XML 38 R26.htm IDEA: XBRL DOCUMENT v3.25.2
Investments (Tables)
6 Months Ended
Jun. 30, 2025
Investments, Debt and Equity Securities [Abstract]  
Schedule of Investments

The Company’s investments as of June 30, 2025 are summarized as follows:

 

   Amortized Cost   Gross Unrealized Gains   Gross Unrealized Losses (1)   Allowance for Credit Losses   Estimated Fair Value 
June 30, 2025:                         
Fixed maturity securities, available for sale, at estimated fair value:                         
U.S. Treasury securities and obligations of U.S. Government agencies  $77,652,340   $888,144   $(247,044)  $-   $78,293,440 
                          
Obligations of states and political subdivisions   3,550,803    15,484    (213,175)   -    3,353,112 
                          
Corporate securities including public utilities   284,854,952    5,161,683    (4,397,245)   (474,937)   285,144,453 
                          
Mortgage-backed securities   26,532,070    119,743    (3,743,849)   (12,049)   22,895,915 
                          
Redeemable preferred stock   750,000    4,800    -    -    754,800 
                          
Total fixed maturity securities available for sale  $393,340,165   $6,189,854   $(8,601,313)  $(486,986)  $390,441,720 
                          
Equity securities at estimated fair value:                         
                          
Common stock:                         
                          
Industrial, miscellaneous and all other  $11,657,063   $5,506,182   $(606,714)       $16,556,531 
                          
Total equity securities at estimated fair value  $11,657,063   $5,506,182   $(606,714)       $16,556,531 
                          
Mortgage loans held for investment at amortized cost:                         
Residential  $92,656,929                     
Residential construction   165,707,402                     
Commercial   71,180,249                     
Less: Unamortized deferred loan fees, net   (2,230,234)                    
Less: Allowance for credit losses   (2,640,744)                    
Less: Net discounts   (269,606)                    
                          
Total mortgage loans held for investment  $324,403,996                     
                          
Real estate held for investment - net of accumulated depreciation:                         
Residential  $88,976,901                     
Commercial   124,068,115                     
                          
Total real estate held for investment  $213,045,016                     
                          
Real estate held for sale:                         
Residential  $2,941,487                     
Commercial   151,553                     
                          
Total real estate held for sale  $3,093,040                     
                          
Other investments and policy loans at amortized cost:                         
Policy loans  $14,208,030                     
Insurance assignments   45,161,992                     
Federal Home Loan Bank stock (2)   1,324,800                     
Other investments   26,477,699                     
Less: Allowance for credit losses for insurance assignments   (1,481,032)                    
                          
Total other investments and policy loans  $85,691,489                     
                          
Accrued investment income  $9,659,711                     
                          
Total investments  $1,042,891,503                     

 

 

(1)Gross unrealized losses are net of allowance for credit losses
(2)Includes $581,600 of Membership stock and $743,200 of Activity stock attributable to short-term borrowings and letters of credit.

 

 

SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

June 30, 2025 (Unaudited)

 

3)Investments (Continued)

 

The Company’s investments as of December 31, 2024 are summarized as follows:

 

   Amortized Cost   Gross Unrealized Gains   Gross Unrealized Losses (1)   Allowance for Credit Losses   Estimated Fair Value 
December 31, 2024:                         
Fixed maturity securities, available for sale, at estimated fair value:                         
U.S. Treasury securities and obligations of U.S. Government agencies  $74,680,606   $327,618   $(486,976)  $-   $74,521,248 
                          
Obligations of states and political subdivisions   6,416,751    1,762    (290,448)   -    6,128,065 
                          
Corporate securities including public utilities   262,954,278    2,444,842    (6,922,871)   (408,944)   258,067,305 
                          
Mortgage-backed securities   31,710,436    125,764    (4,244,640)   (12,049)   27,579,511 
                          
Redeemable preferred stock   250,000    -    -    -    250,000 
                          
Total fixed maturity securities available for sale  $376,012,071   $2,899,986   $(11,944,935)  $(420,993)  $366,546,129 
                          
Equity securities at estimated fair value:                         
                          
Common stock:                         
                          
Industrial, miscellaneous and all other  $11,386,454   $4,976,567   $(591,340)       $15,771,681 
                          
Total equity securities at estimated fair value  $11,386,454   $4,976,567   $(591,340)       $15,771,681 
                          
Mortgage loans held for investment at amortized cost:                         
Residential  $92,061,787                     
Residential construction   151,172,733                     
Commercial   62,753,085                     
Less: Unamortized deferred loan fees, net   (2,082,241)                    
Less: Allowance for credit losses   (1,885,390)                    
Less: Net discounts   (272,616)                    
                          
Total mortgage loans held for investment  $301,747,358                     
                          
Real estate held for investment - net of accumulated depreciation:                         
Residential  $71,618,410                     
Commercial   126,074,928                     
                          
Total real estate held for investment  $197,693,338                     
                          
Real estate held for sale:                         
Residential  $1,126,480                     
Commercial   151,553                     
                          
Total real estate held for sale  $1,278,033                     
                          
Other investments and policy loans at amortized cost:                         
Policy loans  $14,019,248                     
Insurance assignments   48,493,858                     
Federal Home Loan Bank stock (2)   2,404,900                     
Other investments   11,473,961                     
Less: Allowance for credit losses for insurance assignments   (1,536,926)                    
                          
Total policy loans and other investments  $74,855,041                     
                          
Accrued investment income  $8,499,168                     
                          
Total investments  $966,390,748                     

 

 

(1)Gross unrealized losses are net of allowance for credit losses
(2)Includes $553,900 of Membership stock and $1,851,000 of Activity stock due to short-term advances and letters of credit.
Schedule of Fair Value of Fixed Maturity Securities

 

   Unrealized Losses for Less than Twelve Months   Fair Value   Unrealized Losses for More than Twelve Months   Fair Value   Total Unrealized Loss   Combined Fair Value 
June 30, 2025                              
U.S. Treasury securities and obligations of U.S. Government agencies  $26,314   $11,809,789   $220,730   $10,858,448   $247,044   $22,668,237 
Obligations of states and political subdivisions   5,234    194,766    207,941    2,209,174    213,175    2,403,940 
Corporate securities   572,966    38,970,717    3,824,279    71,639,210    4,397,245    110,609,927 
Mortgage-backed securities   5,410    638,290    3,738,439    18,084,388    3,743,849    18,722,678 
Totals  $609,924   $51,613,562   $7,991,389   $102,791,220   $8,601,313   $154,404,782 
                               
December 31, 2024                              
U.S. Treasury securities and obligations of U.S. Government agencies  $8,737   $986,365   $478,239   $22,110,495   $486,976   $23,096,860 
Obligations of states and political subdivisions   15,003    2,167,918    275,445    3,008,385    290,448    5,176,303 
Corporate securities including public utilities   1,888,022    93,562,219    5,034,849    77,975,776    6,922,871    171,537,995 
Mortgage-backed securities   32,150    2,915,192    4,212,490    19,041,442    4,244,640    21,956,634 
Totals  $1,943,912   $99,631,694   $10,001,023   $122,136,098   $11,944,935   $221,767,792 
Schedule of Credit Quality of Fixed Maturity Security Portfolio by NAIC Designation

 

    June 30, 2025   December 31, 2024 
NAIC Designation   Amortized
Cost
   Estimated Fair
 Value
   Amortized
Cost
   Estimated Fair
 Value
 
 1   $201,287,345   $199,440,878   $188,386,980   $183,460,027 
 2    183,343,661    182,932,186    178,060,265    174,405,442 
 3    6,718,721    6,289,774    7,961,422    7,342,220 
 4    530,927    521,810    649,592    600,459 
 5    708,496    502,272    702,643    487,981 
 6    1,015    -    1,169    - 
 Total   $392,590,165   $389,686,920   $375,762,071   $366,296,129 
Schedule of Allowance for Credit Losses on Fixed Maturity Securities Available for Sale

The following tables present a roll forward of the Company’s allowance for credit losses on fixed maturity securities available for sale for the three month periods ended June 30, 2025 and 2024:

 

                     
   Three Months Ended June 30, 2025 
   U.S. Treasury securities and obligations of U.S. Government agencies   Obligations of states and political subdivisions   Corporate securities including public utilities   Mortgage-backed securities   Total 
                     
Beginning balance - March 31, 2025  $-   $-   $495,251   $12,049   $507,300 
                          
Additions for credit losses not previously recorded   -    -    -    -    - 
Change in allowance on securities with previous allowance   -    -    (20,444)   -    (20,444)
Reductions for securities sold during the period   -    -    -    -    - 
Reductions for securities with credit losses due to intent to sell   -    -    -    -    - 
Write-offs charged against the allowance   -    -    -    -    - 
Recoveries of amounts previously written off   -    -    130    -    130 
                          
Ending Balance - June 30, 2025  $-   $-   $474,937   $12,049   $486,986 

 

   Three Months Ended June 30, 2024 
   U.S. Treasury securities and obligations of U.S. Government agencies   Obligations of states and political subdivisions   Corporate securities including public utilities   Mortgage-backed securities   Total 
                     
Beginning balance - March 31, 2024  $-   $-   $398,500   $12,049   $410,549 
                          
Additions for credit losses not previously recorded   -    -    -    -    - 
Change in allowance on securities with previous allowance   -    -    (16,289)   -    (16,289)
Reductions for securities sold during the period   -    -    -    -    - 
Reductions for securities with credit losses due to intent to sell   -    -    -    -    - 
Write-offs charged against the allowance   -    -    -    -    - 
Recoveries of amounts previously written off   -    -    -    -    - 
                          
Ending Balance - June 30, 2024  $-   $-   $382,211   $12,049   $394,260 

 

 

SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

June 30, 2025 (Unaudited)

 

3)Investments (Continued)

 

The following tables present a roll forward of the Company’s allowance for credit losses on fixed maturity securities available for sale for the six month periods ended June 30, 2025 and 2024:

 

                     
   Six Months Ended June 30, 2025 
   U.S. Treasury securities and obligations of U.S. Government agencies   Obligations of states and political subdivisions   Corporate securities including public utilities   Mortgage-backed securities   Total 
                     
Beginning balance - December 31, 2024  $-   $-   $408,944   $12,049   $420,993 
                          
Additions for credit losses not previously recorded   -    -    72,000    -    72,000 
Change in allowance on securities with previous allowance   -    -    (6,007)   -    (6,007)
Reductions for securities sold during the period   -    -    -    -    - 
Reductions for securities with credit losses due to intent to sell   -    -    -    -    - 
Write-offs charged against the allowance   -    -    -    -    - 
Recoveries of amounts previously written off   -    -    -    -    - 
                          
Ending Balance - June 30, 2025  $-   $-   $474,937   $12,049   $486,986 

 

                     
   Six Months Ended June 30, 2024 
   U.S. Treasury securities and obligations of U.S. Government agencies   Obligations of states and political subdivisions   Corporate securities including public utilities   Mortgage-backed securities   Total 
                     
Beginning balance - December 31, 2023  $-   $-   $308,500   $6,049   $314,549 
                          
Additions for credit losses not previously recorded   -    -    30,000    6,000    36,000 
Change in allowance on securities with previous allowance   -    -    43,711    -    43,711 
Reductions for securities sold during the period   -    -    -    -    - 
Reductions for securities with credit losses due to intent to sell   -    -    -    -    - 
Write-offs charged against the allowance   -    -    -    -    - 
Recoveries of amounts previously written off   -    -    -    -    - 
                          
Ending Balance - June 30, 2024  $-   $-   $382,211   $12,049   $394,260 
Schedule of Investments Classified by Contractual Maturity Date

The table below presents the amortized cost and the estimated fair value of fixed maturity securities available for sale as of June 30, 2025, by contractual maturity. Actual or expected maturities may differ from contractual maturities because certain securities afford the issuer the right to call or prepay its obligations.

 

   Amortized
Cost
   Estimated Fair
 Value
 
Due in 1 year  $13,289,170   $13,145,351 
Due in 2-5 years   136,097,256    136,429,699 
Due in 5-10 years   131,592,054    133,912,390 
Due in more than 10 years   85,079,615    83,303,565 
Mortgage-backed securities   26,532,070    22,895,915 
Redeemable preferred stock   750,000    754,800 
Total  $393,340,165   $390,441,720 
Schedule of Major Categories of Net Investment Income

Information regarding sales of fixed maturity securities available for sale is presented as follows.

 

                 
   Three Months Ended June 30,   Six Months Ended June 30, 
   2025   2024   2025   2024 
Proceeds from sales  $15,172   $427,253   $2,764,641   $607,242 
Gross realized gains   -    24,031    526    24,334 
Gross realized losses   (711)   (36,646)   (542)   (37,499)

 

Major categories of net investment income were as follows:

 

                 
   Three Months Ended June 30,   Six Months Ended June 30, 
   2025   2024   2025   2024 
Fixed maturity securities available for sale  $4,749,965   $4,345,704   $9,414,798   $8,749,262 
Equity securities   247,633    176,448    440,263    344,596 
Mortgage loans held for investment   12,457,357    7,021,559    20,421,897    15,835,595 
Real estate held for investment and sale   2,872,566    3,285,019    5,832,278    6,800,080 
Policy loans   235,758    189,131    480,363    490,398 
Insurance assignments   5,138,214    4,886,015    10,870,365    9,962,563 
Other investments   82,349    201,342    243,835    400,301 
Cash and cash equivalents   953,618    1,715,910    2,356,252    3,406,867 
Gross investment income   26,737,460    21,821,128    50,060,051    45,989,662 
Investment expenses   (6,156,472)   (3,776,320)   (10,276,439)   (7,998,286)
Net investment income  $20,580,988   $18,044,808   $39,783,612   $37,991,376 
 
Schedule of Assets on Deposit With Life Insurance

Assets on deposit with life insurance regulatory authorities as required by law were as follows:

 

   As of June 30,
2025
   As of December 31, 2024 
Fixed maturity securities available for sale at estimated fair value  $7,469,005   $6,126,589 
Other investments   424,543    400,000 
Cash and cash equivalents   1,526,397    1,444,654 
Total assets on deposit  $9,419,945   $7,971,243 

 

Assets held in trust related to third-party reinsurance agreements were as follows:

 

   As of June 30,
2025
   As of December 31, 2024 
Fixed maturity securities available for sale at estimated fair value  $25,814,271   $25,309,270 
Cash and cash equivalents   4,766,926    4,417,683 
Total assets on deposit  $30,581,197   $29,726,953 

 

The Company is a member of the Federal Home Loan Bank of Des Moines and Dallas (“FHLB”). Assets pledged as collateral with the FHLB are presented below. These pledged securities are used as collateral for any FHLB cash advances. As of June 30, 2025, the Company owed $15,000,000 to the FHLB for advances. The Company received $32,000,000 in advances and repaid $17,000,000 of these advances during the second quarter of 2025.

 

   As of June 30,
2025
   As of December 31, 2024 
Fixed maturity securities available for sale at estimated fair value  $62,848,520   $63,800,454 
Schedule of Commercial Real Estate Investment

The Company’s commercial real estate held for investment is summarized as follows as of the respective dates indicated:

  

   Net Book Value   Total Square Footage 
   June 30,
2025
   December 31, 2024   June 30,
2025
   December 31, 2024 
Utah (1)  $124,049,860   $126,056,342    546,941    546,941 
Louisiana   18,255    18,586    1,622    1,622 
                     
   $124,068,115   $126,074,928    548,563    548,563 

 

 

(1)Includes Center53

 

 

SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

June 30, 2025 (Unaudited)

 

3)Investments (Continued)

 

The Company’s commercial real estate held for sale is summarized as follows as of the respective dates indicated:

 

   Net Book Value 
   June 30, 2025   December 31, 2024 
Mississippi (1)  $151,553   $151,553 
           
   $151,553   $151,553 

 

 

(1) Consists of approximately 93 acres of undeveloped land
Schedule of Real Estate Owned and Occupied by the Company

The primary business units of the Company occupy a portion of the real estate owned by the Company. As of June 30, 2025, real estate owned and occupied by the Company is summarized as follows:

 

Location  Business Segment  Approximate Square Footage   Square Footage Occupied by the Company 
433 Ascension Way, Floors 4, 5 and 6, Salt Lake City, UT - Center53 Building 2 (1)  Corporate Offices, Life Insurance, Cemetery/Mortuary Operations, and Mortgage Operations and Sales   216,865    50%
1818 Marshall Street, Shreveport, LA (2)  Life Insurance Operations   12,274    100%
812 Sheppard Street, Minden, LA (2) (3)  Life Insurance Sales   1,560    100%

 

 

(1)Included in real estate held for investment on the condensed consolidated balance sheets
(2)Included in property and equipment on the condensed consolidated balance sheets
(3)Listed for sale
Schedule of Residential Real Estate Investment

The Company’s residential real estate held for investment is summarized as follows as of the respective dates indicated:

 

   Net Book Value 
   June 30,
2025
   December 31, 2024 
Utah (1)  $88,976,901   $71,618,410 
   $88,976,901   $71,618,410 

 

 

(1)Includes multiple residential subdivision development projects, refer to the following tables.

 

The Company also invests in residential subdivision developments. The following table presents additional information regarding the Company’s residential subdivision development projects in Utah:

 

   June 30,
2025
   December 31, 2024 
Lots developed   246    231 
Lots to be developed   1,163    1,046 
Book Value  $88,807,255   $71,443,356 

 

The Company’s residential real estate held for sale is summarized as follows as of the respective dates indicated:

 

   Net Book Value 
   June 30,
2025
   December 31, 2024 
Utah  $  2,561,487 (1)  $849,900 
Florida   -    276,580 
Georgia   380,000    - 
   $2,941,487   $1,126,480 

 

 

(1)Includes a residential subdivision development project for $2,106,487
Schedule of Allowance for Loan Losses

The following table presents a roll forward of the allowance for credit losses as of the dates indicated:

 

   Three Months Ended 
   Commercial   Residential   Residential Construction   Total 
Beginning balance - March 31, 2025  $1,021,730   $647,107   $339,755   $2,008,592 
Change in provision for credit losses (1)   157,537    482,785    (8,170)   632,152 
Charge-offs   -    -    -    - 
Ending balance - June 30, 2025  $1,179,267   $1,129,892   $331,585   $2,640,744 
                     
Beginning balance - March 31, 2024  $859,622   $1,862,495   $199,497   $2,921,614 
Change in provision for credit losses (1)   (10,299)   (83,109)   25,646    (67,762)
Charge-offs   -    -    -    - 
Ending balance - June 30, 2024  $849,323   $1,779,386   $225,143   $2,853,852 

 

   Six Months Ended 
   Commercial   Residential   Residential Construction   Total 
Beginning balance - December 31, 2024  $732,494   $850,550   $302,346   $1,885,390 
Change in provision for credit losses (1)   446,773    279,342    29,239    755,354 
Charge-offs   -    -    -    - 
Ending balance - June 30, 2025  $1,179,267   $1,129,892   $331,585   $2,640,744 
                     
Beginning balance - December 31, 2023  $1,219,653   $2,390,894   $208,106   $3,818,653 
Change in provision for credit losses (1)   (370,330)   (611,508)   17,037    (964,801)
Charge-offs   -    -    -    - 
Ending balance - June 30, 2024  $849,323   $1,779,386   $225,143   $2,853,852 

 

 

(1)Included in other expenses on the condensed consolidated statements of earnings
Schedule of Aging of Mortgage Loans

The following table presents the aging of mortgage loans held for investment by loan type as of the dates indicated:

 

   Commercial   Residential   Residential
 Construction
   Total 
June 30, 2025                    
30-59 days past due  $480,796   $4,222,720   $-   $4,703,516 
60-89 days past due   -    797,124    -    797,124 
Over 90 days past due (1)   3,196,505    3,364,794    -    6,561,299 
In process of foreclosure (1)   191,508    2,189,399    -    2,380,907 
Total past due   3,868,809    10,574,037    -    14,442,846 
Current   67,311,440    82,082,892    165,707,402    315,101,734 
Total mortgage loans   71,180,249    92,656,929    165,707,402    329,544,580 
Allowance for credit losses   (1,179,267)   (1,129,892)   (331,585)   (2,640,744)
Unamortized deferred loan fees, net   (258,313)   (1,275,782)   (696,139)   (2,230,234)
Unamortized discounts, net   (149,195)   (120,411)   -    (269,606)
Net mortgage loans held for investment  $69,593,474   $90,130,844   $164,679,678   $324,403,996 
                     
December 31, 2024                    
30-59 days past due  $2,100,000   $5,818,334   $-   $7,918,334 
60-89 days past due   -    845,980    -    845,980 
Over 90 days past due (1)   4,205,000    3,061,450    -    7,266,450 
In process of foreclosure (1)   191,508    3,942,392    -    4,133,900 
Total past due   6,496,508    13,668,156    -    20,164,664 
Current   56,256,577    78,393,631    151,172,733    285,822,941 
Total mortgage loans   62,753,085    92,061,787    151,172,733    305,987,605 
Allowance for credit losses   (732,494)   (850,550)   (302,346)   (1,885,390)
Unamortized deferred loan fees, net   (115,555)   (1,307,539)   (659,147)   (2,082,241)
Unamortized discounts, net   (149,268)   (123,348)   -    (272,616)
Net mortgage loans held for investment  $61,755,768   $89,780,350   $150,211,240   $301,747,358 

 

 

(1)Interest income is not recognized on loans which are more than 90 days past due or in foreclosure.
Schedule of Commercial and Residential Mortgage Loans By Credit Quality Indicator

The aggregate unpaid principal balance of commercial mortgage loans by credit quality indicator and origination year was as follows as of June 30, 2025:

 

Credit Quality Indicator  2025   2024   2023   2022   2021   Prior   Total   % of Total 
LTV:                                        
Less than 65%  $17,393,534   $3,893,127   $15,600,000   $462,761   $837,745   $8,576,170   $46,763,337    65.70%
65% to 80%   10,923,292    10,432,942    1,840,776    823,397    -    -    24,020,407    33.75%
Greater than 80%   -    -    -    -    396,505    -    396,505    0.56%
                                         
Total  $28,316,826   $14,326,069   $17,440,776   $1,286,158   $1,234,250   $8,576,170   $71,180,249    100.00%
                                         
DSCR                                        
>1.20x  $800,000   $13,893,127   $13,640,000   $-   $-   $5,348,121   $33,681,248    47.32%
1.00x - 1.20x   27,516,826    432,942    3,800,776    1,286,158    1,234,250    3,228,049    37,499,001    52.68%
<1.00x   -    -    -    -    -         -    0.00%
                                         
Total  $28,316,826   $14,326,069   $17,440,776   $1,286,158   $1,234,250   $8,576,170   $71,180,249    100.00%

 

The aggregate unpaid principal balance of commercial mortgage loans by credit quality indicator and origination year was as follows as of December 31, 2024:

 

Credit Quality Indicator  2024   2023   2022   2021   2020   Prior   Total   % of Total 
LTV:                                        
Less than 65%  $7,653,600   $24,600,000   $2,352,150   $864,128   $-   $8,867,779   $44,337,657    70.65%
65% to 80%   10,432,942    1,840,776    823,397    -    4,913,313    -    18,010,428    28.70%
Greater than 80%   -    -    -    405,000    -    -    405,000    0.65%
                                         
Total  $18,086,542   $26,440,776   $3,175,547   $1,269,128   $4,913,313   $8,867,779   $62,753,085    100.00%
                                         
DSCR                                        
>1.20x  $16,300,000   $20,990,000   $1,000,000   $-   $4,913,313   $5,414,274   $48,617,587    77.47%
1.00x - 1.20x   432,942    5,450,776    2,175,547    1,269,128    -    3,453,505    12,781,898    20.37%
<1.00x   1,353,600    -    -    -    -    -    1,353,600    2.16%
                                         
Total  $18,086,542   $26,440,776   $3,175,547   $1,269,128   $4,913,313   $8,867,779   $62,753,085    100.00%

 

 

SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

June 30, 2025 (Unaudited)

 

3) Investments (Continued)

 

The Company evaluates and monitors the credit quality of its residential mortgage loans by analyzing LTV and loan performance. The Company defines non-performing mortgage loans as loans more than 90 days past due and on a non-accrual status. Monitoring a residential mortgage loan increases when the loan is delinquent or earlier if there is an indication of impairment.

 

The aggregate unpaid principal balance of residential mortgage loans by credit quality indicator and origination year was as follows as of June 30, 2025:

 

Credit Quality Indicator  2025   2024   2023   2022   2021   Prior   Total   % of Total 
Performance Indicators:                                        
Performing  $7,487,073   $11,960,453   $11,323,978   $40,028,411   $2,906,955   $13,395,866   $87,102,736    94.01%
Non-performing (1)   547,079    553,091    1,932,504    1,050,561    -    1,470,958    5,554,193    5.99%
                                         
Total  $8,034,152   $12,513,544   $13,256,482   $41,078,972   $2,906,955   $14,866,824   $92,656,929    100.00%

 

 

(1) Includes residential mortgage loans in the process of foreclosure of $2,189,399

 

LTV:                                
Less than 65%  $4,375,611   $5,643,851   $4,748,950   $5,470,866   $1,342,891   $6,918,135   $28,500,304    30.76%
65% to 80%   3,219,478    6,057,761    7,634,155    34,527,759    1,564,064    6,810,313    59,813,530    64.55%
Greater than 80%   439,063    811,932    873,377    1,080,347    -    1,138,376    4,343,095    4.69%
                                         
Total  $8,034,152   $12,513,544   $13,256,482   $41,078,972   $2,906,955   $14,866,824   $92,656,929    100.00%

 

The aggregate unpaid principal balance of residential mortgage loans by credit quality indicator and origination year was as follows as of December 31, 2024:

 

Credit Quality Indicator  2024   2023   2022   2021   2020   Prior   Total   % of Total 
Performance Indicators:                                        
Performing  $14,861,098   $10,030,848   $42,634,670   $3,076,901   $5,513,462   $8,940,966   $85,057,945    92.39%
Non-performing (1)   -    3,442,992    1,451,039    291,359    311,116    1,507,336    7,003,842    7.61%
                                         
Total  $14,861,098   $13,473,840   $44,085,709   $3,368,260   $5,824,578   $10,448,302   $92,061,787    100.00%

 

 

(1) Includes residential mortgage loans in the process of foreclosure of $3,942,392

 

   Year 1   Year 2   Year 3   Year 4   Year 5             
LTV:                                
Less than 65%  $6,241,730   $4,931,376   $5,488,954   $1,790,036   $2,440,002   $5,273,672   $26,165,770    28.42%
65% to 80%   7,802,984    7,662,200    37,509,634    1,578,224    2,701,008    5,107,289    62,361,339    67.74%
Greater than 80%   816,384    880,264    1,087,121    -    683,568    67,341    3,534,678    3.84%
                                         
Total  $14,861,098   $13,473,840   $44,085,709   $3,368,260   $5,824,578   $10,448,302   $92,061,787    100.00%
Schedule of Residential Construction Mortgage Loans

The aggregate unpaid principal balance of residential construction mortgage loans by credit quality indicator and origination year was as follows as of June 30, 2025:

 

Credit Quality Indicator  2025   2024   2023   2022   2021   Total   % of Total 
Performance Indicators:                                   
Performing  $71,979,788   $78,444,285   $10,507,327   $-   $4,776,002   $165,707,402    100.00%
Non-performing   -    -    -    -    -    -    0.00%
                                    
Total  $71,979,788   $78,444,285   $10,507,327   $-   $4,776,002   $165,707,402    100.00%
                                    
LTV:                                   
Less than 65%  $16,441,043   $38,732,904   $10,507,327   $-   $4,776,002   $70,457,276    42.52%
65% to 80%   55,538,745    39,711,381    -    -    -    95,250,126    57.48%
Greater than 80%   -    -    -    -    -    -    0.00%
                                    
Total  $71,979,788   $78,444,285   $10,507,327   $-   $4,776,002   $165,707,402    100.00%

 

The aggregate unpaid principal balance of residential construction mortgage loans by credit quality indicator and origination year was as follows as of December 31, 2024:

 

Credit Quality Indicator  2024   2023   2022   2021   Total   % of Total 
Performance Indicators:                              
Performing  $118,863,944   $21,375,552   $972,468   $9,960,769   $151,172,733    100.00%
Non-performing   -    -    -    -    -    0.00%
                               
Total  $118,863,944   $21,375,552   $972,468   $9,960,769   $151,172,733    100.00%
                               
LTV:                              
Less than 65%  $48,065,177   $21,375,552   $518,590   $9,960,769   $79,920,088    52.87%
65% to 80%   70,798,767    -    453,878    -    71,252,645    47.13%
Greater than 80%        -    -    -    -    0.00%
                               
Total  $118,863,944   $21,375,552   $972,468   $9,960,769   $151,172,733    100.00%
Schedule of Aging of Insurance Assignments

The following table presents the aging of insurance assignments, included in other investments and policy loans on the condensed consolidated balance sheets:

 

  

As of

June 30, 2025

  

As of

December 31, 2024

 
30-59 days past due  $8,039,317   $8,785,184 
60-89 days past due   3,552,546    4,046,731 
Over 90 days past due   5,151,594    5,320,216 
Total past due   16,743,457    18,152,131 
Current   28,418,535    30,341,727 
Total insurance assignments   45,161,992    48,493,858 
Allowance for credit losses   (1,481,032)   (1,536,926)
Net insurance assignments  $43,680,960   $46,956,932 
Schedule of Allowance for Credit Losses

The following table presents a roll forward of the allowance for credit losses for insurance assignments as of the dates indicated:

 

   Three Months Ended 
Beginning balance - March 31, 2025  $1,517,783 
Change in provision for credit losses (1)   257,253 
Charge-offs   (294,004)
Ending balance - June 30, 2025  $1,481,032 
      
Beginning balance - March 31, 2024  $1,587,525 
Change in provision for credit losses (1)   242,046 
Charge-offs   (294,247)
Ending balance - June 30, 2024  $1,535,324 

 

  

Six Months

Ended

 
Beginning balance - December 31, 2024  $1,536,926 
Change in provision for credit losses (1)   551,051 
Charge-offs   (606,945)
Ending balance - June 30, 2025  $1,481,032 
      
Beginning balance - December 31, 2023  $1,553,836 
Change in provision for credit losses (1)   492,613 
Charge-offs   (511,125)
Ending balance - June 30, 2024  $1,535,324 

 

 

(1) Included in other expenses on the condensed consolidated statements of earnings
Schedule of Gain (Loss) on Investments

The following table presents the realized gains and losses from sales, calls, and maturities, and unrealized gains and losses on equity securities from investments and other assets:

 

                 
   Three Months Ended June 30,   Six Months Ended June 30, 
   2025   2024   2025   2024 
Fixed maturity securities:                    
Gross realized gains  $453   $24,031   $1,521   $24,334 
Gross realized losses   30,029    (36,646)   (12,257)   (37,499)
Net credit loss provision   20,313    16,289    (65,993)   (79,711)
                     
Equity securities:                    
Gains (losses) on securities sold   15,981    43,733    130,108    (17,370)
Unrealized gains on securities held at the end of the period   793,404    (424,455)   1,066,880    1,118,405 
                     
Real estate held for investment and sale:                    
Gross realized gains   202,389    38,890    596,915    288,852 
Gross realized losses   -    -    -    (39,081)
                     
Other assets:                    
Gross realized gains   81,867    -    88,392    35,486 
Gross realized losses   (1,729)   (39,081)   (76,838)   (1,229)
Total  $1,142,707   $(377,239)  $1,728,728   $1,292,187 
Schedule of Accrued Investment Income

Accrued investment income consists of the following:

 

  

As of

June 30, 2025

  

As of

December 31, 2024

 
Fixed maturity securities available for sale  $4,149,857   $3,795,581 
Equity securities   10,000    11,049 
Mortgage loans held for investment   1,211,558    1,049,489 
Real estate held for investment   4,229,979    3,559,463 
Other investments   30,917    - 
Cash and cash equivalents   27,400    83,586 
Total accrued investment income  $9,659,711   $8,499,168