XML 58 R46.htm IDEA: XBRL DOCUMENT v3.21.2
Note 19 - Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2021
Notes Tables  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]

(in thousands)

 

September 30, 2021

 
  

Fair Value Measurements at the End of the Reporting Period Using

 
                     
      

Quoted Prices in

  

Significant

  

Significant

     
      

Active Markets for

  

Other Observable

  

Unobservable

     
      

Identical Assets

  

Inputs

  

Inputs

  

Measured at

 
  

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

Net Asset Value

 

Recurring fair value measurements:

                    
                     

Assets:

                    

Fixed maturities:

                    

U.S. government, government agencies and authorities

 $15,247  $  $15,247  $  $ 

States, municipalities and political subdivisions

  1,584      1,584       

Mortgage-backed

  8,150      8,150       

Asset-backed

  253      253       

Corporate

  9,105      9,105       

Total fixed maturities

  34,339      34,339       

Equity investments:

                    

Common stock

  187   187          

Warrants

               

Total equity investments

  187   187          

Limited liability investments, at fair value

  18,180         3,744   14,436 

Real estate investments

  10,662         10,662    

Total assets

 $63,368  $187  $34,339  $14,406  $14,436 
                     

Liabilities:

                    

Subordinated debt

 $59,601  $  $59,601  $  $ 

Stock-based compensation liabilities

  1,306         1,306    

Derivative contract - interest rate swap

  65      65       

Total liabilities

 $60,972  $  $59,666  $1,306  $ 

(in thousands)

 

December 31, 2020

 
  

Fair Value Measurements at the End of the Reporting Period Using

 
                     
      

Quoted Prices in

  

Significant

  

Significant

     
      

Active Markets for

  

Other Observable

  

Unobservable

     
      

Identical Assets

  

Inputs

  

Inputs

  

Measured at

 
  

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

Net Asset Value

 

Recurring fair value measurements:

                    
                     

Assets:

                    

Fixed maturities:

                    

U.S. government, government agencies and authorities

 $10,104  $  $10,104  $  $ 

States municipalities and political subdivisions

  1,454      1,454       

Mortgage-backed

  5,394      5,394       

Corporate

  3,764      3,764       

Total fixed maturities

  20,716      20,716       

Equity investments:

                    

Common stock

  155   155          

Warrants

  289   17   272       

Total equity investments

  444   172   272       

Limited liability investments, at fair value

  32,811         3,263   29,548 

Real estate investments

  10,662         10,662    

Total assets

 $64,633  $172  $20,988  $13,925  $29,548 
                     

Liabilities:

                    

Subordinated debt

 $50,928  $  $50,928  $  $ 

Stock-based compensation liabilities

  443         443    

Total liabilities

 $51,371  $  $50,928  $443  $ 
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]

(in thousands)

 

Three months ended September 30,

  

Nine months ended September 30,

 
  

2021

  

2020

  

2021

  

2020

 

Assets:

                

Limited liability investments, at fair value:

                

Beginning balance

 $3,302  $4,290  $3,263  $4,392 

Distributions received

  (80)  (32)  (313)  (109)

Realized gains included in net (loss) income

  80   12   290   98 

Change in fair value of limited liability investments, at fair value included in net (loss) income

  442   (340)  504   (451)

Ending balance

 $3,744  $3,930  $3,744  $3,930 

Unrealized gains on limited liability investments, at fair value held at end of period:

                

Included in net (loss) income

 $442  $(340) $504  $(451)

Included in other comprehensive (loss) income

 $  $  $  $ 

Real estate investments:

                

Beginning balance

 $10,662  $10,662  $10,662  $10,662 

Change in fair value of real estate investments included in net (loss) income

            

Ending balance

 $10,662  $10,662  $10,662  $10,662 

Unrealized gains recognized on real estate investments held at end of period:

                

Included in net (loss) income

            

Included in other comprehensive (loss) income

            

Ending balance - assets

 $14,406  $14,592  $14,406  $14,592 

Liabilities:

                

Warrant liability:

                

Beginning balance

 $  $259  $  $249 

Change in fair value of warrant liability included in net (loss) income

     (66)     (56)

Ending balance

 $  $193  $  $193 

Unrealized gains recognized on warrant liability held at end of period:

                

Included in net (loss) income

 $  $(66) $  $(56)

Included in other comprehensive (loss) income

 $  $  $  $ 

Stock-based compensation liabilities:

                

Beginning balance

 $1,134  $  $443  $ 

Change in fair value of stock-based compensation liabilities included in net (loss) income

  172      863    

Ending balance

 $1,306  $  $1,306  $ 

Ending balance - liabilities

 $1,306  $193  $1,306  $193 
Fair Value, Investments, Entities that Calculate Net Asset Value Per Share [Table Text Block]
  

Fair Value

       

Redemption

 

Category

 

(in thousands)

  

Unfunded Commitments

 

Redemption Frequency

  

Notice Period

 

Limited liability investments, at fair value

 $14,436  n/a n/a  n/a 
  

Fair Value

       

Redemption

 

Category

 

(in thousands)

  

Unfunded Commitments

 

Redemption Frequency

  

Notice Period

 

Limited liability investments, at fair value

 $29,548  n/a n/a  n/a 
Fair Value, Nonrecurring [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
  

Fair Value

       

Categories

 

(in thousands)

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Customer relationships

 $15,000 

Multi-period excess earnings

Growth rate

  3.0%
      

Attrition rate

  12.3%
      

Discount rate

  29.5%

Trade name

 $4,550 

Relief from royalty

Royalty rate

  4.0%
      

Discount rate

  29.5%

Deferred service fees

 $3,626 

Cost build-up

Normal profit margin

  17.8%-21.1% 
      

Discount rate

  2.5%
Fair Value, Recurring [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]

Categories

 

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Limited liability investments, at fair value

 $3,744 

Market approach

Valuation multiples

 

3.1x - 8.0x

 

Real estate investments

 $10,662 

Market and income approach

Cap rates

  7.5%

Stock-based compensation liabilities

 $1,306 

Market approach

Valuation multiple

 

6.0x

 

Categories

 

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Limited liability investments, at fair value

 $3,263 

Market approach

Valuation multiples

 

3.1x - 8.0x

 

Real estate investments

 $10,662 

Market and income approach

Cap rates

  7.5%

Stock-based compensation liabilities

 $443 

Market approach

Valuation multiple

 

6.0x