v3.26.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2026
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 March 31, 2026 and December 31, 2025 (dollars in thousands):

 

 

 

March 31, 2026

 

 

 

Fair Value Measurements

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government

 

$

4,704

 

 

$

 

 

$

4,704

 

 

$

 

State and local government

 

 

17,200

 

 

 

 

 

 

17,200

 

 

 

 

Corporate debt

 

 

22,076

 

 

 

 

 

 

22,076

 

 

 

 

Asset-backed securities

 

 

15,124

 

 

 

 

 

 

15,124

 

 

 

 

Mortgage-backed securities

 

 

17,972

 

 

 

 

 

 

17,972

 

 

 

 

Commercial mortgage-backed securities

 

 

1,123

 

 

 

 

 

 

1,123

 

 

 

 

Collateralized mortgage obligations

 

 

2,115

 

 

 

 

 

 

2,115

 

 

 

 

Total debt securities

 

 

80,314

 

 

 

 

 

 

80,314

 

 

 

 

Equity Securities

 

 

311

 

 

 

91

 

 

 

220

 

 

 

 

Short-term investments

 

 

32,464

 

 

 

32,464

 

 

 

 

 

 

 

Total marketable investments measured at fair value

 

$

113,089

 

 

$

32,555

 

 

$

80,534

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments measured at NAV:

 

 

 

 

 

 

 

 

 

 

 

 

Investments in limited partnerships

 

 

977

 

 

 

 

 

 

 

 

 

 

Total investments measured at fair value

 

$

114,066

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent considerations from CIS Sale

 

 

8,780

 

 

 

 

 

 

 

 

 

8,780

 

Total assets measured at fair value

 

$

122,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Funds-withheld obligation

 

 

20,541

 

 

 

 

 

 

20,541

 

 

 

 

Total Liabilities fair value measure

 

$

20,541

 

 

$

 

 

$

20,541

 

 

$

 

 

 

 

 

 

December 31, 2025

 

 

 

Fair Value Measurements

 

 

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

Investments in limited partnerships

 

 

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 fair value measure

 

$

21,284

 

 

$

 

 

$

21,284

 

 

$

 

Summary of Key Assumptions Key assumptions in the analysis included the following as of March 31, 2026:

 

 

Contingent Consideration

 

 

 

 

 

Discount rate

 

 

13.9

%

Gross revenue risk adjustment

 

 

2.9

%

Gross revenue volatility

 

 

15.0

%

Weighted average risk-free rate

 

 

3.7

%

Weighted average cost of capital

 

 

10.5

%

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

%

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 show a roll forward of Level 3 assets and liabilities held at fair value during the three months ended March 31, 2026 (dollars in thousands):

 

 

Balance as of
January 1, 2026

 

 

Additions into Level 3

 

 

Subtractions
out of Level 3

 

 

Change in Fair Value

 

 

Balance as of
March 31, 2026

 

Contingent considerations

 

$

4,290

 

 

$

 

 

$

 

 

$

4,490

 

 

$

8,780

 

Total recurring Level 3 assets

 

$

4,290

 

 

$

 

 

$

 

 

$

4,490

 

 

$

8,780