XML 67 R55.htm IDEA: XBRL DOCUMENT v3.22.0.1
Note 23 - Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2021
Notes Tables  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]

(in thousands)

         

December 31, 2021

 
  

Fair Value Measurements at the End of the Reporting Period Using

 
                     
      

Quoted

             
      

Prices in

             
      

Active

  

Significant

         
      

Markets for

  

Other

  

Significant

     
      

Identical

  

Observable

  

Unobservable

  

Measured at

 
      

Assets

  

Inputs

  

Inputs

  

Net Asset

 
  

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

Value

 

Recurring fair value measurements

                    
                     

Assets:

                    

Fixed maturities:

                    

U.S. government, government agencies and authorities

 $16,223  $  $16,223  $  $ 

States, municipalities and political subdivisions

  1,878      1,878       

Mortgage-backed

  7,629      7,629       

Asset-backed

  445      445       

Corporate

  9,491      9,491       

Total fixed maturities

  35,666      35,666       

Equity investments:

                    

Common stock

  171   171          

Warrants

  8      8       

Total equity investments

  179   171   8       

Limited liability investments, at fair value

  18,826         4,022   14,804 

Real estate investments

  10,662         10,662    

Total assets

 $65,333  $171  $35,674  $14,684  $14,804 
                     

Liabilities:

                    

Subordinated debt

 $60,973  $  $60,973  $  $ 

Contingent consideration

  2,458         2,458    

Stock-based compensation liabilities

  1,402         1,402    

Derivative contract - interest rate swap

  14      14       

Total liabilities

 $64,847  $  $60,987  $3,860  $ 

(in thousands)

         

December 31, 2020

 
  Fair Value Measurements at the End of the Reporting Period Using 
                     
      

Quoted

             
      

Prices in

             
      

Active

  

Significant

         
      

Markets for

  

Other

  

Significant

     
      

Identical

  

Observable

  

Unobservable

  

Measured

 
      

Assets

  

Inputs

  

Inputs

  

at Net

 
  

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

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)

 

Years ended December 31,

 
  

2021

  

2020

 

Assets:

        

Limited liability investments, at fair value:

        

Beginning balance

 $3,263  $4,392 

Purchases

     21 

Distributions received

  (658)  (808)

Realized gains included in net income (loss)

  631   474 

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

  786   (816)

Ending balance

 $4,022  $3,263 

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

        

Included in net income (loss)

 $786  $(816)

Included in other comprehensive (loss) income

 $  $ 

Real estate investments:

        

Beginning balance

 $10,662  $10,662 

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

      

Ending balance

 $10,662  $10,662 

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

        

Included in net income (loss)

      

Included in other comprehensive (loss) income

      

Ending balance - assets

 $14,684  $13,925 

Liabilities:

        

Contingent consideration:

        

Beginning balance

 $  $ 

Issuance of contingent consideration in connection with acquisition

  2,195    

Change in fair value of contingent consideration included in net income (loss)

  263    

Ending balance

 $2,458  $ 

Unrealized losses recognized on contingent consideration liability held at end of period:

        

Included in net income (loss)

 $263  $ 

Included in other comprehensive (loss) income

 $  $ 

Warrant liability:

        

Beginning balance

 $  $249 

Termination of warrants

     (336)

Change in fair value of warrant liability included in net loss

     87 

Ending balance

 $  $ 

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

        

Included in net income (loss)

 $  $87 

Included in other comprehensive (loss) income

 $  $ 

Stock-based compensation liabilities:

        

Beginning balance

 $443  $ 

Issuance of stock-based compensation awards

     443 

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

  959    

Ending balance

 $1,402  $443 

Unrealized losses recognized on stock-based compensation liabilities held at end of period:

        

Included in net income (loss)

 $959  $ 

Included in other comprehensive (loss) income

 $  $ 

Ending balance - liabilities

 $3,860  $443 
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

 $4,022 

Market approach

Valuation multiples

 

1.0x - 8.0x

 

Real estate investments

 $10,662 

Market and income approach

Cap rates

  7.5%

Contingent consideration

 $2,458 

Option-based income approach

Discount rate

  4.0%
      

Risk-free rate

 0.49%
      

Expected volatility

 15.0%

Stock-based compensation liabilities

 $1,402 

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

 
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

 $14,804   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]

Categories

 

Fair Value

 

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%

Categories

 

Fair Value

 

Valuation Techniques

 

Unobservable Inputs

 

Input Value(s)

Customer relationships

 

$ 4,000

 

Multi-period excess earnings

 

Growth rate

 

3.0%

      

Attrition rate

 

15.0%

      

Discount rate

 

21.0%

Trade name

 

$ 2,500

 

Relief from royalty

 

Royalty rate

 

3.0%

      

Discount rate

 

21.0%