| | | |
Per share
|
| |
Total
|
| ||||||
| Initial public offering price | | | | $ | 17.00 | | | | | $ | 113,333,339.00 | | |
| Underwriting discounts and commissions(1) | | | | $ | 1.19 | | | | | $ | 7,933,333.73 | | |
| Proceeds to us, before expenses | | | | $ | 15.81 | | | | | $ | 105,400,005.27 | | |
| J.P. Morgan | | | | | |
Barclays
|
|
| Citigroup | | |
TD Securities
|
| |
Wells Fargo Securities
|
|
| | |
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
|
| | | | 48,460,507 | | | | | | | | | |
|
| | | | | | |
($ 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
|
| | | | 48,460,507 | | |
Pro forma earnings per share attributable to common stock: | | | | | | | |
Basic
|
| | | | 0.17 | | |
Diluted
|
| | | | 0.17 | | |
(Dollars in thousands)
|
| |
Actual
|
| |
As adjusted(1)
|
| ||||||
Cash and cash equivalents
|
| | | $ | 38,924 | | | | | $ | 137,497 | | |
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
|
| | | | — | | | | | | 479,430 | | |
Retained earnings
|
| | | | 43,030 | | | | | | 43,030 | | |
Accumulated other comprehensive income
|
| | | | 2,883 | | | | | | 2,883 | | |
Total members’/stockholders’ equity
|
| | | | 426,817 | | | | | | 525,390 | | |
Non-controlling interest
|
| | | | 489 | | | | | | 489 | | |
Total capitalization
|
| | | $ | 427,306 | | | | | $ | 525,879 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 17.00 | | |
|
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
|
| | | $ | 0.60 | | | | | | | | |
|
As adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | $ | 11.16 | | |
|
Dilution in as adjusted net tangible book value per share to new investors
|
| | | | | | | | | $ | 5.84 | | |
|
| | | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Dollars
(in millions) |
| |
Percent
|
| ||||||||||||||||||
|
Existing securityholders
|
| | | | 40,400,007 | | | | | | 85.8% | | | | | $ | 376.8 | | | | | | 76.9% | | | | | $ | 9.33 | | |
|
New investors
|
| | | | 6,666,667 | | | | | | 14.2% | | | | | $ | 113.3 | | | | | | 23.1% | | | | | $ | 17.00 | | |
|
Total
|
| | | | 47,066,674 | | | | | | 100.0% | | | | | $ | 490.11 | | | | | | 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%
|
|
| | |
Year ended December 31,
|
| |||||||||||||||||||||
($ in thousands, except percentages)
|
| |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Net realized and unrealized gains (losses) on investments
|
| | | | 28,140 | | | | | | (2,269) | | | | | | 30,409 | | | | | | NM | | |
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 | | |
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 | | | | | | 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
|
| | | | 2,666,667 | | |
Barclays Capital Inc.
|
| | | | 2,666.667 | | |
Citigroup Global Markets Inc.
|
| | | | 666,667 | | |
TD Securities (USA) LLC
|
| | | | 333,333 | | |
Wells Fargo Securities, LLC
|
| | | | 333,333 | | |
Total
|
| | | | 6,666,667 | | |
|
| | | |
No exercise of
option to purchase additional shares |
| |
Full exercise of
option to purchase additional shares |
| ||||||
|
Per Share
|
| | | $ | 1.19 | | | | | $ | 1.19 | | |
|
Total
|
| | | $ | 7,933,333.73 | | | | | $ | 9,123,333.73 | | |
| | |
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
|
|