|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, at Carrying Value
|
|
$15.6m
|
$13.3m
|
$24.5m
|
$12.6m
|
$12.9m
|
$19.3m
|
$24.8m
|
$28.9m
|
$28.3m
|
$35.6m
|
|
Cash and cash equivalents
|
|
$15.6m
|
$13.3m
|
$24.5m
|
$12.6m
|
$12.9m
|
$19.3m
|
$24.8m
|
$28.9m
|
$28.3m
|
$35.6m
|
|
Intangibles
|
|
$2.5m
|
$2.5m
|
$2.5m
|
$2.5m
|
$2.5m
|
$2.5m
|
$2.5m
|
$2.5m
|
$2.5m
|
$2.5m
|
|
Operating Lease, Right-of-Use Asset
|
|
—
|
—
|
—
|
—
|
$5.5m
|
$4.8m
|
$4.1m
|
$3.4m
|
$2.6m
|
$5.2m
|
|
Other assets
|
|
$5.6m
|
$5.2m
|
$5.1m
|
$4.6m
|
$9.1m
|
$7.8m
|
$8.7m
|
$9.2m
|
$9.0m
|
$11.8m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Compensation Equity
|
|
$273k
|
$428k
|
$579k
|
$186k
|
$781k
|
$284k
|
$73k
|
$132k
|
$13k
|
$2k
|
|
Fixed maturities, available-for-sale, at fair value (amortized cost: $236,299 and $238,626; no allowance for credit losses)
|
|
—
|
$210.7m
|
$215.1m
|
$210.4m
|
$232.5m
|
$254.1m
|
$261.0m
|
$208.7m
|
$218.2m
|
$212.6m
|
|
Equity securities, at fair value (cost: $4,939 and $4,936)
|
|
—
|
—
|
$23.4m
|
$20.8m
|
$22.9m
|
$18.7m
|
$19.1m
|
$11.6m
|
$9.4m
|
$7.9m
|
|
Other invested assets (cost: $7,946 and $6,982)
|
|
—
|
$9.7m
|
$5.6m
|
$7.4m
|
$10.0m
|
$3.2m
|
$198k
|
$5.4m
|
$6.4m
|
$6.6m
|
|
Policy loans
|
|
—
|
$2.3m
|
$2.1m
|
$2.1m
|
$2.0m
|
$2.0m
|
$1.9m
|
$1.8m
|
$1.8m
|
$1.7m
|
|
Real estate
|
|
—
|
$38k
|
$38k
|
$38k
|
$38k
|
$38k
|
$38k
|
$38k
|
$38k
|
$38k
|
|
Investment in unconsolidated trusts
|
|
—
|
$1.2m
|
$1.2m
|
$1.2m
|
$1.2m
|
$1.2m
|
$1.2m
|
$1.2m
|
$1.2m
|
$1.2m
|
|
Reinsurance (net of allowance for uncollectible reinsurance of $51 and $61)
|
|
$11.8m
|
$11.7m
|
$17.6m
|
$26.1m
|
$32.1m
|
$29.1m
|
$27.4m
|
$25.9m
|
$21.1m
|
$22.9m
|
|
Insurance premiums and other (net of allowance for expected credit losses $201 and $217)
|
|
$12.0m
|
$12.6m
|
$13.2m
|
$15.2m
|
$13.1m
|
$27.5m
|
$15.0m
|
$15.4m
|
$23.7m
|
$27.5m
|
|
Deferred income taxes, net
|
|
$0
|
$160k
|
$593k
|
$0
|
$314k
|
$1.3m
|
$0
|
$14.2m
|
$15.7m
|
$18.1m
|
|
Deferred acquisition costs
|
|
$27.9m
|
$29.0m
|
$32.7m
|
$37.1m
|
$38.9m
|
$39.6m
|
$38.7m
|
$42.3m
|
$43.9m
|
$44.8m
|
|
Future policy benefits
|
|
—
|
—
|
$82.4m
|
$90.3m
|
$92.5m
|
$90.9m
|
$87.3m
|
$85.6m
|
$92.5m
|
$98.5m
|
|
Unearned premiums
|
|
—
|
—
|
$23.4m
|
$24.2m
|
$26.0m
|
$27.1m
|
$27.5m
|
$28.3m
|
$31.3m
|
$31.2m
|
|
Losses and claims
|
|
—
|
—
|
$65.7m
|
$72.6m
|
$81.4m
|
$79.1m
|
$85.6m
|
$87.5m
|
$87.5m
|
$93.7m
|
|
Other policy liabilities
|
|
—
|
—
|
$2.0m
|
$2.0m
|
$1.9m
|
$1.5m
|
$1.4m
|
$1.3m
|
$1.1m
|
$1.8m
|
|
Revolving credit facility
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$2.0m
|
$3.0m
|
$4.0m
|
|
Junior subordinated debenture obligations, net
|
|
$33.7m
|
$33.7m
|
$33.7m
|
$33.7m
|
$33.7m
|
$33.7m
|
$33.7m
|
$33.7m
|
$33.7m
|
$33.7m
|
|
Unearned stock grant compensation
|
|
($273k)
|
($428k)
|
($579k)
|
($186k)
|
($781k)
|
($284k)
|
($73k)
|
($132k)
|
($13k)
|
($2k)
|
|
Total investments
|
|
$238.4m
|
$244.2m
|
$247.5m
|
$241.9m
|
$268.6m
|
$279.3m
|
$283.4m
|
$228.7m
|
$237.1m
|
$230.1m
|
|
Total insurance reserves and policyholder funds
|
|
$163.3m
|
$162.7m
|
$173.6m
|
$189.0m
|
$201.9m
|
$198.7m
|
$201.8m
|
$202.7m
|
$212.4m
|
$225.1m
|
|
Total shareholders' equity
|
|
$102.5m
|
$105.5m
|
$113.0m
|
$101.4m
|
$118.4m
|
$145.1m
|
$141.3m
|
$102.2m
|
$107.3m
|
$99.6m
|
|
Assets
|
|
$314.6m
|
$318.6m
|
$343.2m
|
$344.3m
|
$377.6m
|
$405.2m
|
$402.3m
|
$367.1m
|
$381.3m
|
$393.4m
|
|
Total assets
|
|
$314.6m
|
$318.6m
|
$343.2m
|
$344.3m
|
$377.6m
|
$405.2m
|
$402.3m
|
$367.1m
|
$381.3m
|
$393.4m
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$15.0m
|
$16.7m
|
$22.3m
|
$20.1m
|
$23.6m
|
$26.4m
|
$25.5m
|
$26.5m
|
$24.8m
|
$30.9m
|
|
Deferred Tax Liabilities, Net
|
|
$0
|
—
|
$593k
|
$0
|
—
|
$1.3m
|
—
|
—
|
—
|
—
|
|
Liabilities
|
|
$212.1m
|
$213.1m
|
$230.3m
|
$242.9m
|
$259.2m
|
$260.1m
|
$261.0m
|
$264.9m
|
$274.0m
|
$293.8m
|
|
Total liabilities
|
|
$212.1m
|
$213.1m
|
$230.3m
|
$242.9m
|
$259.2m
|
$260.1m
|
$261.0m
|
$264.9m
|
$274.0m
|
$293.8m
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock, Value, Issued
|
|
$55k
|
$55k
|
$55k
|
$55k
|
$55k
|
$55k
|
$55k
|
$55k
|
$55k
|
$55k
|
|
Common Stock, Value, Issued
|
|
$22.4m
|
$22.4m
|
$22.4m
|
$22.4m
|
$22.4m
|
$22.4m
|
$22.4m
|
$22.4m
|
$22.4m
|
$22.4m
|
|
Additional Paid in Capital
|
|
$56.6m
|
$57.1m
|
$57.5m
|
$57.4m
|
$57.8m
|
$57.4m
|
$57.4m
|
$57.4m
|
$57.4m
|
$57.4m
|
|
Retained Earnings (Accumulated Deficit)
|
|
$25.4m
|
$27.3m
|
$31.0m
|
$37.2m
|
$36.0m
|
$47.8m
|
$51.3m
|
$52.0m
|
$50.9m
|
$45.9m
|
|
Accumulated Other Comprehensive Income (Loss), Net of Tax
|
|
$4.6m
|
$5.8m
|
$9.8m
|
($7.5m)
|
$10.5m
|
$25.0m
|
$17.7m
|
($22.1m)
|
($16.1m)
|
($18.7m)
|
|
Treasury Stock, Common, Value
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$7.4m
|
$7.4m
|
|
Preferred stock, $1 par, 4,000,000 shares authorized; Series D preferred, 55,000 shares issued and outstanding; $5,500 redemption value
|
|
55k
|
55k
|
55k
|
55k
|
55k
|
55k
|
55k
|
55k
|
55k
|
55k
|
|
Common stock, $1 par, 50,000,000 shares authorized; 22,400,894 shares issued; 20,399,758 and 20,402,288 shares outstanding as of 2024 and 2023, respectively
|
|
22.4m
|
22.4m
|
22.4m
|
22.4m
|
22.4m
|
22.4m
|
22.4m
|
22.4m
|
22.4m
|
22.4m
|
|
Accumulated other comprehensive loss
|
|
$4.6m
|
$5.8m
|
$9.8m
|
($7.5m)
|
$10.5m
|
$25.0m
|
$17.7m
|
($22.1m)
|
($16.1m)
|
($18.7m)
|
|
Treasury stock, at cost, 2,001,136 and 1,998,606 shares as of 2024 and 2023, respectively
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
($7.4m)
|
($7.4m)
|
($7.4m)
|
|
Stockholders' Equity Attributable to Parent
|
|
$102.5m
|
$105.5m
|
$113.0m
|
$101.4m
|
$118.4m
|
$145.1m
|
$141.3m
|
$102.2m
|
$107.3m
|
$99.6m
|
|
Liabilities and Equity
|
|
$314.6m
|
$318.6m
|
$343.2m
|
$344.3m
|
$377.6m
|
$405.2m
|
$402.3m
|
$367.1m
|
$381.3m
|
$393.4m
|
|
Total liabilities and shareholders' equity
|
|
$314.6m
|
$318.6m
|
$343.2m
|
$344.3m
|
$377.6m
|
$405.2m
|
$402.3m
|
$367.1m
|
$381.3m
|
$393.4m
|