v3.26.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2025
Fair Value Disclosures [Abstract]  
Summary of Assets and Liabilities Measured at Fair Value

The following tables present the Company’s assets and liabilities measured at fair value, classified by the valuation hierarchy as of December 31, 2025 and 2024 (dollars in thousands):

 

 

 

December 31, 2025

 

 

 

Fair Value Measurements Using

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

4,605

 

 

$

 

 

$

4,605

 

 

$

 

State and local government

 

 

17,216

 

 

 

 

 

 

17,216

 

 

 

 

Corporate debt

 

 

23,764

 

 

 

 

 

 

23,764

 

 

 

 

Asset-backed securities

 

 

20,973

 

 

 

 

 

 

20,973

 

 

 

 

Mortgage-backed securities

 

 

18,568

 

 

 

 

 

 

18,568

 

 

 

 

Commercial mortgage-backed securities

 

 

1,006

 

 

 

 

 

 

1,006

 

 

 

 

Collateralized mortgage obligations

 

 

2,173

 

 

 

 

 

 

2,173

 

 

 

 

Total debt securities

 

 

88,305

 

 

 

 

 

 

88,305

 

 

 

 

Equity Securities

 

 

313

 

 

 

93

 

 

 

220

 

 

 

 

Short-term investments

 

 

24,725

 

 

 

22,204

 

 

 

2,521

 

 

 

 

Total marketable investments measured at fair value

 

$

113,343

 

 

$

22,297

 

 

$

91,046

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments measured at NAV:

 

 

 

 

 

 

 

 

 

 

 

 

Investment in limited partnership

 

 

964

 

 

 

 

 

 

 

 

 

 

Total investments measured at fair value

 

$

114,307

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent considerations from CIS sale

 

 

4,290

 

 

 

 

 

 

 

 

 

4,290

 

Total assets measured at fair value

 

$

118,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Funds-withheld obligation

 

$

21,284

 

 

$

 

 

$

21,284

 

 

$

 

Total Liabilities

 

$

21,284

 

 

$

 

 

$

21,284

 

 

$

 

 

Summary of Key Assumptions Key assumptions in the analysis included the following as of December 31, 2025:

 

 

Contingent Consideration

 

 

 

 

 

Discount rate

 

 

12.5

%

Gross revenue risk adjustment

 

 

2.9

%

Gross revenue volatility

 

 

15.0

%

Risk-free rate

 

 

3.5

%

Weighted average cost of capital

 

 

10.5

%

Key assumptions in the analysis included the following as of December 31, 2024:

 

 

Contingent Consideration

 

 

 

 

 

Discount rate

 

 

11.8

%

Gross revenue risk adjustment

 

 

4.4

%

Gross revenue volatility

 

 

17.5

%

Risk-free rate

 

 

4.3

%

Weighted average cost of capital

 

 

12.5

%

Rollforward of Level 3 Assets and Liabilities Held at Fair Value

The Company's policy on recognizing transfers between hierarchies is applied at the end of each reporting period. The tables below shows a rollforward of Level 3 assets and liabilities held at fair value during the twelve months ended December 31, 2025 and December 31, 2024, respectively (dollars in thousands):

 

 

Balance as of
January 1, 2025

 

 

Additions into Level 3

 

 

Subtractions out of Level 3 *

 

 

Change in Fair Value

 

 

Balance as of
December 31, 2025

 

Contingent considerations

 

 

8,070

 

 

$

 

 

$

(9,785

)

 

$

6,005

 

 

$

4,290

 

Total recurring Level 3 assets

 

 

8,070

 

 

$

 

 

$

(9,785

)

 

$

6,005

 

 

$

4,290

 

 

* The $9.8 million of subtractions out of the Level 3 contingent considerations were due to the Company receiving payment from the second contingent consideration in the second quarter of 2025.

 

 

 

Balance as of
January 1, 2024

 

 

Additions into Level 3

 

 

Subtractions out of Level 3 **

 

 

Change in Fair Value

 

 

Balance as of
December 31, 2024

 

Contingent considerations

 

 

 

 

$

12,924

 

 

$

(4,894

)

 

$

40

 

 

$

8,070

 

Total recurring Level 3 assets

 

 

 

 

$

12,924

 

 

$

(4,894

)

 

$

40

 

 

$

8,070

 

 

** The $4.9 million of subtractions out of the Level 3 contingent considerations were due to the Company receiving payment from the first contingent consideration in the fourth quarter of 2024.