XML 54 R43.htm IDEA: XBRL DOCUMENT v3.4.0.3
Business Combinations - Business Combination Pro Forma Information (Detail) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 12 Months Ended 36 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Mar. 31, 2016
Mar. 31, 2016
Revenues:        
Premiums earned $ 76,407 $ 62,615    
Commission and fee income 19,581 11,348    
Investment income 962 1,145    
Net realized losses on investments, available-for-sale (2) (3)    
Total revenues 96,948 75,105    
Costs and expenses:        
Losses and loss adjustment expenses 73,419 47,934    
Insurance operating expenses 29,647 25,084    
Other operating expenses 280 323    
Litigation settlement   110    
Stock-based compensation 37 19    
Depreciation 651 407    
Amortization of identifiable intangibles assets 238      
Interest expense 1,050 424    
Total costs and expenses 105,322 74,301    
(Loss) income before income taxes (8,374) 804 $ (11,800) $ 6,400
(Benefit) provision for income taxes (2,869) 318    
Net (loss) income $ (5,505) $ 486    
Net (loss) income per share:        
Basic $ (0.13) $ 0.01    
Diluted $ (0.13) $ 0.01    
Number of shares used to calculate net (loss) income per share:        
Basic 41,060 41,016    
Diluted 41,060 41,304    
Titan Agencies Historical        
Revenues:        
Commission and fee income   $ 8,125    
Total revenues   8,125    
Costs and expenses:        
Insurance operating expenses   7,259    
Total costs and expenses   7,259    
(Loss) income before income taxes   866    
(Benefit) provision for income taxes   346    
Net (loss) income   520    
Pro Forma Adjustments        
Costs and expenses:        
Depreciation [1]   25    
Amortization of identifiable intangibles assets [2]   228    
Interest expense [3]   592    
Total costs and expenses   845    
(Loss) income before income taxes   (845)    
(Benefit) provision for income taxes [4]   (338)    
Net (loss) income   (507)    
Pro Forma Combined        
Revenues:        
Premiums earned   62,615    
Commission and fee income   19,473    
Investment income   1,145    
Net realized losses on investments, available-for-sale   (3)    
Total revenues   83,230    
Costs and expenses:        
Losses and loss adjustment expenses   47,934    
Insurance operating expenses   32,343    
Other operating expenses   323    
Litigation settlement   110    
Stock-based compensation   19    
Depreciation   432    
Amortization of identifiable intangibles assets   228    
Interest expense   1,016    
Total costs and expenses   82,405    
(Loss) income before income taxes   825    
(Benefit) provision for income taxes   326    
Net (loss) income   $ 499    
Net (loss) income per share:        
Basic   $ 0.01    
Diluted   $ 0.01    
Number of shares used to calculate net (loss) income per share:        
Basic   41,016    
Diluted   41,304    
[1] Depreciation expense related to acquired tangible asset
[2] Amortization expense related to acquired identifiable intangible asset
[3] Interest expense related to acquisition financing
[4] Calculated income tax effect of pro forma adjustments at the estimated combined federal and state statutory rate of 40%