |
March 31, 2025
|
| |||||||||||||||||||||
($ in thousands, except percentages)
|
| |
Gross
|
| |
% of total
|
| |
Net
|
| |
% of total
|
| ||||||||||||
Case reserves
|
| | | $ | 120,848 | | | | | | 28.7% | | | | | $ | 93,938 | | | | | | 31.4% | | |
IBNR
|
| | | | 300,630 | | | | | | 71.3% | | | | | | 204,794 | | | | | | 68.6% | | |
Total
|
| | | $ | 421,478 | | | | | | 100.0% | | | | | | 298,732 | | | | | | 100.0% | | |
|
| | |
December 31, 2024
|
| |||||||||||||||||||||
($ in thousands, except percentages)
|
| |
Gross
|
| |
% of total
|
| |
Net
|
| |
% of total
|
| ||||||||||||
Case reserves
|
| | | $ | 120,317 | | | | | | 29.8% | | | | | $ | 90,036 | | | | | | 31.7% | | |
IBNR
|
| | | | 283,259 | | | | | | 70.2% | | | | | | 193,944 | | | | | | 68.3% | | |
Total
|
| | | $ | 403,576 | | | | | | 100.0% | | | | | | 283,980 | | | | | | 100.0% | | |
|
| | |
Potential impact as of March 31, 2025
|
| |||||||||||||||||||||||||||||||||||||||
Line of business
($ in thousands) |
| |
Net reserves
for unpaid losses and loss adjustment expenses |
| |
7.5% higher
|
| |
Pre-tax
income |
| |
Members’
equity |
| |
7.5% lower
|
| |
Pre-tax
income |
| |
Members’
equity |
| |||||||||||||||||||||
Casualty
|
| | | $ | 246,264 | | | | | $ | 264,734 | | | | | $ | (18,470) | | | | | $ | (14,591) | | | | | $ | 227,794 | | | | | $ | 18,470 | | | | | $ | 14,591 | | |
Property
|
| | | $ | 52,468 | | | | | $ | 56,403 | | | | | $ | (3,935) | | | | | $ | (3,109) | | | | | $ | 48,533 | | | | | $ | 3,935 | | | | | $ | 3,109 | | |
| | |
Potential impact as of December 31, 2024
|
| |||||||||||||||||||||||||||||||||||||||
Line of business
($ in thousands) |
| |
Net reserves
for unpaid losses and loss adjustment expenses |
| |
7.5% higher
|
| |
Pre-tax
income |
| |
Members’
equity |
| |
7.5% lower
|
| |
Pre-tax
income |
| |
Members’
equity |
| |||||||||||||||||||||
Casualty
|
| | | $ | 236,966 | | | | | $ | 254,738 | | | | | $ | (17,772) | | | | | $ | (14,040) | | | | | $ | 219,194 | | | | | $ | 17,772 | | | | | $ | 14,040 | | |
Property
|
| | | $ | 47,014 | | | | | $ | 50,540 | | | | | $ | (3,526) | | | | | $ | (2,786) | | | | | $ | 43,488 | | | | | $ | 3,526 | | | | | $ | 2,786 | | |
|
Premium by Risk Duration
|
| |
Premium by Product
|
|
|
![]() |
| |
![]() |
|
|
Premium by Policy Size
|
| |
Premium by Vertical
|
|
|
![]() |
| |
![]() |
|
|
Number of Distribution Partners
|
| |
Premium by Channel(1)
|
|
|
![]() |
| |
![]() |
|
| | |
As of March 31, 2025
|
| ||||||
($ in thousands, except percentages)
|
| |
Fair Value
|
| |
% of total
|
| |||
Cash and cash equivalents
|
| | | $ | 38,924 | | | |
5.3%
|
|
Fixed maturity securities
|
| | | | 457,416 | | | |
61.9%
|
|
Short-term investments
|
| | | | 53,154 | | | |
7.2%
|
|
Utility & Infrastructure Investments
|
| | | | 176,039 | | | |
23.8%
|
|
Note receivable from affiliate
|
| | | | 13,501 | | | |
1.8%
|
|
Other Invested assets
|
| | | | 280 | | | |
NM
|
|
Total cash and invested assets
|
| | | $ | 739,314 | | | |
100.0%
|
|
|
| | |
As of December 31, 2024
|
| ||||||
($ in thousands, except percentages)
|
| |
Fair Value
|
| |
% of total
|
| |||
Cash and cash equivalents
|
| | | $ | 26,573 | | | |
3.3%
|
|
Fixed maturity securities
|
| | | | 438,752 | | | |
54.7%
|
|
Short-term investments
|
| | | | 52,612 | | | |
6.6%
|
|
Utility & Infrastructure Investments
|
| | | | 270,242 | | | |
33.7%
|
|
Note receivable from affiliate
|
| | | | 13,501 | | | |
1.7%
|
|
Other Invested assets
|
| | | | 280 | | | |
NM
|
|
Total cash and invested assets
|
| | | $ | 801,960 | | | |
100.0%
|
|
|
Name
|
| |
Age
|
| |
Position
|
| |||
Justin Cohen
|
| | | | 50 | | | | Chief Executive Officer, Director | |
Chris Schenk
|
| | | | 43 | | | |
President, Chief Underwriting Officer
|
|
Neelam Patel
|
| | | | 47 | | | | Chief Financial Officer | |
Stuart J. Zimmer
|
| | | | 56 | | | | Director, Chair | |
Tom Hulst
|
| | | | 59 | | | | Director | |
William Mercer
|
| | | | 56 | | | | Director Nominee | |
Robert C. Merton, Ph.D.
|
| | | | 80 | | | | Director Nominee | |
Mitchell Pressman
|
| | | | 60 | | | | Director Nominee | |
John (Jack) L. Sennott, Jr.
|
| | | | 59 | | | | Director Nominee | |
Name and principal position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus(1)
($) |
| |
Option
awards(2) ($) |
| |
All other
compensation(3) ($) |
| |
Total
($) |
| ||||||||||||||||||
Justin Cohen
Chief Executive Officer |
| | | | 2024 | | | | | | 64,904 | | | | | | — | | | | | | 3,400,408 | | | | | | — | | | | | | 3,465,312 | | |
Chris Schenk
President and Chief Underwriting Officer |
| | | | 2024 | | | | | | 470,000 | | | | | | 282,000 | | | | | | 266,250 | | | | | | 17,250 | | | | | | 1,035,500 | | |
Neelam Patel(4)
Chief Financial Officer |
| | | | 2024 | | | | | | 107,805 | | | | | | 575,000 | | | | | | 200,000 | | | | | | 9,135 | | | | | | 891,940 | | |
Name
|
| |
2024 Annual base salary
($) |
| |||
Justin Cohen
|
| | | $ | 65,000 | | |
Chris Schenk
|
| | | $ | 470,000 | | |
Neelam Patel
|
| | | $ | 400,000 | | |
Name
|
| |
2024 Options granted
(#) |
| |||
Justin Cohen
|
| | | | 2,541,407 | | |
Chris Schenk
|
| | | | 949,591 | | |
Neelam Patel
|
| | | | 93,787 | | |
| | | | | | | | |
Option awards(1)
|
| |||||||||||||||||||||||||||
Name
|
| |
Grant date
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
securities underlying unexercised options (#) unexercisable |
| |
Equity
incentive plan awards: number of securities underlying unexercised unearned options (#) |
| |
Option
exercise price per share ($) |
| |
Option
expiration date |
| ||||||||||||||||||
Justin Cohen
|
| | | | 12/8/2024 | | | | | | | | | | | | 2,541,407(2) | | | | | | | | | | | $ | 9.38 | | | | | | 12/8/2034 | | |
Chris Schenk
|
| | | | 1/1/2022 | | | | | | 5,862(3) | | | | | | 8,793(3) | | | | | | | | | | | $ | 10.66 | | | | | | 1/1/2032 | | |
| | | | | 1/1/2022 | | | | | | | | | | | | | | | | | | 43,963(4) | | | | | $ | 10.66 | | | | | | 1/1/2032 | | |
| | | | | 1/1/2024 | | | | | | | | | | | | 386,870(5) | | | | | | | | | | | $ | 10.66 | | | | | | 1/1/2034 | | |
| | | | | 1/1/2024 | | | | | | | | | | | | 281,360(6) | | | | | | | | | | | $ | 21.32 | | | | | | 1/1/2034 | | |
| | | | | 1/1/2024 | | | | | | | | | | | | 281,360(7) | | | | | | | | | | | $ | 31.99 | | | | | | 1/1/2034 | | |
Neelam Patel
|
| | | | 12/8/2024 | | | | | | | | | | | | 93,787(8) | | | | | | | | | | | $ | 10.66 | | | | | | 12/8/2034 | | |
Name
|
| |
Fees earned
or paid in cash ($) |
| |
Option
awards ($)(1) |
| |
All other
compensation ($)(2) |
| |
Total
($) |
| ||||||||||||
Tom Hulst
|
| | | | 65,000 | | | | | | 30,000 | | | | | | 5,362 | | | | | | 100,362 | | |
Percentage
|
| |
Director
Nominees |
| |||
40% or greater
|
| | | | 4 | | |
<40% but ≥ 30%
|
| | | | 3 | | |
<30% but ≥ 20%
|
| | | | 2 | | |
<20% but ≥ 10%
|
| | | | 1 | | |
Less than 10%
|
| | | | 0 | | |
| | |
Shares of
common stock beneficially owned before this offering |
| |
Shares of
common stock beneficially owned after this offering |
| |
Shares of
common stock beneficially owned after this offering assuming full exercise of overallotment option |
| |||||||||||||||||||||||||||
Name of beneficial owner
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||||||||||||||||||
Named Executive Officers, Directors, and Director Nominees:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stuart J. Zimmer(1)
|
| | | | 40,203,053 | | | | | | 99.5% | | | | | | 40,203,053 | | | | | | 85.4% | | | | | | 40,203,053 | | | | | | 83.6% | | |
Tom Hulst(2)
|
| | | | 37,515 | | | | | | * | | | | | | 37,515 | | | | | | * | | | | | | 37,515 | | | | | | * | | |
Justin Cohen(3)
|
| | | | 1,524,845 | | | | | | 3.6% | | | | | | 1,524,845 | | | | | | 3.1% | | | | | | 1,524,845 | | | | | | 3.0% | | |
Neelam Patel
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Chris Schenk(4)
|
| | | | 198,711 | | | | | | * | | | | | | 198,711 | | | | | | * | | | | | | 198,711 | | | | | | * | | |
William Mercer
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Robert C. Merton
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Mitchell Pressman(5)
|
| | | | 93,787 | | | | | | * | | | | | | 93,787 | | | | | | * | | | | | | 93,787 | | | | | | * | | |
John (Jack) L. Sennott, Jr.
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
All Executive Officers, Directors, and Director Nominees as a group
(9 persons) |
| | | | 42,057,911 | | | | | | 99.8% | | | | | | 42,057,911 | | | | | | 86.2% | | | | | | 42,057,911 | | | | | | 84.5% | | |
Name
|
| |
Number of shares
|
| |||
J.P. Morgan Securities LLC
|
| | | | | | |
Barclays Capital Inc.
|
| | | | | | |
Citigroup Global Markets Inc.
|
| | | | | | |
TD Securities (USA) LLC
|
| | | | | | |
Wells Fargo Securities, LLC
|
| | | | | | |
Total
|
| | | | 6,666,667 | | |
|
| | | |
No exercise of
option to purchase additional shares |
| |
Full exercise of
option to purchase additional shares |
| ||||||
|
Per Share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | |
| | |
Page
|
| |||
Unaudited Condensed Consolidated Financial Statements as of March 31, 2025 and December 31, 2024
and for the three months ended March 31, 2025 and 2024 |
| | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | ||||||
Audited Financial Statements as of and for the years ended December 31, 2024 and 2023 | | | | | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
Financial Statement Schedules
|
| | | | | | |
| | | | F-73 | | | |
| | | | F-74 | | | |
| | | | F-80 | | | |
| | | | F-81 | | |
| | |
March 31, 2025
(Unaudited) |
| |
December 31,
2024 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Assets: | | | | | | | | | | | | | |
Fixed maturity securities available-for-sale, at fair value (amortized cost: $453,758 in 2025 and $434,965 in 2024)
|
| | | $ | 457,416 | | | | | $ | 438,752 | | |
Utility & Infrastructure Investments, at fair value (cost of $172,753 in 2025 and $216,075 in 2024)
|
| | | | 176,039 | | | | | | 270,242 | | |
Short-term investments
|
| | | | 53,154 | | | | | | 52,612 | | |
Note receivable from affiliate
|
| | | | 13,501 | | | | | | 13,501 | | |
Other invested assets
|
| | | | 280 | | | | | | 280 | | |
Total invested assets
|
| | | | 700,390 | | | | | | 775,387 | | |
Cash and cash equivalents
|
| | | | 38,924 | | | | | | 26,573 | | |
Due from broker
|
| | | | 151 | | | | | | — | | |
Investment income due and accrued
|
| | | | 6,352 | | | | | | 5,642 | | |
Premiums receivable, net of allowance for credit losses of $4,389 in 2025 and $5,907 in 2024
|
| | | | 54,991 | | | | | | 53,500 | | |
Deferred policy acquisition costs, net of ceding commissions
|
| | | | 24,684 | | | | | | 21,552 | | |
Prepaid reinsurance premiums
|
| | | | 6,786 | | | | | | 3,905 | | |
Deferred income tax asset, net
|
| | | | 9,584 | | | | | | 9,670 | | |
Reinsurance recoverable, net of allowance for credit losses of $0 in 2025 and
$0 in 2024 |
| | | | 135,239 | | | | | | 133,616 | | |
Receivable from affiliates, net
|
| | | | 97,346 | | | | | | 16,857 | | |
Ceded unearned premiums
|
| | | | 60,628 | | | | | | 68,205 | | |
Other assets
|
| | | | 12,967 | | | | | | 8,531 | | |
Total assets
|
| | | $ | 1,148,042 | | | | | $ | 1,123,438 | | |
Liabilities, members’ equity and non-controlling interest: | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Reserves for unpaid losses and loss adjustment expenses
|
| | | | 421,478 | | | | | | 403,576 | | |
Unearned premiums
|
| | | | 216,821 | | | | | | 212,828 | | |
Securities sold, not yet purchased, at fair value (cost of $0 in 2025 and $932
in 2024) |
| | | | — | | | | | | 930 | | |
Payable to reinsurers
|
| | | | 19,553 | | | | | | 27,160 | | |
Due to broker
|
| | | | — | | | | | | 9,189 | | |
Accounts payable and accrued expenses
|
| | | | 36,520 | | | | | | 38,061 | | |
Funds held under reinsurance treaties
|
| | | | 2,057 | | | | | | 2,092 | | |
Income tax payable
|
| | | | 20,771 | | | | | | 26,488 | | |
Other liabilities
|
| | | | 3,536 | | | | | | 4,307 | | |
Total liabilities
|
| | | | 720,736 | | | | | | 724,631 | | |
Members’ equity: | | | | | | | | | | | | | |
Members’ equity
|
| | | | 380,904 | | | | | | 360,741 | | |
Retained earnings
|
| | | | 43,030 | | | | | | 34,569 | | |
Accumulated other comprehensive income (loss)
|
| | | | 2,883 | | | | | | 2,997 | | |
Total members’ equity
|
| | | | 426,817 | | | | | | 398,307 | | |
Non-controlling interest – General Partner
|
| | | | 489 | | | | | | 500 | | |
Total members’ equity and non-controlling interest
|
| | | | 427,306 | | | | | | 398,807 | | |
Total liabilities, members’ equity and non-controlling interest
|
| | | $ | 1,148,042 | | | | | $ | 1,123,438 | | |
|
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
| | |
(in thousands, except per unit amounts)
|
| |||||||||
Revenues | | | | | | | | | | | | | |
Gross written premiums
|
| | | $ | 116,143 | | | | | $ | 81,605 | | |
Ceded written premiums
|
| | | | (26,272) | | | | | | (19,349) | | |
Net written premiums
|
| | | | 89,871 | | | | | | 62,256 | | |
Change in unearned premiums
|
| | | | (11,570) | | | | | | 6,022 | | |
Net premiums earned
|
| | | | 78,301 | | | | | | 68,278 | | |
Fee income
|
| | | | 560 | | | | | | 125 | | |
Net investment income
|
| | | | 7,895 | | | | | | 5,253 | | |
Net realized and unrealized gains (losses) on investments
|
| | | | (4,599) | | | | | | 2,388 | | |
Other income
|
| | | | 965 | | | | | | 24 | | |
Total revenues
|
| | | | 83,122 | | | | | | 76,068 | | |
Expenses | | | | | | | | | | | | | |
Losses and loss adjustment expenses
|
| | | | 46,862 | | | | | | 41,047 | | |
Underwriting, acquisition and insurance expenses
|
| | | | 24,885 | | | | | | 23,389 | | |
Interest expense
|
| | | | 447 | | | | | | 550 | | |
Other expenses
|
| | | | 238 | | | | | | 54 | | |
Total expenses
|
| | | | 72,432 | | | | | | 65,040 | | |
Income before income taxes
|
| | | | 10,690 | | | | | | 11,028 | | |
Income tax expense
|
| | | | 2,240 | | | | | | 2,070 | | |
Net income
|
| | | | 8,450 | | | | | | 8,958 | | |
Less: Net income (loss) attributable to non-controlling interest – General Partner
|
| | | | (11) | | | | | | 1,202 | | |
Net income attributable to members
|
| | | | 8,461 | | | | | | 7,756 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Unrealized gains (losses), net of taxes
|
| | | | (114) | | | | | | 2,509 | | |
Less: Unrealized gains, net of taxes attributable to non-controlling interest
|
| | | | — | | | | | | — | | |
Total comprehensive income attributable to members
|
| | | $ | 8,347 | | | | | $ | 10,265 | | |
Earnings per unit: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.02 | | | | | $ | 0.02 | | |
Diluted
|
| | | $ | 0.02 | | | | | $ | 0.02 | | |
Weighted-average units outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 429,573,467 | | | | | | 386,397,466 | | |
Diluted
|
| | | | 436,085,672 | | | | | | 386,400,736 | | |
| | |
Members’
Equity |
| |
Retained
Earnings (Deficit) |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Members’ Equity |
| |
Non-
Controlling Interest |
| |
Total Members’
Equity and Non-Controlling Interest |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Balance at January 1, 2024
|
| | | $ | 338,634 | | | | | $ | (12,521) | | | | | $ | (4,416) | | | | | $ | 321,697 | | | | | $ | 500 | | | | | $ | 322,197 | | |
Share-based compensation
|
| | | | 82 | | | | | | — | | | | | | — | | | | | | 82 | | | | | | — | | | | | | 82 | | |
Net income
|
| | | | — | | | | | | 7,756 | | | | | | — | | | | | | 7,756 | | | | | | 1,202 | | | | | | 8,958 | | |
Other comprehensive income,
net of taxes |
| | | | — | | | | | | — | | | | | | 2,509 | | | | | | 2,509 | | | | | | — | | | | | | 2,509 | | |
Balance as of March 31,
2024 |
| | | $ | 338,716 | | | | | $ | (4,765) | | | | | $ | (1,907) | | | | | $ | 332,044 | | | | | $ | 1,702 | | | | | $ | 333,746 | | |
Balance at January 1, 2025
|
| | | $ | 360,741 | | | | | $ | 34,569 | | | | | $ | 2,997 | | | | | $ | 398,307 | | | | | $ | 500 | | | | | $ | 398,807 | | |
Member units issued
|
| | | | 20,000 | | | | | | — | | | | | | — | | | | | | 20,000 | | | | | | — | | | | | | 20,000 | | |
Share-based compensation
|
| | | | 163 | | | | | | — | | | | | | — | | | | | | 163 | | | | | | — | | | | | | 163 | | |
Net income (loss)
|
| | | | — | | | | | | 8,461 | | | | | | — | | | | | | 8,461 | | | | | | (11) | | | | | | 8,450 | | |
Other comprehensive loss, net
of taxes |
| | | | — | | | | | | — | | | | | | (114) | | | | | | (114) | | | | | | — | | | | | | (114) | | |
Balance as of March 31,
2025 |
| | | $ | 380,904 | | | | | $ | 43,030 | | | | | $ | 2,883 | | | | | $ | 426,817 | | | | | $ | 489 | | | | | $ | 427,306 | | |
|
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
| | |
(in thousands)
|
| |||||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,450 | | | | | $ | 8,958 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | 12,505 | | | | | | 25,973 | | |
Net cash provided by operating activities
|
| | | | 20,955 | | | | | | 34,931 | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchase of fixed maturity securities, available-for-sale
|
| | | | (67,091) | | | | | | (29,144) | | |
Proceeds from sale of fixed maturity securities, available-for-sale
|
| | | | 58,935 | | | | | | 21,214 | | |
Proceeds from maturities and redemptions of fixed maturity securities, available-for-sale
|
| | | | 285 | | | | | | 5,157 | | |
Purchases of Utility & Infrastructure Investments
|
| | | | (10,000) | | | | | | — | | |
Proceeds from redemptions of Utility & Infrastructure Investments
|
| | | | 8,996 | | | | | | 414 | | |
Purchase of other assets
|
| | | | (25) | | | | | | (38) | | |
Change in Treasury bills, net
|
| | | | (12,871) | | | | | | (17,722) | | |
Change in short-term investments, net
|
| | | | 24 | | | | | | (129,953) | | |
Proceeds from sale of securities sold, not yet purchased
|
| | | | — | | | | | | 94 | | |
Purchases to cover securities sold, not yet purchased
|
| | | | — | | | | | | (288) | | |
Proceeds from sale of other invested assets
|
| | | | — | | | | | | 414 | | |
Net cash used in investing activities
|
| | | | (21,747) | | | | | | (149,852) | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Issuance of Members’ units
|
| | | | 20,000 | | | | | | — | | |
Capital distribution
|
| | | | (6,857) | | | | | | (414) | | |
Net cash provided by (used in) financing activities
|
| | | | 13,143 | | | | | | (414) | | |
Net change in cash and cash equivalents
|
| | | | 12,351 | | | | | | (115,335) | | |
Cash and cash equivalents, at beginning of period
|
| | | | 26,573 | | | | | | 264,646 | | |
Cash and cash equivalents, at end of period
|
| | | $ | 38,924 | | | | | $ | 149,311 | | |
Supplementary cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 449 | | | | | $ | 546 | | |
| | | |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 5 | | | | | $ | 5 | | |
|
Investments in the Absolute Return Utility & Infrastructure Fund, at fair value
|
| | | | 165,914 | | | | | | 270,242 | | |
|
Investment in affiliated fund, at fair value (cost of $191 in 2025 and $191 in 2024)
|
| | | | 280 | | | | | | 280 | | |
|
Due from the Absolute Return Utility & Infrastructure Fund
|
| | | | 97,200 | | | | | | 16,857 | | |
|
Total assets
|
| | | $ | 263,399 | | | | | $ | 287,384 | | |
| Liabilities and partners’ capital | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Withdrawals payable
|
| | | | 97,200 | | | | | | 16,858 | | |
|
Accrued expenses and other liabilities
|
| | | | 51 | | | | | | 88 | | |
|
Total liabilities
|
| | | | 97,251 | | | | | | 16,946 | | |
| Partners’ capital: | | | | | | | | | | | | | |
|
Limited partners
|
| | | | 165,659 | | | | | | 269,938 | | |
|
General partner
|
| | | | 489 | | | | | | 500 | | |
|
Total partners’ capital:
|
| | | | 166,148 | | | | | | 270,438 | | |
|
Total liabilities and partners’ capital:
|
| | | $ | 263,399 | | | | | $ | 287,384 | | |
|
| | | |
Cost or
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
| March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | $ | 84,034 | | | | | $ | 279 | | | | | $ | — | | | | | $ | 84,313 | | |
|
Corporate
|
| | | | 368,935 | | | | | | 4,632 | | | | | | (1,207) | | | | | | 372,360 | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | 789 | | | | | | — | | | | | | (46) | | | | | | 743 | | |
|
Total fixed maturity securities, available-for-sale
|
| | | $ | 453,758 | | | | | $ | 4,911 | | | | | $ | (1,253) | | | | | $ | 457,416 | | |
|
| | | |
Cost or
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | $ | 84,456 | | | | | $ | 21 | | | | | $ | (282) | | | | | $ | 84,195 | | |
|
Corporate
|
| | | | 349,693 | | | | | | 6,257 | | | | | | (2,145) | | | | | | 353,805 | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | 816 | | | | | | — | | | | | | (64) | | | | | | 752 | | |
|
Total fixed maturity securities, available-for-sale
|
| | | $ | 434,965 | | | | | $ | 6,278 | | | | | $ | (2,491) | | | | | $ | 438,752 | | |
|
| | | |
Amortized Cost
|
| |
Fair Value
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| March 31, 2025 | | | | | | | | | | | | | |
|
Due in one year or less
|
| | | $ | 15,694 | | | | | $ | 15,857 | | |
|
Due after one year through five years
|
| | | | 255,388 | | | | | | 257,716 | | |
|
Due after five years through ten years
|
| | | | 163,402 | | | | | | 164,908 | | |
|
Due after ten years
|
| | | | 18,485 | | | | | | 18,192 | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | 789 | | | | | | 743 | | |
|
Total fixed maturity securities, available-for-sale
|
| | | $ | 453,758 | | | | | $ | 457,416 | | |
|
| | | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | | |
Fair
Value |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| |
Gross
Unrealized (Losses) |
| ||||||||||||||||||
| March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Corporate
|
| | | $ | 93,087 | | | | | $ | (1,207) | | | | | $ | — | | | | | $ | — | | | | | $ | 93,087 | | | | | $ | (1,207) | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | 110 | | | | | | (4) | | | | | | 633 | | | | | | (42) | | | | | | 743 | | | | | | (46) | | |
|
Total fixed maturity securities, available-for-sale
|
| | | $ | 93,197 | | | | | $ | (1,211) | | | | | $ | 633 | | | | | $ | (42) | | | | | $ | 93,830 | | | | | $ | (1,253) | | |
|
| | | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | | |
Fair
Value |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| |
Gross
Unrealized (Losses) |
| ||||||||||||||||||
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed maturity securities, available-for-sale:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | $ | 71,408 | | | | | $ | (282) | | | | | $ | — | | | | | $ | — | | | | | $ | 71,408 | | | | | $ | (282) | | |
|
Corporate
|
| | | | 95,079 | | | | | | (2,145) | | | | | | — | | | | | | — | | | | | | 95,079 | | | | | | (2,145) | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | — | | | | | | — | | | | | | 752 | | | | | | (64) | | | | | | 752 | | | | | | (64) | | |
|
Total fixed maturity securities, available-for-sale
|
| | | $ | 166,487 | | | | | $ | (2,427) | | | | | $ | 752 | | | | | $ | (64) | | | | | $ | 167,239 | | | | | $ | (2,491) | | |
|
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Investment income | | | | | | | | | | | | | |
|
Fixed maturity securities, available-for-sale:
|
| | | $ | 6,318 | | | | | $ | 951 | | |
|
Utility & Infrastructure Investments
|
| | | | 1,858 | | | | | | 1,990 | | |
|
Short-term investments
|
| | | | 570 | | | | | | 1,514 | | |
|
Note receivable from affiliate
|
| | | | 250 | | | | | | 250 | | |
|
Cash equivalents
|
| | | | 436 | | | | | | 1,992 | | |
|
Equity securities
|
| | | | — | | | | | | 22 | | |
|
Securities sold, not yet purchased
|
| | | | — | | | | | | (132) | | |
|
Gross investment income
|
| | | | 9,432 | | | | | | 6,587 | | |
|
Management fees(1)
|
| | | | (1,401) | | | | | | (1,328) | | |
|
Other income
|
| | | | — | | | | | | — | | |
|
Other expenses(1)
|
| | | | (136) | | | | | | (6) | | |
|
Net investment income
|
| | | $ | 7,895 | | | | | $ | 5,253 | | |
|
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Fixed maturity securities, available-for-sale | | | | | | | | | | | | | |
|
Change in net unrealized gains (losses)
|
| | | $ | (124) | | | | | $ | 3,178 | | |
|
Total
|
| | | $ | (124) | | | | | $ | 3,178 | | |
|
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Gross realized gains: | | | | | | | | | | | | | |
|
Fixed maturity securities, available-for-sale
|
| | | $ | 2,835 | | | | | $ | 80 | | |
|
Equity securities
|
| | | | — | | | | | | 62 | | |
|
Securities sold, not yet purchased
|
| | | | 15 | | | | | | 295 | | |
|
Utility & Infrastructure Investments
|
| | | | 34,062 | | | | | | 13,850 | | |
|
Total
|
| | | | 36,912 | | | | | | 14,287 | | |
| Gross realized (losses): | | | | | | | | | | | | | |
|
Fixed maturity securities, available-for-sale
|
| | | | (2) | | | | | | (3,217) | | |
|
Utility & Infrastructure Investments
|
| | | | — | | | | | | (2) | | |
|
Total
|
| | | | (2) | | | | | | (3,219) | | |
| Net unrealized gains (losses) on investments: | | | | | | | | | | | | | |
|
Securities sold, not yet purchased
|
| | | | — | | | | | | (71) | | |
|
Utility & Infrastructure Investments
|
| | | | (41,509) | | | | | | (8,609) | | |
|
Total
|
| | | | (41,509) | | | | | | (8,680) | | |
|
Net realized and unrealized gains (losses)
|
| | | $ | (4,599) | | | | | $ | 2,388 | | |
|
| | | |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||||||||||||||
| | | |
Cost
|
| |
Net
Unrealized Gains (Losses) |
| |
Fair
Value |
| |
Cost
|
| |
Net
Unrealized Gains (Losses) |
| |
Fair
Value |
| ||||||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Absolute Return Utility & Infrastructure Fund
|
| | | $ | 162,753 | | | | | $ | 3,161 | | | | | $ | 165,914 | | | | | $ | 216,075 | | | | | $ | 54,167 | | | | | $ | 270,242 | | |
|
MidCap Limited Partnership
|
| | | | 10,000 | | | | | | 125 | | | | | | 10,125 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total Utility &Infrastructure Investments
|
| | | $ | 172,753 | | | | | $ | 3,286 | | | | | $ | 176,039 | | | | | $ | 216,075 | | | | | $ | 54,167 | | | | | $ | 270,242 | | |
|
Investment in securities
|
| |
Cost(1)
|
| |
Fair Value(1)
|
| |
Percentage of
Members’ Equity |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
March 31, 2025 | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | |
Total common stock
|
| | | $ | 286,535 | | | | | $ | 300,778 | | | | | | 70.47% | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Total common stock
|
| | | $ | (146,461) | | | | | $ | (147,770) | | | | | | -34.62% | | |
Investment in securities
|
| |
Cost(1)
|
| |
Fair Value(1)
|
| |
Percentage of
Members’ Equity |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
December 31, 2024 | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | |
Total common stock
|
| | | $ | 452,622 | | | | | $ | 484,614 | | | | | | 121.67% | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Total common stock
|
| | | $ | (253,151) | | | | | $ | (259,941) | | | | | | -65.26% | | |
Investment in securities
|
| |
Quantity(1)
|
| |
Fair Value(1)
|
| |
Percentage of
Members’ Equity |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
March 31, 2025 | | | | | | | | | | | | | | | | | | | |
American Electric Power Co
|
| | | | 2,351,351 | | | | | $ | 21,400 | | | | | | 5.01% | | |
Investment in securities
|
| |
Quantity(1)
|
| |
Fair Value(1)
|
| |
Percentage of
Members’ Equity |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
December 31, 2024 | | | | | | | | | | | | | | | | | | | |
Targa Resources Corp
|
| | | | 1,331,300 | | | | | $ | 23,024 | | | | | | 5.78% | | |
Arthur J. Gallagher & Co
|
| | | | 750,000 | | | | | $ | 20,626 | | | | | | 5.18% | | |
Ryan Specialty Group Holdings Inc
|
| | | | 3,700,000 | | | | | $ | 23,000 | | | | | | 5.77% | | |
The Boeing Company
|
| | | | 2,224,500 | | | | | $ | 38,148 | | | | | | 9.58% | | |
Real Estate – Welltower Inc.
|
| | | | 2,775,294 | | | | | $ | 33,888 | | | | | | 8.51% | | |
The Boeing Company
|
| | | | (2,257,000) | | | | | $ | (38,706) | | | | | | -9.72% | | |
| | | |
Fair Value Measurements Using
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
| March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed maturity securities, available-for-sale:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities and obligations guaranteed by the U.S. Government
|
| | | $ | — | | | | | $ | 84,313 | | | | | $ | — | | | | | $ | 84,313 | | |
|
Corporate
|
| | | | — | | | | | | 372,360 | | | | | | — | | | | | | 372,360 | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | — | | | | | | 743 | | | | | | — | | | | | | 743 | | |
|
Total fixed maturity securities, available-for-sale
|
| | | | — | | | | | $ | 457,416 | | | | | | — | | | | | | 457,416 | | |
|
Total assets
|
| | | $ | — | | | | | $ | 457,416 | | | | | $ | — | | | | | $ | 457,416 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
| Securities sold, not yet purchased: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
| | | |
Fair Value Measurements Using
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities and obligations guaranteed by the U.S. Government
|
| | | $ | — | | | | | $ | 84,195 | | | | | $ | — | | | | | $ | 84,195 | | |
|
Corporate
|
| | | | — | | | | | | 353,805 | | | | | | — | | | | | | 353,805 | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | — | | | | | | 752 | | | | | | — | | | | | | 752 | | |
|
Total fixed maturity securities, available-for-sale
|
| | | | — | | | | | | 438,752 | | | | | | — | | | | | | 438,752 | | |
|
Total assets
|
| | | $ | — | | | | | $ | 438,752 | | | | | $ | — | | | | | $ | 438,752 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
| Securities sold, not yet purchased: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities
|
| | | $ | — | | | | | $ | (930) | | | | | $ | — | | | | | $ | (930) | | |
|
Total liabilities
|
| | | $ | — | | | | | $ | (930) | | | | | $ | — | | | | | $ | (930) | | |
|
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Beginning balance
|
| | | $ | 5,907 | | | | | $ | 2,953 | | |
|
Current period change for estimated uncollectible premiums
|
| | | | — | | | | | | 508 | | |
|
Write-offs of uncollectible premiums receivable
|
| | | | (1,518) | | | | | | — | | |
|
Ending balance
|
| | | $ | 4,389 | | | | | $ | 3,461 | | |
|
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Balance, beginning of period
|
| | | $ | 21,552 | | | | | $ | 23,245 | | |
|
Policy acquisition costs deferred:
|
| | | | | | | | | | | | |
|
Direct commissions
|
| | | | 21,046 | | | | | | 17,332 | | |
|
Ceded commissions
|
| | | | (6,935) | | | | | | (4,787) | | |
|
Underwriting and other insurance expenses
|
| | | | 1,665 | | | | | | 107 | | |
|
Sub-total
|
| | | | 15,776 | | | | | | 12,652 | | |
|
Amortization of policy acquisition costs
|
| | | | (12,644) | | | | | | (12,397) | | |
|
Net change
|
| | | | 3,132 | | | | | | 255 | | |
|
Balance, end of period
|
| | | $ | 24,684 | | | | | $ | 23,500 | | |
|
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Policy acquisition costs
|
| | | $ | 14,598 | | | | | $ | 14,961 | | |
|
Other operating and general expenses
|
| | | | 10,287 | | | | | | 8,428 | | |
|
Total underwriting, acquisition and insurance expenses
|
| | | $ | 24,885 | | | | | $ | 23,389 | | |
|
| | | |
March 31, 2025
|
| |
December 31, 2024
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Lease Balances: | | | | | | | | | | | | | |
|
Operating lease right-of-use assets
|
| | | $ | 2,149 | | | | | $ | 2,278 | | |
|
Operating lease liabilities
|
| | | $ | (2,586) | | | | | $ | (2,738) | | |
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Lease Cost: | | | | ||||||||||
|
Operating lease cost
|
| | | $ | 164 | | | | | $ | 164 | | |
|
Sublease income
|
| | | | (188) | | | | | | (188) | | |
|
Net lease (income)
|
| | | $ | (24) | | | | | $ | (24) | | |
|
| | | |
As of
|
| |||||||||
| | | |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Weighted-average remaining lease term – operating leases
|
| |
3.67 years
|
| |
3.92 years
|
| ||||||
|
Weighted-average discount rate – operating leases
|
| | | | 5.25% | | | | | | 5.25% | | |
| | | |
March 31,
2025 |
| |||
| | | |
(in thousands)
|
| |||
| Future Minimum Lease Payments | | | | | | | |
|
2025
|
| | | $ | 561 | | |
|
2026
|
| | | | 765 | | |
|
2027
|
| | | | 783 | | |
|
2028
|
| | | | 731 | | |
|
Thereafter
|
| | | | — | | |
|
Total lease payments
|
| | | | 2,840 | | |
|
Less: imputed interest
|
| | | | (254) | | |
|
Present value of lease liabilities
|
| | | $ | 2,586 | | |
|
| | | |
Three Months Ended
March 31, |
| | | | |||||||||
| | | |
2025
|
| |
2024
|
| | ||||||||
| | | |
(in thousands)
|
| | |||||||||||
| Balance, beginning of period | | | | | | | | | | | | | | | ||
|
Reserves for unpaid losses and loss adjustment expenses
|
| | | $ | 403,576 | | | | | $ | 320,936 | | | | ||
|
Reinsurance recoverable
|
| | | | (119,596) | | | | | | (102,723) | | | | ||
|
Reserves for unpaid losses and loss adjustment expenses, net of reinsurance
|
| | | | 283,980 | | | | | | 218,213 | | | | ||
| Current Activity | | | | | | | | | | | | | | | ||
|
Incurred losses and loss adjustment expenses, net of reinsurance:
|
| | | | | | | | | | | | | | ||
|
Current year
|
| | | | 46,862 | | | | | | 38,702 | | | | ||
|
Prior year
|
| | | | — | | | | | | 2,345 | | | | ||
|
Total net losses and loss and adjustment expenses incurred
|
| | | | 46,862 | | | | | | 41,047 | | | | ||
|
Payments:
|
| | | | | | | | | | | | | | ||
|
Current year
|
| | | | (3,043) | | | | | | (6,233) | | | | ||
|
Prior year
|
| | | | (29,067) | | | | | | (17,632) | | | | ||
|
Total payments
|
| | | | (32,110) | | | | | | (23,865) | | | | ||
| Balance, end of period | | | | | | | | | | | | | | | ||
|
Reserves for unpaid losses and loss adjustment expenses, net of reinsurance
|
| | | | 298,732 | | | | | | 235,395 | | | | ||
|
Reinsurance recoverable
|
| | | | 122,746 | | | | | | 103,720 | | | | ||
|
Reserves for unpaid losses and loss adjustment expenses, gross of reinsurance
|
| | | $ | 421,478 | | | | | $ | 339,115 | | | | ||
|
| | | |
Three Months Ended
March 31, |
| | | | |||||||||
| | | |
2025
|
| |
2024
|
| | ||||||||
| | | |
(in thousands)
|
| | |||||||||||
| Written premiums: | | | | | | | | | | | | | | | ||
|
Direct
|
| | | $ | 116,143 | | | | | $ | 81,605 | | | | ||
|
Ceded
|
| | | | (26,272) | | | | | | (19,349) | | | | ||
|
Net written
|
| | | $ | 89,871 | | | | | $ | 62,256 | | | | ||
| Earned premiums: | | | | | | | | | | | | | | | ||
|
Direct
|
| | | $ | 112,150 | | | | | $ | 89,763 | | | | ||
|
Ceded
|
| | | | (33,849) | | | | | | (21,485) | | | | ||
|
Net earned
|
| | | $ | 78,301 | | | | | $ | 68,278 | | | | ||
| Losses and loss adjustment expenses: | | | | | | | | | | | | | | | ||
|
Direct
|
| | | $ | 56,835 | | | | | $ | 53,947 | | | | ||
|
Ceded
|
| | | | (9,973) | | | | | | (12,900) | | | | ||
|
Net losses and loss adjustment expenses
|
| | | $ | 46,862 | | | | | $ | 41,047 | | | | ||
|
| | | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Fair Value of Underlying Member Unit |
| |
Weighted
Average Fair Value per Option at Grant Date |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |||||||||
|
Outstanding as of January 1, 2025
|
| | | | 46,273,132 | | | | | $ | 1.12 | | | | | | | | | | | | 9.61 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
|
Expired
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
|
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
|
Outstanding as of March 31, 2025
|
| | | | 46,273,132 | | | | | $ | 1.12 | | | | | | | | | | | | 9.36 | | |
|
Vested & Exercisable
|
| | | | 2,387,500 | | | | | $ | 1.75 | | | | | | | | | | | | 8.56 | | |
|
| | | |
Three Months Ended
March 31, 2025 |
| |||||||||
| | | |
Units
|
| |
Weighted-
Average Grant-Date Fair Value |
| ||||||
| Non-vested: | | | | | | | | | | | | | |
|
Beginning Balance
|
| | | | 33,400 | | | | | $ | 0.99 | | |
|
Granted
|
| | | | — | | | | | | — | | |
|
Vested
|
| | | | (33,400) | | | | | $ | 0.99 | | |
|
Forfeited
|
| | | | — | | | | | | | | |
|
Closing Balance
|
| | | | — | | | | | $ | 0.99 | | |
|
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Revenues | | | | | | | | | | | | | |
|
Net premiums earned
|
| | | $ | 78,301 | | | | | $ | 68,278 | | |
|
Fee income
|
| | | | 560 | | | | | | 125 | | |
|
Net investment income
|
| | | | 7,895 | | | | | | 5,253 | | |
|
Net realized and unrealized gains (losses) on investments
|
| | | | (4,599) | | | | | | 2,388 | | |
|
Other income
|
| | | | 965 | | | | | | 24 | | |
|
Total revenues
|
| | | | 83,122 | | | | | | 76,068 | | |
| Expenses | | | | | | | | | | | | | |
|
Losses and loss adjustment expenses
|
| | | | 46,862 | | | | | | 41,047 | | |
|
Policy acquisition costs
|
| | | | 14,598 | | | | | | 14,961 | | |
|
Other operating and general expenses
|
| | | | 10,287 | | | | | | 8,428 | | |
|
Interest expense
|
| | | | 447 | | | | | | 550 | | |
|
Other expenses
|
| | | | 238 | | | | | | 54 | | |
|
Total expenses
|
| | | | 72,432 | | | | | | 65,040 | | |
|
Income before income taxes
|
| | | | 10,690 | | | | | | 11,028 | | |
|
Income tax expense
|
| | | | 2,240 | | | | | | 2,070 | | |
|
Net income
|
| | | | 8,450 | | | | | | 8,958 | | |
|
Less: Net income (loss) attributable to non-controlling interest – General Partner
|
| | | | (11) | | | | | | 1,202 | | |
|
Segment net income
|
| | | $ | 8,461 | | | | | $ | 7,756 | | |
| Reconciliation of profit or loss: | | | | | | | | | | | | | |
|
Adjustments and reconciling items
|
| | | | — | | | | | | — | | |
|
Consolidated net income attributable to members
|
| | | $ | 8,461 | | | | | $ | 7,756 | | |
|
| | |
Three Months Ended
March 31, |
| |||||||||||||||||||||
| | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Product Group
|
| |
Amount
|
| |
% of GWP
|
| |
Amount
|
| |
% of GWP
|
| ||||||||||||
Casualty
|
| | | $ | 82,140 | | | | | | 71% | | | | | $ | 50,506 | | | | | | 62% | | |
Property
|
| | | | 34,003 | | | | | | 29% | | | | | | 31,099 | | | | | | 38% | | |
Total Gross Written Premium
|
| | | $ | 116,143 | | | | | | 100% | | | | | $ | 81,605 | | | | | | 100% | | |
|
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in thousands, except for
units and per unit data) |
| |||||||||
| Numerator: | | | | | | | | | | | | | |
|
Net income available to Members
|
| | | $ | 8,461 | | | | | $ | 7,756 | | |
|
Income allocable to participating securities
|
| | | | 295 | | | | | | — | | |
|
Net income attributable to Members’ units
|
| | | $ | 8,166 | | | | | $ | 7,756 | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted-average units outstanding – basic, including participating securities
|
| | | | 445,084,742 | | | | | | 386,397,466 | | |
|
Weighted-average participating securities
|
| | | | (15,511,275) | | | | | | — | | |
|
Weighted-average units outstanding – basic
|
| | | | 429,573,467 | | | | | | 386,397,466 | | |
|
Dilutive effect of share-based compensation
|
| | | | 6,512,205 | | | | | | 3,270 | | |
|
Weighted-average units outstanding – diluted
|
| | | | 436,085,672 | | | | | | 386,400,736 | | |
|
Earnings per unit – basic
|
| | | $ | 0.02 | | | | | $ | 0.02 | | |
|
Earnings per unit – diluted
|
| | | $ | 0.02 | | | | | $ | 0.02 | | |
|
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Unrealized (losses) gains arising during the period, pre-tax
|
| | | $ | (124) | | | | | $ | 3,178 | | |
|
Income tax benefit (expense)
|
| | | | 10 | | | | | | (669) | | |
|
Unrealized (losses) gains arising during the period, net of taxes
|
| | | | (114) | | | | | | 2,509 | | |
|
Other comprehensive (losses) income
|
| | | $ | (114) | | | | | $ | 2,509 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Assets: | | | | | | | | | | | | | |
Fixed maturity securities available-for-sale, at fair value (amortized cost of $434,965 in 2024 and $103,789 in 2023)
|
| | | $ | 438,752 | | | | | $ | 98,200 | | |
Equity securities, at fair value (cost of $0 in 2024 and $1,000 in 2023)
|
| | | | — | | | | | | 1,000 | | |
Utility & infrastructure investments, at fair value (cost of $216,075 in 2024 and $221,175 in 2023)
|
| | | | 270,242 | | | | | | 253,045 | | |
Short-term investments
|
| | | | 52,612 | | | | | | — | | |
Other invested assets
|
| | | | 280 | | | | | | 694 | | |
Total invested assets
|
| | | | 761,886 | | | | | | 352,939 | | |
Cash and cash equivalents
|
| | | | 26,573 | | | | | | 264,646 | | |
Investment income due and accrued
|
| | | | 5,642 | | | | | | 1,098 | | |
Premiums receivable, net of allowance for credit losses of $5,907 in 2024 and $2,953 in 2023
|
| | | | 53,500 | | | | | | 49,103 | | |
Deferred policy acquisition costs, net of ceding commissions
|
| | | | 21,552 | | | | | | 23,245 | | |
Note receivable from affiliate
|
| | | | 13,501 | | | | | | 13,501 | | |
Prepaid reinsurance premiums
|
| | | | 3,905 | | | | | | 396 | | |
Deferred income tax asset, net
|
| | | | 9,670 | | | | | | 7,221 | | |
Reinsurance recoverable, net of allowance for credit losses of $0 in 2024 and $0 in
2023 |
| | | | 133,616 | | | | | | 125,671 | | |
Ceded unearned premiums
|
| | | | 68,205 | | | | | | 37,852 | | |
Other assets
|
| | | | 25,388 | | | | | | 6,370 | | |
Total assets
|
| | | $ | 1,123,438 | | | | | $ | 882,042 | | |
Liabilities, members’ equity and non-controlling interest: | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Reserves for unpaid losses and loss adjustment expenses
|
| | | | 403,576 | | | | | | 320,936 | | |
Unearned premiums
|
| | | | 212,828 | | | | | | 173,905 | | |
Securities sold, not yet purchased, at fair value (cost of $932 in 2024 and $12,379
in 2023) |
| | | | 930 | | | | | | 12,130 | | |
Payable to reinsurers
|
| | | | 27,160 | | | | | | 15,669 | | |
Due to broker
|
| | | | 9,189 | | | | | | — | | |
Accounts payable and accrued expenses
|
| | | | 38,061 | | | | | | 17,899 | | |
Funds held under reinsurance treaties
|
| | | | 2,092 | | | | | | 4,589 | | |
Income tax payable
|
| | | | 26,488 | | | | | | 8,852 | | |
Other liabilities
|
| | | | 4,307 | | | | | | 5,865 | | |
Total liabilities
|
| | | | 724,631 | | | | | | 559,845 | | |
Members’ equity: | | | | | | | | | | | | | |
Members’ equity
|
| | | | 360,741 | | | | | | 338,634 | | |
Retained earnings (deficit)
|
| | | | 34,569 | | | | | | (12,521) | | |
Accumulated other comprehensive income (loss)
|
| | | | 2,997 | | | | | | (4,416) | | |
Total members’ equity
|
| | | | 398,307 | | | | | | 321,697 | | |
Non-controlling interest−General Partner
|
| | | | 500 | | | | | | 500 | | |
Total members’ equity and non-controlling interest
|
| | | | 398,807 | | | | | | 322,197 | | |
Total liabilities, members’ equity and non-controlling interest
|
| | | $ | 1,123,438 | | | | | $ | 882,042 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Revenues | | | | | | | | | | | | | |
Gross written premiums
|
| | | $ | 437,036 | | | | | $ | 352,591 | | |
Ceded written premiums
|
| | | | (137,830) | | | | | | (84,375) | | |
Net written premiums
|
| | | | 299,206 | | | | | | 268,216 | | |
Change in unearned premiums
|
| | | | (8,571) | | | | | | (36,752) | | |
Net premiums earned
|
| | | | 290,635 | | | | | | 231,464 | | |
Fee income
|
| | | | 918 | | | | | | 660 | | |
Net investment income
|
| | | | 24,046 | | | | | | 11,366 | | |
Net realized and unrealized gains (losses) on investments
|
| | | | 28,140 | | | | | | (2,269) | | |
Other income
|
| | | | 95 | | | | | | 95 | | |
Total revenues
|
| | | | 343,834 | | | | | | 241,316 | | |
Expenses | | | | | | | | | | | | | |
Losses and loss adjustment expenses
|
| | | | 175,234 | | | | | | 154,107 | | |
Underwriting, acquisition and insurance expenses
|
| | | | 98,567 | | | | | | 72,155 | | |
Interest expense
|
| | | | 2,042 | | | | | | 2,237 | | |
Other expenses
|
| | | | 1,727 | | | | | | 196 | | |
Total expenses
|
| | | | 277,570 | | | | | | 228,695 | | |
Income before income taxes
|
| | | | 66,264 | | | | | | 12,621 | | |
Income tax expense
|
| | | | 12,316 | | | | | | 2,518 | | |
Net income
|
| | | | 53,948 | | | | | | 10,103 | | |
Less: Net income attributable to non-controlling interest−General
Partner |
| | | | 6,858 | | | | | | 55 | | |
Net income attributable to members
|
| | | | 47,090 | | | | | | 10,048 | | |
Other comprehensive income: | | | | | | | | | | | | | |
Unrealized gains, net of taxes
|
| | | | 7,413 | | | | | | 3,246 | | |
Less: Unrealized gains, net of taxes attributable to non-controlling interest
|
| | | | — | | | | | | — | | |
Total comprehensive income attributable to members
|
| | | $ | 54,503 | | | | | $ | 13,294 | | |
Earnings per member’s unit: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.12 | | | | | $ | 0.03 | | |
Diluted
|
| | | $ | 0.12 | | | | | $ | 0.03 | | |
Weighted-average units outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 390,738,224 | | | | | | 349,938,678 | | |
Diluted
|
| | | | 390,756,416 | | | | | | 349,948,799 | | |
| | |
Members’
Equity |
| |
Retained
Earnings (Deficit) |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Members’ Equity |
| |
Non-
Controlling Interest |
| |
Total Members’
Equity and Non-Controlling Interest |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Balance at January 1, 2023
|
| | | $ | 303,364 | | | | | $ | (22,569) | | | | | $ | (7,662) | | | | | $ | 273,133 | | | | | $ | 3,584 | | | | | $ | 276,717 | | |
Member units issued
|
| | | | 35,243 | | | | | | — | | | | | | — | | | | | | 35,243 | | | | | | — | | | | | | 35,243 | | |
Share-based compensation
|
| | | | 27 | | | | | | — | | | | | | — | | | | | | 27 | | | | | | — | | | | | | 27 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,139) | | | | | | (3,139) | | |
Net income
|
| | | | — | | | | | | 10,048 | | | | | | — | | | | | | 10,048 | | | | | | 55 | | | | | | 10,103 | | |
Other comprehensive income,
net of taxes |
| | | | — | | | | | | — | | | | | | 3,246 | | | | | | 3,246 | | | | | | — | | | | | | 3,246 | | |
Balance at December 31, 2023
|
| | | $ | 338,634 | | | | | $ | (12,521) | | | | | $ | (4,416) | | | | | $ | 321,697 | | | | | $ | 500 | | | | | $ | 322,197 | | |
Member units issued
|
| | | | 20,100 | | | | | | — | | | | | | — | | | | | | 20,100 | | | | | | — | | | | | | 20,100 | | |
Share-based compensation
|
| | | | 2,007 | | | | | | — | | | | | | — | | | | | | 2,007 | | | | | | — | | | | | | 2,007 | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,858) | | | | | | (6,858) | | |
Net income
|
| | | | — | | | | | | 47,090 | | | | | | — | | | | | | 47,090 | | | | | | 6,858 | | | | | | 53,948 | | |
Other comprehensive income,
net of taxes |
| | | | — | | | | | | — | | | | | | 7,413 | | | | | | 7,413 | | | | | | — | | | | | | 7,413 | | |
Balance at December 31,
2024 |
| | | $ | 360,741 | | | | | $ | 34,569 | | | | | $ | 2,997 | | | | | $ | 398,307 | | | | | $ | 500 | | | | | $ | 398,807 | | |
|
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 53,948 | | | | | $ | 10,103 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Amortization of premium/discount on fixed maturity securities, available-for-sale
|
| | | | (3,807) | | | | | | 326 | | |
Net realized and unrealized gains (losses) on investments
|
| | | | (27,921) | | | | | | 2,412 | | |
Net investment income
|
| | | | (3,102) | | | | | | (2,979) | | |
Depreciation and amortization
|
| | | | 699 | | | | | | 227 | | |
Share-based compensation
|
| | | | 2,007 | | | | | | 27 | | |
Expenses allocated from affiliate
|
| | | | — | | | | | | 244 | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
Deferred income taxes
|
| | | | (4,412) | | | | | | (6,970) | | |
Investment income due and accrued
|
| | | | (4,544) | | | | | | (575) | | |
Premiums receivable, net
|
| | | | (4,398) | | | | | | (6,166) | | |
Deferred policy acquisition costs, net of ceding commissions
|
| | | | 1,693 | | | | | | (3,597) | | |
Note receivable from affiliate
|
| | | | — | | | | | | — | | |
Prepaid reinsurance premiums
|
| | | | (3,509) | | | | | | (143) | | |
Income tax receivable
|
| | | | — | | | | | | 4,344 | | |
Reinsurance recoverable
|
| | | | (7,945) | | | | | | 1,656 | | |
Ceded unearned premiums
|
| | | | (30,353) | | | | | | (1,674) | | |
Other assets
|
| | | | (19,488) | | | | | | (857) | | |
Reserves for unpaid losses and loss adjustment expenses
|
| | | | 82,640 | | | | | | 44,498 | | |
Unearned premiums
|
| | | | 38,924 | | | | | | 38,427 | | |
Payable to reinsurers
|
| | | | 11,491 | | | | | | 143 | | |
Accounts payable and accrued expenses
|
| | | | 30,163 | | | | | | 5,551 | | |
Funds held under reinsurance treaties
|
| | | | (2,497) | | | | | | (6,817) | | |
Income tax payable
|
| | | | 17,636 | | | | | | 8,852 | | |
Other liabilities
|
| | | | (1,614) | | | | | | (1,325) | | |
Net cash provided by operating activities
|
| | | | 125,611 | | | | | | 85,707 | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchase of fixed maturity securities, available-for-sale
|
| | | | (389,306) | | | | | | (136,964) | | |
Proceeds from sale of fixed maturity securities, available-for-sale
|
| | | | 99,377 | | | | | | 124,323 | | |
Maturities and redemptions of fixed maturity securities, available-for-sale
|
| | | | 17,665 | | | | | | 15,173 | | |
Purchase of equity securities
|
| | | | — | | | | | | (1,000) | | |
Redemptions of Utility & Infrastructure investments
|
| | | | 414 | | | | | | 2,725 | | |
Purchase of other assets
|
| | | | (164) | | | | | | (66) | | |
Change in Treasury bills, net
|
| | | | (39,199) | | | | | | — | | |
Change in short-term investments, net
|
| | | | (53,381) | | | | | | — | | |
Purchases to cover securities sold, not yet purchased
|
| | | | 1,257 | | | | | | (56,974) | | |
Proceeds from sale of securities sold, not yet purchased
|
| | | | (348) | | | | | | 67,703 | | |
Proceeds from sale of other invested assets
|
| | | | 415 | | | | | | — | | |
Purchase of other invested assets
|
| | | | — | | | | | | (408) | | |
Net cash (used in) provided by investing activities
|
| | | | (363,270) | | | | | | 14,512 | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Issuance of Members’ units
|
| | | | — | | | | | | 35,000 | | |
Capital distribution
|
| | | | (414) | | | | | | (2,725) | | |
Net cash (used in) provided by financing activities
|
| | | | (414) | | | | | | 32,275 | | |
Net change in cash and cash equivalents
|
| | | | (238,073) | | | | | | 132,494 | | |
Cash and cash equivalents, at beginning of period
|
| | | | 264,646 | | | | | | 132,152 | | |
Cash and cash equivalents, at end of period
|
| | | $ | 26,573 | | | | | $ | 264,646 | | |
Supplementary cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 2,124 | | | | | $ | 2,192 | | |
Cash paid for taxes
|
| | | $ | — | | | | | $ | — | | |
Supplementary non-cash investing and financing activities: | | | | | | | | | | | | | |
Members’ units issued in exchange for U.S. Treasury bills
|
| | | $ | 20,100 | | | | | $ | — | | |
Note receivable from affiliate received from the sale of property and equipment, net
|
| | | $ | — | | | | | $ | 13,501 | | |
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Beginning balance
|
| | | $ | 2,953 | | | | | $ | — | | |
|
Current period change for estimated uncollectible premiums
|
| | | | 2,954 | | | | | | 2,953 | | |
|
Write-offs of uncollectible premiums receivable
|
| | | | — | | | | | | — | | |
|
Ending balance
|
| | | $ | 5,907 | | | | | $ | 2,953 | | |
|
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 5 | | | | | $ | 27 | | |
|
Investments in the Absolute Return Utility & Infrastructure Fund, at fair value
|
| | | | 270,242 | | | | | | 253,045 | | |
|
Investment in affiliated fund, at fair value (cost $191)
|
| | | | 280 | | | | | | 281 | | |
|
Due from the Absolute Return Utility & Infrastructure Fund
|
| | | | 16,857 | | | | | | 413 | | |
|
Total assets
|
| | | $ | 287,384 | | | | | $ | 253,766 | | |
| Liabilities and partners’ capital | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Withdrawals payable
|
| | | $ | 16,858 | | | | | $ | 414 | | |
|
Accrued expenses and other liabilities
|
| | | | 88 | | | | | | 34 | | |
|
Total liabilities
|
| | | | 16,946 | | | | | | 448 | | |
| Partners’ capital: | | | | | | | | | | | | | |
|
Limited partners
|
| | | $ | 269,938 | | | | | $ | 252,818 | | |
|
General partner
|
| | | | 500 | | | | | | 500 | | |
|
Total partners’ capital:
|
| | | | 270,438 | | | | | | 253,318 | | |
|
Total liabilities and partners’ capital:
|
| | | $ | 287,384 | | | | | $ | 253,766 | | |
|
| | | |
Cost or
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fixed maturity securities, available-for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities and obligations guaranteed by the U.S. government
|
| | | $ | 84,456 | | | | | $ | 21 | | | | | $ | (282) | | | | | $ | 84,195 | | |
|
Corporate
|
| | | | 349,693 | | | | | | 6,257 | | | | | | (2,145) | | | | | | 353,805 | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | 816 | | | | | | — | | | | | | (64) | | | | | | 752 | | |
|
Total fixed maturity securities, available-for-sale
|
| | | $ | 434,965 | | | | | $ | 6,278 | | | | | $ | (2,491) | | | | | $ | 438,752 | | |
|
| | | |
Cost or
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
| December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fixed maturity securities, available-for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Corporate
|
| | | $ | 68,583 | | | | | $ | 752 | | | | | $ | (2,350) | | | | | $ | 66,985 | | |
|
Municipal taxable
|
| | | | 12,331 | | | | | | — | | | | | | (1,037) | | | | | | 11,294 | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | 22,875 | | | | | | — | | | | | | (2,955) | | | | | | 19,921 | | |
|
Total fixed maturity securities, available-for-sale
|
| | | $ | 103,789 | | | | | $ | 752 | | | | | $ | (6,342) | | | | | $ | 98,200 | | |
|
| | | |
Amortized Cost
|
| |
Fair Value
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| December 31, 2024 | | | | | | | | | | | | | |
|
Due in one year or less
|
| | | $ | — | | | | | $ | — | | |
|
Due after one year through five years
|
| | | | 256,299 | | | | | | 258,631 | | |
|
Due after five years through ten years
|
| | | | 158,930 | | | | | | 160,262 | | |
|
Due after ten years
|
| | | | 18,920 | | | | | | 19,107 | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | 816 | | | | | | 752 | | |
|
Total fixed maturity securities, available-for-sale
|
| | | $ | 434,965 | | | | | $ | 438,752 | | |
|
| | | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | | |
Fair
Value |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value(1) |
| |
Gross
Unrealized (Losses) |
| ||||||||||||||||||
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities and obligations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
guaranteed by the U.S. government
|
| | | $ | 71,408 | | | | | $ | (282) | | | | | $ | — | | | | | $ | — | | | | | $ | 71,408 | | | | | $ | (282) | | |
|
Corporate
|
| | | | 95,079 | | | | | | (2,145) | | | | | | — | | | | | | — | | | | | | 95,079 | | | | | | (2,145) | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | — | | | | | | — | | | | | | 752 | | | | | | (64) | | | | | $ | 752 | | | | | | (64) | | |
|
Total fixed maturity securities, available-for-sale
|
| | | $ | 166,487 | | | | | $ | (2,427) | | | | | $ | 752 | | | | | $ | (64) | | | | | $ | 167,239 | | | | | $ | (2,491) | | |
|
| | | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
| | | |
Fair
Value |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| |
Gross
Unrealized (Losses) |
| ||||||||||||||||||
| December 31, 2023 | | | | | | | | ||||||||||||||||||||||||||||||
| Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Municipal taxable
|
| | | $ | 345 | | | | | $ | (10) | | | | | $ | 10,799 | | | | | $ | (1,027) | | | | | $ | 11,144 | | | | | $ | (1,037) | | |
|
Corporate
|
| | | | — | | | | | | — | | | | | | 44,798 | | | | | | (2,350) | | | | | | 44,798 | | | | | | (2,350) | | |
|
Commercial and residential mortgage and other asset-backed
|
| | | | — | | | | | | — | | | | | | 19,921 | | | | | | (2,955) | | | | | | 19,921 | | | | | | (2,955) | | |
|
Total fixed maturity securities, available-for- sale
|
| | | $ | 345 | | | | | $ | (10) | | | | | $ | 75,518 | | | | | $ | (6,332) | | | | | $ | 75,863 | | | | | $ | (6,342) | | |
|
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Investment income | | | | | | | | | | | | | |
|
Fixed-maturity securities
|
| | | $ | 14,736 | | | | | $ | 2,279 | | |
|
Utility & Infrastructure investments
|
| | | | 6,830 | | | | | | 7,933 | | |
|
Short-term investments
|
| | | | 2,703 | | | | | | — | | |
|
Cash equivalents
|
| | | | 5,122 | | | | | | 6,368 | | |
|
Note receivable from affiliate
|
| | | | 1,002 | | | | | | 1,002 | | |
|
Equity securities
|
| | | | 44 | | | | | | — | | |
|
Securities sold, not yet purchased
|
| | | | (569) | | | | | | (795) | | |
|
Gross investment income
|
| | | | 29,868 | | | | | | 16,787 | | |
|
Management fees(1)
|
| | | | (5,601) | | | | | | (5,208) | | |
|
Other expenses(1)
|
| | | | (221) | | | | | | (213) | | |
|
Net investment income
|
| | | $ | 24,046 | | | | | $ | 11,366 | | |
|
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Fixed maturity securities, available-for-sale | | | | ||||||||||
|
Change in net unrealized gains
|
| | | $ | 9,377 | | | | | $ | 4,110 | | |
|
Total
|
| | | $ | 9,377 | | | | | $ | 4,110 | | |
|
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Gross realized gains: | | | | | | | | | | | | | |
|
Fixed maturity securities, available for sale
|
| | | $ | 4,295 | | | | | $ | 161 | | |
|
Short-term investments
|
| | | | 18 | | | | | | — | | |
|
Equity securities
|
| | | | 38 | | | | | | — | | |
|
Cash equivalents
|
| | | | 4 | | | | | | — | | |
|
Securities sold, not yet purchased
|
| | | | 1,130 | | | | | | 219 | | |
|
Utility & Infrastructure investments
|
| | | | 43,831 | | | | | | 30,503 | | |
|
Total
|
| | | | 49,316 | | | | | | 30,883 | | |
| Gross realized (losses): | | | | | | | | | | | | | |
|
Fixed maturity securities, available for sale
|
| | | | (9,285) | | | | | | (19) | | |
|
Short-term investments
|
| | | | (16) | | | | | | — | | |
|
Cash equivalents
|
| | | | (2) | | | | | | — | | |
|
Securities sold, not yet purchased
|
| | | | (479) | | | | | | — | | |
|
Utility & Infrastructure investments
|
| | | | (22,017) | | | | | | (4,273) | | |
|
Total
|
| | | | (31,799) | | | | | | (4,292) | | |
| Net unrealized gains (losses) on investments: | | | | | | | | | | | | | |
|
Securities sold, not yet purchased
|
| | | | 15 | | | | | | (64) | | |
|
Utility & Infrastructure investments
|
| | | | 10,608 | | | | | | (28,796) | | |
|
Total
|
| | | | 10,623 | | | | | | (28,860) | | |
|
Net realized and unrealized gains (losses)
|
| | | $ | 28,140 | | | | | $ | (2,269) | | |
|
| | | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
| | | |
Cost
|
| |
Net
Unrealized Gains (Losses) |
| |
Fair
Value |
| |
Cost
|
| |
Net
Unrealized Gains (Losses) |
| |
Fair Value
|
| ||||||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Absolute Return Utility & Infrastructure Fund
|
| | | $ | 216,075 | | | | | $ | 54,167 | | | | | $ | 270,242 | | | | | $ | 221,175 | | | | | $ | 31,870 | | | | | $ | 253,045 | | |
|
Investment in securities
|
| |
Cost(1)
|
| |
Fair Value(1)
|
| |
Percentage of
Members’ Equity |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
December 31, 2024 | | | | | |||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Total common stock
|
| | | $ | 452,622 | | | | | $ | 484,614 | | | | | | 121.67% | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Total common stock
|
| | | $ | (253,151) | | | | | $ | (259,941) | | | | | | -65.26% | | |
Investment in securities
|
| |
Cost(1)
|
| |
Fair Value(1)
|
| |
Percentage of
Members’ Equity |
| |||||||||
| | | | | | | | |
(in thousands)
|
| | | | | | | |||
December 31, 2023 | | | | | |||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Total common stock
|
| | | $ | 207,556 | | | | | $ | 228,237 | | | | | | 70.95% | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Total common stock
|
| | | $ | (245,047) | | | | | $ | (252,246) | | | | | | -78.41% | | |
Investment in securities
|
| |
Quantity(1)
|
| |
Fair Value(1)
|
| |
Percentage of
Members’ Equity |
| |||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||
December 31, 2024 | | | | | |||||||||||||||
Targa Resources Corp
|
| | | | 1,331,300 | | | | | $ | 23,024 | | | | | | 5.78% | | |
Arthur J. Gallagher & Co
|
| | | | 750,000 | | | | | $ | 20,626 | | | | | | 5.18% | | |
Ryan Specialty Group Holdings Inc
|
| | | | 3,700,000 | | | | | $ | 23,000 | | | | | | 5.77% | | |
The Boeing Company
|
| | | | 2,224,500 | | | | | $ | 38,148 | | | | | | 9.58% | | |
Real Estate–Welltower Inc.
|
| | | | 2,775,294 | | | | | $ | 33,888 | | | | | | 8.51% | | |
The Boeing Company
|
| | | | (2,257,000) | | | | | $ | (38,706) | | | | | | -9.72% | | |
Investment in securities
|
| |
Quantity(1)
|
| |
Fair Value(1)
|
| |
Percentage of
Members’ Equity |
| |||||||||
| | | | | | | | |
(in thousands)
|
| | | | | | | |||
December 31, 2023 | | | | | |||||||||||||||
Targa Resources Corp
|
| | | | 201,847 | | | | | $ | 17,534 | | | | | | 5.45% | | |
Ryan Specialty Group Holdings Inc
|
| | | | 447,763 | | | | | $ | 19,263 | | | | | | 5.99% | | |
Agree Realty Corporation
|
| | | | 278,160 | | | | | $ | 17,510 | | | | | | 5.44% | | |
Utilities Select Sector SPDR Fund
|
| | | | (443,061) | | | | | $ | (28,059) | | | | | | -8.72% | | |
U.S. Treasury Securities, 1.500% to 4.375%, due 01/31/2027 to 11/15/2052
|
| | | | (22,582,646) | | | | | $ | (20,907) | | | | | | -6.50% | | |
| | | |
December 31, 2024
Fair Value Measurements Using |
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
| Assets | | | | | | ||||||||||||||||||||
| Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities and obligations guaranteed by the U.S. Government
|
| | | $ | — | | | | | $ | 84,195 | | | | | $ | — | | | | | $ | 84,195 | | |
|
Corporate
|
| | | | — | | | | | | 353,805 | | | | | | — | | | | | | 353,805 | | |
|
Commercial and residential mortgage and other
asset-backed |
| | | | — | | | | | | 752 | | | | | | — | | | | | | 752 | | |
|
Total fixed maturity securities, available-for-sale
|
| | | | — | | | | | | 438,752 | | | | | | — | | | | | | 438,752 | | |
|
Total assets
|
| | | $ | — | | | | | $ | 438,752 | | | | | $ | — | | | | | $ | 438,752 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
| Securities sold, not yet purchased: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities
|
| | | $ | — | | | | | $ | (930) | | | | | $ | — | | | | | $ | (930) | | |
|
Total liabilities
|
| | | $ | — | | | | | $ | (930) | | | | | $ | — | | | | | $ | (930) | | |
|
| | | |
December 31, 2023
Fair Value Measurements Using |
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fixed maturity securities, available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Municipal taxable
|
| | | $ | — | | | | | $ | 11,294 | | | | | $ | — | | | | | $ | 11,294 | | |
|
Commercial and residential mortgage and other
asset-backed |
| | | | — | | | | | | 19,921 | | | | | | — | | | | | | 19,921 | | |
|
Corporate
|
| | | | — | | | | | | 66,985 | | | | | | — | | | | | | 66,985 | | |
|
Total fixed maturity securities, available-for-sale
|
| | | | — | | | | | | 98,200 | | | | | | — | | | | | | 98,200 | | |
|
Equity securities
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | 1,000 | | |
|
Total assets
|
| | | $ | — | | | | | $ | 98,200 | | | | | $ | 1,000 | | | | | $ | 99,200 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
| Securities sold, not yet purchased: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities
|
| | | $ | — | | | | | $ | (12,130) | | | | | $ | — | | | | | $ | (12,130) | | |
|
Total liabilities
|
| | | $ | — | | | | | $ | (12,130) | | | | | $ | — | | | | | $ | (12,130) | | |
|
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Beginning balance
|
| | | $ | 1,000 | | | | | $ | — | | |
|
Transfers in to Level 3
|
| | | | — | | | | | | — | | |
|
Transfers out of Level 3
|
| | | | — | | | | | | — | | |
|
Purchases
|
| | | | — | | | | | | 1,000 | | |
|
Sales
|
| | | | (1,038) | | | | | | — | | |
|
Maturities, calls and paydowns
|
| | | | — | | | | | | — | | |
|
Amortization of discount
|
| | | | — | | | | | | — | | |
| Total gains or losses (realized/unrealized): | | | | | | | | | | | | | |
|
Included in earnings
|
| | | | 38 | | | | | | — | | |
|
Included in other comprehensive income
|
| | | | — | | | | | | — | | |
|
Ending balance
|
| | | $ | (0) | | | | | $ | 1,000 | | |
|
| | | |
Cost
|
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities
|
| | | $ | (932) | | | | | $ | 2 | | | | | $ | — | | | | | $ | (930) | | |
|
Total securities sold, not yet purchased
|
| | | $ | (932) | | | | | $ | 2 | | | | | $ | — | | | | | $ | (930) | | |
|
| | | |
Cost
|
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Fair
Value |
| ||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||
| December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasury securities
|
| | | $ | (12,379) | | | | | $ | 315 | | | | | $ | (66) | | | | | $ | (12,130) | | |
|
Total securities sold, not yet purchased
|
| | | $ | (12,379) | | | | | $ | 315 | | | | | $ | (66) | | | | | $ | (12,130) | | |
|
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Balance at beginning of year
|
| | | $ | 23,245 | | | | | $ | 19,648 | | |
|
Policy acquisition costs deferred:
|
| | | | | | | | | | | | |
|
Direct commissions
|
| | | | 75,248 | | | | | | 60,217 | | |
|
Ceded commissions
|
| | | | (29,273) | | | | | | (13,385) | | |
|
Underwriting and other insurance expenses
|
| | | | 2,078 | | | | | | 830 | | |
|
Sub-total
|
| | | | 48,053 | | | | | | 47,662 | | |
|
Amortization of policy acquisition costs
|
| | | | (49,746) | | | | | | (44,065) | | |
|
Net change
|
| | | | (1,693) | | | | | | 3,597 | | |
|
Balance at end of year
|
| | | $ | 21,552 | | | | | $ | 23,245 | | |
|
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
|
Policy acquisition costs
|
| | | $ | 60,692 | | | | | $ | 46,201 | | |
|
Other operating and general expenses
|
| | | | 37,875 | | | | | | 25,954 | | |
|
Total underwriting, acquisition and insurance expenses
|
| | | $ | 98,567 | | | | | $ | 72,155 | | |
|
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Lease Balances: | | | | | | | | | | | | | |
|
Operating lease right-of-use assets
|
| | | $ | 2,278 | | | | | $ | 2,776 | | |
|
Operating lease liabilities
|
| | | $ | (2,738) | | | | | $ | (3,311) | | |
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Lease Cost: | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 655 | | | | | $ | 655 | | |
|
Sublease income
|
| | | | (750) | | | | | | (750) | | |
|
Net lease (income)
|
| | | $ | (95) | | | | | $ | (95) | | |
|
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Weighted-average remaining lease term–operating leases
|
| |
3.92 years
|
| |
4.92 years
|
| ||||||
|
Weighted-average discount rate–operating leases
|
| | | | 5.25% | | | | | | 5.25% | | |
| | | |
As of December 31,
2024 |
| |||
| | | |
(in thousands)
|
| |||
| Future Minimum Lease Payments | | | |||||
|
2025
|
| | | $ | 747 | | |
|
2026
|
| | | | 765 | | |
|
2027
|
| | | | 783 | | |
|
2028
|
| | | | 731 | | |
|
Thereafter
|
| | | | — | | |
|
Total lease payments
|
| | | | 3,026 | | |
|
Less: imputed interest
|
| | | | (288) | | |
|
Present value of lease liabilities
|
| | | $ | 2,738 | | |
|
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Balance at Beginning of Period | | | | | | | | | | | | | |
|
Reserves for unpaid losses and loss adjustment expenses
|
| | | $ | 320,936 | | | | | $ | 276,438 | | |
|
Reinsurance recoverable
|
| | | | (102,723) | | | | | | (107,559) | | |
|
Reserves for unpaid losses and loss adjustment expenses, net of reinsurance
|
| | | | 218,213 | | | | | | 168,879 | | |
| Current Activity | | | | | | | | | | | | | |
|
Incurred losses and loss adjustment expenses, net of reinsurance:
|
| | | | | | | | | | | | |
|
Current year
|
| | | | 169,816 | | | | | | 136,869 | | |
|
Prior year
|
| | | | 5,418 | | | | | | 17,238 | | |
|
Total net losses and loss and adjustment expenses incurred
|
| | | | 175,234 | | | | | | 154,107 | | |
|
Payments:
|
| | | | | | | | | | | | |
|
Current year
|
| | | | (46,258) | | | | | | (36,753) | | |
|
Prior year
|
| | | | (63,209) | | | | | | (68,020) | | |
|
Total payments
|
| | | | (109,467) | | | | | | (104,773) | | |
| Balance at End of Period | | | | | | | | | | | | | |
|
Reserves for unpaid losses and loss adjustment expenses, net of reinsurance
|
| | | | 283,980 | | | | | | 218,213 | | |
|
Reinsurance recoverable
|
| | | | 119,596 | | | | | | 102,723 | | |
|
Reserves for unpaid losses and loss adjustment expenses, gross of reinsurance
|
| | | $ | 403,576 | | | | | $ | 320,936 | | |
|
| | |
Incurred Losses and Allocated Loss Adjustment Expenses,
Net of Reinsurance |
| |
As of December 31, 2024
|
| | | ||||||||||||||||||||||||||||||||||||||||||||||
| | |
Year Ended December 31,
|
| |
Total of IBNR
Liabilities plus Expected Development on Reported Claims |
| |
Cumulative
# of Reported Claims(1) |
| | | |||||||||||||||||||||||||||||||||||||||||||
Accident Year
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| | | ||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||
Property | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
2019
|
| | | $ | 12,259 | | | | | $ | 12,285 | | | | | | 12,569 | | | | | $ | 14,111 | | | | | $ | 13,928 | | | | | $ | 13,859 | | | | | $ | — | | | | | | 449 | | | | | ||||
2020
|
| | | | | | | | | | 48,551 | | | | | | 50,816 | | | | | | 53,852 | | | | | | 54,762 | | | | | | 55,570 | | | | | | 523 | | | | | | 1,023 | | | | | ||||
2021
|
| | | | | | | | | | | | | | | | 69,484 | | | | | | 57,259 | | | | | | 57,225 | | | | | | 58,175 | | | | | | 579 | | | | | | 951 | | | | | ||||
2022
|
| | | | | | | | | | | | | | | | | | | | | | 56,070 | | | | | | 68,363 | | | | | | 68,835 | | | | | | 1,560 | | | | | | 1,302 | | | | | ||||
2023
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 51,049 | | | | | | 50,209 | | | | | | 3,124 | | | | | | 1,040 | | | | | ||||
2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70,365 | | | | | | 16,070 | | | | | | 1,169 | | | | | ||||
Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 317,013 | | | | | | | | | | | | | | | | | ||||
|
| | |
Cumulative Paid Losses and Allocated Loss Adjustment Expenses,
Net of Reinsurance |
| |||||||||||||||||||||||||||||||||
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
Accident Year
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| ||||||||||||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||||||||||||||||||||
| | |
Unaudited
|
| | ||||||||||||||||||||||||||||||||
Property | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2019
|
| | | $ | 3,897 | | | | | $ | 11,368 | | | | | | 13,152 | | | | | $ | 13,417 | | | | | $ | 13,855 | | | | | $ | 13,846 | | |
2020
|
| | | | | | | | | | 21,385 | | | | | | 40,799 | | | | | | 48,611 | | | | | | 52,374 | | | | | | 54,363 | | |
2021
|
| | | | | | | | | | | | | | | | 33,544 | | | | | | 50,814 | | | | | | 54,691 | | | | | | 56,979 | | |
2022
|
| | | | | | | | | | | | | | | | | | | | | | 28,062 | | | | | | 58,294 | | | | | | 64,533 | | |
2023
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 32,592 | | | | | | 45,000 | | |
2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40,025 | | |
Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 274,746 | | |
Liabilities for unpaid losses and allocated loss adjustment expenses.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 42,267 | | |
|
| | |
Incurred Losses and Allocated Loss Adjustment Expenses,
Net of Reinsurance |
| |
As of December 31, 2024
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Year Ended December 31,
|
| |
Total of IBNR
Liabilities plus Expected Development on Reported Claims |
| |
Cumulative
# of Reported Claims(1) |
| |||||||||||||||||||||||||||||||||||||||
Accident
Year |
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||
Casualty | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2019
|
| | | $ | 7,951 | | | | | $ | 7,954 | | | | | | 8,417 | | | | | $ | 9,522 | | | | | $ | 10,383 | | | | | $ | 11,872 | | | | | $ | 1,433 | | | | | | 160 | | |
2020
|
| | | | | | | | | | 28,600 | | | | | | 30,186 | | | | | | 30,920 | | | | | | 29,779 | | | | | | 31,693 | | | | | | 3,373 | | | | | | 609 | | |
2021
|
| | | | | | | | | | | | | | | | 52,226 | | | | | | 53,775 | | | | | | 53,865 | | | | | | 54,152 | | | | | | 7,968 | | | | | | 1,392 | | |
2022
|
| | | | | | | | | | | | | | | | | | | | | | 64,915 | | | | | | 69,921 | | | | | | 71,333 | | | | | | 17,235 | | | | | | 1,835 | | |
2023
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 78,413 | | | | | | 78,850 | | | | | | 50,533 | | | | | | 1,568 | | |
2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90,145 | | | | | | 76,328 | | | | | | 1,278 | | |
Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 338,045 | | | | | | | | | | |||||
|
| | |
Cumulative Paid Losses and Allocated Loss Adjustment Expenses,
Net of Reinsurance |
| |||||||||||||||||||||||||||||||||
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
Accident Year
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| ||||||||||||||||||
| | |
(in thousands)
|
| | | | | | | |||||||||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | |||||||||||||||||||||||||||
Casualty | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2019
|
| | | $ | 10 | | | | | $ | 170 | | | | | | 1,445 | | | | | $ | 3,518 | | | | | $ | 5,881 | | | | | $ | 8,203 | | |
2020
|
| | | | | | | | | | 315 | | | | | | 5,276 | | | | | | 11,410 | | | | | | 19,576 | | | | | | 23,713 | | |
2021
|
| | | | | | | | | | | | | | | | 1,199 | | | | | | 9,007 | | | | | | 20,687 | | | | | | 31,178 | | |
2022
|
| | | | | | | | | | | | | | | | | | | | | | 4,515 | | | | | | 17,261 | | | | | | 32,703 | | |
2023
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,039 | | | | | | 11,717 | | |
2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,941 | | |
Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 110,455 | | |
Liabilities for unpaid losses and allocated loss adjustment expenses.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 227,590 | | |
|
| | | |
Average Annual Percentage(1) Payout of Incurred Claims by Age
|
| |||||||||||||||||||||||||||||||||
| | | |
Year 1
|
| |
Year 2
|
| |
Year 3
|
| |
Year 4
|
| |
Year 5
|
| |
Year 6
|
| ||||||||||||||||||
|
Property
|
| | | | 50.3% | | | | | | 35.2% | | | | | | 10.0% | | | | | | 4.9% | | | | | | 3.5% | | | | | | -0.1% | | |
|
Casualty
|
| | | | 3.3% | | | | | | 14.3% | | | | | | 20.4% | | | | | | 21.2% | | | | | | 14.9% | | | | | | 19.6% | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Net outstanding liabilities for unpaid losses and loss adjustment expenses: | | | | | | | | | | | | | |
|
Property
|
| | | $ | 42,267 | | | | | $ | 33,522 | | |
|
Casualty
|
| | | | 227,590 | | | | | | 176,918 | | |
|
Liabilities for unpaid losses and loss adjustment expenses, net of reinsurance
|
| | | | 269,857 | | | | | | 210,440 | | |
| Reinsurance recoverable on unpaid losses and loss adjustment expenses: | | | | | | | | | | | | | |
|
Property
|
| | | | 30,635 | | | | | | 40,379 | | |
|
Casualty
|
| | | | 88,961 | | | | | | 62,344 | | |
|
Total reinsurance recoverable on unpaid losses and loss adjustment expenses
|
| | | | 119,596 | | | | | | 102,723 | | |
|
Impact of Loss Portfolio Transfer
|
| | | | (2,051) | | | | | | (4,499) | | |
|
Net unallocated loss adjustment expenses
|
| | | | 16,174 | | | | | | 12,272 | | |
|
Gross liability for unpaid losses and loss adjustment expenses
|
| | | $ | 403,576 | | | | | $ | 320,936 | | |
|
| | | |
For the Years Ended
December 31, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Written premiums: | | | | | | | | | | | | | |
|
Direct
|
| | | $ | 437,036 | | | | | $ | 352,591 | | |
|
Ceded
|
| | | | (137,830) | | | | | | (84,375) | | |
|
Net written
|
| | | | 299,206 | | | | | | 268,216 | | |
| Earned premiums: | | | | | | | | | | | | | |
|
Direct
|
| | | $ | 398,112 | | | | | $ | 314,164 | | |
|
Ceded
|
| | | | (107,477) | | | | | | (82,700) | | |
|
Net earned
|
| | | | 290,635 | | | | | | 231,464 | | |
| Losses and loss adjustment expenses: | | | | | | | | | | | | | |
|
Direct
|
| | | | 230,474 | | | | | | 205,192 | | |
|
Ceded
|
| | | | (55,240) | | | | | | (51,085) | | |
|
Net losses and loss adjustment expenses
|
| | | $ | 175,234 | | | | | $ | 154,107 | | |
|
| | |
2024
|
|
Fair value of underlying Member units
|
| |
$0.55–$0.77
|
|
Risk-free rate(1)
|
| |
4.2%–4.3%
|
|
Dividend yield(2)
|
| |
0%– 0%
|
|
Volatility(3) | | |
35%–33%
|
|
Expected life(4)
|
| |
2 years–0.6 years
|
|
| | |
Number
of Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Fair Value of Underlying Member Unit |
| |
Weighted
Average Fair Value per Option at Grant Date |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |||||||||||||||
Outstanding as of January 1, 2023
|
| | | | 578,750 | | | | | $ | 1.00 | | | | | | | | | | | | | | | | | | | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Expired
|
| | | | (315,000) | | | | | | 1.00 | | | | | | | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Outstanding as of December 31, 2023
|
| | | | 263,750 | | | | | $ | 1.00 | | | | | | | | | | | | | | | | | | 6.0 | | |
Granted
|
| | | | 46,009,382 | | | | | | 1.13 | | | | | $ | 0.65 | | | | | $ | 0.10 | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Outstanding as of December 31, 2024
|
| | | | 46,273,132 | | | | | $ | 1.12 | | | | | | | | | | | | | | | | | | 9.61 | | |
Vested & Exercisable
|
| | | | 148,500 | | | | | $ | 1.00 | | | | | | | | | | | | | | | | | | 5.84 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | |
Units
|
| |
Weighted-Average
Grant-Date Fair Value |
| |
Units
|
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||||||||
Non-vested | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | | 66,700 | | | | | $ | 0.99 | | | | | | 100,000 | | | | | $ | 0.99 | | |
Granted
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vested
|
| | | | (33,300) | | | | | $ | 0.99 | | | | | | (33,300) | | | | | $ | 0.99 | | |
Forfeited
|
| | | | — | | | | | | | | | | | | — | | | | | | — | | |
Closing Balance
|
| | | | 33,400 | | | | | $ | 0.99 | | | | | | 66,700 | | | | | $ | 0.99 | | |
|
| | | |
For the Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| | | |
(in thousands)
|
| |||||||||
| Revenues | | | | ||||||||||
|
Net premiums earned
|
| | | $ | 290,635 | | | | | $ | 231,464 | | |
|
Fee income
|
| | | | 918 | | | | | | 660 | | |
|
Net investment income
|
| | | | 24,046 | | | | | | 11,366 | | |
|
Net realized and unrealized gains (losses) on investments
|
| | | | 28,140 | | | | | | (2,269) | | |
|
Other income
|
| | | | 95 | | | | | | 95 | | |
|
Total revenues
|
| | | | 343,834 | | | | | | 241,316 | | |
| Expenses | | | | | | | | | | | | | |
|
Losses and loss adjustment expenses
|
| | | | 175,234 | | | | | | 154,107 | | |
|
Policy acquisition costs
|
| | | | 60,692 | | | | | | 46,201 | | |
|
Other operating and general expenses
|
| | | | 37,875 | | | | | | 25,955 | | |
|
Interest expense
|
| | | | 2,042 | | | | | | 2,237 | | |
|
Other expenses
|
| | | | 1,727 | | | | | | 196 | | |
|
Total expenses
|
| | | | 277,570 | | | | | | 228,695 | | |
|
Income before income taxes
|
| | | | 66,264 | | | | | | 12,621 | | |
|
Income tax expense
|
| | | | 12,317 | | | | | | 2,518 | | |
|
Net income
|
| | | | 53,947 | | | | | | 10,103 | | |
|
Less: Net income attributable to non-controlling interest-General Partner
|
| | | | 6,858 | | | | | | 55 | | |
|
Segment net income
|
| | | $ | 47,089 | | | | | $ | 10,048 | | |
| Reconciliation of profit or loss: | | | | | | | | | | | | | |
|
Adjustments and reconciling items
|
| | | | — | | | | | | — | | |
|
Consolidated net income attributable to members
|
| | | $ | 47,089 | | | | | $ | 10,048 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Product Group
|
| |
Amount
|
| |
% of GWP
|
| |
Amount
|
| |
% of GWP
|
| ||||||||||||
Casualty
|
| | | $ | 263,328 | | | | | | 60% | | | | | $ | 203,916 | | | | | | 58% | | |
Property
|
| | | | 173,708 | | | | | | 40% | | | | | | 148,675 | | | | | | 42% | | |
Total Gross Written Premium
|
| | | $ | 437,036 | | | | | | 100% | | | | | $ | 352,591 | | | | | | 100% | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands, except for
units and per unit data) |
| |||||||||
Numerator: | | | | ||||||||||
Net income to Members
|
| | | $ | 47,090 | | | | | $ | 10,048 | | |
Income allocable to participating securities
|
| | | | 360 | | | | | | — | | |
Net income attributable to Members’ units
|
| | | $ | 46,730 | | | | | $ | 10,048 | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average units outstanding-basic
|
| | | | 393,747,242 | | | | | | 349,938,678 | | |
Weighted-average participating securities
|
| | | | (3,009,018) | | | | | | — | | |
Weighted-average units outstanding-basic
|
| | | | 390,738,224 | | | | | | 349,938,678 | | |
Dilutive effect of share-based compensation
|
| | | | 18,192 | | | | | | 10,121 | | |
Weighted-average units outstanding-Diluted
|
| | | | 390,756,416 | | | | | | 349,948,799 | | |
Earnings per unit-basic
|
| | | $ | 0.12 | | | | | $ | 0.03 | | |
Earnings per unit-diluted
|
| | | $ | 0.12 | | | | | $ | 0.03 | | |
|
| | |
As of and for the years
ended December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Statutory net income (loss)
|
| | | $ | 6,011 | | | | | $ | 10,033 | | |
Statutory capital and surplus
|
| | | $ | 76,537 | | | | | $ | 66,682 | | |
Minimum required statutory capital and surplus
|
| | | $ | 48,000 | | | | | $ | 48,000 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Unrealized gains arising during the period, pre-tax
|
| | | $ | 9,377 | | | | | $ | 4,110 | | |
Income tax (expense)
|
| | | | (1,964) | | | | | | (864) | | |
Unrealized gains arising during the period, net of taxes
|
| | | | 7,413 | | | | | | 3,246 | | |
Other comprehensive income
|
| | | $ | 7,413 | | | | | $ | 3,246 | | |
|
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Federal income tax expense at applicable statutory rates (current)
|
| | | $ | 16,728 | | | | | $ | 9,489 | | |
Federal income tax (benefit) at applicable statutory rates (deferred)
|
| | | | (4,412) | | | | | | (6,971) | | |
Total income tax expense
|
| | | $ | 12,316 | | | | | $ | 2,518 | | |
|
| | |
For the Years Ended, December 31,
|
| |||||||||||||||||||||
| | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||
| | |
(in thousands)
|
| | | | | | | |
(in thousands)
|
| | | | | | | ||||||
Income tax expense at federal income tax rate
|
| | | $ | 13,915 | | | | | | 21.0% | | | | | $ | 2,650 | | | | | | 21.0% | | |
Other
|
| | | | (1,599) | | | | | | -2.4% | | | | | | (132) | | | | | | -1.0% | | |
Income tax expense
|
| | | $ | 12,316 | | | | | | 18.6% | | | | | $ | 2,518 | | | | | | 20.0% | | |
|
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Deferred tax assets: | | | | ||||||||||
Unearned premiums
|
| | | $ | 6,074 | | | | | $ | 5,817 | | |
Reserves for unpaid losses and loss adjustment expenses
|
| | | | 4,709 | | | | | | 3,732 | | |
Unrealized losses on fixed-maturity securities, available-for-sale
|
| | | | — | | | | | | 1,311 | | |
Accrued expenses
|
| | | | 747 | | | | | | 442 | | |
Contingent commissions
|
| | | | 3,305 | | | | | | 1,581 | | |
Allowance for credit losses
|
| | | | 1,240 | | | | | | 620 | | |
Other
|
| | | | 822 | | | | | | 521 | | |
Total deferred tax assets
|
| | | | 16,897 | | | | | | 14,024 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Deferred policy acquisition costs, net of ceding commissions
|
| | | | (4,526) | | | | | | (4,882) | | |
Unrealized gains fixed maturity securities
|
| | | | (582) | | | | | | — | | |
Property and equipment
|
| | | | (137) | | | | | | (170) | | |
Deferred intercompany gain
|
| | | | (208) | | | | | | — | | |
Pass through entities
|
| | | | (1,553) | | | | | | (1,544) | | |
Accrued market discount
|
| | | | (221) | | | | | | (207) | | |
Total deferred tax liabilities
|
| | | | (7,227) | | | | | | (6,803) | | |
Net deferred tax assets
|
| | | $ | 9,670 | | | | | $ | 7,221 | | |
|
(in thousands)
|
| |
Cost
|
| |
Fair Value
(if applicable) |
| |
Amount on
Balance Sheet |
| |||||||||
December 31, 2024 | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities and obligations guaranteed by the U.S. Government
|
| | | $ | 84,456 | | | | | $ | 84,195 | | | | | $ | 84,195 | | |
Corporate
|
| | | | 349,693 | | | | | | 353,805 | | | | | | 353,805 | | |
Commercial and residential mortgage-back and other asset-backed
|
| | | | 816 | | | | | | 752 | | | | | | 752 | | |
Total fixed maturity securities, available-for-sale
|
| | | | 434,965 | | | | | | 438,752 | | | | | | 438,752 | | |
Short-term investments
|
| | | | 52,612 | | | | | | 52,612 | | | | | | 52,612 | | |
Total investments
|
| | | $ | 487,577 | | | | | $ | 491,364 | | | | | $ | 491,364 | | |
|
(in thousands)
|
| |
Cost
|
| |
Fair Value
(if applicable) |
| |
Amount on
Balance Sheet |
| |||||||||
December 31, 2023 | | | | | | | | | | | | | | | | | | | |
Fixed maturity securities, available-for-sale: | | | | | | | | | | | | | | | | | | | |
Corporate
|
| | | $ | 68,583 | | | | | $ | 66,985 | | | | | $ | 66,985 | | |
Municipal taxable
|
| | | | 12,331 | | | | | | 11,294 | | | | | | 11,294 | | |
Commercial mortgage and asset-backed
|
| | | | 22,875 | | | | | | 19,921 | | | | | | 19,921 | | |
Total fixed maturity securities, available-for-sale
|
| | | | 103,789 | | | | | | 98,200 | | | | | | 98,200 | | |
Equity securities: | | | | | | | | | | | | | | | | | | | |
Preferred stocks
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 1,000 | | |
Total equity securities
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 1,000 | | |
Total investments
|
| | | $ | 104,789 | | | | | $ | 99,200 | | | | | $ | 99,200 | | |
|
| | |
As of December 31,
|
| |||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Assets | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | |
Fixed maturity securities available-for-sale, at fair value (amortized cost: 2024–$24,350, 2023–$23,182)
|
| | | $ | 25,052 | | | | | $ | 23,835 | | |
Equity securities, at fair value (cost: 2024–$0, 2023–$1,000)
|
| | | | — | | | | | | 1,000 | | |
Investment in Utility Limited Partnership, at fair value (cost: 2024–$21,168, 2023–$48,045)
|
| | | | 21,168 | | | | | | 48,045 | | |
Investment in subsidiaries
|
| | | | 351,723 | | | | | | 228,516 | | |
Total investment
|
| | | | 397,943 | | | | | | 301,396 | | |
Cash and cash equivalents
|
| | | | 1,041 | | | | | | 32,213 | | |
Investment income due and accrued
|
| | | | 372 | | | | | | 19 | | |
Receivable from affiliates
|
| | | | 2,087 | | | | | | 1,740 | | |
Other assets
|
| | | | 3,504 | | | | | | 371 | | |
Total assets
|
| | | $ | 404,947 | | | | | $ | 335,739 | | |
Liabilities and members’ equity | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Securities sold, not yet purchased, at fair value (cost: 2024–$0, 2023–$12,379)
|
| | | | — | | | | | | 12,130 | | |
Due to broker
|
| | | | 946 | | | | | | — | | |
Accounts payable and accrued expenses
|
| | | | 2,847 | | | | | | 503 | | |
Income tax payable
|
| | | | 2,441 | | | | | | 1,137 | | |
Deferred income tax liability, net
|
| | | | 406 | | | | | | 272 | | |
Total liabilities
|
| | | | 6,640 | | | | | | 14,042 | | |
Members’ equity: | | | | | | | | | | | | | |
Members’ equity
|
| | | | 360,741 | | | | | | 338,634 | | |
Retained earnings (deficit)
|
| | | | 34,569 | | | | | | (12,521) | | |
Accumulated other comprehensive income (loss)
|
| | | | 2,997 | | | | | | (4,416) | | |
Total members’ equity
|
| | | | 398,307 | | | | | | 321,697 | | |
Total liabilities and members’ equity
|
| | | $ | 404,947 | | | | | $ | 335,739 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Net Investment Income
|
| | | $ | 3,213 | | | | | $ | 908 | | |
Net realized and unrealized gains (losses) on investments
|
| | | | 6,403 | | | | | | (100) | | |
Total Revenues
|
| | | | 9,616 | | | | | | 808 | | |
Expenses | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | 935 | | | | | | 747 | | |
Interest expense
|
| | | | (40) | | | | | | — | | |
Other expenses
|
| | | | 50 | | | | | | — | | |
Total expenses
|
| | | | 945 | | | | | | 747 | | |
Income before income taxes
|
| | | | 8,671 | | | | | | 61 | | |
Income tax expense (benefit)
|
| | | | 1,780 | | | | | | (29) | | |
Net income before equity in net income of subsidiaries
|
| | | | 6,891 | | | | | | 90 | | |
Equity in undistributed earnings of subsidiaries
|
| | | | 40,199 | | | | | | 9,958 | | |
Net income
|
| | | | 47,090 | | | | | | 10,048 | | |
Other comprehensive income: | | | | | | | | | | | | | |
Net unrealized gains on securities available for sale
|
| | | | 39 | | | | | | 895 | | |
Equity in other comprehensive income of subsidiaries
|
| | | | 7,374 | | | | | | 2,351 | | |
Total comprehensive income
|
| | | $ | 54,503 | | | | | $ | 13,294 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 47,090 | | | | | | 10,048 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Realized and unrealized gains (losses) on investments
|
| | | | (5,850) | | | | | | — | | |
Amortization of premium on fixed maturity securities, available-for-sale
|
| | | | (38) | | | | | | — | | |
Net investment income (loss)
|
| | | | (1,299) | | | | | | 469 | | |
Net realized gain and unrealized appreciation on securities sold, not yet purchased
|
| | | | (379) | | | | | | (155) | | |
Depreciation and amortization
|
| | | | (2) | | | | | | — | | |
Share-based compensation
|
| | | | — | | | | | | 244 | | |
Equity in undistributed earnings of subsidiaries
|
| | | | (40,199) | | | | | | (9,958) | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Deferred income taxes
|
| | | | 123 | | | | | | (412) | | |
Investment income due and accrued
|
| | | | (304) | | | | | | 121 | | |
Other assets
|
| | | | (3,503) | | | | | | — | | |
Receivables from affiliates
|
| | | | (347) | | | | | | 260 | | |
Accounts payable and accrued expenses
|
| | | | 2,345 | | | | | | 503 | | |
Income tax payable
|
| | | | 1,304 | | | | | | 123 | | |
Net cash (used in) provided by operating activities
|
| | | | (1,059) | | | | | | 1,243 | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchase of fixed maturity securities, available-for-sale
|
| | | | (230) | | | | | | (136,964) | | |
Proceeds from sale of fixed maturity securities, available-for-sale
|
| | | | 12,071 | | | | | | 122,769 | | |
Sale of equity securities
|
| | | | — | | | | | | (1,000) | | |
Change in Treasury bills, net
|
| | | | (39,199) | | | | | | — | | |
Change in short-term investments, net
|
| | | | (3,467) | | | | | | — | | |
Purchases to cover securities sold, not yet purchased
|
| | | | 1,210 | | | | | | (56,974) | | |
Proceeds from sale of securities sold, not yet purchased
|
| | | | (348) | | | | | | 67,703 | | |
Purchase of investment in subsidiaries
|
| | | | (31,928) | | | | | | (15,000) | | |
Redemptions of investment in the Utility Limited Partnership
|
| | | | 31,778 | | | | | | 15,000 | | |
Net cash used in investing activities
|
| | | | (30,113) | | | | | | (4,466) | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Issuance of member units
|
| | | | — | | | | | | 35,000 | | |
Net cash provided by financing activities
|
| | | | — | | | | | | 35,000 | | |
Net change in cash and cash equivalents
|
| | | | (31,172) | | | | | | 31,777 | | |
Cash and cash equivalents, at beginning of period
|
| | | | 32,213 | | | | | | 436 | | |
Cash and cash equivalents, at end of period
|
| | | $ | 1,041 | | | | | $ | 32,213 | | |
Supplementary cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | — | | | | | $ | — | | |
Cash paid for taxes
|
| | | $ | — | | | | | $ | — | | |
Supplementary non-cash investing and financing activities: | | | | | | | | | | | | | |
Member units issued
|
| | | $ | 20,100 | | | | | $ | — | | |
| | |
As of December 31, 2024
|
| |||||||||||||||
(in thousands)
|
| |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | | | | | | | |
Investment in subsidiaries
|
| | | $ | 351,613 | | | | | $ | 110 | | | | | $ | 351,723 | | |
Total investments
|
| | | | 397,833 | | | | | | 110 | | | | | | 397,943 | | |
Total assets
|
| | | $ | 404,837 | | | | | $ | 110 | | | | | $ | 404,947 | | |
Liabilities and members’ equity | | | | | | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 6,640 | | | | | | — | | | | | | 6,640 | | |
Members’ equity: | | | | | | | | | | | | | | | | | | | |
Members’ equity
|
| | | | 360,741 | | | | | | — | | | | | | 360,741 | | |
Retained earnings
|
| | | | 12,971 | | | | | | 21,598 | | | | | | 34,569 | | |
Accumulated other comprehensive income
|
| | | | 24,485 | | | | | | (21,488) | | | | | | 2,997 | | |
Total members’ equity
|
| | | | 398,197 | | | | | | 110 | | | | | | 398,307 | | |
Total liabilities and members’ equity
|
| | | $ | 404,837 | | | | | $ | 110 | | | | | $ | 404,947 | | |
|
| | |
As of December 31, 2023
|
| |||||||||||||||
(in thousands)
|
| |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Investments: | | | | | | | | | | | | | | | | | | | |
Investment in subsidiaries
|
| | | $ | 228,296 | | | | | $ | 220 | | | | | $ | 228,516 | | |
Total investments
|
| | | | 301,176 | | | | | | 220 | | | | | | 301,396 | | |
Total assets
|
| | | $ | 335,519 | | | | | $ | 220 | | | | | $ | 335,739 | | |
Liabilities and members’ equity | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 14,042 | | | | | | — | | | | | | 14,042 | | |
Members’ equity: | | | | | | | | | | | | | | | | | | | |
Members’ equity
|
| | | | 338,635 | | | | | | (1) | | | | | | 338,634 | | |
Retained earnings (deficit)
|
| | | | 6,080 | | | | | | (18,601) | | | | | | (12,521) | | |
Accumulated other comprehensive loss
|
| | | | (23,238) | | | | | | 18,822 | | | | | | (4,416) | | |
Total members’ equity
|
| | | | 321,477 | | | | | | 220 | | | | | | 321,697 | | |
Total liabilities and members’ equity
|
| | | $ | 335,519 | | | | | $ | 220 | | | | | $ | 335,739 | | |
|
| | |
For the Year Ended December 31, 2024
|
| |||||||||||||||
(in thousands)
|
| |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Income before income taxes
|
| | | $ | 8,671 | | | | | $ | — | | | | | $ | 8,671 | | |
Income tax expense
|
| | | | 1,780 | | | | | | — | | | | | | 1,780 | | |
Net income before equity in net income of subsidiaries
|
| | | | 6,891 | | | | | | — | | | | | | 6,891 | | |
Equity in undistributed earnings of subsidiaries
|
| | | | — | | | | | | 40,199 | | | | | | 40,199 | | |
Net income
|
| | | | 6,891 | | | | | | 40,199 | | | | | | 47,090 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
Net unrealized (losses) gains on fixed maturity securities available-for-sale
|
| | | | (1,019) | | | | | | 1,058 | | | | | | 39 | | |
Equity in other comprehensive income (loss) of subsidiaries
|
| | | | 8,869 | | | | | | (1,495) | | | | | | 7,374 | | |
Total comprehensive income
|
| | | $ | 14,741 | | | | | $ | 39,762 | | | | | $ | 54,503 | | |
|
| | |
For the Year Ended December 31, 2023
|
| |||||||||||||||
(in thousands)
|
| |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Income before income taxes
|
| | | $ | 61 | | | | | $ | — | | | | | $ | 61 | | |
Income tax expense
|
| | | | (29) | | | | | | — | | | | | | (29) | | |
Net income before equity in net income of subsidiaries
|
| | | | 90 | | | | | | — | | | | | | 90 | | |
Equity in undistributed earnings of subsidiaries
|
| | | | — | | | | | | 9,958 | | | | | | 9,958 | | |
Net income
|
| | | | 90 | | | | | | 9,958 | | | | | | 10,048 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
Net unrealized gains on fixed maturity securities available-for-sale
|
| | | | 895 | | | | | | — | | | | | | 895 | | |
Equity in other comprehensive income (loss) of subsidiaries
|
| | | | 12,089 | | | | | | (9,738) | | | | | | 2,351 | | |
Total comprehensive income
|
| | | $ | 13,074 | | | | | $ | 220 | | | | | $ | 13,294 | | |
|
| | |
For the Year Ended December 31, 2024
|
| |||||||||||||||
(in thousands)
|
| |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 6,891 | | | | | $ | 40,199 | | | | | $ | 47,090 | | |
Adjustments to reconcilie net income to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
Unrealized gains (losses) on investments in subsidiaries
|
| | | | (949) | | | | | | 949 | | | | | | — | | |
Unrealized gains (losses) on investments
|
| | | | — | | | | | | (5,850) | | | | | | (5,850) | | |
Net investment income
|
| | | | — | | | | | | (1,299) | | | | | | (1,299) | | |
Net unrealized gains on investment in Utility Limited
Partnership |
| | | | (6,200) | | | | | | 6,200 | | | | | | — | | |
Equity in undistributed earnings of subsidiaries
|
| | | | — | | | | | | (40,199) | | | | | | (40,199) | | |
Net cash used in operating activities
|
| | |
|
(1,059)
|
| | | |
|
—
|
| | | |
|
(1,059)
|
| |
Net change in cash and cash equivalents
|
| | | | (31,172) | | | | | | — | | | | | | (31,172) | | |
Cash and cash equivalents, at beginning of period
|
| | | | 32,213 | | | | | | — | | | | | | 32,213 | | |
Cash and cash equivalents, at end of period
|
| | | $ | 1,041 | | | | | $ | — | | | | | $ | 1,041 | | |
|
| | |
For the Year Ended December 31, 2023
|
| |||||||||||||||
(in thousands)
|
| |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 90 | | | | | $ | 9,958 | | | | | $ | 10,048 | | |
Adjustments to reconcilie net income to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
Equity in undistributed earnings of subsidiaries
|
| | | | — | | | | | | (9,958) | | | | | | (9,958) | | |
Net cash provided by (used in) operating activities
|
| | | | 1,243 | | | | | | — | | | | | | 1,243 | | |
Net change in cash and cash equivalents
|
| | | | 31,777 | | | | | | — | | | | | | 31,777 | | |
Cash and cash equivalents, at beginning of period
|
| | | | 436 | | | | | | — | | | | | | 436 | | |
Cash and cash equivalents, at end of period
|
| | | $ | 32,213 | | | | | $ | — | | | | | $ | 32,213 | | |
|
(in thousands)
|
| |
Valuation
Allowance for Deferred Tax Assets |
| |
Allowance for
Uncollectible Reinsurance Recoverable |
| |
Allowance for
Uncollectible Premium Receivable |
| |||||||||
Balance at January 1, 2023
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Charged to costs and expenses
|
| | | | — | | | | | | — | | | | | | 2,953 | | |
Balance at December 31, 2023
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,953 | | |
Charged to costs and expenses
|
| | | | — | | | | | | — | | | | | | 2,954 | | |
Balance at December 31, 2024
|
| | | $ | — | | | | | $ | — | | | | | $ | 5,907 | | |
|
| | |
As of and For the Years Ended
December 31, |
| |||||||||
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
Deferred policy acquisition costs, net of ceding commissions(1)
|
| | | | 21,552 | | | | | | 23,245 | | |
Reserves for unpaid losses and loss adjustment expenses
|
| | | | 403,576 | | | | | | 320,936 | | |
Unearned premiums
|
| | | | 212,828 | | | | | | 173,905 | | |
Net earned premium(1)
|
| | | | 290,635 | | | | | | 231,464 | | |
Net investment income
|
| | | | 24,046 | | | | | | 11,366 | | |
Loss and loss adjustment expenses(1)
|
| | | | 175,234 | | | | | | 154,107 | | |
Loss and loss adjustment expenses prior year(1)
|
| | | | 5,418 | | | | | | 17,238 | | |
Amortization of policy acquisition costs(1)
|
| | | | 49,746 | | | | | | 44,065 | | |
Paid claims and claim adjustment expenses(1)
|
| | | | 113,356 | | | | | | 111,972 | | |
Net premiums written(1)
|
| | | | 299,206 | | | | | | 268,216 | | |
Ceded unearned premium
|
| | | | 68,205 | | | | | | 37,852 | | |
Deferred ceding commission
|
| | | | 15,258 | | | | | | 6,030 | | |
| J.P. Morgan | | | | | |
Barclays
|
|
| Citigroup | | | TD Securities | | |
Wells Fargo Securities
|
|
|
Securities and Exchange Commission registration fee
|
| | | $ | 18,780 | | |
|
Financial Industry Regulatory Authority, Inc. (FINRA) filing fee
|
| | | | 18,900 | | |
|
Stock exchange listing fee
|
| | | | 325,000 | | |
|
Printing and engraving expenses
|
| | | | 310,000 | | |
|
Legal fees and expenses
|
| | | | 2,850,000 | | |
|
Accounting fees and expenses
|
| | | | 3,300,000 | | |
|
Miscellaneous expenses
|
| | | | 4,000 | | |
|
Total
|
| | | $ | 6,826,680 | | |
|
|
Exhibit
number |
| |
Description
|
|
| 1.1* | | | | |
| 3.1* | | | | |
| 3.2* | | | | |
| 5.1 | | | | |
| 10.1*§ | | | | |
| 10.2*§ | | | | |
| 10.3*# | | | | |
| 10.4# | | | | |
| 10.5*# | | | | |
| 10.6*§ | | | | |
| 10.7+ | | | | |
| 10.8* | | | | |
| 10.9*+ | | | | |
| 10.10* | | | Tax Allocation Agreement, dated as of April 1, 2018, by and among Ategrity Specialty Holdings LLC, Ategrity Specialty Insurance Company, Ategrity Specialty Insurance Limited and Zimmer Financial Services Group LLC. | |
| 10.11* | | | | |
| 10.12* | | | Amended and Restated Limited Partnership Agreement, dated as of April 1, 2018, by and among ZP Utility Insurance Fund, L.P., ZP Utility Insurance GP, LLC, as general partner, and Ategrity Specialty Insurance Company and Ategrity Specialty Insurance Limited, as limited partners. | |
| 10.13*+ | | | | |
| 10.14*+ | | | | |
| 10.15*+ | | | | |
| 10.16*§ | | | | |
| 10.17*§ | | | | |
| 10.18*§ | | | | |
| 10.19* | | | | |
| 10.20*+§ | | | |
|
Exhibit
number |
| |
Description
|
|
| 10.21* | | | | |
| 21.1* | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 24.1* | | | | |
| 99.1* | | | | |
| 99.2* | | | | |
| 99.3* | | | | |
| 99.4* | | | | |
| 107.1 | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Justin Cohen
Justin Cohen
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
June 3, 2025
|
|
|
/s/ Neelam Patel
Neelam Patel
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
June 3, 2025
|
|
|
*
Stuart J. Zimmer
|
| |
Director, Chair
|
| |
June 3, 2025
|
|
|
*
Tom Hulst
|
| |
Director
|
| |
June 3, 2025
|
|
|
*By:
/s/ Justin Cohen
Attorney-in-fact
|
| | | | | | |