| Schedule of Segment Reporting |
The following presents financial data for the Company’s reportable segments and the reconciliation of Segment Income to Income (loss) before taxes reported in the Condensed Consolidated Statements of Operations:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, | | | | | | Six months ended June 30, | | | | | | | 2026 | | 2025 | | | | | | 2026 | | 2025 | | | | | | Asset Management | | | | | | | | | | | | | | | | | | Management fees | | $ | 3,301 | | | $ | 4,422 | | | | | | | $ | 6,758 | | | $ | 8,829 | | | | | | | Incentive fees | | 419 | | | 478 | | | | | | | 813 | | | 777 | | | | | | | Advisory and transaction fees, net | | — | | | — | | | | | | | 66 | | | — | | | | | | | Equity investment earnings | | 153 | | | 42 | | | | | | | 515 | | | 324 | | | | | | Interest income¹ | | 271 | | | 271 | | | | | | | 539 | | | 539 | | | | | | | Other fee-related income | | 468 | | | — | | | | | | | 642 | | | — | | | | | | | Fee-related compensation | | (1,125) | | | (1,105) | | | | | | | (2,337) | | | (2,573) | | | | | | | Other operating expenses: | | | | | | | | | | | | | | | | | | Administration and servicing fees | | (1,498) | | | (1,205) | | | | | | | (2,857) | | | (1,938) | | | | | | | General, administrative and other | | (621) | | | (666) | | | | | | | (1,535) | | | (1,438) | | | | | | | Fee related earnings | | 1,368 | | | 2,237 | | | | | | | 2,604 | | | 4,520 | | | | | | | Insurance Solutions | | | | | | | | | | | | | | | | | | Net investment income and realized gain (loss), net | | 11,304 | | | 10,993 | | | | | | | 23,555 | | | 24,005 | | | | | | | Cost of funds | | (4,906) | | | (7,354) | | | | | | | (11,394) | | | (16,673) | | | | | | | Compensation and benefits | | — | | | (223) | | | | | | | — | | | (467) | | | | | | | Interest expense | | (318) | | | (407) | | | | | | | (718) | | | (735) | | | | | | | General, administrative and other | | (3,182) | | | (3,100) | | | | | | | (6,523) | | | (6,184) | | | | | | | Spread related earnings | | 2,898 | | | (91) | | | | | | | 4,920 | | | (54) | | | | | | | Segment income | | $ | 4,266 | | | $ | 2,146 | | | | | | | $ | 7,524 | | | $ | 4,466 | | | | | | | Asset Management Adjustments: | | | | | | | | | | | | | | | | | | Intersegment management fee eliminations | | (1,610) | | | (1,613) | | | | | | | (3,428) | | | (2,780) | | | | | | Administration and servicing fees ² | | (682) | | | (607) | | | | | | | (1,750) | | | (1,111) | | | | | | | Transaction costs | | 48 | | | (2,753) | | | | | | | (34) | | | (7,298) | | | | | | Compensation and benefits ² | | (135) | | | (392) | | | | | | | (346) | | | (970) | | | | | | | Equity-based compensation | | (80) | | | (219) | | | | | | | (80) | | | (416) | | | | | | | Amortization and impairment of intangible assets | | (674) | | | (1,889) | | | | | | | (1,118) | | | (2,799) | | | | | | | Interest and other credit facility expenses | | (2,172) | | | (1,960) | | | | | | | (4,177) | | | (3,906) | | | | | | General, administrative and other ² | | (1,244) | | | (592) | | | | | | | (3,338) | | | (1,543) | | | | | | | Net realized and change in unrealized gains (losses) from investment activities | | (967) | | | 867 | | | | | | | (1,318) | | | 1,708 | | | | | | | Dividend income | | 5 | | | 29 | | | | | | | 65 | | | 67 | | | | | | | Interest income - bank interest | | 30 | | | — | | | | | | | 146 | | | — | | | | | | | Other income (loss), net | | 4 | | | 6 | | | | | | | 4 | | | 305 | | | | | | | Loss on extinguishment of debt | | — | | | — | | | | | | | (472) | | | — | | | | | | | Insurance Solutions Adjustments: | | | | | | | | | | | | | | | | | | Equity-based compensation | | — | | | (120) | | | | | | | — | | | (257) | | | | | | | Net unrealized gains (losses) from investment activities | | (2,100) | | | 4,633 | | | | | | | (3,858) | | | 4,760 | | | | | | | Other income | | (25) | | | 78 | | | | | | | (24) | | | 154 | | | | | | | Intersegment management fee eliminations | | 1,610 | | | 1,613 | | | | | | | 3,428 | | | 2,780 | | | | | | General, administrative and other ³ | | (451) | | | (170) | | | | | | | (1,371) | | | (772) | | | | | | | | | | | | | | | | | | | | | | | | Income (loss) before taxes | | $ | (4,177) | | | $ | (943) | | | | | | | $ | (10,147) | | | $ | (7,612) | | | | | |
_______________ (1)Represents interest income on a loan asset related to a fee generating vehicle. (2)Represents corporate overhead allocated to each segment. (3)Represents costs incurred by the insurance segment for purposes of U.S. GAAP reporting including one-time upfront cost associated with the new initiatives but not the day-to-day operations of the insurance company.
|
| Schedule of Segment Reporting, Reconciliation of Revenue by Segment to Consolidated |
The following presents financial data for the Company’s reportable segments and the reconciliation of Segment Revenue to total revenue reported in the Condensed Consolidated Statements of Operations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, | | Six months ended June 30, | | | 2026 | | 2025 | | 2026 | | 2025 | | Segment Revenues | | | | | | | | | | Asset Management | | $ | 4,612 | | | $ | 5,214 | | | $ | 9,333 | | | $ | 10,469 | | | Insurance Solutions | | 11,304 | | | 10,993 | | | 23,555 | | | 24,005 | | | Total segment revenues | | 15,916 | | | 16,207 | | | 32,888 | | | 34,474 | | | Asset Management Adjustments: | | | | | | | | | | Intersegment management fee eliminations | | (1,610) | | | (1,613) | | | (3,428) | | | (2,780) | | | Interest income | | (271) | | | (271) | | | (539) | | | (539) | | | Other fee-related income | | (468) | | | — | | | (642) | | | — | | | Insurance Solutions Adjustments: | | | | | | | | | | Net Premiums | | (4,474) | | | (4,238) | | | (8,718) | | | (8,251) | | | Product charges | | 168 | | | 722 | | | 286 | | | 1,582 | | | Net realized and change in unrealized gains (losses) from investment activities | | (2,099) | | | 4,633 | | | (3,857) | | | 4,760 | | | Other income | | (25) | | | 78 | | | (24) | | | 154 | | | Intersegment management fee eliminations | | 1,610 | | | 1,613 | | | 3,428 | | | 2,780 | | | Total revenues | | $ | 8,747 | | | $ | 17,130 | | | $ | 19,394 | | | $ | 32,180 | |
|
| Schedule of Segment Reporting, Reconciliation of Other Item by Segment to Consolidated |
The following presents financial data for the Company’s reportable segments and the reconciliation of the Company’s total reportable segment assets to total assets reported in the Condensed Consolidated Statements of Financial Position: | | | | | | | | | | | | | | | | As of | | June 30, 2026 | | December 31, 2025 | | Segments Assets | | | | | | Asset Management | | $ | 137,217 | | | $ | 145,226 | | | Insurance Solutions | | 1,497,411 | | | 1,534,295 | | | Total segment assets | | 1,634,628 | | | 1,679,521 | | | Asset Management Adjustments: | | | | | | Intersegment investments | | (77,302) | | | (71,705) | | | Intersegment receivables | | (8,427) | | | (7,098) | | | Total assets | | $ | 1,548,899 | | | $ | 1,600,718 | |
|