v3.26.1
Note 4 - Fair Value Measurements
6 Months Ended
Jun. 30, 2026
Notes to Financial Statements  
Fair Value Disclosures [Text Block]

Note 4.

Fair Value Measurements

 

The fair value of an asset or liability is the price that would be received to sell that asset or paid to transfer that liability in an orderly transaction occurring in the principal market (or most advantageous market in the absence of a principal market) for such asset or liability. In estimating fair value, the Company utilizes valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. Such valuation techniques are consistently applied. Inputs to valuation techniques include the assumptions that market participants would use in pricing an asset or liability. The Company uses a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

 

 

Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.

 

 

Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.  For common and preferred stock classified as Level 2, fair value is generally determined using observable market-based pricing inputs, including quoted prices for similar equity securities, broker-dealer or third-party pricing service quotations, recently reported market transactions, exchange or dealer market indications, and other observable inputs such as issuer-specific credit spreads, dividend terms, call features, market yields, and liquidity considerations, as applicable.

 

 

Level 3 inputs are unobservable for the asset or liability and reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

 

Investments, available for sale: Fair values of available for sale fixed maturity securities are provided by a third party pricing service. The pricing service uses a variety of sources to determine fair value of securities. The Company’s fixed maturity securities are highly liquid, which allows for a high percentage of the portfolio to be priced through pricing sources.

 

Equity securities: Fair values for equity securities are also provided by a third party pricing service and are derived from active trading on national market exchanges.

 

Embedded derivative: The fair value of the reinsurance related assets represents the Company’s allocation of the fair value of the corresponding derivative instruments used in the hedge which are based on the quoted market prices of the underlying derivative instruments.  The fair value of the underlying assets for both embedded derivatives are generally based upon market observable inputs with industry standard valuation techniques. The valuation also requires certain significant inputs, which are generally not observable and accordingly, the valuation is considered Level 3 in the fair value hierarchy. The Company’s utilization of a credit-valuation adjustment did not have a material effect on the change in fair value of the embedded derivatives for the six and three months ended June 30, 2026 and June 30, 2025.

 

The table below presents the amounts of assets measured at fair value on a recurring basis as of June 30, 2026 and December 31,2025:

 

   

June 30, 2026

 
   

Total

   

Level 1

   

Level 2

   

Level 3

 
   

(Unaudited)

 

Fixed maturities:

                               

US Treasury securities

  $ 729,834     $ 729,834     $ -     $ -  

Corporate bonds

    27,058,199       -       26,902,599       155,600  

Municipal bonds

    5,760,379       -       5,760,379       -  

Redeemable preferred stock

    1,506,863       -       1,506,863       -  

Term loans

    12,968,088       -       -       12,968,088  

Mortgage backed and asset backed securities

    40,662,803       -       40,334,053       328,750  

Total fixed maturities

    88,686,166       729,834       74,503,894       13,452,438  

Equities:

                               

Common stock

    7,115,101       6,973,301       141,800       -  

Preferred stock

    1,402,331       -       1,402,331       -  

Total equities

    8,517,432       6,973,301       1,544,131       -  

Other invested assets

    989,514       -       -       989,514  

Reinsurance contract allocated hedge

    57,808       -       -       57,808  

Limited partnership interests

    1,803,095       -       -       1,803,095  

Total

  $ 100,054,015     $ 7,703,135     $ 76,048,025     $ 16,302,855  

 

   

December 31, 2025

 
   

Total

   

Level 1

   

Level 2

   

Level 3

 
                                 

Fixed maturities:

                               

US Treasury securities

  $ 732,892     $ 732,892     $ -     $ -  

Corporate bonds

    28,299,216       -       28,143,616       155,600  

Municipal bonds

    5,807,136       -       5,807,136       -  

Redeemable preferred stock

    1,998,438       -       1,998,438       -  

Term loans

    11,005,804       -       -       11,005,804  

Mortgage backed and asset backed securities

    38,691,218       -       38,357,468       333,750  

Total fixed maturities

    86,534,704       732,892       74,306,658       11,495,154  

Equities:

                               

Common stock

    2,097,203       1,968,303       128,900       -  

Preferred stock

    1,445,209       -       1,445,209       -  

Total equities

    3,542,412       1,968,303       1,574,109       -  

Other invested assets

    1,018,640       -       -       1,018,640  

Reinsurance contract allocated hedge

    77,197       -       -       77,197  

Limited partnership interests

    1,293,005       -       -       1,293,005  

Total

  $ 92,465,958     $ 2,701,195     $ 75,880,767     $ 13,883,996  

 

The reconciliations for all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) are as follows:

 

           

Mortgage

           

Other

   

Limited

 

For the six months ended June 30, 2026

 

Corporate

   

Backed

   

Term

   

Invested

   

Partnership

 

(unaudited)

 

Bonds

   

Securities

   

Loans

   

Assets

   

Interests

 

Fair value, beginning of period

  $ 155,600     $ 333,750     $ 11,005,804     $ 1,018,640     $ 1,293,005  

Principal payment

    -       -       (1,284,627 )     (15 )     (192,000 )

Acquisition

    -       -       3,473,634       68,828       481,998  

Investment related gains (losses), net

    -       (5,000 )     (226,723 )     (97,939 )     220,092  

Fair value, end of period

  $ 155,600     $ 328,750     $ 12,968,088     $ 989,514     $ 1,803,095  

 

           

Mortgage

           

Other

   

Limited

 

For the Three Months Ended June 30, 2026

 

Corporate

   

Backed

   

Term

   

Invested

   

Partnership

 

(unaudited)

 

Bonds

   

Securities

   

Loans

   

Assets

   

Interests

 

Fair value, beginning of period

  $ 155,600     $ 328,750     $ 12,093,385     $ 1,012,127     $ 1,711,176  

Principal payment

    -       -       (729,956 )     -       -  

Acquisition

    -       -       1,886,461       35,277       -  

Investment related gains (losses), net

    -       -       (281,802 )     (57,890 )     91,919  

Fair value, end of period

  $ 155,600     $ 328,750     $ 12,968,088     $ 989,514     $ 1,803,095  

 

The Company discloses the fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis. The methodologies for estimating the fair value of financial assets and financial liabilities that are measured at fair value on a recurring or non-recurring basis are discussed on the previous page. The estimated fair value approximates carrying value for accrued interest. The methodologies for other financial assets and financial liabilities are discussed below:

 

Cash and cash equivalents: The carrying amounts approximate fair value because of the short maturity of these instruments.

 

Investment income due and accrued: The carrying amounts approximate fair value because of the short maturity of these instruments. The Company classifies accrued investment income within Level 3 of the fair value hierarchy because the fair value measurement relies principally on unobservable inputs, including management’s assessment of collectability, expected timing of receipt and the relationship of the accrued amount to the credit characteristics of the related investment. Although the expected collection period is generally short and the carrying amount approximates fair value, there is no active secondary market or independently observable pricing input for the standalone receivable. Accordingly, the lowest level input that is significant to the measurement is unobservable, supporting Level 3 classification.

 

Mortgage loans on real estate:  Mortgage loans on real estate are carried at unpaid principal value. The fair value of mortgage loans on real estate is estimated using a discounted cash flow method under which expected cash flows are discounted using market-based rates for loans with similar terms and credit characteristics. The discount rates are based on U.S. Treasury par yields for tenors corresponding to the loans' remaining maturities, plus credit spread adjustments based on NAIC rating. Although the U.S. Treasury yields are observable, the credit spread adjustments used to reflect borrower and loan-specific risk are unobservable and significant to the measurements; accordingly, the fair value of mortgage loans is classified within Level 3 of the fair value hierarchy.

 

Limited partnership interests: Limited partnership interests are measured at fair value using the most recently reported net asset value (“NAV”) provided by investee fund’s general partner or investment manager as a valuation input. The Company does not apply the NAV practical expedient under ASC 820 to these investments. Reported NAV is used as the starting point for the Company’s fair value estimate because the underlying partnership investments are not traded in an active market and quoted market prices are not available. Management evaluates whether the reported NAV requires adjustment to reflect information available as of the Company’s reporting date, including the timing of the investee’s NAV reporting, capital contributions and distributions, changes in underlying investment values, known liquidity or redemption restrictions, and any other fund-specific or market information that would affect the price a market participant would receive in an orderly transaction. As of June 30, 2026, no adjustment was made when management determined that the reported NAV reflected the best estimate of fair value at the measurement date. Because the valuation relies on fund-reported NAV and other inputs that are not observable in active markets, including the fair values of the fund’s underlying private investments, liquidity assumptions, redemption or transfer restrictions, and management’s assessment of whether NAV requires adjustment, the investment is classified within Level 3 of the fair value hierarchy.

 

Reinsurance contract allocated hedge: The carrying value of funds withheld at interest approximates fair value as funds are specifically identified in the agreement. The fair value of the specified funds is based on the fair value of the underlying assets that are held by the ceding company.  The ceding company uses a variety of sources and pricing methodologies, which are not transparent to the Company and may include significant unobservable inputs to value the securities held in distinct portfolios, therefore the valuation of these funds withheld assets are considered Level 3 in the fair value hierarchy.

 

Policy loans: Policy loans are stated at unpaid principal balances. As these loans are fully collateralized by the cash surrender value of the underlying insurance policies, the carrying value of the policy loans approximates their fair value.

 

Federal Home Loan Bank Advances: FHLB advances are stated at the outstanding principal balances, and the carrying value approximates fair value. The Company classifies Federal Home Loan Bank advances within Level 3 of the fair value hierarchy when the measurement incorporates significant unobservable inputs. These inputs may include management’s estimate of an appropriate market borrowing spread for the Company, adjustments for collateral requirements, the effect of prepayment or call features, and entity-specific nonperformance risk. Although certain benchmark interest rates and yield curves used in the valuation may be observable, the Company’s estimated borrowing spread, and other adjustments are not directly observable in an active market for identical liabilities and are significant to the fair value measurement. As a result, the fair value measurement is categorized within Level 3.

 

Policyholder deposits in deposit-type contracts: The fair value for policyholder deposits deposit-type insurance contracts (accumulation annuities) is calculated using a discounted cash flow approach.  Cash flows are projected using actuarial assumptions and discounted to the valuation date using risk-free rates adjusted for credit risk and the nonperformance risk of the liabilities.

 

The estimated fair values of the Company’s financial assets and liabilities at June 30, 2026 and December 31, 2025 are as follows:

 

   

June 30, 2026

                         
   

(unaudited)

                         
   

Carrying Value

   

Fair Value

   

Level 1

   

Level 2

   

Level 3

 

Financial assets:

                                       

Cash and cash equivalents

  $ 3,541,701     $ 3,541,701     $ 3,541,701     $ -     $ -  

Mortgage loans on real estate

    32,417,262       33,982,047       -       -       33,982,047  

Investment income due and accrued

    1,196,679       1,196,679       -       -       1,196,679  

Policy loans

    43,264       43,264       -       -       43,264  

Total financial assets (excluding available for sale investments)

  $ 37,198,906     $ 38,763,691     $ 3,541,701     $ -     $ 35,221,990  
                                         

Financial liabilities:

                                       

Federal Home Loan Bank advance

  $ 1,250,000     $ 1,250,000     $ -     $ -     $ 1,250,000  

Policyholder deposits in deposit-type contracts

    88,152,595       75,299,684       -       -       75,299,684  

Total financial liabilities

  $ 89,402,595     $ 76,549,684     $ -     $ -     $ 76,549,684  

 

   

December 31, 2025

                         
                                         
   

Carrying Value

   

Fair Value

   

Level 1

   

Level 2

   

Level 3

 

Financial assets:

                                       

Cash and cash equivalents

  $ 18,036,904     $ 18,036,904     $ 18,036,904     $ -     $ -  

Mortgage loans on real estate

    23,645,037       25,123,294       -       -       25,123,294  

Investment income due and accrued

    860,697       860,697       -       -       860,697  

Policy loans

    41,314       41,314       -       -       41,314  

Total financial assets (excluding available for sale investments)

  $ 42,583,952     $ 44,062,209     $ 18,036,904     $ -     $ 26,025,305  
                                         

Financial liabilities:

                                       

Federal Home Loan Bank advance

  $ 1,250,000     $ 1,250,000     $ -     $ -     $ 1,250,000  

Policyholder deposits in deposit-type contracts

    87,824,261       76,539,273       -       -       76,539,273  

Total financial liabilities

  $ 89,074,261     $ 77,789,273     $ -     $ -     $ 77,789,273  

 

During the six and three months ended June 30, 2026 and 2025, there were no transfers in or out of level 3.