XML 56 R27.htm IDEA: XBRL DOCUMENT
v3.25.1

Segment Information | 12 Months Ended
--- | ---
Dec. 31, 2024
Segment Reporting [Abstract] |
Segment Information | Segment Information The Company reports results of operations for its reportable segments consistent with the manner in which its chief operating decision maker ("CODM") reviews the business to assess performance and allocate resources. The Company identifies its CODM to be its President and Chief Executive Officer. The Company evaluates the results of its single reportable segment as follows: Insurance operations are evaluated on (i) underwriting results (net premiums earned, ceding commission earned, other income, loss and loss adjustment expenses, commission expense, and other underwriting expenses), equating to the components of the net combined ratio. Investments from the insurance operation are primarily evaluated on net investment income and its return on equity contribution. Net gains (losses) on investments, other operating expenses are corporate expenses, depreciation and amortization, interest expense, and income tax (benefit), which are broken out below the insurance operations components of the net combined ratio to return to the consolidated net income (loss). The Company's CODM uses these measures of profit or loss predominantly in the annual budget and forecasting process, considering budget-to-actual variances throughout the year. The CODM also uses these profit measures for evaluating (i) financial performance, (ii) pricing in the Company's insurance operations, and (iii) employee compensation. The Company does not allocate items not included in the net combined ratio. Such items include net gains on investments, depreciation and amortization, interest expense, corporate expenses included in other operating expenses, and assets to these segments. The Company does not allocate income taxes to its segments. The Company does not manage those segments on after-tax results. The following tables reconciles the revenue and expense components of the net combined ratio to consolidated net (income) loss for the periods presented.
Other Cost and Expense, Operating, Excluded from Net Combined Ratio | Years ended December 31,
| 2024 |  | 2023
Revenue components of net combined ratio |  |  |
Net premiums earned | $ | 128,497,920 |  |  | $ | 114,384,263 |
Ceding commission revenue | 18,837,946 |  |  | 21,053,494 |
Other income | 549,967 |  |  | 600,993 |
Total revenue components of net combined ratio | 147,885,833 |  |  | 136,038,750 |
Expense components of net combined ratio |  |  |
Loss and loss adjustment expenses | 62,634,716 |  |  | 82,849,210 |
Commission expense | 33,929,333 |  |  | 33,364,629 |
Other underwriting expenses | 25,692,727 |  |  | 25,909,962 |
Total expense components of net combined ratio | 122,256,776 |  |  | 142,123,801 |
Operating segment net income (loss) | 25,629,057 |  |  | (6,085,051) |
Reconciliation of net income (loss) components |  |  |
excluded from net combined ratio: |  |  |
Revenue components excluded from net combined ratio |  |  |
Net investment income | 6,823,590 |  |  | 6,008,682 |
Net gains on investments | 414,551 |  |  | 2,134,554 |
Other income | 18,129 |  |  | 8,728 |
Total revenue components excluded |  |  |
from net combined ratio | 7,256,270 |  |  | 8,151,964 |
Expense components excluded from net combined ratio |  |  |
Other operating expenses | 3,634,583 |  |  | 2,456,473 |
Depreciation and amortization | 2,448,932 |  |  | 2,973,440 |
Interest expense | 3,513,655 |  |  | 4,002,531 |
Income tax (benefit) | 4,929,721 |  |  | (1,197,185) |
Total expense components excluded |  |  |
from net combined ratio | 14,526,891 |  |  | 8,235,259 |
Total net loss components |  |  |
excluded from net combined ratio: | (7,270,621) |  |  | (83,295) |
Consolidated net income (loss) | $ | 18,358,436 |  |  | $ | (6,168,346) |
The following table shows the calculation of the net combined ratio and return on equity from net investment income for the periods presented.
| Years ended December 31, |
| 2024 |  | 2023 |
Net combined ratio |  |  |  |
Net loss ratio | 48.7 | % |  | 72.4 | % |
Net underwriting expense ratio | 31.3 | % |  | 32.9 | % |
Net combined ratio | 80.0 | % |  | 105.3 | % |
Reconciliation of net underwriting expense ratio: |  |  |  |
Commission expense and other |  |  |  |
underwriting expenses | 59,622,060 |  |  | 59,274,591 |  |
Less: Ceding commission revenue | (18,837,946) |  |  | (21,053,494) |  |
Less: Other income | (549,967) |  |  | (600,993) |  |
Total commission expense and other |  |  |  |
underwriting expenses | $ | 40,234,147 |  |  | $ | 37,620,104 |  |
Net earned premium | $ | 128,497,920 |  |  | $ | 114,384,263 |  |
Net Underwriting Expense Ratio | 31.3 | % |  | 32.9 | % |
Return on equity on net investment income |  |  |  |
Stockholders' equity beginning of period | $ | 34,504,139 |  |  | $ | 36,169,432 |  |
Stockholders' equity end of period | $ | 66,708,451 |  |  | $ | 34,504,139 |  |
Average stockholders' equity | $ | 50,606,295 |  |  | $ | 35,336,786 |  |
Net investment income | $ | 6,823,590 |  |  | $ | 6,008,682 |  |
Return on equity on net investment income | 13.5 | % |  | 17.0 | % |
Return on equity on net investment income - annualized | 13.5 | % |  | 17.0 | % |
Total assets | $ | 372,661,348 |  |  | $ | 317,633,210 |  |

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 5: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 8: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 9: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 10: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 11: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 34 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-34 Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26C -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26C Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26B -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26B Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-15 Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 42 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-42 Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-40 Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/280/tableOfContent Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26 Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 41 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-41 Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-21 Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-21 Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 + Details
Name: | us-gaap_SegmentReportingDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration