PRHI 8-K
Presurance Holdings, Inc. (PRHI)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event Reported):
(Exact Name of Registrant as Specified in Charter)
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification Number) |
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code: (
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
|
|
|||
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter)
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition.
On August 13, 2025, Conifer Holdings, Inc. (the "Company") publicly announced results for the second quarter of 2025. A copy of the Company's news release is attached hereto as Exhibit 99.1 and is incorporated herein by reference. The information in this Item 2.02 and the attached exhibit shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act except as shall be expressly stated by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits. |
|
Exhibit 99.1 |
|
Exhibit 104 |
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
Conifer Holdings Inc. |
|
|
|
|
|
Date: August 18, 2025 |
|
By: |
/s/ BRIAN J. RONEY |
|
|
|
Brian J. Roney |
|
|
|
Chief Executive Officer |
News Release
For Further Information:
Jessica Gulis, 248.559.0840
Conifer Holdings Reports 2025 Second Quarter Financial Results
Troy, MI, August 13, 2025 – Conifer Holdings, Inc. (Nasdaq: CNFR) (“Conifer” or the “Company”) today announced results for the second quarter ended June 30, 2025.
Second Quarter 2025 Financial Highlights
Management Comments
Brian Roney, CEO of Conifer, commented, "We are encouraged by progress made to date in streamlining our organization and focusing on our core lines going forward. The Company continues to simplify operations as the last part of our Commercial Lines production is largely running off at this point. Overall, our gross written premium was up double digits for the period led by our Personal Lines business, which after a tough first quarter is coming back in line with expected performance metrics. Additionally, the quarter’s results were positively impacted by the partial recognition of an earnout related to the CIS sale from last year."
Conifer Holdings, Inc. Page 2
August 13, 2025
2025 Second Quarter Financial Results Overview
Conifer Holdings, Inc. Page 3
August 13, 2025
|
|
At and for the |
|
|
At and for the |
|
||||||||||||||||||
|
|
2025 |
|
|
2024 |
|
|
% |
|
|
2025 |
|
|
2024 |
|
|
% |
|
||||||
|
|
(dollars in thousands, except share and per share amounts) |
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gross written premiums |
|
$ |
21,079 |
|
|
$ |
18,971 |
|
|
|
11.1 |
% |
|
$ |
37,252 |
|
|
$ |
43,284 |
|
|
|
-13.9 |
% |
Net written premiums |
|
|
1,383 |
|
|
|
13,247 |
|
|
|
-89.6 |
% |
|
|
12,223 |
|
|
|
28,638 |
|
|
|
-57.3 |
% |
Net earned premiums |
|
|
9,564 |
|
|
|
16,666 |
|
|
|
-42.6 |
% |
|
|
19,879 |
|
|
|
33,553 |
|
|
|
-40.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net investment income |
|
|
1,298 |
|
|
|
1,473 |
|
|
|
-11.9 |
% |
|
|
2,587 |
|
|
|
3,019 |
|
|
|
-14.3 |
% |
Net realized investment |
|
|
(28 |
) |
|
|
(118 |
) |
|
** |
|
|
|
(25 |
) |
|
|
(118 |
) |
|
** |
|
||
Change in fair value of equity securities |
|
|
(65 |
) |
|
|
(196 |
) |
|
** |
|
|
|
(257 |
) |
|
|
(153 |
) |
|
** |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income (loss) allocable to common shareholders |
|
|
2,051 |
|
|
|
(3,950 |
) |
|
** |
|
|
|
2,573 |
|
|
|
(3,876 |
) |
|
** |
|
||
Net income (loss) allocable to common shareholders |
|
$ |
0.17 |
|
|
$ |
(0.32 |
) |
|
** |
|
|
$ |
0.21 |
|
|
$ |
(0.32 |
) |
|
** |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjusted operating income |
|
|
(2,070 |
) |
|
|
(3,414 |
) |
|
** |
|
|
|
(5,754 |
) |
|
|
(1,888 |
) |
|
** |
|
||
Adjusted operating income (loss) per share, |
|
$ |
(0.17 |
) |
|
$ |
(0.28 |
) |
|
** |
|
|
$ |
(0.47 |
) |
|
$ |
(0.15 |
) |
|
** |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Book value per common |
|
$ |
2.31 |
|
|
$ |
(0.10 |
) |
|
|
|
|
$ |
2.31 |
|
|
$ |
(0.10 |
) |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average shares outstanding, basic and |
|
|
12,222,881 |
|
|
|
12,222,881 |
|
|
|
|
|
|
12,222,881 |
|
|
|
12,222,881 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Underwriting ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loss ratio (1) |
|
|
68.8 |
% |
|
|
91.5 |
% |
|
|
|
|
|
79.7 |
% |
|
|
76.6 |
% |
|
|
|
||
Expense ratio (2) |
|
|
52.3 |
% |
|
|
32.1 |
% |
|
|
|
|
|
51.5 |
% |
|
|
33.4 |
% |
|
|
|
||
Combined ratio (3) |
|
|
121.1 |
% |
|
|
123.6 |
% |
|
|
|
|
|
131.2 |
% |
|
|
110.0 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
* The "Definitions of Non-GAAP Measures" section of this release defines and reconciles data that are not based on generally accepted accounting principles. |
|
|||||||||||||||||||||||
** Percentage is not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(1) The loss ratio is the ratio, expressed as a percentage, of net losses and loss adjustment expenses to net earned premiums and other income from underwriting operations. |
|
|||||||||||||||||||||||
(2) The expense ratio is the ratio, expressed as a percentage, of policy acquisition costs and other underwriting expenses to net earned premiums and other income from underwriting operations. |
|
|||||||||||||||||||||||
(3) The combined ratio is the sum of the loss ratio and the expense ratio. A combined ratio under 100% indicates an underwriting profit. A combined ratio over 100% indicates an underwriting loss. |
|
|||||||||||||||||||||||
2025 Second Quarter Gross Written Premium
Conifer Holdings, Inc. Page 4
August 13, 2025
Gross written premiums increased 11.1% in the second quarter of 2025 to $21.1 million, compared to $19.0 million in the prior year period. This increase was led largely by the Company’s renewed focus on disciplined underwriting in its homeowners’ lines of business in Texas and the Midwest.
Performance in these lines of business improved substantially compared to the first quarter of 2025, during which the Company saw considerable impact from storm activity. Metrics across the portfolio are beginning to line up with expected targets.
Commercial Lines Financial and Operational Review
|
|
|||||||||||||||||||||||
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||||||||||
|
|
2025 |
|
|
2024 |
|
|
% Change |
|
|
2025 |
|
|
2024 |
|
|
% Change |
|
||||||
|
|
(dollars in thousands) |
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gross written premiums |
|
$ |
3,190 |
|
|
$ |
6,782 |
|
|
|
-53.0 |
% |
|
$ |
5,237 |
|
|
$ |
19,544 |
|
|
|
-73.2 |
% |
Net written premiums |
|
|
(433 |
) |
|
|
4,285 |
|
|
** |
|
|
|
(2,036 |
) |
|
|
12,572 |
|
|
** |
|
||
Net earned premiums |
|
|
468 |
|
|
|
8,681 |
|
|
|
-94.6 |
% |
|
|
1,799 |
|
|
|
17,478 |
|
|
|
-89.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Underwriting ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loss ratio |
|
|
216.4 |
% |
|
|
79.4 |
% |
|
|
|
|
|
140.0 |
% |
|
|
77.9 |
% |
|
|
|
||
Expense ratio |
|
|
40.9 |
% |
|
|
25.3 |
% |
|
|
|
|
|
29.5 |
% |
|
|
29.1 |
% |
|
|
|
||
Combined ratio |
|
|
257.3 |
% |
|
|
104.7 |
% |
|
|
|
|
|
169.5 |
% |
|
|
107.0 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Contribution to combined |
|
|
26.7 |
% |
|
|
23.6 |
% |
|
|
|
|
|
-27.5 |
% |
|
|
12.0 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Accident year combined |
|
|
230.6 |
% |
|
|
81.1 |
% |
|
|
|
|
|
197.0 |
% |
|
|
95.0 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
** Percentage is not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(1) The accident year combined ratio is the sum of the loss ratio and the expense ratio, less changes in net ultimate loss estimates from prior accident year loss reserves. The accident year combined ratio provides management with an assessment of the specific policy year's profitability and assists management in their evaluation of product pricing levels and quality of business written. |
|
|||||||||||||||||||||||
The Company’s commercial lines of business represented 15.1% of total gross written premium in the second quarter of 2025. As noted above, premiums decreased considerably year over year as Conifer continued to focus its underwriting efforts on Personal Lines business, notably our homeowners’ insurance portfolio in Texas and the Midwest.
Personal Lines Financial and Operational Review
Conifer Holdings, Inc. Page 5
August 13, 2025
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||||||||||
|
|
2025 |
|
|
2024 |
|
|
% Change |
|
|
2025 |
|
|
2024 |
|
|
% Change |
|
||||||
|
|
(dollars in thousands) |
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gross written premiums |
|
$ |
17,889 |
|
|
$ |
12,189 |
|
|
|
46.8 |
% |
|
$ |
32,015 |
|
|
$ |
23,740 |
|
|
|
34.9 |
% |
Net written premiums |
|
|
1,816 |
|
|
|
8,962 |
|
|
|
-79.7 |
% |
|
|
14,259 |
|
|
|
16,066 |
|
|
|
-11.2 |
% |
Net earned premiums |
|
|
9,096 |
|
|
|
7,985 |
|
|
|
13.9 |
% |
|
|
18,080 |
|
|
|
16,075 |
|
|
|
12.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Underwriting ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loss ratio |
|
|
61.2 |
% |
|
|
104.6 |
% |
|
|
|
|
|
73.7 |
% |
|
|
75.2 |
% |
|
|
|
||
Expense ratio |
|
|
53.0 |
% |
|
|
39.5 |
% |
|
|
|
|
|
53.8 |
% |
|
|
38.1 |
% |
|
|
|
||
Combined ratio |
|
|
114.2 |
% |
|
|
144.1 |
% |
|
|
|
|
|
127.5 |
% |
|
|
113.3 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Contribution to combined |
|
|
4.7 |
% |
|
|
9.3 |
% |
|
|
|
|
|
6.6 |
% |
|
|
1.4 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Accident year combined |
|
|
109.5 |
% |
|
|
134.8 |
% |
|
|
|
|
|
120.9 |
% |
|
|
111.9 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Personal lines, representing 84.9% of total gross written premium for the quarter, consist primarily of low-value dwelling homeowners’ insurance in Texas and the Midwest.
Personal lines gross written premium increased 46.8% from the prior year period to $17.9 million for the second quarter of 2025, led by growth in the Company’s low-value dwelling line of business in Texas. The expense ratio increased in part due to a quota share treaty effective June 1, 2025, which reduces net earned premium.
Combined Ratio Analysis
|
|
Three Months Ended |
|
|
|
Six Months Ended |
||||||||||||
|
|
2025 |
|
|
2024 |
|
|
|
2025 |
|
|
2024 |
|
|
||||
|
|
|
|
|
||||||||||||||
Underwriting ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loss ratio |
|
|
68.8 |
% |
|
|
91.5 |
% |
|
|
|
79.7 |
% |
|
|
76.6 |
% |
|
Expense ratio |
|
|
52.3 |
% |
|
|
32.1 |
% |
|
|
|
51.5 |
% |
|
|
33.4 |
% |
|
Combined ratio |
|
|
121.1 |
% |
|
|
123.6 |
% |
|
|
|
131.2 |
% |
|
|
110.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Contribution to combined ratio from net (favorable) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
adverse prior year development |
|
|
5.8 |
% |
|
|
16.8 |
% |
|
|
|
3.5 |
% |
|
|
6.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Accident year combined ratio |
|
|
115.3 |
% |
|
|
106.8 |
% |
|
|
|
127.7 |
% |
|
|
103.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Conifer Holdings, Inc. Page 6
August 13, 2025
Net Investment Income
Net investment income was $1.3 million for the quarter ended June 30, 2025, compared to
$1.5 million in the prior year period.
Change in Fair Value of Equity Securities
During the quarter, the Company reported a modest loss from the change in fair value of equity investments of $65,000, compared to a $196,000 loss in the prior year period.
Net Income (Loss) allocable to common shareholders
The Company reported net income allocable to common shareholders of $2.1 million, or $0.17 per share, for the second quarter of 2025.
Adjusted Operating Income (Loss)
The Company reported an adjusted operating loss of $2.1 million, or $0.17 per share, for the second quarter ended June 30, 2025. See Definitions of Non-GAAP Measures.
About Conifer Holdings
Conifer Holdings, Inc. is a Michigan-based property and casualty holding company. Through its subsidiaries, Conifer offers specialty insurance coverage for both commercial and personal lines, marketing through independent agents. The Company trades on the Nasdaq Capital Market under the symbol CNFR. Additional information is available on the Company's website at www.ir.cnfrh.com.
Definitions of Non-GAAP Measures
Conifer prepares its public financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP). Statutory data is prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners' (NAIC) Accounting Practices and Procedures Manual and therefore is not reconciled to GAAP data.
We believe that investors’ understanding of Conifer’s performance is enhanced by our disclosure of adjusted operating income. Our method of calculating this measure may differ from that used by other companies and therefore comparability may be limited. We define adjusted operating income (loss), a non-GAAP measure, as net income (loss) excluding: 1) net realized investment gains and losses, 2) change in fair value of equity securities, 3) Change in fair value of contingent considerations, 4) Contingent consideration bonus expense and 5) net income or loss from discontinued operations. We use adjusted operating income as an internal performance measure in the management of our operations because we believe it gives our management and other users of our financial information useful insight into the results of our operations and underlying business performance.
Forward-Looking Statement
Conifer Holdings, Inc. Page 7
August 13, 2025
This press release contains forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements give current expectations or forecasts of future events or our future financial or operating performance, and include Conifer’s expectations regarding premiums, earnings, its capital position, expansion, and growth strategies. The forward-looking statements contained in this press release are based on management’s good-faith belief and reasonable judgment based on current information. The forward-looking statements are qualified by important factors, risks and uncertainties, many of which are beyond our control, that could cause our actual results to differ materially from those in the forward-looking statements, including those described in our form 10-K (“Item 1A Risk Factors”) filed with the SEC on March 28, 2025 and subsequent reports filed with or furnished to the SEC. Any forward-looking statement made by us in this report speaks only as of the date hereof or as of the date specified herein. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by applicable laws or regulations.
Conifer Holdings, Inc. Page 8
August 13, 2025
Reconciliations of adjusted operating income (loss) and adjusted operating income (loss) per share:
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
(dollar in thousands, except share and per share amounts) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
2,051 |
|
|
$ |
(3,792 |
) |
|
$ |
2,573 |
|
|
$ |
(3,561 |
) |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net realized investment gains (losses) |
|
|
(28 |
) |
|
|
(118 |
) |
|
|
(25 |
) |
|
|
(118 |
) |
Change in fair value of equity securities |
|
|
(65 |
) |
|
|
(196 |
) |
|
|
(257 |
) |
|
|
(153 |
) |
Change in fair value of contingent considerations |
|
|
5,355 |
|
|
|
- |
|
|
|
9,750 |
|
|
|
- |
|
Contingent consideration bonus expense |
|
|
(1,141 |
) |
|
|
- |
|
|
|
(1,141 |
) |
|
|
- |
|
Net income (loss) from discontinued operations |
|
|
- |
|
|
|
(64 |
) |
|
|
- |
|
|
|
(1,402 |
) |
Impact of fincome tax expense (benefit) from adjustments * |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Adjusted operating income (loss) |
|
$ |
(2,070 |
) |
|
$ |
(3,414 |
) |
|
$ |
(5,754 |
) |
|
$ |
(1,888 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares, diluted |
|
|
12,222,881 |
|
|
|
12,222,881 |
|
|
|
12,222,881 |
|
|
|
12,222,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
0.17 |
|
|
$ |
(0.31 |
) |
|
$ |
0.21 |
|
|
$ |
(0.29 |
) |
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net realized investment gains (losses) |
|
|
- |
|
|
|
(0.01 |
) |
|
|
- |
|
|
|
(0.01 |
) |
Change in fair value of equity securities |
|
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
(0.02 |
) |
|
|
(0.02 |
) |
Change in fair value of contingent considerations |
|
|
0.44 |
|
|
|
- |
|
|
|
0.80 |
|
|
|
- |
|
Contingent consideration bonus expense |
|
|
(0.09 |
) |
|
|
- |
|
|
|
(0.10 |
) |
|
|
- |
|
Net income (loss) from discontinued operations |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(0.11 |
) |
Impact of income tax expense (benefit) from adjustments * |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Adjusted operating income (loss), per share |
|
$ |
(0.17 |
) |
|
$ |
(0.28 |
) |
|
$ |
(0.47 |
) |
|
$ |
(0.15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|||||||||||||||
* The Company has recorded a full valuation allowance against its deferred tax assets as of June 30, 2025 and June 30, 2024, respectively. As a result, there were no taxable impacts to adjusted operating income from the adjustments to net income (loss) in the table above after taking into account the use of NOLs and the change in the valuation allowance.
Conifer Holdings, Inc. Page 9
August 13, 2025
Conifer Holdings, Inc. and Subsidiaries |
|
|||||||||
Condensed Consolidated Balance Sheets |
|
|||||||||
(dollars in thousands) |
|
|||||||||
|
|
|
|
|
|
|
|
|||
|
|
June 30 |
|
|
|
|
December 31, |
|
||
|
|
2025 |
|
|
|
2024 |
|
|||
Assets |
|
(Unaudited) |
|
|
|
|
|
|||
Investment securities: |
|
|
|
|
|
|
|
|||
Debt securities, at fair value (amortized cost of $108,000 and $117,827, |
|
$ |
97,899 |
|
|
|
$ |
105,665 |
|
|
Equity securities, at fair value (cost of $1,832 and $1,836, respectively) |
|
|
1,342 |
|
|
|
|
1,603 |
|
|
Short-term investments, at fair value |
|
|
36,387 |
|
|
|
|
21,151 |
|
|
Total investments |
|
|
135,628 |
|
|
|
|
128,419 |
|
|
|
|
|
|
|
|
|
|
|||
Cash and cash equivalents |
|
|
21,953 |
|
|
|
|
27,654 |
|
|
Premiums and agents' balances receivable, net |
|
|
8,435 |
|
|
|
|
9,901 |
|
|
Reinsurance recoverables on unpaid losses |
|
|
77,892 |
|
|
|
|
84,490 |
|
|
Reinsurance recoverables on paid losses |
|
|
5,863 |
|
|
|
|
6,919 |
|
|
Prepaid reinsurance premiums |
|
|
18,179 |
|
|
|
|
6,088 |
|
|
Deferred policy acquisition costs |
|
|
3,338 |
|
|
|
|
6,380 |
|
|
Receivable from contingent considerations |
|
|
7,820 |
|
|
|
|
8,070 |
|
|
Other assets |
|
|
4,154 |
|
|
|
|
3,735 |
|
|
Total assets |
|
$ |
283,262 |
|
|
|
$ |
281,656 |
|
|
|
|
|
|
|
|
|
|
|||
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
|||
Liabilities: |
|
|
|
|
|
|
|
|||
Unpaid losses and loss adjustment expenses |
|
$ |
164,644 |
|
|
|
$ |
189,285 |
|
|
Unearned premiums |
|
|
35,239 |
|
|
|
|
30,590 |
|
|
Reinsurance premiums payable |
|
|
9,386 |
|
|
|
|
1 |
|
|
Debt |
|
|
12,060 |
|
|
|
|
11,932 |
|
|
Mandatorily redeemable preferred stock |
|
|
5,885 |
|
|
|
|
- |
|
|
Funds held under reinsurance agreements |
|
|
21,180 |
|
|
|
|
25,829 |
|
|
Accounts payable and other liabilities |
|
|
6,660 |
|
|
|
|
2,494 |
|
|
Total liabilities |
|
|
255,054 |
|
|
|
|
260,131 |
|
|
|
|
|
|
|
|
|
|
|||
Commitments and contingencies |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Shareholders' equity: |
|
|
|
|
|
|
|
|||
Common stock, no par value (100,000,000 shares authorized; |
|
|
100,132 |
|
|
|
|
98,178 |
|
|
Accumulated deficit |
|
|
(60,580 |
) |
|
|
|
(63,153 |
) |
|
Accumulated other comprehensive income (loss) |
|
|
(11,344 |
) |
|
|
|
(13,500 |
) |
|
Total shareholders' equity |
|
|
28,208 |
|
|
|
|
21,525 |
|
|
Total liabilities and shareholders' equity |
|
$ |
283,262 |
|
|
|
$ |
281,656 |
|
|
Conifer Holdings, Inc. Page 10
August 13, 2025
Conifer Holdings, Inc. and Subsidiaries |
||||||||||||||||||
Condensed Consolidated Statements of Operations (Unaudited) |
||||||||||||||||||
(dollars in thousands, except share and per share data) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
||||||||||
|
|
|
June 30 |
|
|
June 30 |
|
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
|
2024 |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Revenue and Other Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Premiums |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Gross earned premiums |
|
$ |
16,484 |
|
|
$ |
29,381 |
|
|
$ |
32,602 |
|
|
$ |
63,613 |
|
|
|
Ceded earned premiums |
|
|
(6,920 |
) |
|
|
(12,715 |
) |
|
|
(12,723 |
) |
|
|
(30,060 |
) |
|
|
Net earned premiums |
|
|
9,564 |
|
|
|
16,666 |
|
|
|
19,879 |
|
|
|
33,553 |
|
|
|
Net investment income |
|
|
1,298 |
|
|
|
1,473 |
|
|
|
2,587 |
|
|
|
3,019 |
|
|
|
Net realized investment gains (losses) |
|
|
(28 |
) |
|
|
(118 |
) |
|
|
(25 |
) |
|
|
(118 |
) |
|
|
Change in fair value of equity securities |
|
|
(65 |
) |
|
|
(196 |
) |
|
|
(257 |
) |
|
|
(153 |
) |
|
|
Other income |
|
|
10 |
|
|
|
77 |
|
|
|
75 |
|
|
|
226 |
|
|
|
Change in fair value of contingent considerations |
|
|
5,355 |
|
|
|
- |
|
|
|
9,750 |
|
|
|
- |
|
|
|
Total revenue and other income |
|
|
16,134 |
|
|
|
17,902 |
|
|
|
32,009 |
|
|
|
36,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Losses and loss adjustment expenses, net |
|
|
6,564 |
|
|
|
15,281 |
|
|
|
15,838 |
|
|
|
25,801 |
|
|
|
Policy acquisition costs |
|
|
2,287 |
|
|
|
3,392 |
|
|
|
4,964 |
|
|
|
6,552 |
|
|
|
Operating and other expenses |
|
|
4,368 |
|
|
|
2,422 |
|
|
|
7,229 |
|
|
|
5,072 |
|
|
|
Interest expense |
|
|
864 |
|
|
|
868 |
|
|
|
1,405 |
|
|
|
1,745 |
|
|
|
Total expenses |
|
|
14,083 |
|
|
|
21,963 |
|
|
|
29,436 |
|
|
|
39,170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income (loss) from continuing operations before income taxes |
|
|
2,051 |
|
|
|
(4,061 |
) |
|
|
2,573 |
|
|
|
(2,643 |
) |
|
|
Income tax expense (benefit) |
|
|
- |
|
|
|
(333 |
) |
|
|
- |
|
|
|
(484 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income (loss) from continuing operations |
|
|
2,051 |
|
|
|
(3,728 |
) |
|
|
2,573 |
|
|
|
(2,159 |
) |
|
|
Net income (loss) from discontinued operations |
|
|
- |
|
|
|
(64 |
) |
|
|
- |
|
|
|
(1,402 |
) |
|
|
Net income (loss) |
|
|
2,051 |
|
|
|
(3,792 |
) |
|
|
2,573 |
|
|
|
(3,561 |
) |
|
|
Series A Preferred Stock dividends |
|
|
- |
|
|
|
158 |
|
|
|
- |
|
|
|
315 |
|
|
|
Net income (loss) allocable to common shareholders |
|
|
2,051 |
|
|
|
(3,950 |
) |
|
|
2,573 |
|
|
|
(3,876 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Earnings (loss) per common share, |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income (loss) from continuing operations |
|
$ |
0.17 |
|
|
$ |
(0.31 |
) |
|
$ |
0.21 |
|
|
$ |
(0.18 |
) |
|
|
Net income (loss) from discontinued operations |
|
$ |
- |
|
|
$ |
(0.01 |
) |
|
$ |
- |
|
|
$ |
(0.11 |
) |
|
|
Net income (loss) allocable to common shareholders |
|
$ |
0.17 |
|
|
$ |
(0.32 |
) |
|
$ |
0.21 |
|
|
$ |
(0.32 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted average common shares |
|
|
12,222,881 |
|
|
|
12,222,881 |
|
|
|
12,222,881 |
|
|
|
12,222,881 |
|
|