Item 8. Financial Statements and Supplementary Data
Item 8.
Financial Statements and Supplementary Data
INDEX TO FINANCIAL STATEMENTS
Page
ATLANTIC AMERICAN CORPORATION
Report of Independent Registered Public Accounting Firm ( Forvis Mazars, LLP ), Atlanta, Georgia , PCAOB Firm ID No. 686 )
26
Consolidated Balance Sheets as of December 31, 2025 and 2024
29
Consolidated Statements of Operations for the years ended December 31, 2025 and 2024
30
Consolidated Statements of Comprehensive Income for the years ended December 31, 2025 and 2024
31
Consolidated Statements of Shareholders’ Equity for the years ended December 31, 2025 and 2024
32
Consolidated Statements of Cash Flows for the years ended December 31, 2025 and 2024
33
Notes to Consolidated Financial Statements
34
25
Table of Contents
Report of Independent Registered
Public Accounting Firm
Shareholders
and Board of Directors
Atlantic
American Corporation
Atlanta, Georgia
Opinion
on the Consolidated Financial Statements
We
have audited the accompanying consolidated balance sheets of Atlantic American
Corporation (the “Company”) as of December 31, 2025 and 2024, the related
consolidated statements of operations, comprehensive income, shareholders’
equity, and cash flows for each of the years in the two-year period ended December
31, 2025, and the related notes and schedules II (Condensed Financial Information
of Registrant), III (Supplementary Insurance Information), IV (Reinsurance Information)
and VI (Supplemental Information Concerning Property-Casualty Insurance Operations)
(collectively referred to as the “consolidated financial statements”). In our
opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of the Company as of December
31, 2025 and 2024, and the results of its operations and its cash flows for
each of the years in the two-year period ended December 31, 2025, in conformity
with accounting principles generally accepted in the United States of America (“US
GAAP”).
Change
in Accounting Principle
As
discussed in Note 1 to the consolidated financial statements, the Company
changed its method of accounting and presentation related to long-duration
contracts and certain related balances effective January 1, 2025, with a
transition date of January 1, 2024 due to the adoption of Accounting Standards
Update No. 2018-12, Financial Services – Insurance (Topic 944): Targeted
Improvements to the Accounting for Long-Duration Contracts, as amended (“ASU
2018-12”).
Basis
for Opinion
These
consolidated financial statements are the responsibility of the Company’s
management. Our responsibility is to express an opinion on the Company’s consolidated
financial statements based on our audits.
We
are a public accounting firm registered with the Public Company Accounting
Oversight Board (United States) (“PCAOB”) and are required to be independent
with respect to the Company in accordance with the U.S. federal securities laws
and the applicable rules and regulations of the Securities and Exchange
Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those
standards require that we plan and perform the audit to obtain reasonable
assurance about whether the consolidated financial statements are free of
material misstatement, whether due to error or fraud. The Company is not
required to have, nor were we engaged to perform, an audit of its internal
control over financial reporting. As part of our audit, we are required to
obtain an understanding of internal control over financial reporting but not
for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such
opinion.
Our
audits included performing procedures to assess the risks of material
misstatement of the consolidated financial statements, whether due to error or
fraud, and performing procedures that respond to those risks. Such procedures
include examining, on a test basis, evidence regarding the amounts and
disclosures in the consolidated financial statements. Our audits also included
evaluating the accounting principles used and significant estimates made by
management, as well as evaluating the overall presentation of the consolidated
financial statements. We believe that our audit provides a reasonable basis for
our opinion.
26
Table of Contents
Shareholders
and Board of Directors
Atlantic
American Corporation
Critical
Audit Matters
The
critical audit matters communicated below are matters arising from the
current-period audit of the consolidated financial statements that were
communicated or required to be communicated to the audit committee and that:
(1) relate to accounts or disclosures that are material to the consolidated financial
statements and (2) involved our especially challenging, subjective, or complex
judgments. The communication of critical audit matters does not alter in any
way our opinion on the consolidated financial statements, taken as a whole, and
we are not, by communicating the critical audit matters below, providing separate
opinions on the critical audit matters or on the accounts or disclosures to
which they relate.
Valuation of Insurance Reserves for Losses and Claims (Claim Reserves)
As reflected on the
consolidated balance sheet and discussed in Note 8 to the consolidated
financial statements, the Company’s insurance reserves for losses and claims (“claim
reserves”), were $113.8 million as of December 31, 2025. The Company’s claim
reserves relate primarily to its property casualty lines of business and
Medicare supplement business. The process of establishing claim reserves
requires the use of estimates and judgments based on circumstances underlying the
insured loss at the date of accrual. Management’s judgments include claims
adjusters’ evaluations for unpaid claims reported prior to the close of the
accounting period, estimates of incurred but not reported (“IBNR”) claims based
on past experience and estimates of loss adjustment expenses.
The principal
considerations for our determination that the valuation of claim reserves is a
critical audit matter are the high degree of judgment and subjectivity in
auditing the actuarial methods and assumptions used in the valuation process,
including assumptions around expected loss ratios and reported and paid loss
emergence patterns.
Addressing the matter
involved performing the following audit procedures, among others:
●
Involving our actuarial specialists to assist in our procedures in:
o
Evaluating the appropriateness of management’s actuarial reserving methodologies and assumptions;
o
Evaluating management’s hindsight analyses;
o
Comparing management’s carried reserve to the range calculated by management’s specialist for property casualty claim reserves;
●
Testing the completeness and accuracy of data provided by management that served as the basis for the actuarial analyses on a sample basis; and
●
Evaluating the movement of the Company’s recorded property casualty claim reserves within the Company’s estimated reserve range year over year.
Valuation of Insurance Reserves for Future Policy Benefits (Policy
Reserves)
As reflected on the
consolidated balance sheet and discussed in Notes 1 and 7 to the consolidated
financial statements, the Company’s insurance reserves for future policy
benefits (“policy reserves”) were $84.7 million as of December 31, 2025. The
Company adopted ASU 2018-12, effective January 1, 2025 with a transition date
of January 1, 2024 (See Change in Accounting Principle explanatory paragraph
above). As part of the adoption, policy reserves were remeasured using the
modified retrospective transition method. Policy reserves are related to long-duration
life and health insurance policies and are based upon significant management
assumptions including mortality, morbidity, policyholder lapses and other
termination rates, claim costs, loss ratios, anticipated premium-rate increases,
discount rates and expenses. These assumptions are based on historical
experience modified as necessary to reflect anticipated trends and are
established at contract inception and updated at least annually.
27
Table of Contents
Shareholders and Board of Directors
Atlantic American Corporation
The principal
considerations for our determination that the valuation of policy reserves is a
critical audit matter are the high degree of judgment and involvement of
actuarial specialists required to assess certain assumptions that impact reserves
for future policy benefits, the complexity of the underling actuarial
calculations and the judgment and complexity of adopting ASU 2018-12 in the
current period.
Addressing the matter
involved performing the following audit procedures, among others:
●
Involving our actuarial specialists to assist in our procedures in:
o
Evaluating whether the methodology applied by management is consistent in the aggregate with the methodology compliant with US GAAP;
o
Assessing the significant assumptions used by management for new insurance contracts issued during the current year by comparing the significant assumptions noted above to historical experience, observable market data or management’s estimates of prospective changes to these assumptions; and
o
Evaluating whether significant assumptions were applied in the valuation model as intended on a sample basis.
●
Testing the completeness and accuracy of data used by management in developing the valuation and evaluating the valuation on a sample basis.
●
Reviewing the adequacy of the Company’s disclosures related to the transition impact as well as the ongoing disclosure requirements under ASU 2018-12.
We
have served as the Company’s auditor since 2018.
Atlanta,
Georgia
October
16, 2026
28
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED BALANCE SHEETS
December 31,
2025
2024
(Restated)
(In thousands, except share and per share data)
ASSETS
Cash and cash equivalents
$
43,636
$
35,570
Investments:
Fixed maturities, available-for-sale, at fair value (amortized cost: $ 260,225 and $ 236,299 ; no allowance for credit losses)
244,111
212,612
Equity securities, at fair value (cost: $ 4,943 and $ 4,939 )
12,395
7,900
Other invested assets (cost: $ 7,946 and $ 7,946 )
6,037
6,616
Policy loans
1,683
1,722
Real estate
38
38
Investment in unconsolidated trusts (cost: $ 1,238 and $ 1,238 )
1,238
1,238
Total investments
265,502
230,126
Receivables:
Reinsurance (net of allowance for uncollectible reinsurance of $ 58 and $ 73 )
25,539
22,881
Insurance premiums and other (net of allowance for expected credit losses $ 189 and $ 201 )
26,956
21,878
Deferred income taxes, net
15,044
15,970
Deferred acquisition costs
42,318
41,244
Other assets
12,398
11,826
Intangibles
2,544
2,544
Total assets
$
433,937
$
382,039
LIABILITIES AND SHAREHOLDERS’ EQUITY
Insurance reserves and policyholder funds
Future policy benefits
$
84,719
$
76,881
Unearned premiums
34,737
28,845
Losses and claims
113,836
93,707
Other policy liabilities
7,573
6,249
Total insurance reserves and policyholder funds
240,865
205,682
Accounts payable and accrued expenses
33,525
28,025
Revolving credit facility
5,021
4,023
Junior subordinated debenture obligations, net
33,738
33,738
Total liabilities
313,149
271,468
Commitments and contingencies (Note 19)
Shareholders’ equity:
Preferred stock, $ 1 par, 4,000,000 shares authorized; Series D preferred, 55,000 shares issued and outstanding; $ 5,500 redemption value
55
55
Common stock, $ 1 par, 50,000,000 shares authorized; 22,400,894 shares issued; $ 20,397,228 and 20,399,758 shares outstanding as of 2025 and 2024, respectively
22,401
22,401
Additional paid-in capital
57,425
57,425
Retained earnings
48,709
43,499
Accumulated other comprehensive loss
( 390
)
( 5,399
)
Unearned stock grant compensation
-
( 2
)
Treasury stock, at cost, 2,003,666 and 2,001,136 shares as of 2025 and 2024, respectively
( 7,412
)
( 7,408
)
Total shareholders’ equity
120,788
110,571
Total liabilities and shareholders’ equity
$
433,937
$
382,039
See the accompanying notes to the consolidated financial statements.
29
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
Year Ended December 31
2025
2024
(Restated)
(In thousands, except share and per share data)
Revenue:
Insurance premiums, net
$
196,142
$
178,588
Net investment income
10,266
9,791
Realized investment gains (losses), net
( 471
)
1,210
Unrealized gains (losses) on equity securities, net
4,491
( 1,516
)
Other income
12
9
Total revenue
210,440
188,082
Benefits and expenses:
Insurance benefits and losses incurred
137,541
124,078
Future policy benefits remeasurement gain
( 4,866
)
( 2,334
)
Commissions and underwriting expenses
50,473
48,333
Interest expense
3,080
3,419
Other expense
16,491
16,211
Total benefits and expenses
202,719
189,707
Income (loss) before income taxes
7,721
( 1,625
)
Income tax expense (benefit)
1,704
( 232
)
Net income (loss)
6,017
( 1,393
)
Preferred stock dividends
( 399
)
( 399
)
Net income (loss) applicable to common shareholders
$
5,618
$
( 1,792
)
Earnings (loss) per common share (basic)
0.28
( 0.09
)
Earnings (loss) per common share (diluted)
0.28
( 0.09
)
See the accompanying notes to the consolidated financial statements.
30
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Year Ended December 31
2025
2024
(Restated)
(In thousands)
Net income (loss)
$
6,017
$
( 1,393
)
Other comprehensive gain:
Gross unrealized holding gain (loss) on available-for-sale fixed maturities
7,102
( 3,263
)
Reclassification adjustment for net realized gains (losses) included in net income (loss)
471
( 17
)
Change in future policy benefit due to change in discount rate
( 1,233
)
8,774
Subtotal
6,340
5,494
Related income tax (expense) benefit
( 1,331
)
( 1,154
)
Subtotal
( 1,331
)
( 1,154
)
Total other comprehensive income, net of tax
5,009
4,340
Total comprehensive income
$
11,026
$
2,947
See the accompanying notes to the consolidated financial statements.
31
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
Year Ended December 31,
2025
2024
(Restated)
(In thousands, except share and per share data)
Preferred stock:
Balance, beginning of year
$
55
$
55
Balance, end of year
55
55
Common stock:
Balance, beginning of year
22,401
22,401
Balance, end of year
22,401
22,401
Additional paid-in capital:
Balance, beginning of year
57,425
57,425
Balance, end of year
57,425
57,425
Retained earnings:
Balance, beginning of year
43,499
49,721
Cumulative effect from the adoption of new accounting standards, net of tax
-
( 4,022
)
Net income (loss)
6,017
( 1,393
)
Dividends on common stock
( 408
)
( 408
)
Dividends accrued on preferred stock
( 399
)
( 399
)
Balance, end of year
48,709
43,499
Accumulated other comprehensive loss:
Balance, beginning of year
( 5,399
)
( 16,121
)
Cumulative effect from the adoption of new accounting standards, net of tax
-
6,382
Other comprehensive income, net of tax
5,009
4,340
Balance, end of year
( 390
)
( 5,399
)
Unearned stock grant compensation:
Balance, beginning of year
( 2
)
( 13
)
Amortization of unearned compensation
2
11
Balance, end of year
-
( 2
)
Treasury stock:
Balance, beginning of year
( 7,408
)
( 7,401
)
Net shares acquired related to employee share-based compensation plans
( 4
)
( 7
)
Balance, end of year
( 7,412
)
( 7,408
)
Total shareholders’ equity
$
120,788
$
110,571
Dividends declared on common stock per share
$
0.02
$
0.02
Common shares outstanding:
Balance, beginning of year
20,399,758
20,402,288
Net shares acquired under employee share-based compensation plans
( 2,530
)
( 2,530
)
Balance, end of year
20,397,228
20,399,758
See the accompanying notes to the consolidated financial statements.
32
Table of Contents
ATLANTIC AMERICAN CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
Year Ended December 31,
2025
2024
(Restated)
(In thousands)
Cash flows from operating activities:
Net income (loss)
$
6,017
$
( 1,393
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Amortization of deferred acquisition costs
18,858
18,551
Acquisition costs deferred
( 19,932
)
( 19,239
)
Realized investment gains, net
( 17
)
( 1,210
)
Other than temporary impairment loss on available for sale securities
488
-
Unrealized (gains) losses on equity securities, net
( 4,491
)
1,516
Losses from equity method investees
579
766
Compensation expense related to share awards
2
11
Benefit for credit losses
( 27
)
( 4
)
Depreciation and amortization
438
366
Deferred income tax benefit
( 405
)
( 3,290
)
(Increase) decrease in receivables, net
( 7,709
)
2,888
Increase in insurance reserves and policyholder funds
33,950
5,480
Increase in accounts payable and accrued expenses
5,500
3,215
Other, net
( 377
)
( 2,857
)
Net cash provided by operating activities
32,874
4,800
Cash flows from investing activities:
Proceeds from investments sold and policy loans redeemed
13,486
2,567
Proceeds from investments matured, called or redeemed
17,301
13,791
Investments purchased
( 55,318
)
( 13,850
)
Additions to property and equipment
( 466
)
( 225
)
Net cash (used in) provided by investing activities
( 24,997
)
2,283
Cash flows from financing activities:
Payment of dividends on Series D preferred stock
( 399
)
( 399
)
Payment of dividends on common stock
( 408
)
( 408
)
Treasury stock acquired — net employee share-based compensation
( 4
)
( 7
)
Proceeds from revolving credit facility, net
1,000
1,000
Net cash provided by financing activities
189
186
Net increase in cash
8,066
7,269
Cash and cash equivalents at beginning of year
35,570
28,301
Cash and cash equivalents at end of year
43,636
$
35,570
Supplemental cash flow information:
Cash paid for interest
$
3,106
$
3,445
Cash paid for federal income taxes
$
1,652
$
580
Cash paid for state income taxes
$
187
$
213
See the accompanying notes to the consolidated financial statements.
33
Table of Contents
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands)
Note 1. Summary of Significant Accounting Policies
Business
Atlantic American Corporation (“Atlantic American” or the “Parent”), a Georgia corporation incorporated in 1968, is an insurance holding company. Atlantic American and its consolidated subsidiaries (collectively, the “Company”) provide life and health and property and casualty insurance products through two operating groups: Bankers Fidelity and American Southern.
As of December 31, 2025, Bankers Fidelity consisted of Bankers Fidelity Life Insurance Company and its wholly owned subsidiaries, Bankers Fidelity Assurance Company and Atlantic Capital Life Assurance Company. American
Southern consisted of American Southern Insurance Company; its wholly owned insurance subsidiary, American Safety Insurance Company; and its wholly owned non-insurance subsidiaries, Premier Adjusting and Claim Services, Inc., Automobile Safety
Management, Inc. and Automated Systems of Georgia, Inc. The Parent also owned xCalibre Risk Services, Inc., a non-insurance subsidiary.
Basis of Presentation and Consolidation
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) under guidance issued by the
Financial Accounting Standards Board (“FASB”) and include the accounts of the Parent and its subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. The Company’s insurance subsidiaries also prepare
financial statements in accordance with statutory accounting practices prescribed or permitted by their respective state insurance regulatory authorities, which differ from GAAP. The preparation of consolidated financial statements in conformity with
GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities at the date of the consolidated financial statements and the reported amounts of revenues
and expenses during the reporting period.
Adoption of ASU 2018-12—Targeted Improvements to the Accounting for Long-Duration Contracts.
Effective January 1, 2025, the Company adopted Accounting Standards Update (“ASU”) No. 2018-12, Financial Services—Insurance (Topic 944): Targeted Improvements to
the Accounting for Long-Duration Contracts , as subsequently amended by ASU Nos. 2019-09, 2020-11 and 2022-05 (collectively, “LDTI”). The Company applied LDTI using the modified retrospective transition method as of January 1, 2024 (the
“Transition Date”) to its whole life, Medicare Supplement and certain guaranteed-renewable accident and health insurance products. Accordingly, amounts previously reported as of and for the year ended December 31, 2024, have been adjusted to conform
to LDTI’s recognition, measurement, presentation and disclosure requirements. The effects of adoption as of the Transition Date are summarized below, and additional disaggregated information is presented in Notes 7, 8 and 9.
Use of Estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial
statements and accompanying notes. Significant estimates include, among others, liabilities for future policy benefits, unpaid claims and claim adjustment expenses, reinsurance recoverables, deferred policy acquisition costs, the valuation and
impairment of investments, and deferred income taxes. These estimates and assumptions are based on information available as of the date of the consolidated financial statements and are reviewed periodically as additional information becomes
available. Changes in estimates are recognized in the period in which they are determined. Actual results could differ from these estimates.
Summary of Significant Accounting Policies
Cash and Cash Equivalents
Cash and cash equivalents consist of cash on hand and investments in short-term, highly liquid securities with original maturities of three months or less from date of purchase.
34
Table of Contents
Investments
Fixed Maturity and Equity Securities
The Company’s investments in fixed maturity securities, which include bonds and redeemable preferred stocks, are classified as “available-for-sale” and, accordingly, are carried at fair value with
the after-tax difference from amortized cost, less allowance for credit losses (“ACL”), as adjusted if applicable, reflected in shareholders’ equity as a component of accumulated other comprehensive income or loss (“AOCI”). The Company’s equity
securities, which include common and non-redeemable preferred stocks, are carried at fair value with changes in fair value reported in net income. The fair values of fixed maturity securities and equity securities are largely determined from publicly
quoted market prices, when available, or independent broker quotations. Values that are not determined using quoted market prices inherently involve a greater degree of judgment and uncertainty and therefore ultimately greater price volatility than
the value of securities with publicly quoted market prices.
Income from investments is recorded in net investment income on the Consolidated Statement of Operations. Gains and losses from sales, maturities, or other redemptions of investments are recorded in
realized investment gains (losses). Gains and losses on the disposition of investments are determined on a specific identification basis. Interest income and prepayment fees are recognized when earned.
Premiums and discounts related to investments are amortized or accreted over the life of the related investment as an adjustment to yield using the effective interest method. Dividends and interest
income are recognized when earned or declared. The cost of securities sold is based on specific identification. Unrealized gains (losses) in the value of fixed maturity securities are accounted for as a direct increase (decrease) in Other
Comprehensive Income (“OCI”), net of deferred tax and, accordingly, have no effect on net income.
Policy Loans
Policy loans are carried at unpaid principal balance and are fully collateralized by the cash surrender value of the underlying insurance contract. Interest income is recorded as earned using the contractual interest
rate, in net investment income in the Consolidated Statement of Operations.
Variable Interest Entities
The Company holds passive interests in certain limited partnerships, limited liability companies and unconsolidated trusts that are considered variable interest entities (“VIEs”). Because the Company
does not have the power to direct the activities that most significantly affect the economic performance of these entities, it is not the primary beneficiary and does not consolidate the VIEs. The limited partnership and limited liability company
interests are accounted for using the equity method and presented as a single investment balance within other invested assets in the Consolidated Balance Sheets. Each investment is initially recorded at cost and subsequently increased or decreased
for the Company’s allocable share of the investee’s net income or loss, which is recognized in net investment income in the Consolidated Statements of Operations. Contributions increase the carrying amount of the investment, while distributions
generally reduce it. Investee results are recorded using the most recent financial information available, generally on a same-period basis with adjustments for material intervening events when necessary. Investments in unconsolidated trusts are
presented separately in the Consolidated Balance Sheets and are carried at cost. The Company’s maximum exposure to loss generally consists of the carrying amounts of its investments and related unfunded commitments, and the Company has no obligation
to provide financial support beyond those commitments. The Company evaluates its equity-method investments for impairment at least quarterly and recognizes any other-than-temporary decline in value as a reduction of the investment’s carrying amount
and a charge to net investment income.
Reinsurance
The Company purchases reinsurance from unaffiliated reinsurers to reduce exposure to significant individual risks and catastrophic events. The Reinsurance arrangements do not legally discharge the
insurer from primary liability for the full amount of the policies written by it, and the ceding company will incur a loss if the reinsurer fails to meet its obligations under the reinsurance agreement. In order to qualify for reinsurance accounting
treatment, there must be a risk transfer.
Insurance liabilities are reported gross of reinsurance. Amounts recoverable from reinsurers are recognized separately as reinsurance recoverables and are reduced by an allowance for expected credit
losses. The allowance reflects management’s estimate of amounts that may not be collected and considers the financial condition of reinsurers, historical collection experience, current conditions, reasonable and supportable forecasts, collateral and
other relevant factors.
For ceded long-duration insurance contracts, reinsurance recoverables are measured using assumptions consistent with those used to measure the underlying direct insurance contracts, adjusted for the
terms and conditions of the applicable reinsurance agreements. Changes resulting from actual experience and updates to future cash-flow assumptions are recognized in earnings. Effects attributable solely to changes in current discount rates are
recognized in other comprehensive income. Bankers Fidelity has entered reinsurance contracts ceding a proportionate share of new Medicare Supplement business and the excess of its life retention to General Re Life Corporation. Ceding thresholds are
set for all policies issued in a given calendar year.
35
Table of Contents
For ceded short-duration insurance contracts, ceded premiums are recognized as a reduction of premium revenue over the coverage period in proportion to the insurance protection provided. Amounts
recoverable for ceded claims and claim adjustment expenses are recognized as reductions of the related benefits and claims expense. Ceded unearned premiums and recoverables for unpaid claims are included in reinsurance recoverables. American
Southern’s basic reinsurance treaties generally cover all claims in excess of specified per occurrence limitations.
Insurance Premiums and Other Receivables
Insurance premiums and other receivables are reported at the amounts expected to be collected, net of allowances for expected credit losses. The allowance is estimated using historical collection
experience, current conditions, reasonable and supportable forecasts and information specific to individual insureds, agents and other counterparties. Receivables are written off when they are determined to be uncollectible. Recoveries of amounts
previously written off are recognized when received.
Deferred Acquisition Costs
Deferred Acquisition Costs (“DAC”) represent commissions, premium taxes and other incremental direct costs that result directly from and are essential to the successful acquisition of insurance
contracts and would not have been incurred had the contracts not been issued.
Long-Duration Contracts
DAC associated with long-duration contracts is grouped on a basis consistent with the related insurance contracts and amortized on a constant-level basis over the expected term of those contracts. The expected
remaining term is calculated based on assumptions of expected mortality, lapses, and other contract terminations that are consistent with the assumptions used to measure the related liability for future policy benefits. These assumptions are
reviewed at least annually and are updated as warranted whenever experience changes significantly. Actual contract terminations are reflected in the amortization calculation when they occur.
Short-Duration Contracts
DAC associated with short-duration contracts is amortized over the related coverage period in proportion to premium revenue recognized. The Company evaluates the recoverability of short-duration DAC
when indications exist that expected claims, claim adjustment expenses, maintenance costs and other related expenses may exceed anticipated premium revenue. If a premium deficiency exists, DAC is reduced to the extent necessary, and an additional
liability is recognized for any remaining deficiency.
Intangibles
Intangibles consist of goodwill and other indefinite-lived intangible assets. Goodwill represents the excess of cost over the fair value of net assets acquired and is not amortized. Other indefinite-lived intangibles represent the value of licenses and are not amortized. The Company periodically reviews its goodwill and other indefinite-lived intangibles to determine if any adverse conditions exist that could indicate impairment. Conditions that could trigger impairment include, but are not limited to, a significant change in business climate that could affect the value of the related asset, an adverse action, or an assessment by a regulator. No impairment of the Company’s recorded intangibles was identified during any of the periods presented.
Leases
The Company determines whether an arrangement contains a lease at contract inception. Right-of-use assets and lease liabilities for operating leases are recognized at the lease commencement date.
Lease liabilities are measured at the present value of fixed lease payments over the lease term. The Company uses the rate implicit in the lease when that rate is readily determinable; otherwise, it uses its incremental borrowing rate at lease
commencement.
The lease term includes renewal and termination options when the Company is reasonably certain to exercise those options. Operating lease expense is recognized on a straight-line basis over the lease
term. Operating lease right-of-use assets are included in other assets, and operating lease liabilities are included in other liabilities in the Consolidated Balance Sheets.
Policy Benefits, Claims and Insurance Reserves
Insurance reserves represent management’s estimates of the Company’s obligations under insurance and investment contracts in force as of the balance sheet date. These reserves principally include the
Liability for Future Policy Benefits (“LFPB”) under long-duration contracts, deposit liabilities associated with investment contracts, and liabilities for unpaid claims and claim-related expenses under both short and long-duration insurance
contracts.
36
Table of Contents
For long-duration insurance contracts, the LFPB includes the present value of expected future policy benefits and related expenses, less the present value of expected future net premiums. The LFPB
also includes liabilities associated with claims incurred for long-duration contracts, including reported claims, claims incurred but not reported (“IBNR”), claims in the course of settlement and related claim adjustment expenses. Accordingly, claim
liabilities associated with Medicare Supplement, life and other long-duration accident and health products are included in LFPB and the liability for losses and claims in the Consolidated Balance Sheet.
For short-duration insurance contracts, liabilities for unpaid claims and claim adjustment expenses relate to insured events that have occurred on or before the balance sheet date and include
reported claims, expected development on reported claims, IBNR and related claim adjustment expenses. These liabilities are reported within losses and claims in the Consolidated Balance Sheets.
Insurance liabilities are reported gross of reinsurance, and amounts recoverable from reinsurers are reported separately as an asset within reinsurance receivables in the Consolidated Balance Sheet.
The use of reinsurance does not relieve the Company of its obligations to policyholders.
Long-Duration Contracts
The Company’s long-duration contracts principally include individual life, group whole life, Medicare Supplement and certain guaranteed-renewable individual accident and health insurance products.
The LFPB is measured at the cohort level as the present value of expected future benefit payments and related claim expenses, less the present value of expected future net premiums. Expected future cash flows are projected through the period in which
the related contracts are expected to remain in force. Such liabilities are established based on methods and underlying assumptions in accordance with GAAP and applicable actuarial standards.
Cash-flow assumptions are incorporated into the calculation of a cohort and include mortality, morbidity, policyholder lapses and other termination rates, claim costs, loss
ratios, anticipated premium-rate increases and expenses. For life insurance products, significant assumptions principally include mortality and voluntary lapses. For Medicare Supplement products, significant assumptions principally include incurred
loss ratios, anticipated premium-rate increases and total termination rates. For other long-duration accident and health products, significant assumptions principally include claim costs and total termination rates. These assumptions reflect
management’s current best estimates of future experience without provision for adverse deviation and are based on Company experience, relevant industry data and anticipated future trends.
Actual experience through the reporting date is incorporated into the measurement each reporting period. Assumptions regarding future cash flows are reviewed at least annually and updated more
frequently when evidence indicates that revisions are warranted. Differences between actual and expected experience and changes in future cash-flow assumptions are recognized in earnings as remeasurement gains or losses within insurance benefits and
losses incurred in the Consolidated Statement of Operations.
The Company also has a block of annuity contracts under which amounts payable upon death, accident or sickness do not exceed the contract holder’s accumulated account value. Because these contracts do not expose the Company to significant mortality or morbidity risk, they are accounted for as investment contracts rather than long-duration insurance contracts. The related liability is measured based on accumulated contract holder account values, including credited interest, and is not included in the LFPB measurement under the long-duration insurance accounting model. The investment-contract liability, which was approximately $ 4,600 at December 31, 2025, is included in other policy liabilities in the Consolidated Balance Sheets.
Policy Grouping and Net Premium Ratio
Long-duration insurance contracts are grouped into cohorts based on product line and issue year, with no cohort containing contracts issued more than one year apart. The net premium ratio (“NPR”) is
the ratio of the present value of expected future benefits and related claim expenses to the present value of expected future gross premiums. The NPR used to accrue the LFPB in each period is determined by using the historical and present value of
expected future benefits and claim settlement expenses for the cohort divided by the historical and present value of expected future gross premiums for the cohort. For contracts in force at the Transition Date, the NPR reflects the applicable
carrying amount under the Company’s modified retrospective transition method. For contracts issued after the Transition Date, the NPR is established based on expected benefits, related expenses and gross premiums as of the applicable contract issue
date.
At each reporting date, actual experience is incorporated into the calculation, and the NPR is recalculated using actual experience and current assumptions about future cash flows. The NPR is capped
at 100%. If the calculated NPR for a cohort exceeds 100%, the Company increases the LFPB by the amount necessary to reduce the NPR to 100% and recognizes the resulting loss immediately in earnings. The LFPB for an individual cohort may not be less
than zero. Flooring adjustments are necessary when the present value of future net premiums exceeds the present value of future benefits for a given cohort. The flooring adjustment is the total of the flooring adjustments for each cohort, if any.
These adjustments ensure that the liability for future policy benefits is at least zero for all cohorts.
37
Table of Contents
Changes in the LFPB as a result of changes in the current discount rates are recognized separately in OCI and do not affect the NPR.
Discount Rates on Long Duration Contracts
The Company uses two discount-rate bases in measuring LFPB:
● Locked‑in discount rate – For contracts issued before the Transition Date, the cohort-level locked-in discount rate reflects the historical interest-accretion rates used to measure the contracts
under previous GAAP. For contracts issued after the Transition Date, the locked-in discount rate is based on the upper-medium-grade fixed-income instrument yield applicable when the underlying contracts are issued. The locked-in discount rate is used
to calculate the net premium ratio, interest accretion and remeasurement gains or losses recognized in earnings.
● Current discount rate – At each reporting date, the Company remeasures the LFPB using a current discount-rate curve based on yields for upper-medium-grade, or single-A, corporate fixed-income
instruments. The curve is constructed to reflect the duration characteristics of the related liabilities and is updated quarterly. Observable market information is used for durations of up to 50 years. For projected cash flows beyond the last
observable point, the Company holds the yield at the 50-year point constant.
The difference between the liability measured using the current discount rate and the liability measured using the locked-in discount rate is recognized in OCI. Changes in the current discount rate
do not affect the net premium ratio or the remeasurement gains or losses recognized in earnings.
Short Duration Contracts
The Company’s short-duration insurance contracts principally include property and casualty insurance products and group accident and health products for which the Company generally has the unilateral
right to terminate the group policy at an annual renewal date.
Liabilities for unpaid claims and claim adjustment expenses under short-duration contracts include estimates for reported claims and IBNR. The liabilities are established using actuarial methods
applied to historical claim-development experience, expected loss ratios, claim frequency and severity trends and other relevant information. The estimates are reviewed each reporting period, and changes in estimated ultimate losses and claim
adjustment expenses are recognized in earnings in the period in which the estimates are revised. Because these estimates are subject to significant uncertainty, actual claim payments may differ from the amounts recorded.
The Company also evaluates its short-duration insurance contracts for premium deficiencies. A premium deficiency exists when expected claims costs, claim adjustment expenses, policy maintenance costs
and unamortized acquisition costs exceed the related unearned premiums and anticipated investment income. If a premium deficiency is identified, the Company first reduces the related DAC.
Treasury Stock
Treasury stock is reflected as a reduction of shareholders’ equity at cost. The Company uses the first-in-first-out purchase cost to determine the cost of treasury stock that is reissued. The Company
includes any gains and losses in additional paid-in capital when treasury stock is reissued.
Premium Revenue
Short Duration Contracts
Premiums for short-duration insurance contracts are recognized as revenue over the coverage period in proportion to the insurance protection provided. Unearned premiums represent the portion of premiums written
applicable to coverage periods after the balance sheet date and are reported as liabilities until earned.
Certain property and casualty contracts provide for retrospective premium adjustments based on the insured’s loss experience or other contractual criteria. Under these arrangements, additional
premiums may be billed to or refunded to policyholders based on actual loss experience relative to contractual thresholds. Estimated retrospective premiums are recognized over the contract period based on experience to date and the terms of the
underlying contracts. Estimates are revised as additional information becomes available, with resulting adjustments recognized in premium revenue in the period of revision.
38
Table of Contents
Premium revenue is presented net of premiums ceded under reinsurance agreements.
Long Duration Contracts
Premiums for nonparticipating long-duration insurance contracts are recognized as revenue when due from policyholders. Premiums received before their contractual due dates are reported as advance
premiums and reported within other policyholder liabilities on the Consolidated Balance Sheets. These amounts are recognized as premium revenue when they become due under the terms of the related insurance contracts.
Amounts received under annuity and other investment contracts that do not subject the Company to significant mortality or morbidity risk are reported as deposits within policyholder account balances
rather than as premium revenue. Interest credited to policyholder account balances is recognized in benefits and other changes in policy reserves.
Premium revenue is presented net of premiums ceded under reinsurance agreements.
Income Taxes
Deferred income taxes represent the expected future tax consequences when the reported amounts of assets and liabilities are recovered or paid. They arise from differences between the financial
reporting and tax basis of assets and liabilities and are adjusted for changes in tax laws and tax rates as those changes are enacted. The provision for income taxes represents the total amount of income taxes due related to the current year, plus
the change in deferred income taxes during the year. A valuation allowance is recognized if, based on management’s assessment of the relevant facts, it is more likely than not that some portion of a deferred tax asset will not be realized.
Earnings Per Common Share
Basic earnings per common share are based on the weighted average number of common and participating shares outstanding during the relevant period. Diluted earnings per common share are based on the
weighted average number of common and participating shares outstanding during the relevant period, plus options outstanding, if applicable, using the treasury stock method and the assumed conversion of the Series D preferred stock, if dilutive.
Unless otherwise indicated, earnings per common share amounts are presented on a diluted basis.
Revision of Previously Issued Financial Statements
Nature of the Errors
Management
identified deficiencies in the design and operating effectiveness of controls
over the recording and reconciliation of premium receivables and the
application of premium payments held in suspense within the Company’s group
whole life and group accident and health business.
The
Company did not design and maintain effective controls to timely and accurately
reconcile enrollment, billing and cash receipt information at the individual
policyholder level and to resolve differences among third-party enrollment
data, the policy administration system and the general ledger.
As
a result, the Company did not maintain controls operating at a sufficient level
of precision to determine whether recorded premium receivables were valid,
whether amounts held in suspense should be applied to individual policyholders
or otherwise recognized, and whether the related amounts were recorded in the
appropriate period and were appropriately classified in the consolidated financial
statements. As a result, the Company has revised its previously reported 2024
financial information to remove the affected receivables and premium revenue.
Errors attributable to periods before January 1, 2024 were reflected as adjustments to the affected balance-sheet accounts and retained earnings as of December 31, 2023 . Errors attributable to 2024 are reflected in the Company’s 2024 results of operations.
Effect of the Corrections
As
of December 31, 2024, the cumulative corrections:
•
reduced insurance premiums and other receivables by approximately $ 5,580 ;
•
increased deferred income tax, net by approximately $ 1,172 ;
•
reduced accounts payable and accrued expenses by approximately $ 2,923 ;
•
reduced retained earnings by approximately $ 1,485 .
•
reduced insurance premium, net and income (loss) before income
taxes by $ 351 ; and
•
increased net loss by $ 277 .
39
Table of Contents
For
the year ended December 31, 2024, the corrections reduced insurance premiums,
net, and increased loss before income taxes by approximately $ 351 ,000,
increased the income tax benefit by approximately $ 74 ,000, and increased net
loss by approximately $ 277 ,000. The corrections reduced basic and diluted
earnings per common share by approximately $ 0.02 .
The
corrections also affected certain components of the reconciliation of net
income to net cash provided by operating activities. They did not affect the
Company’s cash and cash equivalents or net cash provided by operating
activities, net cash used in investing activities, or net cash provided by
financing activities.
Materiality
assessment
The
Company evaluated the errors in accordance with ASC Topic 250, Accounting Changes and Error Corrections , and
considered both quantitative and qualitative factors, including the guidance in
Staff Accounting Bulletin (“SAB”) No. 99, Materiality , and SAB No. 108, Considering
the Effects of Prior Year Misstatements When Quantifying Misstatements in
Current Year Financial Statements . The Company quantified the errors under
both the rollover and iron-curtain methods and evaluated the errors
individually and in the aggregate with other identified misstatements.
Based
on this evaluation, management concluded that the errors were not material,
individually or in the aggregate, to any of the Company’s previously issued
annual or interim financial statements affected by the errors. Management
further concluded that correcting the cumulative errors entirely in the
consolidated statement of operations for the year ended December 31, 2025 would
materially misstate the Company’s 2025 results of operations. Accordingly, the
Company revised the comparative 2024 financial information and the applicable
opening balances as of January 1, 2024 presented in these consolidated
financial statements.
The
Company did not amend its previously filed Annual Report on Form 10-K for the
year ended December 31, 2024. The due-premium error-correction adjustments are
presented separately from the adjustments resulting from the Company’s adoption
of LDTI.
The following table represents a summary of the impacts of the revision at December 31 , 2023.
December 31, 2023
December 31, 2023
As Previously Reported
Revision Impacts
As Revised
(In thousands)
ASSETS
Receivables:
Insurance premiums and other
$ 23,690
$ ( 3,457 )
$ 20,233
Deferred income taxes, net
15,682
726
16,408
Total assets
381,265
( 2,731 )
378,534
LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable and accrued expenses
24,811
( 1,523 )
23,288
Total liabilities
273,990
( 1,523 )
272,467
Shareholders’ equity:
Retained earnings
50,929
( 1,208 )
49,721
Total shareholders’ equity
107,275
( 1,208 )
106,067
Total liabilities and shareholders’ equity
$ 381,265
$ ( 2,731 )
$ 378,534
40
Table of Contents
The following table represents a summary of the impacts of the revision for the Balance Sheet at December 31, 2024.
December 31, 2024
As Previously Reported
Revision Impacts
As Revised
(In thousands)
ASSETS
Receivables:
Insurance premiums
$ 27,458
$ ( 5,580 )
$ 21,878
Deferred income taxes, net
18,118
1,172
19,290
Total assets
393,428
( 4,408 )
389,020
LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable and other accrued expenses
30,948
( 2,923 )
28,025
Total liabilities
293,815
( 2,923 )
290,892
Shareholders’ equity:
Retained earnings
45,854
( 1,485 )
44,369
Total shareholders’ equity
99,613
( 1,485 )
98,128
Total liabilities and shareholders’ equity
$ 393,428
$ ( 4,408 )
$ 389,020
The following table represents a summary of the impacts of the revision for the Statement of Operations for the year ended December 31, 2024.
Year Ended December 31, 2024
As Previously Reported
Revision Impacts
As Revised
(In thousands, except share and per share data)
Revenue:
Insurance premiums, net
$ 178,731
$ ( 351 )
$ 178,380
Total revenue
188,227
( 351 )
187,876
Loss before income taxes
( 5,264 )
( 351 )
( 5,615 )
Income tax benefit
( 996 )
( 74 )
( 1,070 )
Net loss
( 4,268 )
( 277 )
( 4,545 )
Net loss applicable to common shareholders
$ ( 4,667 )
$ ( 277 )
$ ( 4,944 )
Earnings (loss) per common share (basic)
$ ( 0.23 )
$ ( 0.02 )
$ ( 0.25 )
Earnings (loss) per common share (diluted)
$ ( 0.23 )
$ ( 0.02 )
$ ( 0.25 )
The following table represents a summary of the impacts of the revision for the Statement of Comprehensive Income for the year ended December 31, 2024.
Year Ended December 31, 2024
As Previously Reported
Revision Impacts
As Revised
(In thousands)
Net loss
$ ( 4,268 )
$ ( 277 )
$ ( 4,545 )
Other comprehensive gain (loss):
Future policy benefit discount rate remeasurement gain (loss)
-
-
Subtotal
( 3,280 )
( 3,280 )
Related income tax effect
689
689
Subtotal
689
689
Total other comprehensive income, net of tax
( 2,591 )
-
( 2,591 )
Total comprehensive income
$ ( 6,859 )
$ ( 277 )
$ ( 7,136 )
41
Table of Contents
The following table represents a summary of the impacts of the revision for the Statement of Stockholders' Equity at December 31, 2024.
Year Ended December 31, 2024
As Previously Reported
Revision Impacts
As Revised
(In thousands)
Retained earnings:
Balance, beginning of year
$ 50,929
$ ( 1,208 )
$ 49,721
Net loss
( 4,268 )
( 277 )
( 4,545 )
Balance, end of year
45,854
( 1,485 )
44,369
Total shareholders’ equity
$ 99,613
$ ( 1,485 )
$ 98,128
The following table represents a summary of the impacts of the revision for the Statement of Cash Flows for the year ended December 31, 2024.
Year Ended December 31, 2024
As Previously Reported
Revision Impacts
As Revised
(In thousands)
Cash flows from operating activities:
Net loss
$ ( 4,268 )
$ ( 277 )
$ ( 4,545 )
Adjustments to reconcile net income to net cash provided by operating activities:
Deferred income tax benefit
( 1,747 )
( 2,380 )
( 4,127 )
Increase in receivables, net
( 5,581 )
5,580
( 1 )
(Decrease) increase in accounts payable and accrued expenses
6,137
( 2,922 )
3,215
Net cash provided by operating activities
$ 4,800
$ -
$ 4,800
Recently Issued Accounting Standards
Adoption of New Accounting Standards
Income Taxes. In December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures (Topic 740). The amendment requires that all entities disclose on an annual basis the following information about income taxes paid; the amount of income taxes paid (net of refunds received) disaggregated by federal (national), state, and foreign taxes; and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions in which income taxes paid (net of refunds received) is equal to or greater than 5% of total income taxes paid (net of refunds received). All entities also are required to disclose: income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign; and income tax expense (or benefit) from continuing operations disaggregated by federal (national), state, and foreign. The ASU, which also includes certain other amendments to improve the effectiveness of income tax disclosures, is effective for public business entities for annual periods beginning after December 15, 2024. The Company adopted ASU No. 2023-09 on December 31, 2025. Refer to Note 10 of Notes to Consolidated Financial Statements for details regarding the Company’s income tax disclosure.
Adoption of ASU 2018-12—Targeted Improvements to the Accounting for Long-Duration Contracts. Effective January 1, 2025, the Company adopted ASU No. 2018-12. The Company applied LDTI using the modified retrospective transition method as of January 1, 2024 (the “Transition Date”) to its whole life, Medicare Supplement and certain guaranteed-renewable accident and health insurance products. Accordingly, amounts previously reported as of and for the year ended December 31, 2024, have been adjusted to conform to LDTI’s recognition, measurement, presentation and disclosure requirements. The effects of adoption as of the Transition Date are summarized below, and additional disaggregated information is presented in Notes 7, 8 and 9.
Under the modified retrospective transition method, the carrying amount of the LFPB reported under previous GAAP as of December 31, 2023 was used as the starting point for determining the LFPB for in-force long-duration contracts as of the Transition Date. The Company adjusted that carrying amount to remove provisions for adverse deviation from assumptions other than discount rates, apply current best-estimate assumptions for future experience, remeasure the LFPB using applicable locked-in discount rates and recognize additional reserves for cohorts for which the NPR exceeded 100%.
42
Table of Contents
As part of its LDTI implementation, the Company reassessed product classifications for its Bankers Fidelity subsidiary for group accident and health products, which were reclassified from long‑duration to short‑duration. This reclassification is supported by the Company’s ability to unilaterally cancel coverage annually. As of the Transition Date, this reclassification reduced the LFPB by $ 1,300 , DAC by $ 3,300 resulting in a $ 1,576 reduction to opening retained earnings.
The carrying amount of DAC associated with contracts in force as of December 31, 2023 was used as the starting point for applying LDTI’s revised DAC amortization requirements, subject to the applicable product reclassifications.
Related reinsurance recoverables were remeasured using assumptions and methodologies consistent with those applied to the underlying reinsured contracts and adjusted for the terms of the applicable reinsurance agreements.
The difference between the LFPB measured under LDTI using the applicable locked-in discount rate and the corresponding carrying amount reported under previous GAAP was recognized as an adjustment to retained earnings. The difference between the LFPB measured using the current discount rate as of the Transition Date and the LFPB measured using the applicable locked-in discount rate was recognized as an adjustment to AOCI. The resulting cumulative-effect adjustments were recorded as of the Transition Date, net of related income tax effects.
The following table represents a summary of the Transition Date impacts associated with the implementation of LDTI to the consolidated balance sheet:
(In thousands)
Reinsurance
Recoverables
Deferred
Income
Tax Asset
Deferred
Acquisition
Costs
Future
Policy
Benefits
Unearned
Premiums
Other
Policy
Liabilities
Retained
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Balance as of December 31, 2023 (as
revised)
$ 21,103
$ 16,408
$ 43,850
$ 92,495
$ 31,317
$ 1,132
$ 49,721
$ ( 16,121 )
Reclassification of annuities
-
-
-
( 4,799 )
-
4,799
-
-
Reclassification of certain group accident and health products
-
419
( 3,294 )
( 1,300 )
-
-
( 1,576 )
-
Reclassifications and adjustments for the cumulative effect of adoption on assets and liabilities
1,617
8
-
4,075
( 2,467 )
-
( 3 )
-
Impact from capping Transition Date net premium ratio
-
650
-
3,093
-
-
( 2,443 )
-
Effect of remeasurement of future policy benefits to an upper-medium grade discount rate
1,233
( 1,697 )
-
( 6,846 )
-
-
-
6,382
Adjusted balance as of January 1, 2024, gross of reinsurance
$ 23,953
$ 15,788
$ 40,556
$ 86,718
$ 28,850
$ 5,931
$ 45,699
$ ( 9,739 )
43
Table of Contents
The following table presents the effects of the retrospective application of the adoption of the new LDTI accounting guidance to the Company's previously reported consolidated balance sheet:
December 31, 2024
As Revised
LDTI Adoption Impacts
As Adjusted
(In thousands)
ASSETS
Receivables:
Reinsurance recoverables
$ 22,942
$ ( 61 )
$ 22,881
Deferred income taxes, net
19,290
( 3,320 )
15,970
Deferred acquisition costs
44,842
( 3,598 )
41,244
Other assets
11,828
( 2 )
11,826
Total assets
389,020
( 6,981 )
382,039
LIABILITIES AND SHAREHOLDERS’ EQUITY
Insurance reserves and policyholder funds
Future policy benefits
98,464
( 21,583 )
76,881
Unearned premiums
31,178
( 2,333 )
28,845
Other policy liabilities
1,757
4,492
6,249
Total insurance reserves and policyholder funds
225,106
( 19,424 )
205,682
Total liabilities
290,892
( 19,424 )
271,468
Shareholders’ equity:
Retained earnings
44,369
( 870 )
43,499
Accumulated other comprehensive loss
( 18,712 )
13,313
( 5,399 )
Total shareholders’ equity
98,128
12,443
110,571
Total liabilities and shareholders’ equity
$ 389,020
$ ( 6,981 )
$ 382,039
The following table presents the effects of the retrospective application of the adoption of the new LDTI accounting guidance to the Company's previously reported consolidated statement of operations:
Year Ended December 31, 2024
As Revised
LDTI Adoption Impacts
As Adjusted
(In thousands, except share and per share data)
Revenue:
Insurance premiums, net
$ 178,380
$ (208 ) (1)
$ 178,588
Total revenue
187,876
206
188,082
Benefits and expenses:
Insurance benefits and losses incurred
125,831
( 1,753 )
124,078
Future policy benefits remeasurement (gain) loss
-
( 2,334 )
( 2,334 )
Commissions and underwriting expenses
48,030
303
48,333
Total benefits and expenses
193,491
( 3,784 )
189,707
Loss before income taxes
( 5,615 )
3,990
( 1,625 )
Income tax benefit
( 1,070 )
838
( 232 )
Net loss
( 4,545 )
3,152
( 1,393 )
Net loss applicable to common shareholders
$ ( 4,944 )
$ 3,152
$ ( 1,792 )
Earnings (loss) per common share (basic)
$ ( 0.25 )
$ 0.16
$ ( 0.09 )
Earnings (loss) per common share (diluted)
$ ( 0.25 )
$ 0.16
$ ( 0.09 )
(1) Related to reclassification of group accident and health from long duration to short duration .
44
Table of Contents
The following table presents the effects of the retrospective application of the adoption of the new LDTI accounting guidance to the Company's previously reported consolidated statements of comprehensive income:
Consolidated Statements of Comprehensive Income
Year Ended December 31, 2024
As Revised
LDTI Adoption Impacts
As Adjusted
(In thousands)
Net loss
( 4,545 )
3,152
( 1,393 )
Other comprehensive gain (loss):
Future policy benefit discount rate remeasurement gain (loss)
-
8,774
8,774
Subtotal
( 3,280 )
8,774
5,494
Related income tax effect
689
( 1,843 )
( 1,154 )
Subtotal
689
( 1,843 )
( 1,154 )
Total other comprehensive income, net of tax
( 2,591 )
6,931
4,340
Total comprehensive income
( 7,136 )
$ 10,083
2,947
The following table presents the effects of the retrospective application of the adoption of the new LDTI accounting guidance to the Company's previously reported consolidated statements of equity:
Year Ended December 31, 2024
As Revised
LDTI Adoption Impacts
As Adjusted
(In thousands)
Retained earnings:
Balance, beginning of year
$ 49,721
$ ( 4,022 )
$ 45,699
Net loss
( 4,545 )
3,152
( 1,393 )
Balance, end of year
44,369
( 870 )
43,499
Accumulated other comprehensive loss:
Balance, beginning of year
( 16,121 )
6,382
( 9,739 )
Other comprehensive income (loss), net of tax
( 2,591 )
6,931
4,340
Balance, end of year
( 18,712 )
13,313
( 5,399 )
Total shareholders’ equity
$ 98,128
$ 12,443
$ 110,571
45
Table of Contents
The following table presents the effects of the retrospective application of the adoption of the new LDTI accounting guidance to the Company's previously reported consolidated statements of cash flows:
Year Ended December 31, 2024
As Revised
LDTI Adoption Impacts
As Adjusted
(In thousands)
Cash flows from operating activities:
Net loss
( 4,545 )
$ 3,152
( 1,393 )
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization of deferred acquisition costs
16,645
1,906
18,551
Acquisition costs deferred
( 17,637 )
( 1,602 )
( 19,239 )
Benefit provision for credit losses
( 26 )
22
( 4 )
Deferred income tax benefit
( 4,127 )
837
( 3,290 )
Increase in receivables, net
( 1 )
2,889
2,888
Increase in insurance reserves and policyholder funds
12,684
( 7,204 )
5,480
Net cash provided by operating activities
$ 4,800
$ -
$ 4,800
Future Adoption of New Accounting Standards
Expense Disaggregation Disclosures . In November 2024, the FASB issued ASU No. 2024-03 Income Statement—Reporting
Comprehensive Income—Expense Disaggregation Disclosures (“ASU 2024-03”). This Update requires disaggregated disclosure of income statement expenses for public business entities (“PBE”). The ASU does not change the expense captions an entity
presents on the face of the income statement; rather, it requires disaggregation of certain expense captions into specified categories in disclosures within the footnotes to the financial statements. ASU 2024-03 adds ASC 220-40 to require a footnote
disclosure about specific expenses by requiring companies to disaggregate, in a tabular presentation, each relevant expense caption on the face of the income statement that includes employee compensation, depreciation, and intangible asset
amortization. The tabular disclosure would also include certain other expenses, which do not apply to the Company. The ASU does not change or remove existing expense disclosure requirements; however, it may affect where that information appears in
the footnotes to the financial statements. ASU 2024-03 is effective for all PBEs for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted. The Company
is currently evaluating the new guidance and any effect it will have on the Company’s Consolidated Financial Statements.
Accounting for Internal-Use Software. In September 2025, the FASB issued ASU No. 2025-06 Intangibles – Goodwill and Other –
Internal-Use Software (“ASU 350-40”): Targeted Improvements to the Accounting for Internal-Use Software. The update modernizes the accounting guidance based on stakeholder concerns that the existing
guidance was designed around “waterfall” software development methods and does not align well with today’s agile and iterative development practices. The most significant change is the elimination of the existing software development “project stage”
model as the trigger for capitalization. Instead, entities begin capitalizing internal-use software costs when management has authorized and committed funding for the project and it is probable the project will be completed and the software will be
used as intended. The ASU does not change accounting for software to be sold, leased, or marketed externally (ASC 985-20), the requirement to expense items such as training, maintenance, data conversion, and data migration costs as incurred and the
point at which capitalization ceases, which remains when the software is substantially complete and ready for its intended use. ASU 2025-06 is effective for all PBEs for fiscal years beginning after December 15, 2027, and interim periods within
fiscal years beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the new guidance and any effect it will have on the Company’s Consolidated Financial Statements.
Note 2. Investments
The following tables set forth the estimated fair value, gross unrealized gains, gross unrealized losses, allowance for credit losses and cost or amortized cost of the Company’s investments in fixed
maturity and equity securities, aggregated by type and industry, as of December 31, 2025 and December 31, 2024.
46
Table of Contents
Fixed maturity securities were comprised of the following:
2025
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance
for
Credit
Losses
Amortized
Cost
Fixed maturity securities:
Bonds:
U.S. Treasury securities and obligations of U.S. Government agencies and authorities
$
24,067
$
207
$
1,525
$
-
$
25,385
Loan backed and structured securities
29,033
192
1,322
-
30,163
Obligations of states and political subdivisions
7,335
16
1,445
-
8,764
Corporate securities:
Utilities and telecom
30,844
240
2,736
-
33,340
Financial services
65,779
952
3,193
-
68,020
Other business – diversified
41,191
174
3,184
-
44,201
Other consumer – diversified
45,658
97
4,597
-
50,158
Total corporate securities
183,472
1,463
13,710
-
195,719
Redeemable preferred stocks:
Other consumer – diversified
204
10
-
-
194
Total redeemable preferred stocks
204
10
-
-
194
Total fixed maturity securities
$
244,111
$
1,888
$
18,002
$
-
$
260,225
2024
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Allowance
for
Credit
Losses
Amortized
Cost
Fixed maturity securities:
Bonds:
U.S. Treasury securities and obligations of U.S. Government agencies and authorities
$
22,251
$
24
$
2,144
$
-
$
24,371
Loan backed and structures securities
22,290
17
2,457
-
24,730
Obligations of states and political subdivisions
7,623
9
1,517
-
9,131
Corporate securities:
Utilities and telecom
24,623
108
3,206
-
27,721
Financial services
59,564
563
4,768
-
63,769
Other business – diversified
34,117
160
3,919
-
37,876
Other consumer – diversified
41,957
33
6,585
-
48,509
Total corporate securities
160,261
864
18,478
-
177,875
Redeemable preferred stocks:
Other consumer – diversified
187
-
5
-
192
Total redeemable preferred stocks
187
-
5
-
192
Total fixed maturity securities
$
212,612
$
914
$
24,601
$
-
$
236,299
Bonds having an amortized cost of $ 15,376 and $ 15,065 and included in the tables above were on deposit with insurance regulatory authorities at December 31, 2025 and 2024, respectively, in accordance with statutory requirements. In addition, the Company maintains cash and cash equivalents on deposit with insurance regulatory authorities of $ 0 and $ 226 at December 31, 2025 and 2024, respectively. Additionally, bonds having an amortized cost of $ 8,861 and $ 9,209 and included in the tables above were pledged as collateral to FHLB at December 31, 2025 and 2024, respectively.
Equity securities were comprised of the following:
2025
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Cost
Equity securities:
Common and non-redeemable preferred stocks:
Financial services
1,319
1,009
-
310
Communications
11,076
6,443
-
4,633
Total equity securities
$
12,395
$
7,452
$
-
$
4,943
47
Table of Contents
2024
Estimated
Fair Value
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Cost
Equity securities:
Common and non-redeemable preferred stocks:
Financial services
1,149
843
-
306
Communications
6,751
2,118
-
4,633
Total equity securities
$
7,900
$
2,961
$
-
$
4,939
The carrying value and amortized cost of the Company’s investments in fixed maturity securities at December 31, 2025 and 2024 by contractual maturity were as follows. Actual maturities may differ from contractual maturities because issuers may call or prepay obligations with or without call or prepayment penalties.
2025
2024
Carrying Value
Amortized Cost
Carrying Value
Amortized Cost
Due in one year or less
$
10,389
$
10,469
$
7,484
$
7,497
Due after one year through five years
62,870
63,892
62,722
64,703
Due after five years through ten years
33,769
34,264
32,820
35,552
Due after ten years
100,099
112,608
80,199
95,466
Asset backed securities
36,984
38,992
29,387
33,081
Totals
$
244,111
$
260,225
$
212,612
$
236,299
The following tables present the Company’s unrealized loss aging for securities by type and length of time the security was in a continuous unrealized loss position as of December 31, 2025 and 2024.
2025
Less than 12 months
12 months or longer
Total
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
U.S. Treasury securities and obligations of U.S. Government agencies and authorities
$
846
$
3
$
13,934
$
1,522
$
14,780
$
1,525
Loan backed and structured securities
1,793
14
13,755
1,308
15,548
1,322
Obligations of states and political subdivisions
1,087
238
4,823
1,207
5,910
1,445
Corporate securities
20,083
661
120,360
13,049
140,443
13,710
Total temporarily impaired securities
$
23,809
$
916
$
152,872
$
17,086
$
176,681
$
18,002
2024
Less than 12 months
12 months or longer
Total
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
U.S. Treasury securities and obligations of U.S. Government agencies and authorities
$
3,753
$
33
$
16,136
$
2,111
$
19,889
$
2,144
Loan backed and structured securities
1,010
5
16,069
2,452
17,079
2,457
Obligations of states and political subdivisions
-
-
5,839
1,517
5,839
1,517
Corporate securities
18,510
755
125,930
17,723
144,440
18,478
Redeemable preferred stocks
188
5
-
-
188
5
Total temporarily impaired securities
$
23,461
$
798
$
163,974
$
23,803
$
187,435
$
24,601
48
Table of Contents
Analysis of Securities in Unrealized Loss Positions
As of December 31, 2025 and 2024, there were 210 and 213 securities, respectively, in an unrealized loss position which primarily included certain of the Company’s investments in fixed maturity securities within the utilities and telecom, financial services, other diversified business and other diversified consumer sectors. With the exception of the other than temporary impairment loss noted below, the unrealized losses on the Company’s fixed maturity securities investments have been primarily related to general market changes in interest rates and/or the levels of credit spreads rather than specific concerns with the issuer’s ability to pay interest and repay principal.
At each reporting date, the Company evaluates available-for-sale fixed maturity securities whose fair values are below their amortized cost bases. The Company first determines whether it intends
to sell a security or whether it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis, which may be at maturity. An intent to sell exists when the Company has made a decision to sell a
security. If either condition is met, any existing allowance for credit losses (“ACL”) is written off, the security’s amortized cost basis is written down to fair value and any incremental impairment loss is recognized in earnings within realized
investment gains (losses).
If the Company does not intend to sell a security and it is not more likely than not that the Company will be required to sell the security before recovery, the Company evaluates whether any
portion of the decline in fair value is attributable to credit-related factors. A credit loss exists when the present value of the cash flows expected to be collected is less than the security’s amortized cost basis. Credit-related losses are
recognized in earnings through an ACL, limited to the amount by which the security’s amortized cost basis exceeds its fair value. Unrealized losses attributable to noncredit factors are recognized in other comprehensive income, net of applicable
income taxes.
As part of this evaluation, the Company reviews each security in an unrealized loss position to determine whether the decline in fair value is attributable to general market factors, including
changes in interest rates and market credit spreads, or to issuer-specific credit factors. Securities with significant declines in fair value or other indicators of potential credit deterioration are subject to a more detailed credit review.
For corporate issuers, the Company evaluates their assets, business profile including industry dynamics and competitive positioning, financial statements and other available financial data. For
non-corporate issuers, the Company analyzes all reasonably available sources of credit support, including issuer-specific factors. The Company utilizes information available in the public domain and, for certain private placement issuers, from
consultations with the issuers directly. The Company also considers ratings from Nationally Recognized Statistical Rating Organizations, as well as the specific characteristics of the security it owns including seniority in the issuer’s capital
structure, covenant protections, or other relevant features. From these reviews, the Company evaluates the issuers’ continued ability to service the Company’s investment through payment of interest and principal.
During the year ended December 31, 2025, the Company recognized an impairment loss of approximately $ 488 related to an asset-backed security. Based on management’s evaluation of the underlying collateral performance, projected cash flows, and market conditions, the Company concluded that recovery of the security’s amortized cost basis was not expected. Accordingly, the Company recorded a full write-down of the investment to its estimated realizable value, resulting in a charge to realized investment losses of $ 488 . The Company intends to sell the security.
For the other fixed maturity securities in an unrealized loss position, the Company similarly concluded that the unrealized losses were attributed to noncredit factors. Based on its credit
analyses, the Company believes that the issuers have the ability to continue servicing their obligations. The Company does not intend to sell these securities, and it is not more likely than not that the Company will be required to sell them
before recovery of their amortized cost bases. Accordingly, the related unrealized losses remain in AOCI. Assuming no credit-related deterioration occurs, these unrealized losses are generally expected to diminish as the securities approach
maturity.
The Company had no ACL on its available-for-sale fixed maturity securities as of December 31, 2025 and 2024.
Investment income was earned from the following sources:
2025
2024
Fixed maturity securities
$
9,802
$
9,520
Equity securities
335
335
Other
394
191
10,531
10,046
Investment expenses
265
255
Net investment income
$
10,266
$
9,791
Included in the net realized investment losses for the year ended December 31, 2025, was an impairment of a fixed maturity security totaling $ 488 . The impairment resulted from a write-down of a security to its market value, which was recognized in earnings during the period. There were no impairments recognized for the year ended December 31, 2024.
49
Table of Contents
A summary of realized investment gains (losses) follows:
2025
Fixed
Maturity
Securities
Equity
Securities
Other
Invested
Assets
Total
Gains
$
196
$
-
$
-
$
196
Losses
( 179
)
-
-
( 179
)
Impairment losses
( 488
)
-
-
( 488
)
Realized investment losses, net
$
( 471
)
$
-
$
-
$
( 471
)
2024
Fixed
Maturity
Securities
Equity
Securities
Other
Invested
Assets
Total
Gains
$
19
$
-
$
1,193
$
1,212
Losses
( 2
)
-
-
( 2
)
Realized investment gains, net
$
17
$
-
$
1,193
$
1,210
Proceeds from the sales of available-for-sale fixed maturity securities were as follows:
2025
2024
Sales proceeds
$
13,447
$
-
Gross gains
186
-
Gross losses
178
-
There were no proceeds from the sales of equity securities during 2025 and 2024.
Proceeds from the sales of other invested assets were as follows:
2025
2024
Sales proceeds
$
-
$
2,510
Gross gains
-
1,193
Gross losses
-
-
Sales of available-for-sale securities in 2025 were primarily a result of improving the overall risk versus return profile of the portfolio. In
addition, the Company sold its interest in a certain limited liability company held as other invested assets to a third-party in 2024.
The following table presents the portion of unrealized gains (losses) related to equity securities still held for the years ended December 31, 2025 and 2024.
2025
2024
Net realized and unrealized gains (losses) recognized during the period on equity securities
$
4,491
$
( 1,516
)
Less: Net realized gains recognized during the period on equity securities sold during the period
-
-
Unrealized gains (losses) on equity securities, net
$
4,491
$
( 1,516
)
The Company’s bond portfolio included 99 % investment grade securities, as defined by the National Association of Insurance Commissioners (“NAIC”), at December 31, 2025 and 2024.
Variable Interest Entities
The Company holds passive interests in a number of entities that are considered to be variable interest entities (“VIEs”) under GAAP guidance. The Company’s VIE interests principally consist of interests in limited partnerships and limited liability companies formed for the purpose of achieving diversified equity returns. The Company’s VIE interests, carried as a part of other invested assets, totaled $ 6,037 and $ 6,616 at December 31, 2025 and 2024, respectively. The Company’s VIE interests, carried as a part of investment in unconsolidated trusts, totaled $ 1,238 at December 31, 2025 and 2024.
50
Table of Contents
The Company does not have power over the activities that most significantly impact the economic performance of these VIEs and thus is not the primary beneficiary. Therefore, the Company has not consolidated these VIEs. The Company’s involvement with each VIE is limited to its direct ownership interest in the VIE. The Company has no arrangements with any of the VIEs to provide other financial support to or on behalf of the VIE other than future funding commitments. The Company’s maximum loss exposure relative to these investments was limited to the carrying value of the Company’s investment in the VIEs, which amount to $ 7,275 and $ 7,854 , at December 31, 2025 and 2024, respectively. As of December 31, 2025 and 2024, the Company had outstanding commitments totaling $ 2,200 and $ 2,200 , respectively, whereby the Company is committed to fund these investments and may be called by the partnership during the commitment period to fund the purchase of new investments and partnership expenses.
Note 3. Disclosures About Fair Value of Financial Instruments
The estimated fair values have been determined by the Company using available market information from various market sources and appropriate valuation methodologies as of the respective dates.
However, considerable judgment is necessary to interpret market data and to develop the estimates of fair value. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, the estimates
presented herein are not necessarily indicative of the amounts which the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated
fair value amounts.
The following describes the fair value hierarchy and provides information as to the extent to which the Company uses fair value to measure the value of its financial instruments and information
about the inputs used to value those financial instruments. The fair value hierarchy prioritizes the inputs in the valuation techniques used to measure fair value into three broad levels.
Level 1
Observable inputs that reflect quoted prices for identical assets or liabilities in active markets that the Company has the ability to access at the measurement date. The Company’s financial instruments valued using Level 1
criteria include cash equivalents and exchange traded common stocks.
Level 2
Observable inputs, other than quoted prices included in Level 1, for an asset or liability or prices for similar assets or liabilities. The Company’s financial instruments valued using Level 2 criteria include significantly most of
its fixed maturity securities, which consist of U.S. Treasury securities, U.S. Government securities, obligations of states and political subdivisions, and certain corporate fixed maturity securities, as well as its non-redeemable
preferred stocks. In determining fair value measurements of its fixed maturity securities and non-redeemable preferred stocks using Level 2 criteria, the Company utilizes data from outside sources, including nationally recognized
pricing services and broker/dealers. Prices for the majority of the Company’s Level 2 fixed maturity securities and non-redeemable preferred stocks were determined using unadjusted prices received from pricing services that utilize
models where the significant inputs are observable (e.g., interest rates, yield curves, prepayment speeds, default rates, loss severities) or can be corroborated by observable market data.
Level 3 Valuations that are derived from techniques in which one or more of the significant inputs are unobservable (including assumptions about risk). Fair value is based on criteria that use assumptions or other data that are not readily observable from objective sources. With little or no observable market, the determination of fair values uses considerable judgment and represents the Company’s best estimate of an amount that could be realized in a market exchange for the asset or liability. The Company’s financial instruments valued using Level 3 criteria consist of one equity security. As of December 31, 2025 and December 31, 2024, the value of the equity security valued using Level 3 criteria was $ 193 and $ 189 , respectively. The equity security is not traded and is valued at cost. The use of different criteria or assumptions regarding data may have yielded materially different valuations. Other policy liabilities consisting of annuities of $ 4,783 and $ 4,938 were also included in level 3 valuations.
Recurring Fair Value Measurements
Cash Equivalents . The carrying amount approximates fair value due to the short-term nature of the instruments.
Fixed Maturity Securities and Common and Non-Redeemable Preferred Stocks . The carrying amount is determined
from publicly quoted market prices. Certain fixed maturity securities do not have publicly quoted values and consist solely of issuances of pooled debt obligations of multiple, smaller financial services companies. They are not actively traded
and valuation techniques used to measure fair value are based on future estimated cash flows discounted at reasonable estimated rates of interest. Other qualitative and quantitative information is also considered, as applicable.
Nonrecurring Fair Value Measurements
Non-publicly Traded Invested Assets . The fair value of investments in certain limited partnerships which are
included in other invested assets on the consolidated balance sheet were determined by officers of those limited partnerships.
Policy Loans . Policy loans, which are categorized as Level 3 fair value measurements, are carried at the unpaid principal balances.
Annuities. Annuities, which are categorized as Level 3 fair value measurements, are carried at the present value of future annuity payments.
51
Table of Contents
Junior Subordinated Debentures . The fair value is estimated based on observable interest rates and yields for
debt instruments having similar characteristics.
As of December 31, 2025, financial instruments carried at fair value were measured on a recurring basis as summarized below:
Quoted Prices in
Active Markets
for Identical Assets
(Level 1)
Significant
Other Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Assets:
Fixed maturity securities
$
-
$
244,111
$
-
$
244,111
Equity securities
12,202
-
193
12,395
Cash equivalents
16,941
994
-
17,935
Total
$
29,143
$
245,105
$
193
$
274,441
As of December 31, 2024, financial instruments carried at fair value were measured on a recurring basis as summarized below:
Quoted Prices in
Active Markets
for Identical Assets
(Level 1)
Significant
Other Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
Total
Assets:
Fixed maturity securities
$
-
$
212,612
$
-
$
212,612
Equity securities
7,711
-
189
7,900
Cash equivalents
14,948
-
-
14,948
Total
$
22,659
$
212,612
$
189
$
235,460
The following table sets forth the carrying amount, estimated fair value and level within the fair value hierarchy of the Company’s financial instruments as of December 31, 2025 and 2024:
Level in
Fair Value
Hierarchy (1)
2025
2024
Carrying
Amount
Estimated
Fair Value
Carrying
Amount
Estimated
Fair Value
Assets:
Cash and cash equivalents
(1)
$
43,636
$
43,636
$
35,570
$
35,570
Fixed maturity securities
Level 2
244,111
244,111
212,612
212,612
Equity securities
(1)
12,395
12,395
7,900
7,900
Policy loans
Level 3
1,683
1,683
1,722
1,722
Liabilities:
Junior subordinated debentures, net
Level 2
33,738
33,595
33,738
35,443
Revolving credit facility
Level 2
5,021
5,021
4,023
4,023
Other policy liabilities -annuities
Level 3 (2)
4,783
4,783
4,938
4,938
(1)
See the aforementioned information for a description of the fair value hierarchy as well as a disclosure of levels for classes of these financial assets.
(2)
This value relates to annuities, which is a financial instrument, whereas the remaining items within other policy liabilities are not financial instruments.
Note 4. Allowance for Expected Credit Losses
Reinsurance Recoverables
52
Table of Contents
The following table presents the balances of reinsurance recoverables, net of the allowance for expected credit losses, at December 31, 2025 and 2024, and the changes in the allowance for expected credit losses for the years ended December 31, 2025 and 2024:
At and year ended December
31, 2025
Reinsurance
Recoverables,
Net of
Allowance
for
Expected
Credit Losses
Allowance
for
Expected
Credit
Losses
Balance, beginning of period
$
22,881
$
73
Current period change for estimated uncollectible reinsurance
( 15
)
Write-offs of uncollectible reinsurance recoverables
-
Balance, end of period
$
25,539
$
58
At and year ended December
31, 2024 (Restated)
Reinsurance
Recoverables,
Net of
Allowance
for
Expected
Credit Losses
Allowance
for
Expected
Credit
Losses
Balance, beginning of period
$
23,953
$
61
Current period change for estimated uncollectible reinsurance
12
Write-offs of uncollectible reinsurance recoverables
-
Balance, end of period
$
22,881
$
73
Insurance Premium and Other Receivables
The following table presents the balances of insurance premiums and other, net of the allowance for expected credit losses, at December 31, 2025 and 2024, and the changes in the allowance for expected credit losses for the years ended December 31, 2025 and 2024:
At and year ended December
31, 2025
Insurance
Premiums
and
Other, Net
of Expected
Credit
Losses
Allowance
for
Expected
Credit
Losses
Balance, beginning of period
$
21,878
$
201
Current period change for expected credit losses
( 12
)
Write-offs of uncollectible insurance premiums and other receivables
-
Balance, end of period
$
26,956
$
189
53
Table of Contents
At and year ended December
31, 2024 (restated)
Insurance
Premiums
and
Other, Net
of Expected
Credit
Losses
Allowance
for
Expected
Credit
Losses
Balance, beginning of period
$
23,690
$
217
Current period change for expected credit losses
( 16
)
Write-offs of uncollectible insurance premiums and other receivables
-
Balance, end of period
$
21,878
$
201
Note 5. Deferred Policy Acquisition Costs
The following table presents a rollforward of deferred policy acquisition costs by segment for the years ended December 31, 2025 and 2024:
2025
2024 (Restated)
American
Southern
Bankers
Fidelity
Total
American
Southern
Bankers
Fidelity
Total
Deferred policy acquisition costs:
Balance, beginning of year
$
2,866
$
38,378
$
41,244
$
2,700
$
37,856
$
40,556
Capitalization
9,634
10,298
19,932
8,498
10,741
19,239
Amortization
( 9,745
)
( 9,113
)
( 18,858
)
( 8,332
)
( 10,219
)
( 18,551
)
Balance, end of year (1)
$
2,755
$
39,563
$
42,318
$
2,866
$
38,378
$
41,244
1) DAC is associated with the following product lines: American Southern products include automobile liability, general liability, inland marine, automobile physical damage, and surety; and Bankers Fidelity products include individual life, group whole life, Medicare Supplement, and individual and group accident and health products.
The following table presents a rollforward of deferred policy acquisition costs for American Southern by line of business for the years ended December 31, 2025 and 2024:
2025
Automobile
Liability
General
Liability
Inland
Marine
Automobile
Physical
Damage
Surety
Total
DAC balance as of the beginning of the year
$
721
$
633
$
186
$
524
$
802
$
2,866
Capitalized expenses
2,781
2,182
691
1,876
2,104
9,634
Amortization of DAC
( 2,707
)
( 2,191
)
( 679
)
( 1,864
)
( 2,304
)
( 9,745
)
DAC balance as of the valuation date
$
795
$
624
$
198
$
536
$
602
$
2,755
2024
Automobile
Liability
General
Liability
Inland
Marine
Automobile
Physical
Damage
Surety
Total
DAC balance as of the beginning of the year
$
731
$
585
$
151
$
431
$
802
$
2,700
Capitalized expenses
2,139
1,875
551
1,555
2,378
8,498
Amortization of DAC
( 2,149
)
( 1,827
)
( 516
)
( 1,462
)
( 2,378
)
( 8,332
)
DAC balance as of the valuation date
$
721
$
633
$
186
$
524
$
802
$
2,866
54
Table of Contents
The following table presents a rollforward of deferred policy acquisition costs for Bankers Fidelity by line of business for the years ended December 31, 2025 and 2024:
2025
Individual
Life
Group
Whole Life
Medicare
Supplement
Other
Individual
Accident
and Health
Group
Accident
and Health
Total
DAC balance as of the beginning of the year
$
6,258
$
10,788
$
17,368
$
3,958
$
6
$
38,378
Capitalized expenses
514
3,440
3,270
1,521
1,553
10,298
Amortization of DAC
( 601
)
( 2,090
)
( 3,415
)
( 1,451
)
( 1,556
)
( 9,113
)
DAC balance as of the valuation date
$
6,171
$
12,138
$
17,223
$
4,028
$
3
$
39,563
2024
(Restated)
Individual
Life
Group
Whole Life
Medicare
Supplement
Other
Individual
Accident
and Health
Group
Accident
and Health
Total
DAC balance as of the beginning of the year
$
6,428
$
8,435
$
19,443
$
3,527
$
23
$
37,856
Capitalized expenses
376
3,818
1,985
1,229
3,333
10,741
Amortization of DAC
( 546
)
( 1,465
)
( 4,060
)
( 798
)
( 3,350
)
( 10,219
)
DAC balance as of the valuation date
$
6,258
$
10,788
$
17,368
$
3,958
$
6
$
38,378
Note 6. Internal-Use Software
On March 3, 2021, the Company entered into a hosting arrangement through a service contract with a third party software solutions vendor to provide a suite of policy, billing, claim, and customer management services. The software is managed, hosted, supported, and delivered as a cloud-based software service product offering (software-as-a-service). The initial term of the arrangement, as amended, was three years . The arrangement was renewed in March 2024 for an additional five years , with a subsequent renewal term of five years .
Service fees related to the hosting arrangement are recorded as an expense in the Company’s condensed consolidated statement of operations as incurred. Implementation expenses incurred related to third party professional and consulting services have been capitalized. The Company will begin amortizing, on a straight-line basis over the expected remaining term of the hosting arrangement, when the software is substantially ready for its intended use. The Company incurred and capitalized implementation costs of $ 638 and $ 108 during the years ended December 31, 2025 and 2024, respectively. The Company has capitalized $ 5,313 and $ 4,675 in implementation costs in other assets in its Consolidated Balance Sheet as of December 31, 2025 and 2024, respectively. The Company expects the software will be substantially ready for its intended use during 2026. Accordingly, the Company has no t recorded any amortization expense related to software implementation costs for years ended December 31, 2025 and 2024.
Note 7. Future Policy Benefits
The LFPB represents the present value of expected future policy benefits and claim‑related expenses, less the present value of expected future net premiums. Net premiums represent the portion
of gross premiums required to fund expected benefits based on current assumptions.
The following table sets forth the liability for future policy benefits as of December 31, 2025 and 2024:
2025
2024
(Dollar amounts in thousands)
(Restated)
Individual life
$
42,411
$
43,477
Group life
11,254
5,483
Medicare Supplement
9,617
8,478
Other individual health
21,437
19,443
Net liability for future policy benefits
84,719
76,881
Less: reinsurance recoverable
( 5,309
)
( 5,217
)
Net liability for future policy benefits, net of reinsurance recoverable
$
79,410
$
71,664
55
Table of Contents
Changes in Future Liability Policy Benefits
One component of the change in the LFPB is the change attributable to changes in cash flow assumptions. The LFPB is calculated based on assumptions that are evaluated at least annually. These
assumptions include mortality and voluntary policyholder lapses for individual life and group life, and total policy terminations and claim costs for Medicare Supplement products and other individual health products.
The Company performed experience studies based on cutoff dates of December 31, 2024 and December 31, 2025 to determine the assumptions for the calculation of the LFPB as of the respective valuation dates. Based on these studies, the Company updated mortality and voluntary lapse assumptions for individual and group life products and claim cost assumptions for Medicare Supplement products. The updated assumptions did not significantly affect LFPB for the life products. Changes in Medicare Supplement claim cost assumptions reduced LFPB by approximately $ 1,467 and $ 2,480 as of December 31, 2024 and December 31, 2025, respectively, primarily due to lower projected claim costs during the first three policy years. The remainder of the remeasurement gain of $ 225 and $ 1,232 in 2024 and 2025, respectively, were attributable to the differences between actual and expected cash flows. No portion of the LFPB remeasurement gain for 2024 or 2025 resulted from the application of the 100 % net premium ratio cap.
The following table presents the balances of and changes in the liability for future policy benefits as of and for the year ended December 31, 2025:
2025
(Dollar amounts in thousands)
Individual
Life
Group
Life
Medicare
Supplement
Other
Individual
Health
Total
Present value of expected net premiums:
Beginning balance as of January 1
$
18,698
$
60,665
$
749,267
$
28,888
$
857,518
Beginning balance, at original discount rate
19,313
67,017
835,891
31,290
953,511
Effect of changes in cash flow assumptions
15
( 2,046
)
( 17,467
)
-
( 19,498
)
Effect of actual variances from expected experience
( 35
)
( 9,613
)
18,362
( 1,692
)
7,022
Adjusted beginning balance
19,293
55,358
836,786
29,598
941,035
Issuances
785
15,092
313,351
8,407
337,635
Interest accretion
919
2,926
34,958
1,259
40,062
Net premiums collected (1)
( 2,697
)
( 6,641
)
( 97,008
)
( 5,067
)
( 111,413
)
Other
( 1
)
-
-
( 10
)
( 11
)
Ending balance, at original discount rate
18,299
66,735
1,088,087
34,187
1,207,308
Effect of changes in discount rate assumptions
( 229
)
( 3,977
)
( 60,414
)
( 1,364
)
( 65,984
)
Ending balance as of December 31,
$
18,070
$
62,758
$
1,027,673
$
32,823
$
1,141,324
Present value of expected future policy benefits:
Beginning balance as of January 1
$
62,175
$
66,148
$
757,649
$
48,331
934,303
Beginning balance, at original discount rate
63,964
84,798
842,118
55,055
1,045,935
Effect of changes in cash flow assumptions
21
( 2,138
)
( 19,947
)
( 2
)
( 22,066
)
Effect of actual variances from expected experience
171
( 9,834
)
17,130
( 2,743
)
4,724
Adjusted beginning balance
64,156
72,826
839,301
52,310
1,028,593
Issuances
784
15,101
313,018
8,300
337,203
Interest accretion
3,167
3,843
36,102
2,175
45,287
Benefit payments
( 6,558
)
( 2,003
)
( 88,477
)
( 2,520
)
( 99,558
)
Other
( 436
)
( 195
)
( 2,875
)
( 1,028
)
( 4,534
)
Ending balance, at original discount rate
61,113
89,572
1,097,069
59,237
1,306,991
Effect of changes in discount rate assumptions
( 632
)
( 15,560
)
( 60,367
)
( 4,977
)
( 81,536
)
Ending balance as of December 31,
$
60,481
$
74,012
$
1,036,702
$
54,260
$
1,225,455
Net liability for future policy benefits, before flooring adjustments
42,411
11,254
9,029
21,437
84,131
Flooring adjustments (2)
-
-
588
-
588
Net liability for future policy benefits
42,411
11,254
9,617
21,437
84,719
Less: reinsurance recoverable
( 47
)
-
( 5,262
)
-
( 5,309
)
Net liability for future policy benefits, net of reinsurance recoverable
$
42,364
$
11,254
$
4,355
$
21,437
$
79,410
Weighted average liability duration (years)
8.7
16.2
6.5
7.9
(1)
Net premiums represent the portion of gross premiums collected from policyholders that is necessary to fund expected benefit payments.
(2)
Flooring adjustments are necessary when the present value of future net premiums exceeds the present value of future benefits for a given cohort. The flooring adjustment is the total of the flooring adjustments for each cohort, if any. These adjustments ensure that the liability for future policy benefits is at least zero for all cohorts.
56
Table of Contents
The following table presents the balances of and changes in the liability for future policy benefits as of and for the year ended December 31, 2024.
2024
(Restated)
(Dollar amounts in thousands)
Individual
Life
Group
Life
Medicare
Supplement
Other
Individual
Health
Total
Present value of expected net premiums:
Beginning balance as of January 1
$
19,626
$
52,337
$
769,715
$
26,734
$
868,412
Beginning balance, at original discount rate
19,429
56,900
838,249
29,115
943,693
Effect of changes in cash flow assumptions
( 2
)
( 1,729
)
( 17,867
)
-
( 19,598
)
Effect of actual variances from expected experience
744
( 5,838
)
21,955
( 3,094
)
13,767
Adjusted beginning balance
20,171
49,333
842,337
26,021
937,862
Issuances
883
21,609
50,374
8,589
81,455
Interest accretion
947
2,762
28,816
1,096
33,621
Net premiums collected (1)
( 2,688
)
( 6,688
)
( 85,637
)
( 4,420
)
( 99,433
)
Other
-
1
1
4
6
Ending balance, at original discount rate
19,313
67,017
835,891
31,290
953,511
Effect of changes in discount rate assumptions
( 615
)
( 6,352
)
( 86,624
)
( 2,402
)
( 95,993
)
Ending balance as of December 31,
$
18,698
$
60,665
$
749,267
$
28,888
$
857,518
Present value of expected future policy benefits:
Beginning balance as of January 1
$
67,902
$
56,767
$
784,912
$
45,549
955,130
Beginning balance, at original discount rate
66,232
69,013
851,128
50,884
1,037,257
Effect of changes in cash flow assumptions
( 3
)
( 1,749
)
( 19,334
)
-
( 21,086
)
Effect of actual variances from expected experience
941
( 5,886
)
21,730
( 4,024
)
12,761
Adjusted beginning balance
67,170
61,378
853,524
46,860
1,028,932
Issuances
885
21,609
50,327
8,662
81,483
Interest accretion
3,304
3,388
29,975
1,913
38,580
Benefit payments
( 6,592
)
( 1,322
)
( 90,961
)
( 2,200
)
( 101,075
)
Other
( 803
)
( 255
)
( 747
)
( 180
)
( 1,985
)
Ending balance, at original discount rate
63,964
84,798
842,118
55,055
1,045,935
Effect of changes in discount rate assumptions
( 1,789
)
( 18,650
)
( 84,469
)
( 6,724
)
( 111,632
)
Ending balance as of December 31,
$
62,175
$
66,148
$
757,649
$
48,331
$
934,303
Net liability for future policy benefits, before flooring adjustments
43,477
5,483
8,382
19,443
76,785
Flooring adjustments (2)
- -
96
-
96
Net liability for future policy benefits
43,477
5,483
8,478
19,443
76,881
Less: reinsurance recoverable
( 56
)
-
( 5,161
)
-
( 5,217
)
Net liability for future policy benefits, net of reinsurance recoverable
$
43,421
$
5,483
$
3,317
$
19,443
$
71,664
Weighted average liability duration (years)
8.4
17.2
6.2
8.2
(1)
Net premiums represent the portion of gross premiums collected from policyholders that is necessary to fund expected benefit payments
(2)
Flooring adjustments are necessary when the present value of future net premiums exceeds the present value of future benefits for a given cohort. The flooring adjustment is the total of the flooring
adjustments for each cohort, if any. These adjustments ensure that the liability for future policy benefits is at least zero for all cohorts.
57
Table of Contents
Weighted Average Interest Rates
The following table presents the balances of and changes in the liability for future policy benefits as of and for the years ended December 31, 2025 and 2024.
Year Ended December 31,
2025
Year Ended December 31,
2024
Individual Life
Interest accretion (locked-in) rate
4.9
%
4.5
%
Current discount rate
5.3
%
5.5
%
Group Life
Interest accretion (locked-in) rate
5.0
%
4.6
%
Current discount rate
5.9
%
5.9
%
Medicare Supplement
Interest accretion (locked-in) rate
4.8
%
3.6
%
Current discount rate
6.4
%
6.0
%
Other Individual Health
Interest accretion (locked-in) rate
4.0
%
3.8
%
Current discount rate
5.5
%
5.7
%
Discounted Future Gross Premium
The following table sets forth the amount of undiscounted and discounted expected future gross premiums and expected future benefit payments as December 31, 2025 and 2024.
2025
2024
(Dollar amounts in thousands)
Undiscounted
Discounted
Undiscounted
Discounted
Individual life
Expected future gross premiums
$
61,771
$
37,820
$
67,906
$
40,068
Expected future benefits payments
115,435
60,481
121,624
62,175
Group Life
Expected future gross premiums
214,892
127,261
202,437
116,517
Expected future benefits payments
237,776
74,012
222,729
66,148
Medicare Supplement
Expected future gross premiums
2,264,574
1,515,989
1,642,269
1,104,499
Expected future benefits payments
1,528,633
1,036,702
1,112,219
757,649
Other Individual Health
Expected future gross premiums
76,730
55,173
66,512
45,630
Expected future benefits payments
84,052
54,260
77,814
48,331
58
Table of Contents
Revenue Interest Accretion
The following table sets forth the amount of revenue and interest accretion (expense) recognized in net income related to our liability for future policy benefits for the years ended December 31, 2025 and 2024.
2025
2024
(Dollar amounts in thousands)
Gross
Premiums
Interest
Accretion (1)
Gross
Premiums
Interest
Accretion (1)
Individual life
$
5,782
$
2,248
$
5,947
$
2,357
Group Life
13,468
918
12,834
626
Medicare Supplement
144,644
1,144
126,726
1,159
Other Individual Health
9,199
916
8,042
816
$
173,093
$
5,226
$
153,549
$
4,958
(1) Amounts for interest accretion are included in benefits and other changes in policy reserves in the consolidated statement of operations.
Note 8. Other Insurance Reserves and Policyholder Funds
Loss and Claim Reserves
Loss and claim reserves represent estimates of projected ultimate losses and are based upon: (a) management’s estimate of ultimate liability and claims adjusters’ evaluations for unpaid claims
reported prior to the close of the accounting period, (b) estimates of IBNR claims based on past experience, and (c) estimates of loss adjustment expenses. The estimated liability is periodically reviewed by management and updated, with changes
to the estimated liability recorded in the statement of operations in the year in which such changes are known.
Activity in the liability for unpaid loss and claim reserves is summarized as follows:
2025
2024
Balance at January 1
$
93,707
$
87,478
Less: Reinsurance recoverable on unpaid losses
( 17,390
)
( 14,678
)
Net balance at January 1
76,317
72,800
Incurred related to:
Current year
123,043
112,393
Prior years
1,076
(1)
5,708
(2)
Total incurred
124,119
118,101
Paid related to:
Current year
64,115
64,300
Prior years
41,783
50,284
Total paid
105,898
114,584
Net balance at December 31
94,538
76,317
Plus: Reinsurance recoverable on unpaid losses
19,298
17,390
Balance at December 31
$
113,836
$
93,707
(1) Prior years’ development was primarily the result of unfavorable development in the property and casualty operations predominately in the automobile liability line of business due to reserve strengthening, partially offset by favorable development in the Medicare Supplement line of business in the life and health segment.
(2) Prior years’ development was primarily the result of unfavorable development in the property and casualty operations in the automobile liability line of business due to frequency and severity in the inflationary factors, as well as unfavorable development in the 2021 and 2022 accident years.
Following is a reconciliation of total incurred losses to total insurance benefits and losses incurred:
2025
2024
(Restated)
Total incurred losses
$
124,119
$
118,101
Cash surrender value and matured endowments
2,001
1,340
Benefit reserve changes
6,555
2,303
Total insurance benefits and losses incurred (1)
$
132,675
$
121,744
(1) This line is net of LFPB remeasurement gain of $ 4,866 and $ 2,334 for 2025 and 2024, respectively.
59
Table of Contents
Liability for Unpaid Losses, Claims and Loss Adjustment Expenses
The following is information, by significant product lines, about incurred and paid claims development as of December 31, 2025, net of reinsurance, as well as the cumulative number of reported claims and the total of IBNR reserves plus expected development on reported claims included within the net incurred claims amounts. The information presented for the years ended December 31, 2024 and prior is presented as supplementary information and is unaudited.
Medicare Supplement
As of December 31,
2025
For the Years Ended December 31,
IBNR
Reserves
Cumulative
Number of
Reported
Claims
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of
Reinsurance
Accident Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2016
$
58,849
$
59,851
$
63,226
$
63,225
$
63,221
$
63,221
$
63,221
$
63,221
$
63,221
$
63,221
$
-
1,879
2017
67,960
69,655
69,643
69,635
69,633
69,633
69,632
69,633
69,633
-
2,929
2018
79,140
80,404
80,361
80,357
80,351
80,348
80,348
80,348
-
4,106
2019
88,765
87,028
86,988
86,986
86,980
86,978
86,978
-
4,494
2020
75,857
75,715
75,730
75,730
75,708
75,709
-
3,706
2021
65,267
61,579
61,785
61,740
61,727
-
3,543
2022
58,777
56,047
55,970
55,911
11
4,214
2023
48,367
47,029
47,098
66
4,320
2024
43,708
39,863
474
3,797
2025
41,383
12,033
2,014
$
621,871
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2016
$
49,165
$
59,747
$
63,226
$
63,225
$
63,221
$
63,221
$
63,221
$
63,221
$
63,221
$
63,221
2017
57,696
69,517
69,643
69,635
69,633
69,633
69,633
69,633
69,633
2018
66,565
80,222
80,361
80,355
80,351
80,348
80,348
80,348
2019
72,333
86,856
86,978
86,985
86,980
86,978
86,978
2020
63,129
75,527
75,710
75,715
75,708
75,709
2021
50,197
61,350
61,733
61,726
61,727
2022
46,111
55,808
55,920
55,900
2023
36,388
46,795
47,032
2024
31,500
39,389
2025
29,350
$
609,287
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
12,584
The cumulative number of reported claims for the Medicare Supplement line of business is the number of distinct claims incurred and submitted to the Centers for Medicare and Medicaid Services (or its designee) for payment in the given year. Multiple payments on the same claim are not counted in the claim frequency data. For Medicare Supplement policies, the estimated ultimate claims incurred, using claims data reported during each month of any given year, are calculated using the chain ladder method. Because claim patterns vary significantly during the year, this method is modified to reflect claim experience over the corresponding four-month period prior to the statement date during the prior two calendar years, and recent claim experience during a twelve-month period from sixteen months prior to the valuation date through five months prior to the valuation date. Additional adjustments to the estimated ultimate claims incurred are then applied to account for seasonal changes in claim experience and changes in the rate of claim processing. The liability for Medicare Supplement claims that are Incurred but Not Reported (the IBNR) is calculated by subtracting both paid claims through the valuation date and claims in the course of settlement as of the valuation date from the estimated ultimate claims. Thirty-six months of loss data are used to develop the estimated ultimate incurred claims. For other accident and health products and life products, similar approaches are used and modified to reflect the unique aspects of the products.
60
Table of Contents
Automobile Liability
As of December 31,
2025
For the Years Ended December 31,
IBNR
Reserves
Cumulative
Number of
Reported
Claims
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of
Reinsurance
Accident Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2016
$
20,549
$
21,275
$
21,846
$
22,388
$
22,245
$
22,310
$
22,448
$
22,448
$
22,448
$
22,448
3,863
2017
22,179
24,212
23,766
25,180
26,009
26,153
26,231
26,254
26,255
$
1
3,813
2018
24,284
25,682
27,338
30,013
30,464
31,135
31,170
31,154
16
3,651
2019
25,241
24,045
25,724
28,042
28,513
29,216
29,384
59
3,608
2020
22,416
16,442
20,137
21,164
21,459
21,066
84
2,523
2021
25,887
21,172
24,957
27,041
26,866
215
2,794
2022
28,860
27,293
31,633
33,348
1,379
2,933
2023
33,266
33,626
39,468
3,408
2,986
2024
34,105
31,049
3,955
2,808
2025
42,314
22,340
2,371
303,352
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2016
$
6,796
$
13,141
$
16,397
$
19,613
$
21,408
$
21,809
$
22,448
$
22,448
$
22,448
$
22,448
2017
7,401
16,317
20,221
22,778
25,023
25,712
26,222
26,249
26,249
2018
6,989
15,647
21,121
24,662
27,671
29,201
30,507
31,057
2019
7,305
14,694
19,384
22,868
26,126
28,778
29,025
2020
5,172
9,941
14,693
18,133
20,466
20,553
2021
6,242
13,918
19,230
24,798
25,552
2022
7,023
18,010
24,137
29,123
2023
9,068
22,232
29,019
2024
8,939
18,929
2025
8,193
$
240,148
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
63,204
Automobile Physical Damage
As of December 31,
2025
For the Years Ended December 31,
IBNR
Reserves
Cumulative
Number of
Reported
Claims
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of
Reinsurance
Accident Year
2021
2022
2023
2024
2025
2021
$
14,296
$
13,385
$
13,305
$
13,329
$
13,323
$
1
1,914
2022
10,962
10,648
10,564
10,574
-
1,777
2023
6,460
6,485
6,301
3
1,599
2024
7,418
8,029
12
1,679
2025
9,707
247
1,538
47,934
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2021
2022
2023
2024
2025
2021
$
11,993
$
13,277
$
13,257
$
13,302
$
13,315
2022
8,475
10,368
10,528
10,573
2023
5,397
6,340
6,263
2024
5,864
7,885
2025
7,055
$
45,091
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
2,843
61
Table of Contents
General Liability
As of December 31,
2025
For the Years Ended December 31,
IBNR
Reserves
Cumulative
Number of
Reported
Claims
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of
Reinsurance
Accident Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2016
$
3,119
$
1,148
$
736
$
608
$
621
$
619
$
620
$
620
$
620
$
620
94
2017
1,490
488
513
738
738
839
777
777
777
84
2018
1,656
333
198
128
183
183
193
185
77
2019
1,916
707
455
515
909
516
547
$
12
98
2020
2,223
670
657
363
793
687
13
91
2021
2,567
1,329
1,328
1,267
1,377
9
106
2022
2,770
2,380
2,530
2,447
103
143
2023
2,887
1,445
1,015
70
126
2024
3,139
1,836
405
120
2025
2,111
1,271
70
11,602
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2016
$
116
$
203
$
568
$
608
$
617
$
619
$
620
$
620
$
620
$
620
2017
75
136
365
556
696
741
777
777
777
2018
65
90
115
128
183
183
185
185
2019
41
209
242
354
404
433
491
2020
208
385
462
539
593
629
2021
364
646
813
1,178
1,336
2022
402
1,169
1,622
2,156
2023
125
399
857
2024
239
1,002
2025
247
$
8,300
All outstanding liabilities before 2016, net of reinsurance
205
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
3,507
Surety
As of December 31,
2025
For the Years Ended December 31,
IBNR
Reserves
Cumulative
Number of
Reported
Claims
Incurred Losses, Claims and Allocated Loss Adjustment Expenses, Net of
Reinsurance
Accident Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2016
$
3,314
$
1,812
$
1,865
$
1,876
$
1,865
$
1,678
$
1,670
$
1,666
$
1,660
$
1,654
$
-
$
50
2017
4,677
3,671
3,799
3,629
3,514
3,440
3,448
3,403
3,398
2
47
2018
3,528
1,938
1,381
956
767
750
750
748
-
67
2019
2,130
657
630
513
507
439
424
-
64
2020
2,263
574
465
460
402
400
-
32
2021
2,936
1,455
1,497
1,475
1,524
7
23
2022
3,202
2,339
2,296
2,265
19
36
2023
2,634
1,627
1,581
4
51
2024
2,324
1,074
159
122
2025
1,771
1,413
33
$
14,839
62
Table of Contents
Cumulative Paid Losses, Claims and Allocated Loss Adjustment Expenses, Net of Reinsurance
Accident Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2016
$
1,054
$
1,732
$
1,772
$
1,873
$
1,862
$
1,677
$
1,670
$
1,666
$
1,660
$
1,654
2017
1,971
3,255
3,523
3,545
3,442
3,402
3,400
3,394
3,388
2018
1,157
1,454
1,361
941
760
749
748
748
2019
259
395
568
446
444
439
424
2020
97
460
464
459
400
400
2021
156
803
1,496
1,475
1,475
2022
970
2,191
2,180
2,153
2023
98
1,602
1,565
2024
392
735
2025
211
$
12,753
All outstanding liabilities before 2016, net of reinsurance
47
Liabilities for losses, claims and loss adjustment expenses, net of reinsurance
$
2,133
For the property and casualty lines of business, the number of claims presented above equals the number of occurrences by type of claim reported to the Company. The number of claims reported
during a given year corresponds to the number of claims records opened during the year. Frequency information is maintained on a cumulative basis by accident year by line of business. For automobile claims, a claim count is separately maintained
for bodily injury, property damage and physical damage claims. The Company has consistently monitored claim frequency on this basis, and believes this provides more meaningful information than using claimant count which can change over the course
of settling a claim.
In general, when a claim is reported, claims representatives establish a “case reserve” for the estimated amount of the ultimate payment based on the known information of the claim at that time. Claims managers review and monitor all property and casualty claims in excess of $ 25,000 . As new information becomes available or payments are made on a claim, the case reserve is adjusted to reflect the revised estimate of the ultimate amount to be paid out. Estimates and assumptions pertaining to individual claims are based on complex and subjective judgments and subject to change at any time as new information becomes available.
In addition to case reserves, IBNR reserves are established to provide for claims which have not been reported to the Company as of the reporting date as well as potential adverse development on
known case reserves. IBNR reserve estimates are derived through a number of analytical techniques. Actuarial data is analyzed by line of business, coverage and accident year. Qualitative factors are also considered in determining IBNR reserves
and include such factors as judicial decisions, general economic trends such as inflation, changes in policy forms, and underwriting changes. Reserves are reviewed quarterly and any indicated adjustments are made.
Because of the inherent uncertainties in establishing both case and IBNR reserves, ultimate loss experience may prove better or worse than indicated by the combined claim reserves. Adjustments to
claim reserves are reflected in the period recognized and could increase or decrease earnings for the period.
The following is supplementary information about average historical claims duration as of December 31, 2025.
Average Annual Percentage Payout of Incurred Claims by Age, Net of Subrogation and Reinsurance (Unaudited)
Reserve Line
1st Year
2nd Year
3rd Year
4th Year
5th Year
6th Year
7th Year
8th Year
9th Year
10th Year
Medicare Supplement
80.5
%
18.1
%
0.3
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
Automobile liability
24.6
%
29.4
%
17.6
%
14.2
%
8.5
%
3.8
%
2.5
%
0.6
%
0.0
%
0.0
%
Automobile physical damage
80.3
%
16.9
%
0.0
%
0.4
%
0.1
%
0.0
%
0.0
%
0.0
%
0.0
%
0.0
%
General liability
18.1
%
23.6
%
24.4
%
16.9
%
12.9
%
3.3
%
4.1
%
0.0
%
0.0
%
0.0
%
Surety
46.9
%
51.6
%
10.3
%
- 11.7
%
- 7.2
%
- 3.0
%
- 1.0
%
- 0.1
%
- 0.3
%
- 0.4
%
63
Table of Contents
The reconciliation of the net incurred and paid claims development tables to the liability for losses, claims and loss adjustment expenses is as follows:
Net outstanding liabilities:
December 31, 2025
Medicare Supplement
$
12,584
Automobile liability
63,204
Automobile physical damage
2,843
General liability
3,507
Surety
2,133
Other short-duration insurance lines (1)
2,561
Liabilities for unpaid losses, claims and loss adjustment expenses, net of reinsurance
86,832
Reinsurance recoverable on unpaid losses:
Medicare Supplement
11,583
Automobile liability
4,842
Automobile physical damage
209
General liability
2,664
Other short-duration insurance lines
5,054
Total reinsurance recoverable on unpaid losses
24,352
Unallocated claims adjustment expenses
2,652
Total gross liability for unpaid losses, claims and loss adjustment expenses
$
113,836
(1) For American Southern, other short duration insurance lines are inland marine cargo policies. For Bankers Fidelity, other short duration insurance lines for which the detailed claim development is not shown are group accident and health products, which collectively have a claim liability of $ 705 . These products are group critical illness, group disability income, group hospital indemnity, and group accident and medical expense. There are no reinsurance arrangements for any of these Bankers Fidelity products.
Note 9. Reinsurance
In accordance with general practice in the insurance industry, portions of the life, property and casualty insurance written by the Company are reinsured; however, the Company remains liable with respect to reinsurance ceded should any reinsurer be unable or unwilling to meet its obligations. Approximately 99.8 % of the Company’s reinsurance recoverables were due from a single reinsurer as of December 31, 2025. Reinsurance recoverables of $ 25,539 were due from General Re Corporation, rated “AA+” by Standard & Poor’s and “A++” (Superior) by A.M. Best. Allowances for uncollectible amounts are established against reinsurance recoverables, if appropriate.
Property and Casualty Operations
American Southern’s basic reinsurance treaties generally cover all claims in excess of specified per occurrence limitations. Limits per occurrence within the reinsurance treaties are as follows: Inland marine and commercial automobile physical damage - $ 225 ,000 excess of $ 125 ,000 retention; and automobile liability and general liability - excess coverage of $ 2,000 less retentions that may vary from $ 100 ,000 to $ 700 ,000 depending on the account. American Southern maintains a property catastrophe treaty with a $ 5,500 limit excess of $ 500 ,000 retention.
Life and Health Operations
Bankers Fidelity has entered into reinsurance contracts ceding the excess of its life retention. The maximum retention by Bankers Fidelity on any one individual life insurance policyholder is $ 200 . As of December 31, 2025, $ 5,700 of the $ 1,040,300 of life insurance in force at Bankers Fidelity was reinsured under a combination of coinsurance and yearly renewable term agreements. Certain prior year reinsurance agreements also remain in force although they no longer provide reinsurance for new business.
64
Table of Contents
Bankers Fidelity has also entered into a reinsurance contract ceding excess new Medicare Supplement business to General Re Life Corporation. Ceding thresholds are set annually. During 2025, the liability of the reinsurer was 71 % of all new Medicare Supplement business issued by the Company. This percentage is calculated based on a cession percentage of 50 % on amounts of new business of up to $ 30,000 of annualized premium, and 100 % of all new Medicare Supplement business in excess of $ 30,000 of annualized premium. Accordingly, $ 36,900 of the Company’s $ 51,900 of new annualized Medicare Supplement premium was ceded.
The effects of reinsurance on premiums written, premiums earned and insurance benefits and losses incurred were as follows:
For the Year Ended Dec 31, 2025
American
Southern
Bankers
Fidelity
Total
Direct premiums written
$
54,146
$
177,947
$
232,093
Assumed premiums written
42,453
-
42,453
Ceded premiums written
( 6,165
)
( 68,234
)
( 74,399
)
Net premiums written
90,434
109,713
200,147
Direct premiums earned
54,268
179,872
234,140
Assumed premiums earned
36,401
-
36,401
Ceded premiums earned
( 6,165
)
( 68,234
)
( 74,399
)
Net premiums earned
84,504
111,638
196,142
Provision for benefits and losses incurred
69,390
107,904
177,294
Reinsurance loss recoveries
( 4,136
)
( 40,483
)
( 44,619
)
Insurance benefits and losses incurred
$
65,254
$
67,421
$
132,675
(1)
(1) This line is net of LFPB remeasurement gain of $ 4,866 for 2025.
For the Year Ended Dec 31, 2024
(Restated)
American
Bankers
Southern
Fidelity
Total
Direct premiums written
$
45,837
$
164,469
$
210,306
Assumed premiums written
27,834
-
27,834
Ceded premiums written
( 5,979
)
( 53,236
)
( 59,215
)
Net premiums written
67,692
111,233
178,925
Direct premiums earned
46,149
164,135
210,284
Assumed premiums earned
27,519
-
27,519
Ceded premiums earned
( 5,979
)
( 53,236
)
( 59,215
)
Net premiums earned
67,689
110,899
178,588
Provision for benefits and losses incurred
58,024
103,272
161,296
Reinsurance loss recoveries
( 2,257
)
( 37,295
)
( 39,552
)
Insurance benefits and losses incurred
$
55,767
$
65,977
$
121,744
(2)
(2) This line is net of LFPB remeasurement gain of $ 2,334 for 2024.
65
Table of Contents
Components of reinsurance receivables at December 31, 2025 and 2024 were as follows:
December 31, 2025
American
Southern
Bankers
Fidelity
Total
Recoverable on unpaid losses, net of allowance
$
7,715
$
11,583
$
19,298
Recoverable on unpaid benefits
-
5,309
5,309
Recoverable on paid losses
-
-
-
Ceded benefit reserves
-
( 105
)
( 105
)
Ceded unearned premiums
-
-
-
Ceded advanced premiums
-
1,037
1,037
Total reinsurance receivables
$
7,715
$
17,824
$
25,539
December 31, 2024
American
Southern
Bankers
Fidelity
Total
Recoverable on unpaid losses, net of allowance
$
8,602
$
8,788
$
17,390
Recoverable on unpaid benefits
-
5,217
5,217
Recoverable on paid losses
-
-
-
Ceded benefit reserves
-
( 64
)
( 64
)
Ceded unearned premiums
-
-
-
Ceded advanced premiums
-
338
338
Total reinsurance receivables
$
8,602
$
14,279
$
22,881
Reinsurance Concentration
2025
2024
General Re
25,539
22,881
General Re percentage
99.8
%
99.8
%
Note 10. Income Taxes
Total income taxes were allocated as follows:
Year Ended December 31
2025
2024
Total tax expense (benefit) on income
$
1,704
$
( 232
)
Tax expense (benefit) on components of shareholders’ equity:
Unrealized gains and losses on available-for-sale fixed maturity securities, including reclassification adjustments
1,590
( 689
)
LDTI future policy benefit discount-rate remeasurement, net of the related reinsurance-recoverable effect
( 259
)
1,843
Total tax expense on components of shareholders’ equity
1,331
1,154
Total tax expense
$
3,035
$
922
A reconciliation of the differences between income taxes computed at the federal statutory income tax rate and the income tax benefit is as follows:
Year Ended December 31
2025
2024
Federal income tax provision at the statutory rate
$
1,621
$
( 342
)
Statutory rate
21
%
21
%
Dividends-received deduction
( 25
)
( 25
)
Meals and entertainment
70
77
Vested stock and club dues
10
3
Parking disallowance
25
20
Adjustment for prior years’ estimates to actual
3
35
Income tax expense (benefit)
$
1,704
$
( 232
)
Effective tax rate
22.1
%
14.3
%
State income taxes, net of federal income tax effect (1)(2)
187
213
(1) State income taxes were paid to various states and are included in general and administrative expenses in the Consolidated Statement of Operations.
(2) State taxes in Florida made up the majority of the tax effect in this category.
The Company has adopted ASU 2023-09 – Improvements to Income Tax Disclosures which requires the Company to disaggregate state income tax expense, net of the federal income tax effect.
66
Table of Contents
The primary difference between the effective tax rate and the federal statutory income tax rate for 2025 resulted from a permanent difference related to meals and entertainment. Another
contributing factor to the differences between the effective tax rate and the federal statutory income tax rate was a permanent difference related to dividends-received deduction (“DRD”). The current estimated DRD is adjusted as underlying
factors change and can vary from estimates based on, but not limited to, actual distributions from investments as well as the amount of the Company’s taxable income.
The primary difference between the effective tax rate and the federal statutory income tax rate for 2024 resulted from a permanent difference related to meals and entertainment. Also contributing to differences between the effective tax rate and the federal statutory income tax rate was the adjustment for prior years’ estimates to actual that are generally updated at the completion of the third quarter of each fiscal year and were $ 35 in the year ended December 31, 2024. Another contributing factor to the differences between the effective tax rate and the federal statutory income tax rate was a permanent difference related to the DRD. The current estimated DRD is adjusted as underlying factors change and can vary from estimates based on, but not limited to, actual distributions from investments as well as the amount of the Company’s taxable income.
Deferred tax assets and liabilities at December 31, 2025 and 2024 were comprised of the following:
2025
2024
Deferred tax assets:
Deferred acquisition costs
$
11,098
$
10,264
Net unrealized investment losses
1,815
3,303
Impaired assets
894
791
Bad debts and other
303
207
Net operating loss
1,503
1,945
Other
37
1,324
Total deferred tax assets
15,650
17,834
Deferred tax liabilities:
Deferred and uncollected premiums
$
( 348
)
$
( 738
)
Insurance reserves
( 258
)
( 1,126
)
Total deferred tax liabilities
( 606
)
( 1,864
)
Net deferred tax asset
$
15,044
$
15,970
The components of income tax expense (benefit) were:
Year Ended December 31
2025
2024
Federal
Current U.S. income tax expense
$
2,109
$
1,124
Deferred U.S. income tax expense (benefit)
( 405
)
( 1,356
)
$
1,704
$
( 232
)
The Company has formal tax-sharing agreements, and files a consolidated income tax return, with its subsidiaries. Tax years 2022, 2023 and 2024 are considered open tax years that remain subject to examination by the Internal Revenue Service.
67
Table of Contents
Note 11. Credit Arrangements
Bank Debt
On May 12, 2021, the Company entered into a revolving credit agreement (“Revolving Credit Agreement”) with Truist Bank as the lender (the “Lender”). The Revolving Credit Agreement provides for an unsecured $ 10,000 revolving credit facility that originally matured on April 12, 2024 . On March 22, 2024, the Company entered into a First Amendment (the "Amendment") to its Revolving Credit Agreement (as amended, the “Credit Agreement”) with the Lender. The Amendment, among other things, (a) updates the interest rate provisions to memorialize that the Company pays interest on the unpaid principal balance of outstanding revolving loans at the Adjusted Term SOFR rate (as defined in the Credit Agreement), plus 2.00 %, (b) extends the maturity date of the revolving credit facility to March 22, 2027 , (c) requires the monthly payment of an unused commitment fee of 0.2 % of the unused facility amount, and (d) requires that the Company maintain a consolidated net worth of not less than $ 64,200 . On May 27, 2026, July 31, 2026, October 9, 2026 and October 15, 2026, the Company and the Lender entered into amendments to the Credit Agreement, each of which had the effect of extending the then-applicable deadlines by which the Company must deliver to the Lender (i) the Company’s audited consolidated financial statements for the year ended December 31, 2025, (ii) the Company’s interim consolidated financial statements for the quarters ended March 31, 2026, June 30, 2026 and September 30, 2026, and (iii) related certificates of the Company’s compliance with financial covenants under the Credit Agreement and certain other matters. The Fifth Amendment to the Revolving Credit Agreement, dated October 15, 2026, also amended the minimum AM Best financial strength rating that must be maintained by American Southern Insurance Company to be no lower than “A-” and waived related defaults under the Credit Agreement occurring prior to such amendment. Except as modified by these amendments, the existing terms of the original Credit Agreement remain in effect.
The Credit Agreement requires the Company to comply with certain covenants, including a debt-to-capital ratio that restricts the Company from incurring consolidated indebtedness that exceeds 35 % of the Company’s consolidated capitalization at any time and maintaining a minimum consolidated net worth, as previously mentioned. The Credit Agreement also contains customary representations and warranties and events of default. Events of default include, among others, (a) the failure by the Company to pay any amounts owed under the Credit Agreement when due, (b) the failure to perform and not timely remedy certain covenants, (c) a change in control of the Company and (d) the occurrence of bankruptcy or insolvency events. Upon an event of default, the Lender may, among other things, declare all obligations under the Credit Agreement immediately due and payable and terminate the revolving commitments. As of December 31, 2025 and 2024, the Company had outstanding borrowings of $ 5,021 and $ 4,023 , respectively, under the Credit Agreement.
For the year ended 2025 and 2024, the Company incurred $ 257 and $ 283 in interest expense, respectively, on the revolving credit facility borrowing. During the year ended 2025 and 2024, the Company paid $ 12 and $ 9 , respectively, in fees on the available unused amount of the revolving credit facility of $ 5,000 and $ 6,000 , respectively. At December 31, 2025 and 2024, the effective interest rate was 5.97 % and 6.67 %, respectively.
Junior Subordinated Debentures
The Company has two unconsolidated Connecticut statutory business trusts, which exist for the exclusive purposes of: (i) issuing trust preferred securities (“Trust Preferred Securities”) representing undivided beneficial interests in the assets of the trusts; (ii) investing the gross proceeds of the Trust Preferred Securities in junior subordinated deferrable interest debentures (“Junior Subordinated Debentures”) of the Company; and (iii) engaging in those activities necessary or incidental thereto.
The outstanding $ 18,042 and $ 15,696 of Junior Subordinated Debentures mature on December 4, 2032 and May 15, 2033 , respectively, are callable quarterly, in whole or in part, only at the option of the Company. Prior to July 1, 2023, the interest rate was based on 3 -month LIBOR plus an applicable margin. Effective July 1, 2023, the interest rate is determined based on a reference rate of the 3 -month SOFR plus applicable tenor spread of 0.26161 % plus an applicable margin, ranging from 4.00 % to 4.10 %. At December 31, 2025 and 2024, the effective interest rate was 8.13 % and 8.82 %, respectively.
The financial structure of each of Atlantic American Statutory Trust I and II, as of December 31, 2025 and 2024, was as follows:
Atlantic American
Statutory Trust I
Atlantic American
Statutory Trust II
JUNIOR SUBORDINATED DEBENTURES (1)(2)
Balance December 31, 2025
$
18,042
$
23,196
Less: Treasury debt (3)
-
( 7,500
)
Net balance December 31, 2025
$
18,042
$
15,696
Net balance December 31, 2024
$
18,042
$
15,696
Coupon rate
3-Month SOFR + 0.26161 spread adj + 4.00%
3-Month SOFR + 0.26161 spread adj + 4.10%
Interest payable
Quarterly
Quarterly
Maturity date
December 4, 2032
May 15, 2033
Redeemable by issuer
Yes
Yes
TRUST PREFERRED SECURITIES
Issuance date
December 4, 2002
May 15, 2003
Securities issued
17,500
22,500
Liquidation preference per security
$
1
$
1
Liquidation value
$
17,500
$
22,500
Coupon rate
3-Month SOFR + 0.26161 spread adj + 4.00%
3-Month SOFR + 0.26161 spread adj + 4.10%
Distribution payable
Quarterly
Quarterly
Distribution guaranteed by (4)
Atlantic American Corporation
Atlantic American Corporation
(1)
For each of the respective debentures, the Company has the right at any time, and from time to time, to defer payments of interest on the Junior Subordinated Debentures for a period not exceeding 20 consecutive quarters up to the debentures’ respective maturity dates. During any such period, interest will continue to accrue and the Company may not declare or pay any cash dividends or distributions on, or purchase, the Company’s common stock nor make any principal, interest or premium payments on or repurchase any debt securities that rank equally with or junior to the Junior Subordinated Debentures. The Company has the right at any time to dissolve each of the trusts and cause the Junior Subordinated Debentures to be distributed to the holders of the Trust Preferred Securities.
(2)
The Junior Subordinated Debentures are unsecured and rank junior and subordinate in right of payment to all senior debt of the Parent and are effectively subordinated to all existing and future liabilities of its subsidiaries.
(3)
In 2014, the Company acquired $ 7,500 of the Junior Subordinated Debentures.
(4)
The Parent has guaranteed, on a subordinated basis, all of the obligations under the Trust Preferred Securities, including payment of the redemption price and any accumulated and unpaid distributions to the extent of available funds and upon dissolution, winding up or liquidation.
68
Table of Contents
Note 12. Leases
The Company has three operating lease agreements, each for the use of office space in the ordinary course of business. The original term of the first lease was to automatically renew on an annual basis and was amended on December 26, 2024, when the Company and its subsidiary, Bankers Fidelity Life Insurance Company, entered into a Second Amendment to the Lease Agreement (the “Second Amendment”) with 4370 Peachtree LLC. The Second Amendment amends the Lease Agreement, dated November 1, 2007, by and among the same parties (as previously amended, the “Lease Agreement”), pursuant to which the Company leases space for its principal offices and for some of its insurance operations in an office building located in Atlanta, Georgia. Pursuant to the Second Amendment, the Lease Agreement was modified to increase the base rent payable by the Company, beginning January 1, 2025. The Second Amendment also provides for rent adjustment on January 1, 2027, January 1, 2030 and each five years thereafter.
The original term of the second lease was ten years and amended in January 2017 to provide for an additional seven years , with a termination date on September 30, 2026. The second lease
was amended on April 2, 2026 to extend the lease, commencing on October 1, 2026
and expiring on July 31, 2037. The rate used in determining the present value of lease payments is based upon an estimate of the Company’s incremental secured borrowing rate commensurate with the term of the underlying lease.
The original term of the third lease was three years and renewed for an additional three years , effective August 1, 2025 with a termination date on July 31, 2028. The rate used in determining the present value of lease payments is based upon an estimate of the Company’s incremental secured borrowing rate commensurate with the term of the underlying lease.
These leases are accounted for as operating leases, whereby lease expense is recognized on a straight-line basis over the term of the lease. Lease expense reported for each of the years ended December 31, 2025 and 2024 was $ 1,186 and $ 1,014 .
Additional information regarding the Company’s real estate operating leases is as follows:
Year Ended
December 31, 2025
Year Ended
December 31, 2024
Other information on operating leases:
Cash payments included in the measurement of lease liabilities reported in operating cash flows
$
1,254
$
1,065
Right-of-use assets included in other assets on the consolidated balance sheet
4,632
5,225
Weighted average discount rate
7.9
%
6.8
%
Weighted average remaining lease term in years
6.7 years
7.9 years
The following table presents maturities and present value of the Company’s lease liabilities:
Lease Liability
2026
$
1,113
2027
693
2028
673
2029
645
2030
719
Thereafter
2,876
Total undiscounted lease payments
6,719
Less: present value adjustment
2,023
Operating lease liability included in accounts payable and accrued expenses on the consolidated balance sheet
$
4,696
69
Table of Contents
Note 13. Benefit Plans
Equity Incentive Plan
On May 24, 2022, the Company’s shareholders approved the 2022 Equity and Incentive Compensation Plan (the “2022 Plan”). The 2022 Plan authorizes the grant of up to 3,000,000 stock options, stock appreciation rights, restricted shares, restricted stock units, performance shares, performance units and other awards, and succeeded the 2012 Plan for the purpose of providing the Company’s non-employee directors, consultants, officers and other employees incentives and rewards for performance and service.
During the year ended 2025 and 2024, there were no restricted shares issued under the 2022 Plan. The estimated fair value of the restricted shares issued are based on the common stock price at date of grant. Stock grants are generally issued from treasury shares. Vesting of restricted shares generally occurs after a one to three year period following the date of grant. The Company accounts for forfeitures as they occur. There were no stock options granted or outstanding under the 2022 Plan in 2025 and 2024.
Shares available for future grant under the 2022 Plan at December 31, 2025 and 2024 were 2,960,000 .
401(k) Plan
The Company initiated an employees’ savings plan (the “Plan”) qualified under Section 401(k) of the Internal Revenue Code in May 1995. The Plan covers substantially all of the Company’s employees. Effective January 1, 2009, the Company modified the Plan such that the Plan would operate on a safe harbor basis. Under the Plan, employees may defer up to 50 % of their compensation, not to exceed the annual deferral limit. The Company’s total matching contribution for 2025 and 2024 was $ 270 and $ 306 , respectively, and consisted of a contribution equal to 35 % of up to the first 6 % of each participant’s contributions. In addition to the matching contribution, the Company also provided a 3 % safe harbor non-elective contribution in 2025 and 2024 of $ 716 and $ 682 , respectively. All contributions were made in cash. Participants are 100% vested in their own contributions and the vested percentage attributable to certain employer contributions is based on a five-year graded schedule.
Agent Stock Purchase Plan
The Company initiated a nonqualified stock purchase plan (the “Agent Stock Purchase Plan”) in May 2012. The purpose of the Agent Stock Purchase Plan is to promote and advance the interests of
the Company and its shareholders by providing independent agents who qualify as participants with an opportunity to purchase the common stock of the Company. Under the Agent Stock Purchase Plan, payment for shares of common stock of the Company
is made by either deduction from an agent’s commission payment or a direct cash payment. Stock purchases are made at the end of each calendar quarter at the then current market value.
Note 14. Preferred Stock
The Company had 55,000 shares of Series D preferred stock (“Series D Preferred Stock”) outstanding at December 31, 2025 and 2024, respectively. All of the shares of Series D Preferred Stock are held by an affiliate of the Company’s controlling shareholder. The outstanding shares of Series D Preferred Stock have a par value of $ 1 per share and a redemption value of $ 100 per share; accrue annual dividends at a rate of $ 7.25 per share (payable in cash or shares of the Company’s common stock at the option of the board of directors of the Company) and are cumulative. In certain circumstances, the shares of the Series D Preferred Stock may be convertible into an aggregate of approximately 1,378,000 shares of the Company’s common stock, subject to certain adjustments and provided that such adjustments do not result in the Company issuing more than approximately 2,703,000 shares of common stock without obtaining prior shareholder approval; and are redeemable solely at the Company’s option. The Series D Preferred Stock is not currently convertible. The Company had accrued, but unpaid, dividends, on the Series D Preferred Stock of $ 18 at December 31, 2025 and 2024. During each of 2025 and 2024, the Company paid Series D Preferred Stock dividends of $ 399 .
Note 15. Earnings (Loss) Per Common Share
Basic income (loss) per share was computed by dividing net income (loss) available to common shareholders by the weighted average number of common shares outstanding during the period. The
computation of diluted income (loss) per share reflected the effect of potentially dilutive securities.
70
Table of Contents
A reconciliation of the numerator and denominator of the income (loss) per common share calculations is as follows:
For the Year Ended December 31, 2025
Income
Weighted
Average
Shares
Outstanding
(in
thousands)
Per Share
Amount
Basic and Diluted Earnings Per Common Share
Net income before preferred stock dividends
$
6,017
20,398
Less preferred stock dividends
( 399
)
-
Net income applicable to common shareholders
$
5,618
20,398
$
0.28
For the Year Ended December 31, 2024 (Restated)
Loss
Weighted
Average
Shares
Outstanding
(in
thousands)
Per Share
Amount
Basic and Diluted Loss Per Common Share
Net loss before preferred stock dividends
$
( 1,393
)
20,400
Less preferred stock dividends
( 399
)
-
Net loss applicable to common shareholders
$
( 1,792
)
20,400
$
( 0.09
)
The assumed conversion of the Company’s Series D Preferred Stock was excluded from the earnings per common share calculation for 2025 and 2024 since its impact would have been antidilutive.
Note 16. Statutory Reporting
The assets, liabilities and results of operations have been reported on the basis of GAAP, which varies in some respects from statutory accounting practices (“SAP”) prescribed or permitted by
insurance regulatory authorities. The principal differences between SAP and GAAP are that under SAP: (i) carrying value of certain investments differ on a GAAP versus SAP basis, such as fixed maturity securities that are shown at amortized
cost for SAP versus fair value for GAAP; (ii) certain assets that are non-admitted assets are eliminated from the balance sheet; (iii) acquisition costs for policies are expensed as incurred, while they are deferred and amortized over the
estimated life of the policies under GAAP; (iv) the provision that is made for deferred income taxes is different than under GAAP; (v) the timing and methodology of establishing certain reserves is different than under GAAP; (vi) reinsurance
is shown net on balance sheet for SAP; and (vii) certain valuation allowances attributable to certain investments are required under SAP such as asset valuation reserve and interest maintenance reserve.
The Company meets the minimum capital requirements in the states in which it does business. The amount of reported statutory net income and capital and surplus (shareholders’ equity) for the Parent’s insurance subsidiaries as filed in the annual statements with the state insurance departments for the years ended December 31, 2025 and 2024 was as follows:
2025
2024
Bankers Fidelity, net income
$
6,946
$
1,359
American Southern, net income
3,814
1,442
Statutory net income
$
10,760
$
2,801
Bankers Fidelity, capital and surplus
$
34,393
$
32,443
American Southern, capital and surplus
48,688
47,670
Statutory capital and surplus
$
83,081
$
80,113
71
Table of Contents
Under the insurance code of the state in which each insurance subsidiary is domiciled, dividend payments to the Parent by its insurance subsidiaries are subject to certain limitations without the prior approval of the applicable state’s Insurance Commissioner. The Parent received dividends of $ 8,400 and $ 9,000 in the years ended 2025 and 2024, respectively, from its subsidiaries. In 2026, dividend payments to the Parent by the insurance subsidiaries in excess of $ 8,058 would require prior approval.
Note 17. Related Party Transactions
In the normal course of business the Company has engaged in transactions with entities affiliated with the controlling shareholder of the Company. These transactions include the leasing of office space, certain investing and financing activities, as well as inconsequential administrative and consulting services. At December 31, 2025, two members of the Company’s board of directors, including the Company’s Chairman, President and Chief Executive Officer, were considered to be affiliates of the majority shareholder.
The Company leases approximately 49,586 square feet of office and covered garage space from one such controlled entity, 4370 Peachtree LLC. During the years ended December 31, 2025 and 2024, the Company paid $ 1,352 and $ 1,153 , respectively, under this lease.
On December 26, 2024, the Company and its subsidiary, Bankers Fidelity Life Insurance Company, entered into a Second Amendment to Lease Agreement (the “Second Amendment”) with 4370 Peachtree
LLC. The Second Amendment amends the Lease Agreement, dated November 1, 2007, by and among the same parties (as previously amended, the “Lease Agreement”), pursuant to which the Company leases space for its principal offices and for some of
its insurance operations in an office building located in Atlanta, Georgia. Pursuant to the Second Amendment, the Lease Agreement was modified to increase the base rent payable by the Company, beginning January 1, 2025. The Second Amendment
also provides for rent adjustment on January 1, 2027, January 1, 2030 and each five years thereafter.
Certain financing for the Company has also been provided by an entity affiliated with the controlling shareholder of the Company in the form of an investment in the Series D Preferred Stock (See Note 14). During the years ended December 31, 2025 and 2024, the Company paid this entity $ 399 in dividends on the Series D Preferred Stock.
Certain members of the Company’s management and board of directors are shareholders and on the board of directors of Gray Media, Inc. (“Gray”). As of December 31, 2025 and 2024, the Company owned 880,272 shares of Gray Class A common stock and 106,000 shares of Gray common stock. The aggregate carrying value of these investments in Gray at December 31, 2025 and 2024 was $ 11,076 and $ 6,751 , respectively.
In each of the years ended December 31, 2025 and 2024, Gray paid the Company approximately $ 2,119 and $ 2,173 in insurance premiums related to certain voluntary employee benefit plans.
Note 18. Segment Information
The Parent’s primary insurance subsidiaries operate with relative autonomy and each company is evaluated based on its individual performance. American Southern operates in the property and casualty insurance market, while Bankers Fidelity operates in the life and health insurance market. Each segment derives revenue from the collection of premiums, as well as from investment income. The Company’s strategy is to focus on well-defined geographic, demographic and/or product niches within the insurance marketplace. Substantially all revenue other than that in the corporate and other segment is from external sources.
Our Chief Operating Decision Maker (“CODM”) is the Company’s Chairman, President and Chief Executive Officer. The segment’s most significant expenses include insurance benefits and losses incurred and other expenses, such as commissions and underwriting. Interest expense at the segment level is insignificant. To assess profitability on a reportable segment basis, the CODM reviews income (loss) before income taxes.
For the Year Ended December 31, 2025
American
Southern
Bankers
Fidelity
Corporate
& Other
Adjustments
& Eliminations
Consolidated
Insurance premiums, net
$
84,504
$
111,638
$
-
$
-
$
196,142
Insurance benefits and losses incurred
65,254
72,287
-
-
137,541
Future policy benefit remeasurement gain
-
( 4,866
)
-
-
( 4,866
)
Expenses deferred
( 9,634
)
( 10,298
)
-
-
( 19,932
)
Amortization and depreciation expense
10,108
3,058
89
-
13,255
Other expenses
18,032
48,644
22,961
( 12,916
)
76,721
Total expenses
83,760
108,825
23,050
( 12,916
)
202,719
Underwriting income (loss)
744
2,813
-
-
3,557
Net investment income (loss)
4,357
5,818
3,314
( 3,223
)
10,266
Other income (loss)
7
3
9,695
( 9,693
)
12
Subtotal
5,108
8,634
( 10,041
)
-
3,701
Net realized gains (losses)
( 475
)
4
-
-
( 471
)
Unrealized gains on equity securities
85
4,238
168
-
4,491
Income (loss) before income taxes
$
4,718
$
12,876
$
( 9,873
)
$
-
$
7,721
Total revenues
$
88,478
$
121,701
$
13,177
$
( 12,916
)
$
210,440
Intangibles
$
1,350
$
1,194
$
-
$
-
$
2,544
Total assets
$
173,673
$
229,001
$
164,475
$
( 133,212
)
$
433,937
72
Table of Contents
For the Year Ended December 31, 2024 (Restated)
American
Southern
Bankers
Fidelity
Corporate
& Other
Adjustments
& Eliminations
Consolidated
Insurance premiums, net
$
67,689
$
110,899
$
-
$
-
$
178,588
Insurance benefits and losses incurred
55,767
68,311
-
-
124,078
Future policy benefit remeasurement gain
-
( 2,334
)
-
-
( 2,334
)
Expenses deferred
( 8,498
)
( 10,741
)
-
-
( 19,239
)
Amortization and depreciation expense
8,390
7,571
1
-
15,962
Other expenses
15,673
45,351
23,357
( 13,141
)
71,240
Total expenses
71,332
108,158
23,358
( 13,141
)
189,707
Underwriting income (loss)
( 3,643
)
2,741
-
-
( 902
)
Net investment income (loss)
4,151
5,544
3,705
( 3,609
)
9,791
Other income (loss)
5
5
9,531
( 9,532
)
9
Subtotal
513
8,290
( 10,122
)
-
( 1,319
)
Net realized gains
666
544
-
-
1,210
Unrealized losses on equity securities
( 291
)
( 1,039
)
( 186
)
-
( 1,516
)
Income (loss) before income taxes
$
888
$
7,795
$
( 10,308
)
$
-
$
( 1,625
)
Total revenues
$
72,220
$
115,953
$
13,050
$
( 13,141
)
$
188,082
Intangibles
$
1,350
$
1,194
$
-
$
-
$
2,544
Total assets
$
147,214
$
202,751
$
156,964
$
( 124,890
)
$
382,039
Note 19. Commitments and Contingencies
Litigation
From time to time, the Company is, and expects to continue to be, involved in various claims and lawsuits incidental to and arising in the ordinary course of its business. In the opinion of
management, any such known claims are not expected to have a material effect on the financial condition or results of operations of the Company.
Regulatory Matters
Like all domestic insurance companies, the Company’s insurance subsidiaries are subject to regulation and supervision in the jurisdictions in which they do business. Statutes typically
delegate regulatory, supervisory, and administrative powers to state insurance commissioners. From time to time, and in the ordinary course of business, the Company receives notices and inquiries from state insurance departments with respect
to various matters. In the opinion of management, any such known regulatory matters are not expected to have a material effect on the financial condition or results of operations of the Company.
73
Table of Contents
Note 20. Subsequent Events
Management evaluated events and transactions occurring after December 31, 2025 through October 16, 2026, the date these consolidated financial statements were
available to be issued, to determine whether such events required recognition or disclosure in the consolidated financial statements. Based on this evaluation, management identified the following subsequent events:
Delinquent SEC Filings
As previously disclosed, the Company has received notices from Nasdaq stating that the Company is not in compliance with Nasdaq Listing Rule 5250(c)(1), which requires listed companies to timely file all required periodic financial reports with the SEC. The Company is not in compliance with the Rule due to its delay in filing this Form 10-K and its Quarterly Reports on Form 10-Q for the quarters ended March 31, 2026 and June 30, 2026 (collectively, the “Delinquent Reports”). Following the Company’s timely submission of a compliance plan, Nasdaq informed the Company that it was granted an extension until October 12, 2026 to regain compliance with the Rule. The Company expects that it will receive a staff delisting determination from Nasdaq due to its inability to file each of the Delinquent Reports by such date. While the Company intends to appeal such determination to a Nasdaq Hearings Panel, an appeal may not be successful in preventing the suspension of trading, or delisting of, the Company’s common stock from Nasdaq. The Company continues to work diligently toward filing the remaining Delinquent Reports and regaining compliance with the Rule as promptly as practicable.
CFO Resignation
As previously disclosed, on April 29, 2026, J. Ross Franklin notified the Company of his decision to resign as Vice President, Chief Financial Officer and Secretary of
the Company, effective May 27, 2026. Mr. Franklin’s decision to resign is not due to any disagreement with the Company on any matter relating to the Company’s operations, policies or practices. The Company has commenced the process to name a
successor to Mr. Franklin as Chief Financial Officer.
Amendments to Credit Agreement
On May 27, 2026, July 31, 2026, October 9, 2026 and October 15, 2026, the Company entered into amendments to its Revolving Credit Agreement dated as of May 12, 2021 (as amended, the “Credit Agreement”) with Truist Bank as the lender (the “Lender”), each of which had the effect of extending the then-applicable deadlines by which the Company must deliver to the Lender (i) the Company’s audited consolidated financial statements for the year ended December 31, 2025, (ii) the Company’s interim consolidated financial statements for the quarters ended March 31, 2026, June 30, 2026 and September 30, 2026, and (iii) related certificates of the Company’s compliance with financial covenants under the Credit Agreement and certain other matters. The Fifth Amendment to the Revolving Credit Agreement, dated October 15, 2026, also amended the minimum AM Best financial strength rating that must be maintained by American Southern Insurance Company to be no lower than “A-” and waived related defaults under the Credit Agreement occurring prior to such amendment.
Bankers Fidelity Audited Statutory Financial Statements and Second-Quarter Statutory Filing
As of the date of this Form 10-K, Bankers Fidelity has not yet filed its annual audited statutory financial statements for the fiscal year ended December 31, 2025 or quarterly statutory financial statements for the quarter ended June 30, 2026 with the applicable state insurance regulatory authorities. Bankers Fidelity is working with its independent auditors and the state regulators to complete and file the required financial statements and intends to seek an extension if appropriate. If Bankers Fidelity is unable to file the required financial statements by the applicable deadlines (including as the same may be extended), actions may be imposed by the applicable regulatory authorities.
Nebraska Regulatory Examination
On August 24, 2026, the Nebraska Department of Insurance commenced a regulatory examination of the applicable insurance subsidiary. The Company is cooperating with the
examination. Any findings or recommendations will be evaluated upon completion of the examination and issuance of a final examination report.
74
Table of Contents
Item 9.
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.