| 2025 | 2024 | ||
| Notes | US$ | US$ | |
| Assets | |||
Funds withheld assets, at fair value | 8 | ||
Investment in Third Point Offshore Fund, Ltd., at fair value | 6 | ||
Available-for-sale securities, at fair value (amortised cost US$34,358,065; 2024: US$0) | 5 | ||
Investment in Participation Note | 3 | ||
Cash and cash equivalents | 4 | ||
Restricted cash and cash equivalents | 4 | ||
Other investment funds, at fair value | 8 | ||
Redemption receivable | |||
Due from broker | |||
Other assets | |||
Total assets | |||
| Liabilities and shareholders’ equity/net assets | |||
| Liabilities: | |||
Insurance liabilities, at fair value | 9 | ||
Deferred Redemption Payable | 7 | ||
Deferred tax liability | 10 | ||
Insurance balance payable | |||
Accrued expenses and other liabilities | |||
Administration fee payable | |||
Total liabilities | |||
| Shareholders’ equity/Net assets | |||
Share capital | |||
Additional paid-in capital | |||
Accumulated other comprehensive income | |||
Retained earnings | |||
Total Shareholders’ equity/Net assets | |||
Total liabilities and shareholder’s equity/Net assets | |||
| Number of Ordinary Shares in issue | |||
US Dollar Shares | |||
| Book value per Ordinary Share/Net assets value per Ordinary Share | |||
US Dollar per Shares | |||
| Number of Ordinary B Shares in issue | |||
US Dollar Shares |
| 2025 | 2024 | ||
| Notes | US$ | US$ | |
Allocation from Third Point Offshore Fund, Ltd. – Pre-Acquisition Period (January 1 2025 to September 11 2025) 1 | |||
| Realised and unrealised gain from investment transaction allocated from Third Point Offshore Fund, Ltd. | |||
Net realised gain/(loss) from securities, derivative contracts and foreign currency translations | ( | ||
Net change in unrealised gain on securities, derivative contracts and foreign currency translations | |||
| Net (loss)/gain from currencies | ( | ||
| Total net realised and unrealised gain from investment transactions allocated from Third Point | |||
| Offshore Fund, Ltd. | |||
| Net investment gain allocated from Third Point Offshore Fund, Ltd. | |||
Interest income | |||
Dividends, net of withholding taxes of US$283,629; (2024: US$920,885) | |||
Other income | |||
Incentive allocation | ( | ( | |
Stock borrowing fees | ( | ( | |
Investment Management fee | ( | ( | |
Dividends on securities sold, not yet purchased | ( | ( | |
Interest expense | ( | ( | |
| Other expenses | ( | ( | |
Total net investment (loss)/gain allocated from Third Point Offshore Fund, Ltd. 3 | ( | ||
Reinsurance operations – Post-Acquisition Period (September 12 2025 – December 31 2025) 2 | |||
| Revenue | |||
Net investment loss | ( | ||
Investment-related gains | |||
Income from Third Point Offshore Fund Ltd 3 | 6 | ||
| Total Revenue | |||
| Expenses | |||
Fair value changes associated with reinsurance contracts | 9 | ( | |
Strategic review fees | 7 | ( | |
Administration fee | 11 | ( | ( |
Directors’ fees | 12 | ( | ( |
Other fees | ( | ( | |
Expenses paid on behalf of Third Point Offshore Independent Voting Company Limited | 11 | ( | ( |
| Total Expenses | ( | ( | |
| Net income before tax | |||
Income tax expense | 10 | ( | |
| Net income after tax | |||
Change in fair value of available-for-sale securities, net of tax benefits/(expense) of 2025: (US$26,457); 2024: US$0 | |||
| Change in insurance liabilities due to own credit risk, net of tax benefits/(expenses) of 2025: (US$563,261); 2024: US$0 | |||
| Other comprehensive income | |||
| Total comprehensive income | |||
Basic and diluted earnings per Ordinary Share 4 |
| Accumulated | Total | ||||
| Other | Shareholders’ | ||||
| Share | Additional Paid- | Comprehensive | Retained | Equity/Net | |
| Capital | in Capital | Income | Earnings | assets 1 | |
| US$ | US$ | US$ | US$ | US$ | |
Balance at January 1, 2024 (under ASC 946) | |||||
Share redemptions | ( | ||||
Net income | |||||
Balance at December 31, 2024 | |||||
Share redemptions | ( | ||||
Net income | |||||
Balance at September 12, 2025 (under ASC 946) | |||||
Reclassification on transition to operating company 1 | |||||
Balance at September 12, 2025 (under ASC 944) | |||||
Share issuance | |||||
Share redemptions | ( | ( | |||
Net income | |||||
Other comprehensive income | |||||
Balance at December 31, 2025 (under ASC 944) |
| 2024 | ||
| 2025 | (Restated) 1 | |
| US$ | US$ | |
| Cash flows from operating activities | ||
Net income after tax | ||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
Change in investment in Third Point Offshore Fund, Ltd., Pre-Acquisition Period under ASC 946 (Note 3) | ( | |
Change in investment in Participation Notes., Pre-Acquisition Period under ASC 946 (Note 3) | ||
Net investment gain allocated from Third Point Offshore Fund, Ltd., Post-Acquisition Period under ASC 321 (Note 3) | ( | |
Net realised gains on available-for-sale securities | ( | |
Net accretion on available-for-sale securities | ( | |
| Changes in operating assets and liabilities: | ||
Decrease/(increase) in funds withheld assets | ( | |
Decrease/(increase) in due from broker | ( | |
Decrease/(increase) in redemptions receivable | ||
Decrease/(increase) in other assets | ( | |
Increase/(decrease) in insurance liabilities | ||
Increase/(decrease) in insurance balance payable | ||
Increase/(decrease) in accrued expenses and other liabilities | ( | |
Increase/(decrease) in deferred tax liability | ||
Increase/(decrease) in admin fee payable | ||
Net cash provided by operating activities | ||
| Cash flows from investing activities | ||
Proceeds from redeeming investments in Third Point Offshore Fund, Ltd. | ||
Purchases of available-for-sale securities | ( | |
Proceeds from sales of available-for-sale securities | ||
Purchases of investment funds | ( | |
Cash and cash equivalents, and restricted cash and cash equivalents acquired in connection with the acquisition of Malibu (Note 7) | ||
Net cash used in investing activities | ||
| Cash flows from financing activities | ||
Proceeds from share subscriptions | ||
Payments for share redemptions and share buybacks | ( | |
Net cash used in financing activities | ( | |
Net increase in cash, cash equivalents, and restricted cash and cash equivalents | ||
Cash, cash equivalents and restricted cash and cash equivalents – beginning of year | ||
Cash, cash equivalents and restricted cash and cash equivalents – end of year |
| December 31 | December 31 | |
| 2025 | 2024 | |
| US$ | US$ | |
Cash and cash equivalents | 16,243,939 | 250,194 |
Restricted cash and cash equivalents | 10,883,612 | – |
Total | 27,127,551 | 250,194 |
| Amortised Cost | Unrealised Gain | Unrealised Loss | Fair Value | |
| US$ | US$ | US$ | US$ | |
| Available-for-sale securities, at fair value | ||||
Asset-backed securities | 11,563,412 | – | 139,820 | 11,423,592 |
Residential mortgage-backed securities | 3,500,627 | 18,973 | – | 3,519,600 |
Commercial mortgage-backed securities | 11,891,192 | 4,843 | 166,515 | 11,729,520 |
Corporate bonds | 3,914,928 | 226,914 | – | 4,141,842 |
Equity securities – preferred stock | 2,499,933 | – | – | 2,499,933 |
Bank debts | 987,973 | 14,002 | – | 1,001,975 |
Total | 34,358,065 | 264,732 | 306,335 | 34,316,462 |
| 2025 | ||
| Amortised Cost | Fair Value | |
| US$ | US$ | |
Within 1 year | – | – |
From 1 to 5 years | 8,959,072 | 9,049,870 |
From 5 to 10 years | 880,301 | 961,000 |
After 10 years | 24,518,692 | 24,305,592 |
Total | 34,358,065 | 34,316,462 |
| For the period from | |
| acquisition date to | |
| December 31 2025 | |
| US$ | |
Interest income on cash and cash equivalents | 241,889 |
Interest income on available-for-sale securities | 551,257 |
Realised gain on available-for-sale securities | 123,998 |
Net accretion on available-for-sale securities | 71,665 |
Other investment expenses | (1,096,559) |
Net investment loss | (107,750) |
| Investment in TP | Participation | ||
| Offshore | Note | Total | |
| US$ | US$ | US$ | |
Opening balance – January 1 2025 (fair value under ASC 946) | 549,212,373 | 16,340,602 | 565,552,975 |
| Pre-Acquisition Period – Measured at fair value (ASC 946) | |||
Income allocated from TP Offshore* | 38,305,779 | (469,307) | 37,836,472 |
Net (redemptions)/subscriptions | (107,190,231) | 5,785,056 | (101,4 05,175) |
Investment in TP Offshore, Fair value at September 12, 2025 (Deemed Cost) | 480,327,921 | 21,656,351 | 501,984,272 |
| Post-Acquisition Period – Measured at fair value (ASC 321) | |||
Share of net income/(loss) for the period | 9,849,943 | (108,582) | 9,741,361 |
Net (redemptions)/subscriptions | (48,620,544) | 1,620,542 | (47,000,002) |
Investment in TP Offshore, December 31 2025 | 441,557,320 | 23 ,168 ,311 | 464,725,631 |
| As of August 31, 2025 | |||
| Core | SP1 | Combined | |
| US$ | US$ | US$ | |
| Assets: | |||
Cash and cash equivalents | 419,132 | 971,080 | 1,390,212 |
Available-for-sale securities, at fair value | – | 22,047,582 | 22,047,582 |
Other investment funds, at fair value | – | 4,662,726 | 4,662,726 |
Funds withheld assets, at fair value | – | 1,110,087,126 | 1,110,087,126 |
Insurance balance receivable 1 | – | 2,831,359 | 2,831,359 |
Restricted cash and cash equivalents | – | 5,914,125 | 5,914,125 |
Other assets | – | 119 , 28 9 | 119, 289 |
Deferred tax asset 2 | – | 508,475 | 508,475 |
Total assets | 419,132 | 1,147,141,762 | 1,147,560,894 |
| Liabilities and shareholder’s equity: | |||
Insurance Liabilities, at fair value | – | 1,075,499,574 | 1,075,499,574 |
Accrued expenses and other liabilities | – | 10,382,202 | 10,382,202 |
Total liabilities | – | 1,085,881,776 | 1,085,881,776 |
Fair value of net assets acquired | 419,132 | 61,259,986 | 61, 679,118 |
| Year ended | Year ended | |
| December 31 | December 31 | |
| 2025 | 2024 | |
| (Pro Forma) | (Pro Forma) | |
| US$ | US$ | |
Total revenue | 147,196,590 | 123,078,832 |
Net income | 51,615,582 | 115 , 276 ,9 0 8 |
Total comprehensive income | 53,622,309 | 115, 38 0, 281 |
| Total | Level 1 | Level 2 | Level 3 | |
| US$ | US$ | US$ | US$ | |
| Assets: | ||||
| Available-for-sale securities, at fair value: | ||||
Asset-backed securities | 11,423,592 | – | 11,423,592 | – |
Residential mortgage-backed securities | 3,519,600 | – | 3,519,600 | – |
Commercial mortgage-backed securities | 11,72 9 ,520 | – | 11,72 9 ,520 | – |
Corporate bonds | 4,141,842 | – | 4,141,842 | – |
Equity securities – preferred stock | 2,499,933 | – | 2,499,933 | – |
Bank debt | 1,001,975 | – | 1,001,975 | – |
Total available-for-sale securities, at fair value | 34,316,462 | – | 34,316,462 | – |
Funds withheld assets* | 1,373,985,536 | – | 1,362,846,242 | 11,139, 29 4 |
Total assets, at fair value | 1,408,301,998 | – | 1,397,162,704 | 11,139, 2 94 |
| Liabilities: | ||||
Insurance liabilities, at fair value | 1,333,852,308 | – | – | 1,333,852,308 |
Total liabilities, at fair value | 1,333,852,308 | – | – | 1,333,852,308 |
Assets | Fair Value (US$) | Valuation Technique | Unobservable Input | Range |
| Funds Withheld Assets: | ||||
Corporate bonds | 11,139, 29 4 | Discounted Cash Flow | Transaction spread | 0.65% - 1.77% |
| Funds Withheld Assets – | |
| Bank Loans | |
| US$ | |
Balance at Acquisition Date | 10,672,790 |
Unrealised gains included in investment related gains | 466,504 |
Purchases | – |
Sales, maturities, redemptions | – |
Transfers into Level 3 | – |
Transfers out of Level 3 | – |
Balance at December 31 2025 | 11,13 9,294 |
| Fair Value | ||||
Year | Liabilities | US$ | Unobservable Inputs | Percentage |
December 31, 2025 | Insurance liabilities, at fair value | 1,333,852,308 | Non-performance risk spread | 2.48% |
| 2025 | |
| US$ | |
Insurance liabilities, as of August 31, 2025 | 1,075,499,574 |
Interest accrual | 22,318,912 |
Change in market conditions | 1,723,543 |
Change in inforce | (9,184,641) |
Impact of new business | 246,503,110 |
Others | (3,008,190) |
Insurance liabilities as of December 31 2025 | 1,333,852,308 |
| 2025 | 2024 | |
| US$ | US$ | |
Guernsey (not subject to tax) | 11,491,336 | 114, 273,784 |
Cayman Islands (not subject to tax) | (1,717,577) | – |
United States (SP1 – section 953(d) election) | 15,234,336 | – |
Income before income tax | 25,008,095 | 114,273,784 |
| December 31 2025 | |
| US$ | |
Current tax | 1,000 |
Deferred tax | 3,635,479 |
Total | 3,636,479 |
| December 31 2025 | |
| US$ | |
Tax expense on change in fair value of available-for-sale securities | (26,457) |
Tax expense on change in insurance liabilities due to own credit risk | (563,261) |
Net tax expense | (589,718) |
| Amount | Rate | |
| US$ | % | |
Net income before tax | 25,008,095 | |
Tax at U.S. federal statutory rate (21%) | (5,251,700) | (21%) |
Effect of income earned by entities in non-taxable jurisdictions and others | 1,615,221 | 6.5% |
Effective income tax expense | (3,636,479) | (14.5%) |
| 2025 | |
| US$ | |
| Deferred tax assets: | |
Deferred acquisition costs | 282,742 |
Ceding Commissions costs | 1,613,846 |
Start-up costs | 165,564 |
Available-for sale-securities | 77,468 |
Insurance liabilities | 5,002,157 |
Net loss carryforward | 7,618,302 |
Total gross deferred tax assets | 14,760,079 |
| Deferred tax liabilities: | |
Own credit risk | (610,902) |
Funds withheld assets | (17,864,097) |
Prepaid assets | (1,802) |
Total gross deferred tax liabilities | (18,476,801) |
Net deferred tax liabilities | (3,716,722) |
Name | Fee Per Annum |
Chairman of the Remuneration and Nomination Committee | £180,000 |
Chairman of the Audit Committee | £165,000 |
Non-Executive Director | £150,000 |
Chairman/Chairman of the Asset Management Engagement Committee* | £190,000 |
Non-Executive Director | £150,000 |
Non-Executive Director | £150,000 |
Chief Executive Officer | £743,494 |
2025 | 2024 | |||
| The Company | Malibu Life Re | Total | The Company | |
| US$ | US$ | US$ | US$ | |
Audit fees | 751,518 | 201,000 | 952,518 | 140,000 |
| Non-audit fees | ||||
Interim review | 86,372 | – | 86,372 | 60,000 |
Other non-assurance services | 1,038,426 | – | 1,038,426 | – |
Total | 1,876,316 | 201,000 | 2,077,316 | 200,000 |
| Shares | |
| Number of Ordinary Shares | |
Shares issued at beginning of the year | 17,770,129 |
Shares issued | 4,055,423 |
Shares cancelled | (4,754,490) |
Net shares issued/(cancelled) during the year | (699,067) |
Shares in issue at end of the year | 17,071,062 |
| B Shares | |
| Number of Ordinary B Shares | |
Shares in issue at beginning of the year | 11,846,754 |
Shares issued | 2,703,616 |
Shares cancelled | (3,169,662) |
Net shares cancelled during the year | (466,046) |
Shares in issue at end of the year | 11,380,708 |
| From September 12, 2025 to December 31 2025 | |
| US$ | |
| Revenue | |
Net investment loss | (43,161) |
Investment-related gains | 48,106,174 |
Income from Third Point Offshore Fund Ltd. | 9,741,361 |
Total revenue | 57,804,374 |
| Expenses: | |
Fair value changes associated with reinsurance contracts | (33,154,215) |
Strategic review fees | (5,569,313) |
Directors’ fees | (948,872) |
Other expenses | (6,942,820) |
Total expenses | (46,615,220) |
Segment net income before tax | 11,189,154 |
Income tax expense | (3,636,479) |
Segment net income after tax | 7,552,675 |
Total segment assets as at December 31, 2025 | 1,925,024,319 |
| US Dollar Shares | |
| December 31 2024 | |
| US$ | |
| Per Share Operating Performance | |
Net Asset Value beginning of the year | 25.43 |
| Income from Operations | |
Net realised and unrealised gain from investment transactions allocated from Third Point Offshore Fund, Ltd. | 6.33 |
Net loss | (0.20) |
Total Return from Operations | 6.13 |
Share buyback accretion | 0.35 |
Net Asset Value, end of the year | 31.91 |
Total return before incentive fee allocated from Third Point Offshore Fund, Ltd. | 25.97% |
Incentive allocation from Third Point Offshore Fund, Ltd. | (0.49%) |
Total return after incentive fee allocated from Third Point Offshore Fund, Ltd. | 25.48% |
| US Dollar Shares | |
| December 31 2024 | |
| US$ | |
| Supplemental data | |
Net Asset Value, end of the year | 567,105,693 |
Average Net Asset Value, for the year 1 | 578,163,517 |
| Ratio to average net assets | |
Operating expenses 2 | (5.07%) |
Incentive fee allocated from Master Fund | (0.49%) |
Total operating expenses | (5.56%) |
Net loss 3 | (0.31%) |
| December 31 2024 | |
| Excluding performance fees | |
US Dollar Shares | 2.33% |
| Including performance fees | |
US Dollar Shares | 3.31% |