XML 66 R52.htm IDEA: XBRL DOCUMENT v3.24.0.1
Note 23 - Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2023
Notes Tables  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]

(in thousands)

         

December 31, 2023

 
  

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

 $12,997  $  $12,997  $  $ 

States, municipalities and political subdivisions

  2,783      2,783       

Mortgage-backed

  9,253      9,253       

Asset-backed

  1,210      1,210       

Corporate

  10,230      10,230       

Total fixed maturities

  36,473      36,473       

Equity investments

  79   79          

Limited liability investments, at fair value

  3,496         3,496    

Derivative contract - interest rate swap

  49      49       

Total assets

 $40,018  $  $36,522  $3,496  $ 
                     

Liabilities:

                    

Subordinated debt

 $13,594  $  $13,594  $  $ 

Contingent consideration

  3,105         3,105    

Total liabilities

 $16,699  $  $13,594  $3,105  $ 

(in thousands)

         

December 31, 2022

 
  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

 $15,080  $  $15,080  $  $ 

States, municipalities and political subdivisions

  2,232      2,232       

Mortgage-backed

  8,412      8,412       

Asset-backed

  1,610      1,610       

Corporate

  10,257      10,257       

Total fixed maturities

  37,591      37,591       

Equity investments

  153   153          

Limited liability investments, at fair value

  17,059         3,196   13,863 

Derivative contract - interest rate swap

  326      326       

Derivative contract - trust preferred debt repurchase options

  19,034         19,034    

Total assets

 $74,010  $  $37,917  $22,230  $13,863 
                     

Liabilities:

                    

Subordinated debt

 $67,811  $  $67,811  $  $ 

Contingent consideration

  3,218         3,218    

Total liabilities

  71,029      67,811   3,218    
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]

(in thousands)

 

Years ended December 31,

 
  

2023

  

2022

 

Assets:

        

Limited liability investments, at fair value:

        

Beginning balance

 $3,196  $4,022 

Contributions

  47    

Distributions received

  (876)  (621)

Realized gains included in net income

  481   607 

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

  648   (812)

Ending balance

 $3,496  $3,196 

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

        

Included in net income

 $648  $(812)

Included in other comprehensive loss

 $  $ 

Derivative - trust preferred debt repurchase options:

        

Beginning balance

 $19,034  $ 

Purchase of options

     2,304 

Initial valuation of options included in net income

     11,412 

Exercise of options included in net (loss) income

  (17,668)   

Change in fair value of derivative assets included in net income

  (1,366)  5,318 

Ending balance

 $  $19,034 

Unrealized gains recognized on derivative assets held at end of period:

        

Included in net income

 $  $16,730 

Included in other comprehensive loss

      

Ending balance - assets

 $3,496  $22,230 

Liabilities:

        

Contingent consideration:

        

Beginning balance

 $3,218  $2,458 

Settlements of contingent consideration liabilities

  (375)  (750)

Change in fair value of contingent consideration included in net income

  262   1,510 

Ending balance

 $3,105  $3,218 

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

        

Included in net income

 $262  $1,510 

Included in other comprehensive loss

 $  $ 

Ending balance - liabilities

 $3,105  $3,218 
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

 $3,496 

Market approach

Valuation multiples

 

1.0x - 9.0x

 

Contingent consideration

 $3,105 

Option-based income approach

Discount rate

  8.25%
      

Risk-free rate

 4.96%
      

Expected volatility

 9.0%

Categories

 

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Limited liability investments, at fair value

 $3,196 

Market approach

Valuation multiples

 

1.0x - 9.0x

 

Derivative - trust preferred debt repurchase options

 $19,034 

Binomial lattice option approach

Credit spread

  8.95%
      

Interest rate volatility

 2.3%
      

Debt coupon interest rate

 8.72%-8.87% 
      

Time to maturity (in years)

 10.4 - 10.59 

Contingent consideration

 $3,218 

Option-based income approach

Discount rate

  8.25%
      

Risk-free rate

 4.44%
      

Expected volatility

 13.0%
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

 $   n/a   n/a   n/a 
  

Fair Value

          

Redemption

 

Category

 

(in thousands)

  

Unfunded Commitments

  

Redemption Frequency

  

Notice Period

 

Limited liability investments, at fair value

 $13,863   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

 $2,500 

Multi-period excess earnings

Growth rate

  3.0%
      

Attrition rate

  25.0%
      

Discount rate

  16.5%

Trade name

 $1,500 

Relief from royalty

Royalty rate

  2.5%
      

Discount rate

  15.5%

Categories

 

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Customer relationships

 $3,600 

Multi-period excess earnings

Growth rate

  3.0%
      

Attrition rate

  10.0%
      

Discount rate

  21.0%

Trade name

 $3,100 

Relief from royalty

Royalty rate

  3.0%
      

Discount rate

  21.0%
Categories  

Fair Value

 Valuation TechniquesUnobservable Inputs  Input Value(s) 

Customer relationships

  

$ 1,000

 

Multi-period excess earnings

Growth rate

  

3.0%

 
      

Attrition rate

  

5.0%

 
      

Discount rate

  

21.5%

 

Developed technology

  

$ 600

 

Relief from royalty

Royalty rate

  

5.0%

 
      

Discount rate

  

19.5%

 

Trade name

  

$ 120

 

Relief from royalty

Royalty rate

  

0.8%

 
      

Discount rate

  

19.5%

 

Categories

 

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Customer relationships

 $6,500 

Multi-period excess earnings

Growth rate

  3.0%
      

Attrition rate

  5.0%
      

Discount rate

  27.0%

Trade name

 $260 

Relief from royalty

Royalty rate

  1.0%
      

Discount rate

  25.0%