NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Note
1. Nature of Business
FG
Financial Group, Inc. (“FGF”, the “Company”, “we”, or “us”) is a reinsurance and investment
management holding company. We focus on opportunistic collateralized and loss capped reinsurance, while allocating capital in partnership
with Fundamental Global® to SPAC and SPAC sponsor-related businesses. The Company’s principal business operations
are conducted through its subsidiaries and affiliates. The Company also provides investment management services. From our inception in
October 2012 through December 2019, we operated as an insurance holding company, writing property and casualty insurance throughout the
states of Louisiana, Florida, and Texas. On December 2, 2019, we sold our three former insurance subsidiaries, and embarked upon our
current strategy focused on reinsurance and asset management.
As
of December 31, 2021, Fundamental Global GP, LLC, a privately owned investment management company, and its affiliates, or “FG,”
beneficially owned approximately 56% of our common stock. D. Kyle Cerminara, Chairman of our Board of Directors, serves as Chief Executive
Officer, Co-Founder and Partner of FG.
Sale
of the Insurance Business
On
December 2, 2019, we completed the sale of our insurance subsidiaries to FedNat Holding Company for a combination of cash and FedNat
common stock. The shares of FedNat common stock we received in the Asset Sale were issued to us pursuant
to a standstill agreement which provides certain limitations and restrictions with respect to the voting and sale or transfer of the
securities until December 2024. As of December 31, 2021, we continue to hold 1,007,871 shares of FedNat common stock.
Current
Business
Our
strategy has evolved to focus on opportunistic collateralized and loss capped reinsurance, with capital allocation to special purpose
acquisition companies (“SPACs”) and SPAC sponsor-related businesses. As part of our refined focus, we have adopted the following
capital allocation philosophy:
“Grow
intrinsic value per share with a long-term focus using fundamental research, allocating capital to
asymmetric risk/reward opportunities.”
Currently,
the business operates as a diversified holding company of insurance, reinsurance, asset management and our “SPAC Platform”
businesses.
Insurance
We
are in the process of establishing and seeking regulatory approvals for a Risk Retention Group (“RRG”) for the purpose of
providing directors and officers insurance coverage to special purpose acquisition vehicles. We intend to provide capital, along with
other participants, to facilitate the underwriting of such insurance coverage. The Company will focus on fee income derived from originating,
underwriting, and servicing the insurance business, while mitigating our financial risk with external reinsurance partners.
Reinsurance
The
Company’s wholly owned reinsurance subsidiary, Fundamental Global Reinsurance Ltd. (“FGRe”), a Cayman Islands limited
liability company, provides specialty property and casualty reinsurance. FGRe has been granted a Class B (iii) insurer license in accordance
with the terms of The Insurance Law, 2010 and underlying regulations thereto and is subject to regulation by the Cayman Islands Monetary
Authority (the “Authority”). The terms of the license require advance approval from the Authority should FGRe wish to enter
into any reinsurance agreements which are not fully collateralized to their aggregate exposure limit. FGRe participates in a Funds at
Lloyds syndicate covering all risks written by the syndicate during the 2021 and 2022 calendar years. On April 1, 2021, FGRe entered
into its second reinsurance contract with a leading insurtech company that provides automotive insurance utilizing driver monitoring
to predictively segment and price drivers. FGRe’s exposure is limited by a loss-cap stipulated within the quota-share agreement.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Asset
Management
Pursuant
to the Investment Advisory Agreement, FG Strategic Consulting, LLC (“FGSC”) a wholly-owned subsidiary of the Company has
agreed to provide investment advisory services to FedNat, including identifying, analyzing and recommending potential investments, advising
as to existing investments and investment optimization, recommending investment dispositions, and providing advice regarding macro-economic
conditions. In exchange for providing the investment advisory services, FedNat has agreed to pay FGSC an annual fee of $100,000. The
term of the Investment Advisory Agreement is five years, expiring on December 2, 2024.
SPAC
Platform
On
December 21, 2020, we formed FG SPAC Solutions LLC (“FGSS”), a Delaware company, to facilitate the launch of our “SPAC
Platform”. Under the SPAC Platform, we plan to provide various strategic, administrative, and regulatory support services to newly
formed SPACs for a monthly fee. Additionally, the Company co-founded a partnership, FG SPAC Partners, LP (“FGSP”) to participate
as a co-sponsor for newly formed SPACs. The Company also participates in the risk capital investments associated with the launch of such
SPACs through its Asset Management business, specifically FG Special Situations Fund, LP. (“Fund”). As discussed in Note
4, the Company has consolidated the results of the Fund through November 30, 2021, however, effective December 1, 2021, the Company began
accounting for its investment in the Fund under the equity method. The first transaction entered into under the SPAC Platform occurred
on January 11, 2021, by and among FGSS and Aldel Investors, LLC, the sponsor of Aldel Financial, Inc. (“Aldel”), a special
purpose acquisition company which completed its business combination with Hagerty on December 2, 2021. Under the services agreement between
FGSS and Aldel Investors, LLC (the “Agreement”), FGSS provided accounting, regulatory, strategic advisory, and other administrative
services to Aldel, which included assistance with negotiations with potential merger targets for the SPAC as well as assistance with
the de-SPAC process.
Note
2. Significant Accounting Policies
Basis
of Presentation
These
statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
Consolidation
Policies
The
accompanying consolidated financial statements include the accounts of the Company and its subsidiaries. All significant intercompany
balances and transactions have been eliminated upon consolidation.
The
consolidated financial statements include the accounts of the Company and entities in which it is required to consolidate under either
the Variable Interest Entity (“VIE”) or Voting Interest Entity (“VOE”) models. Both models require the reporting
entity to identify whether it has a controlling financial interest in a legal entity and is therefore required to consolidate the legal
entity. Under the VOE model, a reporting entity with ownership of a majority of the voting interest of a legal entity is generally considered
to have a controlling financial interest. The VIE model was established for situations in which control may be demonstrated other than
by the possession of voting rights in a legal entity and instead focuses on the power to direct the activities that most significantly
impact the legal entity’s economic performance, as well as the rights to receive benefits and obligations to absorb losses that
could potentially be significant to the legal entity.
The
determination of whether a legal entity is consolidated under either model is reassessed where there is a substantive change in the governing
documents or contractual arrangements of the entity, to the capital structure of the entity or in the activities of the entity. The Company
continuously reassesses whether it should consolidate under either model.
In
September 2020, the Company invested approximately $5.0 million to sponsor the launch of Fund. The Fund, a VIE which the Company was
required to consolidate through November 30, 2021, is considered an investment company for GAAP purposes and follows the accounting and
reporting guidance in the Financial Accounting Standards Codification (“ASC”) Topic 946, Financial Services-Investment
Companies, which includes the presentation of its investments at fair value.
See
Note 4 for additional information regarding the Company’s consolidated investments.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Discontinued
Operations
Due
to the sale of all of the issued and outstanding equity of our previous insurance business on December 2, 2019, these operations have
been classified as discontinued operations in the Company’s financial statements presented herein. For the year ended December
31, 2021, we recognized a gain from the sale of this business for approximately $145,000. This was related to a final true-up and settlement
in the first quarter 2021, for income taxes due to the Company under the sale agreement. The following table presents a reconciliation
of the major classes of line items constituting pretax profit (loss) of discontinued operations to the after-tax profit (loss) of discontinued
operations that are presented in the Company’s consolidated statements of operations for the years ended December 31, 2021 and
2020:
Schedule of Discontinued Operations
| |
2021 | | |
2020 | |
(in thousands) | |
Year ended December 31, | |
| |
2021 | | |
2020 | |
Gain from sale of former insurance business | |
| (145 | ) | |
| – | |
Net income from discontinued operations | |
$ | (145 | ) | |
$ | – | |
The
Use of Estimates in the Preparation of Consolidated Financial Statements
The
preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that
affect the application of policies and the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities
at the date of the consolidated financial statements and the reported amounts of revenues and expenses for the reporting period. Actual
results could differ from these estimates. Estimates and their underlying assumptions are reviewed on an ongoing basis. Changes in estimates
are recorded in the accounting period in which they are determined. The critical accounting estimates and assumptions in the accompanying
consolidated financial statements include the valuation of our investments, the valuation of net deferred income taxes and deferred policy
acquisition costs, premium revenue recognition, reserves for loss and loss adjustment expenses, and stock-based compensation expense.
Investments
in Equity Securities
Investments
in equity securities are carried at fair value with subsequent changes in fair value recorded to the Consolidated Statements of Operations
as a component of net investment income.
Other
Investments
Other
investments consist, in part, of equity investments made in privately held companies accounted for under the equity method. We utilize
the equity method to account for investments when we possess the ability to exercise significant influence, but not control, over the
operating and financial policies of the investee. The ability to exercise significant influence is presumed when the investor possesses
more than 20% of the voting interests of the investee. This presumption may be overcome based on specific facts and circumstances that
demonstrate that the ability to exercise significant influence is restricted. We apply the equity method to investments in common stock
and to other investments when such other investments possess substantially identical subordinated interests to common stock.
In
applying the equity method, we record the investment at cost and subsequently increase or decrease the carrying amount of the investment
by our proportionate share of the net earnings or losses and other comprehensive income of the investee. We record dividends or other
equity distributions as reductions in the carrying value of the investment. Should net losses of the investee reduce the carrying amount
of the investment to zero, additional net losses may be recorded if other investments in the investee are at-risk, even if we have not
committed to provide financial support to the investee. Such additional equity method losses, if any, are based upon the change in our
claim on the investee’s book value.
As
of December 31, 2020, other investments also consisted of private placement securities reported at fair value and characterized under
Level 3 of the fair value hierarchy as promulgated by the Financial Accounting and Standards Board.
Other
investments also consist of equity we have purchased in a limited partnership and a limited liability company for which there does not
exist a readily determinable fair value. The Company accounts for these investments at their cost, minus impairment, if any, plus or
minus changes resulting from observable price changes in orderly transactions for identical or similar investment of the same issuer.
Any profit distributions the Company receives on these investments are included in net investment income.
Cash
and Cash Equivalents
Cash
and cash equivalents include cash and highly liquid investments with original maturities of 90 days or less.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Income
Taxes
The
Company follows the asset and liability method of accounting for income taxes, whereby deferred income tax assets and liabilities are
recognized for (i) the differences between the financial statement carrying amount of existing assets and liabilities and their respective
tax bases and (ii) loss and tax credit carry-forwards. Deferred income tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect
on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the date of enactment.
Future tax benefits are recognized to the extent that realization of such benefits is more likely than not and a valuation allowance
is established for any portion of a deferred tax asset that management believes will not be realized. Current federal income taxes are
charged or credited to operations based upon amounts estimated to be payable or recoverable as a result of taxable operations for the
current year. The Company recognizes interest and penalties, if any, related to unrecognized tax benefits in income tax expense (benefit).
Concentration
of Credit Risk
Financial
instruments which potentially expose the Company to concentrations of credit risk include investments, cash, and deposits with reinsured
companies. The Company maintains its cash with a major U.S. domestic banking institution which is insured by the Federal Deposit Insurance
Corporation (“FDIC”) for up to $250,000. As of December 31, 2021 the Company held funds in excess of these FDIC insured amounts.
The terms of these deposits are on demand to mitigate some of the associated risk. The Company has not incurred losses related to these
deposits.
Premium
Revenue Recognition
The
Company participates in a quota-share contracts and estimates the ultimate premiums for the contract period. These estimates are based
on information received from the ceding companies, whereby premiums are recorded as written in the same periods in which the underlying
insurance contracts are written and are based on cession statements from cedents. These statements are received quarterly and in arrears,
and thus for any reporting lag, premiums written are estimated based on the portion of the ultimate estimated premiums relating to the
risks underwritten during the lag period.
Premium
estimates are reviewed by management periodically. Such review includes a comparison of actual reported premiums to expected ultimate
premiums. Based on management’s review, the appropriateness of the premium estimates is evaluated, and any adjustments to these
estimates are recorded in the period in which they are determined. Changes in premium estimates, including premiums receivable, are not
unusual and may result in significant adjustments in any period. A significant portion of amounts included in the caption “Reinsurance
balances receivable” in the Company’s consolidated balance sheets represent estimated premiums written, net of commissions,
brokerage, and loss and loss adjustment expense, and are not currently due based on the terms of the underlying contracts. Additional
premiums due on a contract that has no remaining coverage period are earned in full when written.
Premiums
written are generally recognized as earned over the contract period in proportion to the risk covered. Unearned premiums represent the
unexpired portion of reinsurance provided.
Policy
Acquisition Costs
Policy
acquisition costs are costs that vary with, and are directly related to, the successful production of new and renewal business, and consist
principally of commissions, taxes and brokerage expenses. If the sum of a contract’s expected losses and loss expenses and deferred
acquisition costs exceeds associated unearned premiums and expected investment income, a premium deficiency is determined to exist. In
this event, deferred acquisition costs are written off to the extent necessary to eliminate the premium deficiency. If the premium deficiency
exceeds deferred acquisition costs then a liability is accrued for the excess deficiency. There were no premium deficiency adjustments
recognized during the periods presented herein.
Funds
Held by Cedents
The
caption “Funds Deposited with Reinsured Companies” in the Company’s consolidated balance sheets includes amounts held
by cedents provided to support our reinsurance contracts. On November 12, 2020, FGRe, our Cayman Islands based reinsurance subsidiary,
initially funded a trust account at Lloyd’s with approximately $2.4 million cash, to collateralize its obligations under a quota-share
agreement with a Funds at Lloyds syndicate. The initial contract covered our quota-share percentage of all risks written by the syndicate
for the 2021 calendar year. On November 30, 2021, we entered into an agreement with the same syndicate, slightly increasing our quota-share
percentage of the risks the syndicate writes for the 2022 calendar year. This resulted in FGRe’s posting an additional $1.0 million
in cash collateral to the account. We have also posted cash collateral in the approximate amount of $1.0 million, to support our automotive
insurance quota-share agreement entered into on April 1, 2021. As of December 31, 2021, the total cash collateral posted to support all
of our reinsurance treaties was approximately $4.4 million.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Loss
and Loss Adjustment Expense Reserves
The
Company maintains reserves equal to our estimated ultimate liability for losses and loss adjustment expense for reported and
unreported claims from our reinsurance business.
Loss and loss adjustment reserve estimates are based primarily on estimates derived from reports the Company has received
from ceding companies. The Company then uses a variety of statistical and actuarial techniques to monitor reserve adequacy. When
setting reserves, the Company considers many factors including: (1) the types of exposures and projected ultimate premium to be
written by our cedants; (2) expected loss ratios by type of business; (3) actuarial methodologies which analyze loss reporting and
payment experience, reports from ceding companies and historical trends; and (4) general economic conditions. The Company also
engages independent actuarial specialists in order to assist management in establishing appropriate reserves. Since reserves are
estimates, the final settlement of losses may vary from the reserves established and any adjustments to the estimates, which may be
material, are recorded in the period they are determined. The final settlement of losses may vary, perhaps materially, from
the reserves recorded.
U.S. GAAP does not permit establishing loss reserves, which include case reserves and IBNR loss reserves, until the occurrence of an
event which may give rise to a claim. As a result, only loss reserves applicable to losses incurred up to the reporting date are established,
with no allowance for the establishment of loss reserves to account for expected future loss events.
Generally,
the Company obtains regular updates of premium and loss related information for the current and historical periods, which are utilized
to update the initial expected loss ratio. We also experience a lag between (i) claims being reported by the underlying insured to the
Company’s cedent and (ii) claims being reported by the Company’s cedent to the Company. This lag may impact the Company’s
loss reserve estimates. Client reports have pre-determined due dates (for example, thirty days after each month end). As a result, the
lag depends in part upon the terms of the specific contract. The timing of the reporting requirements is designed so that the Company
receives premium and loss information as soon as practicable once the client has closed its books. Accordingly, there should be a short
lag in such reporting. Additionally, most of the contracts that have the potential for large single event losses have provisions that
such loss notifications are provided to the Company immediately upon the occurrence of an event.
Stock-Based
Compensation
The
Company has accounted for stock-based compensation under the provisions of ASC Topic 718 – Stock Compensation which requires
the use of the fair-value based method to determine compensation for all arrangements under which employees and others receive shares
of stock or equity instruments. The fair value of each stock option award is estimated on the date of grant using the Black-Scholes valuation
model using assumptions for expected volatility, expected dividends, expected term, and the risk-free interest rate along with multiple
Monte Carlo simulations to determine a derived service period as the options vest based upon meeting certain performance conditions.
The fair value of each stock option award is recorded as compensation expense on a straight-line basis over the requisite service period,
which is generally the period in which the stock options vest, with a corresponding increase to additional paid-in capital.
The
Company has also issued restricted stock units (“RSUs”) to certain of its employees and directors which have been accounted
for as equity-based awards since, upon vesting, they are required to be settled in the Company’s common shares. We have used the
fair value of the Company’s common stock on the date the RSUs were issued to estimate the grant date fair value of those RSUs which
vest solely based upon the passage of time, as well as a Monte Carlo valuation model to estimate the fair value of those RSUs which vest
solely upon market-based conditions. The fair value of each RSU is recorded as compensation expense over the requisite service period,
which is generally the expected period over which the awards will vest. In the case of those RSUs which vest upon market-based conditions,
should the market-based condition be achieved prior to the expiration of the derived service period, any unrecognized cost will be recorded
as compensation expense in the period in which the RSUs actually vest.
Based
upon the Company’s historical forfeiture rates relating to stock options and RSUs, the Company has not made any adjustment to stock
compensation expense for expected forfeitures as of December 31, 2021.
Fair
Value of Financial Instruments
The
carrying values of certain financial instruments, including cash, short-term investments, deposits held, accounts payable, and other
accrued expenses approximate fair value due to their short-term nature. The Company measures the fair value of financial instruments
in accordance with GAAP which defines fair value as the exchange price that would be received for an asset (or paid to transfer a liability)
in the principal or most advantageous market for the asset (or liability) in an orderly transaction between market participants on the
measurement date. GAAP also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and
minimize the use of unobservable inputs when measuring fair value. See Note 4 for further information on the fair value of the Company’s
financial instruments.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Earnings
(Loss) Per Common Share
Basic
earnings (loss) per common share is computed using the weighted average number of shares outstanding during the respective period.
Diluted
earnings (loss) per common share assumes conversion of all potentially dilutive outstanding stock options, restricted stock units, warrants
or other convertible financial instruments. Potential common shares outstanding are excluded from the calculation of diluted earnings
(loss) per share if their effect is anti-dilutive.
Note
3. Recently Adopted and Issued Accounting Standards
Accounting
Standards Pending Adoption
ASU
2016-13: Financial Instruments – Credit Losses
In
June 2016, the FASB issued ASU 2016-13: Financial Instruments – Credit Losses: Measurement of Credit Losses on Financial Instruments.
ASU 2016-13 was issued to provide financial statement users with more useful information regarding the expected credit losses on financial
instruments held as assets. Under current GAAP, financial statement recognition for credit losses on financial instruments is generally
delayed until the occurrence of the loss was probable. The amendments of ASU 2016-13 eliminate this probable initial recognition threshold
and instead reflect an entity’s current estimate of all expected credit losses. The amendments also broaden the information that
an entity must consider in developing its expected credit loss estimates for those assets measured at amortized cost by using forecasted
information instead of the current methodology which only considered past events and current conditions. Under ASU 2016-13, credit losses
on available-for-sale debt securities will be measured in a manner similar to current GAAP; however, the amendments require that credit
losses be presented as an allowance against the investment, rather than as a write-down. The amendments also allow the entity to record
reversals of credit losses in current period net income, which is prohibited under current GAAP. The amendments in this update are effective
for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, with early adoption permitted,
however smaller reporting companies, like the Company, may delay adoption until January 2023. The Company is currently evaluating the
impact of the adoption of ASU 2016-13 on its consolidated financial statements.
Note
4. Investments and Fair Value Disclosures
The
following table summarizes the Company’s investments held at fair value as of December 31, 2021 and 2020.
Schedule of Investments
($ in thousands) | |
| | |
| | |
| | |
| |
As of December 31, 2021 | |
Cost Basis | | |
Gross
Unrealized
Gains | | |
Gross
Unrealized
Losses | | |
Carrying
Amount | |
FedNat common stock | |
$ | 14,495 | | |
$ | – | | |
$ | 13,074 | | |
$ | 1,421 | |
Total investments | |
$ | 14,495 | | |
$ | – | | |
$ | 13,074 | | |
$ | 1,421 | |
As of December 31, 2020 | |
Cost Basis | | |
Gross
Unrealized
Gains | | |
Gross
Unrealized
Losses | | |
Carrying
Amount | |
FedNat common stock | |
$ | 20,751 | | |
$ | – | | |
$ | 12,209 | | |
$ | 8,542 | |
Private placements | |
| 4,012 | | |
| – | | |
| – | | |
| 4,012 | |
Total investments | |
$ | 24,763 | | |
$ | – | | |
$ | 12,209 | | |
$ | 12,554 | |
FedNat
Common Stock
As
of December 31, 2021, the Company held 1,007,871 shares of FedNat Holding Company common stock (Nasdaq: FNHC). Of the total 1,773,102
shares of FedNat common stock which the Company had received as consideration for the Asset Sale, the Company has disposed of 765,231
shares. The first transaction occurred on September 15, 2020, whereby the Company sold 330,231 shares of FedNat common stock to the Hale
Parties as further discussed in Note 9 – Related Party Transactions. Additionally, during the fourth quarter 2021, the Company
sold an additional 435,000 shares of FedNat common stock on the open market. Pursuant to the Standstill Agreement entered into between
the Company and FedNat at the closing of the Asset Sale, the Company is restricted as to the timing and number of FedNat shares it can
dispose of. For the years ended December 31, 2021 and 2020, the Company had gross realized losses of $5.5 million and $2.1 million, respectively,
associated with the sale of its FedNat shares.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Private
Placements
Private
placements listed in the table above consists of the $4.0 million which was invested in FG New America Investors, LLC (the “Sponsor”)
as part of a total $8.6 million of risk capital used to launch FG New America Acquisition Corp (“FGNA”), a special purpose
acquisition company which consummated its initial public offering on October 2, 2020. On July 20, 2021, FGNA completed its definitive
business combination with Opportunity Financial, LLC and began operating as OppFi Inc. (“OppFi”), with OppFi’s common
stock trading on the NYSE under the ticker symbol “OPFI”. The Company’s initial investment consisted of both class
A and class A-1 interests of the Sponsor. On July 15, 2021, the Sponsor entered into a sponsor forfeiture agreement with FGNA and Opportunity
Financial, LLC, under which the Sponsor agreed to forfeit a portion of FGNA Class B common stock as well as a portion of warrants to
purchase FGNA Class A common stock which the Sponsor previously held. As a result, the Sponsor interests currently represent beneficial
ownership of approximately 0.86 million common shares of OPFI as well as approximately 0.36 million warrants to purchase common shares
of OPFI at a price of $11.50 per share. We are restricted from selling our OPFI common shares until the earlier of i) July 20, 2022;
or ii) the date upon which the closing price of OPFI stock is greater than or equal to $12.00 per share for any 20 trading days within
a 30-trading day window.
Deconsolidation
of Subsidiary
The
investment into the Sponsor was made by FG Special Situations Fund, LP (the “Fund”), a Delaware limited partnership in which
the Company had also invested as both a limited and general partner. At the time of the Company’s initial investment into the Fund,
in September 2020, the Company had determined that its investment represented an investment in a variable interest entity (“VIE”)
in which the Company was the primary beneficiary and as such, had consolidated the financial results of the Fund through November 30,
2021. At each reporting date, the Company evaluates whether it remains the primary beneficiary and continuously reconsiders that conclusion.
On December 1, 2021, the Company no longer had the power to govern the financial and operating policies of the Fund, and accordingly
derecognized the related assets, liabilities, and noncontrolling interests of the Fund as of that date. The Company did not receive any
consideration in the deconsolidation of the Fund, nor did it record any gain, or loss upon deconsolidation as the Company carried its
investment at fair value. The assets and liabilities of the Fund, over which the Company lost control were as follows:
Schedule of Subsidiaries Assets
As of December 1, 2021 (in thousands) | |
| |
Cash and cash equivalents | |
$ | 100 | |
Investments in private placements | |
| 15,734 | |
Investments in public SPACs | |
| 22 | |
Other assets | |
| 18 | |
Other liabilities | |
| (34 | ) |
Net assets deconsolidated | |
$ | 15,840 | |
While
the Company’s investments in the Fund are no longer consolidated, the Company has retained all of the investments held at the Fund,
including its beneficial ownership of approximately 0.86 million common shares of OPFI and approximately 0.36 million warrants to purchase
common shares of OPFI at $11.50 per share. Accordingly, the Company has not presented its investment in the Fund as a discontinued operation.
Effective December 1, 2021, the Company began accounting for its investment in the Fund via the equity method of accounting.
Equity
Method Investments
Equity
method investments included our investment of $4.0 million in FGI Metrolina Property Income Fund, LP (“Metrolina”), which
invested in real estate through a real estate investment trust which was wholly owned by Metrolina. We have recorded equity method earnings
from our investment in Metrolina of approximately $326,000 and $186,000 for the years ended December 31, 2021 and 2020, respectively.
In the third quarter, 2021, Metrolina indicated that it would be liquidating and returning investor capital. Accordingly, in the fourth
quarter 2021, we received approximately $5.0 million in cash back from the Fund, representing our initial investment of $4.0 million
plus approximately $1.0 million in distributed earnings. As a result, our investment in Metrolina was fully liquidated as of December
31, 2021.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Equity
method investments also include our investment in FG SPAC Partners, LP (“FGSP”). On January 4, 2021, FGSP was formed as a
Delaware limited partnership to co-sponsor newly formed SPACs with their founders or partners. The Company is the sole managing member
of the general partner of FGSP and holds an approximate 46%
limited partner interest in FGSP directly and through its subsidiaries. FGSP’s initial investment was the purchase, on January
11, 2021, of 1,075,000
founder shares of Aldel
Financial, Inc. (“Aldel”), for total consideration of $4,674.
On March 25, 2021, FGSP entered into a forfeiture agreement
with Aldel whereby FGSP agreed to transfer 575,000
of these founder shares back to Aldel at no cost.
Concurrent with Aldel’s initial public offering, on April 12, 2021, FGSP also purchased 650,000
warrants at a price of $0.10
per warrant, each exercisable to purchase one
share of Aldel’s Class A common stock at an exercise price of $15.00
per share (the “OTM Warrants”), for
a purchase price of $65,000.
On December 2, 2021, Aldel completed its business combination Hagerty, an automotive enthusiast brand and began operating as Hagerty,
Inc., trading on the NYSE under the ticker “HGTY” on December 3, 2021. Accordingly, as of December 31, 2021, FGSP had beneficial
ownership of 500,000
HGTY common shares and 650,000
warrants to purchase HGTY common shares at an
exercise price of $15.00
per share. Through our 46%
limited partner interest in FGSP, the Company has beneficial ownership of approximately 230,000
HGTY common shares and approximately 300,000
warrants. We
have recorded equity method earnings from our investment in FGSP of approximately $3.78
million for the
year ended December 31, 2021. The carrying value of our investment in FGSP as of December 31, 2021 was approximately $3.85
million, representing
$3.78
million in undistributed
earnings.
Certain
investments held by our equity method investees are valued using Monte-Carlo simulation and option pricing models. Inherent in Monte-Carlo
simulation and option pricing models are assumptions related to expected volatility and discount for lack of marketability of the underlying
investment. Our investees estimate the volatility of these investments based on the historical performance of various broad market indices
blended with various peer companies which they consider as having similar characteristics to the underlying investment.
As
previously discussed under the heading “Deconsolidation of Subsidiary,” equity method investments also include our investment
in the Fund as of December 31, 2021. Until December 1, 2021, we had consolidated the Fund as a variable interest entity, however, effective
December 1, 2021, we began accounting for this investment under the equity method of accounting. For the year ended December 31, 2021,
we recognized approximately $3.0 in pretax income through our investment in the Fund, which consists of pretax income in the amount of
approximately $3.7 million for the period of January 1, 2021, through November 30, 2021 through our consolidation of the Fund, as well
as equity method losses of approximately $0.7 million for the month of December 2021. As of December 31, 2021, the carrying value of
our investment in the Fund was approximately $9.7 million, representing $3.0 million in undistributed earnings.
Through
the Fund, the Company has invested $1.0 million in the risk capital of Aldel Investors, LLC, the sponsor of Hagerty, Inc. This investment
represents the beneficial ownership of approximately 286,000 HGTY shares. Altogether, the Company’s investment in Hagerty, Inc,
through both FGSP and the Fund, represents beneficial interests of approximately 516,000 HGTY common shares and approximately 300,000
warrants to purchase HGTY common shares at an exercise price of $15.00 per share.
Financial
information, for our investments accounted for under the equity method, in the aggregate, is as follows:
Schedule
of Investments under Equity Method
| |
As of December 31, | |
(in thousands) | |
2021 | | |
2020 | |
Other investments | |
$ | 25,936 | | |
$ | 9,040 | |
Cash | |
| 72 | | |
| 63 | |
Other assets | |
| 16 | | |
| 219 | |
Total assets | |
| 26,024 | | |
| 9,322 | |
| |
| | | |
| | |
Accounts payable | |
$ | 19 | | |
$ | 9 | |
Other liabilities | |
| – | | |
| 218 | |
Total liabilities | |
| 19 | | |
| 227 | |
| |
2021 | | |
2020 | |
| |
For the year ended December 31, |
| |
2021 | | |
2020 | |
Net investment income | |
$ | 15,312 | | |
$ | 819 | |
General and administrative expenses | |
| (273 | ) | |
| (404 | ) |
Net income | |
| 15,039 | | |
| 415 | |
Investments
without Readily Determinable Fair Value
In
addition to our equity method investments, other investments as listed on our balance sheet also consist of equity we have purchased
in a limited partnership and a limited liability company for which there does not exist readily determinable fair values. The Company
accounts for these investments at their cost, minus impairment, if any, plus or minus changes resulting from observable price changes
in orderly transactions for identical or similar investment of the same issuer. Any profit distributions the Company receives on these
investments are included in net investment income. The Company’s total investment in these two entities was approximately $483,000
as of December 31, 2021. For the years ended December 31, 2021 and 2020, the Company has received profit distributions of $101,000 and
$80,000 on these investments, respectively, which has been included in income. Furthermore, both investments began the process of returning
capital back to its investors beginning in 2020. As of December 31, 2021, the Company has received approximately 38% of its initial $776,000
investment back from these investments. There have been no upward or downward price adjustments to these investments for the years ended
December 31, 2021 and 2020.
Impairment
For
equity securities without readily determinable fair values, impairment is determined via a qualitative assessment which considers indicators
to evaluate whether the investment is impaired. Some of these indicators include a significant deterioration in the earnings performance
or asset quality of the investee, a significant adverse change in regulatory, economic or general market conditions in which the investee
operates, or doubt over an investee’s ability to continue as a going concern. If the investment is deemed to be impaired after
conducting this analysis, the Company would estimate the fair value of the investment to determine the amount of impairment loss.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
For
equity method investments, such as the Company’s investments in FGSP and the Fund, evidence of a loss in value might include a
series of operating losses of an investee, the absence of an ability to recover the carrying amount of the investment, or a deterioration
in the value of the investee’s underlying assets. If these, or other indicators lead to the conclusion that there is a decrease
in the value of the investment that is other than temporary, the Company would recognize that decrease in value even though the decrease
may be in excess of what would otherwise be recognized under the equity method of accounting.
The
risks and uncertainties inherent in the assessment methodology used to determine impairment include, but may not be limited to, the following:
|
● |
the
opinions of professional investment managers and appraisers could be incorrect; |
|
|
|
|
● |
the
past operating performance and cash flows generated from the investee’s operations may not reflect their future performance;
and |
|
|
|
|
● |
the
estimated fair values for investment for which observable market prices are not available are inherently imprecise. |
We
have not recorded an impairment on our investments for either of the years ended December 31, 2021 and 2020.
Net
investment income (loss) for the years ended December 31, 2021 and 2020 is as follows:
Schedule of Net Investment Income (Loss)
| |
2021 | | |
2020 | |
(in thousands) | |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
Investment income (loss): | |
| | | |
| | |
Unrealized holding loss on FedNat common stock | |
$ | (865 | ) | |
$ | (16,196 | ) |
Unrealized holding gain on private placement investments | |
| 5,267 | | |
| – | |
Realized loss on FedNat common stock | |
| (5,452 | ) | |
| (2,110 | ) |
Dividend income from FedNat common stock | |
| – | | |
| 609 | |
Equity method earnings | |
| 3,448 | | |
| 265 | |
Other | |
| 147 | | |
| 172 | |
Net investment income (loss) | |
$ | 2,545 | | |
$ | (17,260 | ) |
Fair
Value Measurements
The
Company determines fair value based on assumptions that market participants would use in pricing an asset or liability in the principal
or most advantageous market. The FASB has issued guidance that defines fair value as the exchange price that would be received for an
asset (or paid to transfer a liability) in the principal, or most advantageous market in an orderly transaction between market participants.
This guidance also establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the
use of unobservable inputs when measuring fair value. The guidance categorizes assets and liabilities at fair value into one of three
different levels depending on the observation of the inputs employed in the measurements, as follows:
|
● |
Level
1 – inputs to the valuation methodology are quoted prices for identical assets or liabilities in active markets providing the
most reliable measurement of fair value since it is directly observable. |
|
|
|
|
● |
Level
2 – inputs to the valuation methodology which include quoted prices for similar assets or liabilities in active markets. These
inputs are observable, either directly or indirectly, for substantially the full-term of the financial instrument. |
|
|
|
|
● |
Level
3 - inputs to the valuation methodology which are unobservable and significant to the measurement of fair value. |
The
availability of valuation techniques and observable inputs can vary from investment to investment and are affected by a variety of factors,
including the type of investment, whether the investment is new and not yet established in the marketplace, the liquidity of markets
and other characteristics specific to the individual investment. In some cases, the inputs used to measure fair value might be categorized
within different levels of the fair value hierarchy. In those instances, the fair value measurement is categorized in its entirety in
the hierarchy based on the lowest level input that is significant to the fair value measurement. When determining fair value, the Company
uses valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
We
have valued our investment in FedNat at its last reported sales price as the shares and units are traded on a national exchange. They
have been characterized in Level 1 of the fair value hierarchy.
The
private placement securities held as of December 31, 2020 have been characterized in Level 3 of the fair value hierarchy. This consisted
of the Fund’s investment in the equity interests of the sponsor company of OppFi (formerly FGNA). The estimated fair value of our
OppFi sponsor interests consisted of both class A and A-1 interests in the Sponsor, which, represented the beneficial interest of approximately
860,000 common shares of OppFi as well as approximately 360,000 warrants to purchase OppFi common stock at $11.50 per share as of December
31, 2020.
For
private operating companies, the transaction price, excluding transaction costs, is typically the best estimate of fair value at acquisition.
As of December 31, 2020, the Fund’s investment in the class A and class A-1 interests in the Sponsor were valued at their transaction
price, excluding transaction costs, because: 1) the Fund had just recently acquired these securities, in September 2020; 2) there had
not been any additional transactions in these securities, or in substantially similar securities, since our original purchase; and 3)
no significant events had occurred with respect to the Sponsor or to FGNA that would have warranted an adjustment to fair value.
Financial
instruments measured, on a recurring basis, at fair value as of December 31, 2021 and December 31, 2020 in accordance with the guidance
promulgated by the FASB are as follows.
Schedule of Financial Instruments Measured at Fair Value
(in thousands) | |
| | |
| | |
| | |
| |
As of December 31, 2021 | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
FedNat common stock | |
$ | 1,421 | | |
$ | – | | |
$ | – | | |
$ | 1,421 | |
| |
$ | 1,421 | | |
$ | – | | |
$ | – | | |
$ | 1,421 | |
| |
| | | |
| | | |
| | | |
| | |
As of December 31, 2020 | |
| | | |
| | | |
| | | |
| | |
FedNat common stock | |
$ | 8,542 | | |
$ | – | | |
$ | – | | |
$ | 8,542 | |
Private placements | |
| – | | |
| – | | |
| 4,012 | | |
| 4,012 | |
| |
$ | 8,542 | | |
$ | – | | |
$ | 4,012 | | |
$ | 12,554 | |
The
following table presents the changes in assets classified in Level 3 of the fair value hierarchy for the years ended December 31, 2021
and 2020.
Schedule of Changes in Classified Assets
(in thousands) | |
2021 | | |
2020 | |
Balance, January 1 | |
$ | 4,012 | | |
$ | – | |
Purchases | |
| 1,667 | | |
| 4,012 | |
Unrealized holding gains | |
| 4,976 | | |
| – | |
Transfers out (deconsolidation of subsidiary) | |
| (10,655 | ) | |
| – | |
Balance, December 31 | |
$ | – | | |
$ | 4,012 | |
Note
5. Loss and Loss Adjustment Expense Reserves
A
significant degree of judgment is required to determine amounts recorded in the consolidated financial statements for the provision for
loss and loss adjustment expense (“LAE”) reserves. The process for establishing this provision reflects the uncertainties
and significant judgmental factors inherent in predicting future results of both known and unknown loss events. The process of establishing
the provision for loss and LAE reserves relies on the judgment and opinions of many individuals, including the opinions of the Company’s
management, as well as the management of ceding companies and their actuaries.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
The
COVID-19 pandemic is unprecedented, and the Company does not have previous loss experience on which to base the associated estimate for
loss and loss adjustment expenses. In estimating losses, the Company may assess any of the following:
● |
a
review of in-force treaties that may provide coverage and incur losses; |
|
|
● |
general
forecasts, catastrophe and scenario modelling analyses and results shared by cedents; |
|
|
● |
reviews
of industry insured loss estimates and market share analyses; and |
|
|
● |
management’s
judgement. |
Assumptions
which served as the basis for the Company’s estimates of reserves for the COVID-19 pandemic losses and loss adjustment expenses
include:
● |
the
scope of coverage provided by the underlying policies, particularly those that provide for business interruption coverage; |
|
|
● |
the
regulatory, legislative, and judicial actions that could influence contract interpretations across the insurance industry; |
|
|
● |
the
extent of economic contraction caused by the COVID-19 pandemic and associated actions; and |
|
|
● |
the
ability of the cedents and insured to mitigate some or all of their losses. |
Under
the terms of certain of our quota-share agreements, and due to the nature of claims and premium reporting, a lag exists between (i) claims
being reported by the underlying insured to the Company’s cedent and (ii) claims being reported by the Company’s cedent to
the Company. This lag may impact the Company’s loss reserve estimates. The reports we receive from our cedents have pre-determined
due dates. In the case of the Company’s FAL contract, fourth quarter 2021 premium and loss information will not be made available
to the Company until subsequent to the filing of this annual report. Thus, our fourth quarter results, including the loss and loss adjustment
expense reserves presented herein, have been based upon a combination of first, second, and third quarter actual results as well as full-year
forecasts reported to us by the ceding companies for which we used to approximate fourth quarter results. The Company obtains regular
updates of premium and loss related information for the current and historical periods, which are utilized to update the initial expected
loss ratios on our reinsurance contracts.
While
the Company believes its estimate of loss and loss adjustment expense reserves are adequate as of December 31, 2021, based on available
information, actual losses may ultimately differ materially from the Company’s current estimates. The Company will continue to
monitor the appropriateness of its assumptions as new information is provided.
The
information about incurred and paid claims development for the year ended December 31, 2021, is as follows and includes activity related
to both our FAL contract, as well as our automotive insurance quota-share agreement, which became effective April 1, 2021. The tables
also include IBNR reserves plus expected development on reported claims. The Cumulative Number of Reported Claims has not been reported
as it is impracticable to provide this information. The ceding companies to which we provide reinsurance only report summary information
to us via a bordereau statement. This summary information does not include the number of reported claims underlying the paid and reported
losses. Therefore, it is not possible to provide this information. There was no activity with respect to incurred and paid claims development
for the year ended December 31, 2020.
Schedule
of Incurred and Paid Losses Net of Reinsurance
($ in thousands) |
| |
Cumulative Incurred Losses and
LAE,
Net of Reinsurance
For the Years Ended
December 31, | | |
As of December 31, 2021 |
Accident Year | |
2021
(unaudited)
| | |
Total of IBNR Liabilities Plus Expected
Development on Reported Claims | | |
Cumulative Number of Reported Claims | |
2021 | |
$ | 4,338 | | |
$ | 1,292 | | |
| N/A | |
| |
Cumulative
Paid
Losses and LAE,
Net of Reinsurance
For the year ended
December 31, 2021 | |
Accident Year | |
(unaudited) | |
2021 | |
$ | 2,205 | |
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
A
reconciliation of the net incurred and paid loss development tables to the liability for loss and loss adjustment expenses on the balance
sheet is as follows. There was no activity with respect to net incurred and paid loss development as of December 31, 2020.
Schedule of Reconciliation of Net Incurred and Paid Loss Development to Liability for Loss and Loss Adjustment Expenses
(in thousands) | |
As of
December 31,
2021 | |
Net Outstanding Liabilities | |
| | |
Liability for unpaid loss and LAE - net of reinsurance | |
$ | 2,133 | |
| |
| | |
Reinsurance Recoverable on Loss and LAE Reserves | |
| | |
Total reinsurance recoverable on unpaid loss and LAE | |
| – | |
Total gross liability for unpaid claims and LAE | |
$ | 2,133 | |
A
summary of changes in outstanding loss and loss adjustment expense reserves for the year ended December 31, 2021 is as follows. There
was no activity with respect to loss and loss adjustment expense reserves for the year ended December 31, 2020.
Summary of Changes in Outstanding Loss and Loss Adjustment Expense Reserves
(in thousands) | |
Year ended
December 31,
2021 | |
| |
| |
Balance, January 1, gross of reinsurance | |
$ | – | |
Less reinsurance recoverable on loss and LAE expense reserves | |
| – | |
Balance, January 1, net of reinsurance | |
| – | |
Incurred related to: | |
| | |
Current year | |
| 4,338 | |
Prior years | |
| – | |
Paid related to: | |
| | |
Current year | |
| (2,205 | ) |
Prior years | |
| – | |
Balance, December 31, net of reinsurance | |
| 2,133 | |
Plus reinsurance recoverable related to loss and LAE expense reserves | |
| – | |
Balance, December 31, gross of reinsurance | |
$ | 2,133 | |
The
following supplementary information provides average historical claims duration as of December 31, 2021.
Schedule
of Supplementary Information of Average Historical Claims Duration
Average Annual Percentage Payout of Incurred Losses by Age, Net of Reinsurance (unaudited) |
Age of loss (in years) | |
| 1 | | |
| 2 | | |
| 3 | | |
| 4 | | |
| 5 | | |
| 6 | |
All Lines | |
| 50.8 | % | |
| - | % | |
| - | % | |
| - | % | |
| - | % | |
| - | % |
Note
6. Income Taxes
A
summary of income tax expense (benefit) is as follows:
Summary of Income Tax Expense (Benefit)
| |
2021 | | |
2020 | |
($ in thousands) | |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
Current income tax benefit – from continuing operations | |
$ | – | | |
$ | (559 | ) |
Current income tax benefit – from discontinued operations | |
| – | | |
| – | |
Total current income tax benefit | |
| – | | |
| (559 | ) |
| |
| | | |
| | |
Deferred income tax benefit – from continuing operations | |
| – | | |
| (106 | ) |
Deferred income tax benefit – from discontinued operations | |
| – | | |
| – | |
Total deferred income tax benefit | |
| – | | |
| (106 | ) |
| |
| | | |
| | |
Total income tax benefit – from continuing operations | |
| – | | |
| (665 | ) |
Total income tax benefit – from discontinued operations | |
$ | (145 | ) | |
| – | |
Total income tax benefit | |
$ | (145 | ) | |
$ | (665 | ) |
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Actual
income tax expense (benefit) differs from the income tax expense computed by applying the applicable effective federal and state tax
rates to income before income tax expense as follows:
Schedule of Reconciliation Effective Tax Rates
($ in thousands) | |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
| |
Amount | | |
% | | |
Amount | | |
% | |
| |
| | |
| | |
| | |
| |
Provision for taxes at U.S. statutory marginal income tax rate of 21% | |
$ | (1,540 | ) | |
| 21.0 | % | |
$ | (4,856 | ) | |
| 21.0 | % |
Valuation allowance for deferred tax assets deemed unrealizable | |
| 1,782 | | |
| (24.3 | )% | |
| 3,934 | | |
| (17.0 | )% |
Rate differential due to CARES Act | |
| – | | |
| –% | | |
| (214 | ) | |
| 0.9 | % |
Non-deductible expenses associated with the Share Repurchase Transaction | |
| – | | |
| –% | | |
| 516 | | |
| 2.2 | % |
Net operating loss carryback | |
| – | | |
| –% | | |
| – | | |
| –% | |
State income tax (net of federal benefit) | |
| (114 | ) | |
| 1.6 | % | |
| – | | |
| –% | |
Non-controlling interest | |
| (279 | ) | |
| 3.8 | % | |
| – | | |
| –% | |
Other | |
| 6 | | |
| (0.1 | )% | |
| (45 | ) | |
| 0.2 | % |
Income tax benefit | |
$ | (145 | ) | |
| 2.0 | % | |
$ | (665 | ) | |
| 2.9 | % |
As
a result of the passage of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), the Company recorded
a credit of $214,000 against its income tax expense for the year ended December 31, 2020, due to a provision in the CARES Act which allows
for the five-year carryback of net operating losses. Prior to the passage of the CARES Act, these net operating losses were only available
to offset future taxable income generated by the Company. There was no credit for the “CARES Act” for December 31, 2021.
As
a result of the Share Repurchase Transaction, discussed in further detail in Note 9 – “Related Party Transactions”,
the Company has permanent non-deductible expenses of approximately $2.5 million, which are comprised of the cost of purchasing the Company’s
own stock as well as the legal fees associated with the transaction. These are shown at the tax effected rate of 21%, or $516,000 in
the preceding table for the year ended December 31, 2020.
Deferred
income taxes reflect the net tax effects of temporary differences between carrying amounts of assets and liabilities for financial reporting
purposes as compared to the amounts used for income tax purposes. For the year ended December 31, 2021, the Company recorded an unrealized
loss of approximately $13.1
million on its investment of FedNat common stock,
resulting in a deferred tax asset of approximately $2.7
million. The Company’s gross deferred tax
assets and liabilities are $6.2
million and $0.5 million as of December 31, 2021. The
Company has recorded a valuation allowance against its deferred tax assets of $5.7 million, as of December 31, 2021, due to
the uncertain nature surrounding our ability to realize these tax benefits in the future. Significant components of the Company’s
net deferred tax assets are as follows:
Schedule of Deferred Income Taxes
| |
2021 | | |
2020 | |
($ in thousands) | |
As of December 31, | |
| |
2021 | | |
2020 | |
Deferred income tax assets: | |
| | | |
| | |
Net operating loss carryforward | |
$ | 3,010 | | |
$ | 1,143 | |
Loss and loss adjustment expense reserves | |
| 25 | | |
| – | |
Unearned premium reserves | |
| 152 | | |
| – | |
Capital loss carryforward | |
| 1,114 | | |
| – | |
Share-based compensation | |
| 253 | | |
| 216 | |
Investments | |
| 1,692 | | |
| 2,570 | |
Other | |
| 3 | | |
| 5 | |
Deferred income tax assets | |
$ | 6,249 | | |
$ | 3,934 | |
Less: Valuation allowance | |
| (5,715 | ) | |
| (3,934 | ) |
Deferred income tax assets net of valuation allowance | |
$ | 534 | | |
$ | – | |
| |
| | | |
| | |
Deferred income tax liabilities: | |
| | | |
| | |
Investments | |
$ | 369 | | |
$ | – | |
Deferred policy acquisition costs | |
| 165 | | |
| – | |
Deferred income tax liabilities | |
$ | 534 | | |
$ | – | |
| |
| | | |
| | |
Net deferred income tax asset (liability) | |
$ | – | | |
$ | – | |
As
of December 31, 2021, the Company had net operating loss carryforwards (“NOLs”) for federal income tax purposes of approximately
$14.3 million, which will be available to offset future taxable income. Approximately $0.5 million expire on December 31, 2039, $0.1
million expire on December 31, 2040, and $1.6 million of the Company’s NOLs will expire on December 31, 2041. The remaining $12.1
million of the Company’s NOLs do not expire under current tax law. Additionally, the Company has approximately $5.3 million of
capital loss carryforward that can only be used to offset capital gains and which will expire in December 2026 if not used prior.
As
of December 31, 2021, the Company had no unrecognized tax benefits. The Company analyzed its tax positions in accordance with the provisions
of Accounting Standards Codification Topic 740, Income Taxes, and has determined that there are currently no uncertain tax positions.
The Company generally recognizes interest and penalties, if any, related to unrecognized tax benefits in income tax expense.
The
Company files federal income tax returns as well as multiple state and local tax returns. The Company’s consolidated federal and
state income tax returns for the years 2017 through 2020 are open for review by the Internal Revenue Service (“IRS”) and
the various state taxing authorities.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Note
7. Equity Incentive Plans
On
December 15, 2021, our shareholders approved the FG Financial Group, Inc. 2021 Equity Incentive Plan (the “2021 Plan”). The
purpose of the 2021 Plan is to attract and retain directors, consultants, officers and other key employees of the Company and its subsidiaries
and to provide to such persons incentives and rewards for superior performance. The 2021 Plan is administered by the Compensation and
Management Resources Committee of the Board and has a term of ten years. The 2021 Plan awards may be in the form of stock options (which
may be incentive stock options or nonqualified stock options), stock appreciation rights (or “SARs”), restricted shares,
restricted share units, and other share-based awards, and provides for a maximum of 1,500,000 shares available for issuance.
As
of December 31, 2021, the Company had 164,655 RSUs outstanding and 130,000 non-qualified stock options outstanding under its equity incentive
plans.
RSUs
Outstanding
The
following table summarizes RSU activity for the years ended December 31, 2021 and 2020.
Schedule of Restricted Stock Units Activity
Restricted Stock Units | |
Number of Units | | |
Weighted
Average Grant Date Fair Value | |
Non-vested units, January 1, 2020 | |
| 140,002 | | |
$ | 5.93 | |
Granted | |
| 60,998 | | |
| 4.59 | |
Vested | |
| (52,514 | ) | |
| 5.75 | |
Forfeited | |
| – | | |
| – | |
Non-vested units, December 31, 2020 | |
| 148,486 | | |
$ | 5.44 | |
Granted | |
| 83,329 | | |
| 3.45 | |
Vested | |
| (67,160 | ) | |
| 5.64 | |
Forfeited | |
| – | | |
| – | |
Non-vested units, December 31, 2021 | |
| 164,655 | | |
$ | 4.35 | |
On
August 12, 2020, the Board issued 60,998 RSUs to the Company’s then serving non-employee directors, representing a value of $40,000
per director, pursuant to the Company’s compensation program in effect for all non-employee directors. The RSUs vest in five equal
annual installments, beginning with the first anniversary of the grant date. On July 27, 2021, the Compensation and Management Resource
Committee of the Board approved an increase to the amount of RSUs granted annually to non-employee directors to $50,000 from $40,000
and authorized the issuance of the 2021 award of RSUs upon the availability of sufficient stock under the Company’s equity incentive
plan. Accordingly, on December 17, 2021, we issued a total of 83,329 RSUs to our non-employee directors. Similar to the August 2020 award,
the RSUs vest in five equal annual installments, beginning with the first anniversary of the grant date, other than those RSUs granted
to Mr. Wong. As Mr. Wong made himself available to serve on the Board but was not elected to do so at the Company’s 2021 annual
meeting of shareholders, the Board accelerated the vesting of Mr. Wong’s RSUs such that all of Mr. Wong’s outstanding RSUs
vested on January 1, 2022. This included 14,492 RSUs granted to Mr. Wong on December 17, 2021, as well as an additional 15,224 RSUs previously
granted to Mr. Wong for his service on our Board.
Upon
the resignation of Marsha G. King and Lewis M. Johnson on December 14, 2020, and March 12, 2021, respectively, the Board accelerated
the vesting of 19,210 RSUs that had been previously granted to Ms. King, and 20,987 RSUs that had been previously granted to Mr. Johnson.
On August 6, 2021, in connection with Mr. Hill’s retirement from the Company, the Company’s Compensation Committee approved
the vesting of a total of 17,400 RSUs previously granted to Mr. Hill.
Stock
Options Outstanding
On
January 12, 2021, in connection with Larry G. Swets, Jr.’s appointment as Chief Executive Officer, the Company entered into a Stock
Option Agreement (the “Stock Option”) with Mr. Swets. The Stock Option entitles Mr. Swets to purchase up to 130,000 shares
of the Company’s common stock at an exercise price of $3.38 per share. The Stock Option becomes vested and fully exercisable in
20% increments on each anniversary of the grant date, provided that Mr. Swets remains in the continuous service of the Company through
each applicable vesting date and that the Company’s book value per share shall have increased by 15% or more as compared to the
Company’s book value per share as of the fiscal year end prior. The Stock Option expires on January 11, 2031.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
The
Stock Option contains performance and service conditions that affect vesting. Pursuant to ASC Topic 718- Stock Compensation, these
conditions have not been reflected in estimating the fair value of the award upon its grant date; however, the Company employed a Monte-Carlo
model to estimate the likelihood of satisfaction of the required performance and service conditions. This resulted in a derived service
period of approximately 3.3 years under the grant.
In
estimating the fair value of the Stock Option, the Company estimated volatility based on the historical volatility of our stock. The
risk-free interest rate is based on the U.S. Treasury Constant Maturity similar to the expected remaining life of the Stock Option. The
expected life of the Stock Option is assumed to be equivalent to its contractual term. The dividend rate is based on our historical rate,
which the Company anticipates will remain at zero. The following assumptions were used to determine the estimated fair value of the Stock
Option:
Schedule of Fair Value of Stock Options
Expected volatility | |
| 45.60 | % |
Expected life (years) | |
| 10.00 | |
Risk-free interest rate | |
| 1.15 | % |
Dividend yield | |
| 0.00 | % |
The
following table summarizes activity for stock options issued for the year ended December 31, 2021. There was no activity for the year
ended December 31, 2020.
Schedule of Stock Option Activity
Common Stock Options | |
Shares | | |
Weighted Ave Exercise Price | | |
Weighted Ave Remaining Contractual Term (yrs) | | |
Weighted Ave Grant Date Fair Value | | |
Aggregate Intrinsic Value | |
Outstanding, January 1, 2021 | |
| – | | |
$ | – | | |
| – | | |
$ | – | | |
$ | – | |
Exercisable, January 1, 2021 | |
| – | | |
$ | – | | |
| – | | |
$ | – | | |
$ | – | |
Granted | |
| 130,000 | | |
| 3.38 | | |
| 10.00 | | |
| 1.88 | | |
| – | |
Exercised | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Cancelled | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Outstanding, December 31, 2021 | |
| 130,000 | | |
$ | 3.38 | | |
| 9.04 | | |
$ | 1.88 | | |
$ | 49,400 | |
Exercisable, December 31, 2021 | |
| – | | |
$ | – | | |
| – | | |
$ | – | | |
$ | – | |
On
January 18, 2021, Company entered into an Equity Award Letter Agreement (the “Letter Agreement”) with Mr. Swets, pursuant
to which the Company clarified its intention to grant an additional 370,000 stock options, restricted shares or restricted stock units
pursuant to a future award (the “Future Award”), subject to the approval of an amended and/or new equity plan, among other
conditions. Specifically, under the Letter Agreement, no such Future Award may be granted until there is a determination by the Compensation
Committee of the specific vesting and other terms of the award, and an amended and/or new equity plan, in a form to be prepared and reviewed
by the Board of Directors of the Company (the “Board”), has been approved by the Board and Company stockholders that authorizes
a sufficient number of shares of common stock to make such Future Award.
Total
stock-based compensation expense for the years ended December 31, 2021 and 2020 was approximately $559,000 and $311,000, respectively.
As of December 31, 2021, total unrecognized stock compensation expense of $375,000 remains, which will be recognized through December
31, 2026. Stock compensation expense has been reflected in the Company’s financial statements as part of general and administrative
expense.
Warrants
No
warrants were granted or exercised during the two years ended December 31, 2021. As of December 31, 2021, the Company had 1,500,000 warrants
outstanding with an exercise price of $15.00, which expired on February 24, 2022.
Note
8. Shareholders’ Equity
Share
Repurchase Transaction
On
September 15, 2020, the Company entered into a Share Repurchase and Cooperation Agreement (the “Share Repurchase Agreement”)
with Hale Partnership Capital Management, LLC and certain of its affiliates (collectively, the “Hale Parties”), which, prior
to the transaction, owned more than 18% of the Company’s outstanding common stock (the “Share Repurchase Transaction”).
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Pursuant
to the Share Repurchase Agreement, the Company agreed to purchase all of the 1,130,152 shares of the Company’s common stock, owned,
of record or beneficially, by the Hale Parties, in exchange for an aggregate of approximately $2.8 million in cash and 330,231 shares
of FedNat common stock previously owned by the Company (the “FedNat Shares”) having an estimated fair value of approximately
$2.7 million on September 15, 2020. As acknowledged by the Hale Parties in the Share Repurchase Agreement, that certain Standstill Agreement,
dated December 2, 2019, by and between FedNat Holding Company and the Company, imposes certain restrictions in respect of the FedNat
Shares transferred by the Company to the Hale Parties. FedNat Holding Company is not party to, or a third-party beneficiary of, the agreement.
As
the total consideration paid in the Share Repurchase Transaction exceeded the fair value of the treasury shares repurchased by the Company,
the Company recorded a charge of approximately $0.2 million to general and administrative expense for the year ended December 31, 2020,
representing the estimated fair value of the rights conveyed to the Company pursuant to the standstill provisions in the agreement. The
fair value of the 1,130,152 shares of Company common stock, or approximately $5.2 million, was recorded to treasury stock.
8.00%
Cumulative Preferred Stock, Series A
On
May 21, 2021, we completed the underwritten public offering of an additional 194,580 shares of our preferred stock designated as, 8.00%
Cumulative Preferred Stock, Series A, par value $25.00 per share (the “Series A Preferred Stock”), for net proceeds of approximately
$4.2 million, after deducting underwriting commissions and offering expenses. This included the exercise in full by the underwriters
of their over-allotment option to purchase up to an additional 25,380 shares, bringing the total number of Series A Preferred Stock shares
outstanding to 894,580 as of December 31, 2021.
Dividends
on the Series A Preferred Stock are cumulative from the date of original issue and are payable quarterly on the 15th day of March, June,
September and December of each year, when, as and if declared by our Board of Directors or a duly authorized committee thereof. Dividends
are payable out of amounts legally available therefor at a rate equal to 8.00% per annum per $25.00 of stated liquidation preference
per share, or $2.00 per share of Series A Preferred Stock per year. Our Board of Directors declared the first quarter 2022 dividend on
the shares of Series A Preferred Stock on February 10, 2022. The Series A Preferred Stock
shares trade on the Nasdaq Stock Market under the symbol “FGFPP”.
Common
Stock
On
October 28, 2021, we closed the underwritten public offering of 652,174 shares of our common stock at a public offering price of $4.00
per share. Furthermore, on November 3, 2021, the underwriters exercised their over-allotment option, closing on the sale of an additional
97,826 shares of our common stock under the same terms. The issuance, including the exercise of the over-allotment, resulted in approximately
$2.5 million in net proceeds to us, after deducting underwriting commissions and other offering expenses.
On
November 29, 2021, the Company completed a rights offering to holders of its common stock. Pursuant to the terms of the rights offering,
the Company distributed, to each holder of its common stock, one non-transferable subscription right to purchase 0.15 share of common
stock, at a price of $4.00 per whole share, for each share held as of 5:00 p.m. Eastern Time on October 25, 2021, the record date for
the rights offering.
A
maximum of 757,720 shares of common stock were issuable pursuant to the rights, of which 691,735 were subscribed for, for total net proceeds
of approximately $2.7 million, after deducting underwriting
commissions and other offering expenses. The Company intends to use the net proceeds from
this offering for working capital and other general corporate purposes.
Retirement
of Treasury Stock
On
August 19, 2021, the Board approved the retirement of all 1,281,511 common stock treasury shares owned by the Company. Accordingly, these
shares have been classified as authorized, but unissued shares on the Company’s balance sheet as of December 31, 2021.
Note
9. Related Party Transactions
Related
party transactions are carried out in the normal course of operations and are measured in part by the amount of consideration paid or
received, as established and agreed by the parties. Management believes that consideration paid for such services in each case approximates
fair value. Except where disclosed elsewhere in these consolidated financial statements, the following is a summary of related party
transactions.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Investment
in Metrolina
The
Company had previously invested $4.0 million as a limited partner in Metrolina, which invested in real estate through a real estate investment
trust wholly owned by Metrolina. The general partner of Metrolina, FGI Metrolina GP, LLC, is managed, in part, by Mr. Cerminara, the
Chairman of the Board of Directors of the Company. Metrolina’s investment program was managed by FGI Funds Management LLC, an affiliate
of FG, which, with its affiliates, is the largest stockholder of the Company. In the third quarter, 2021, Metrolina indicated that it
would be liquidating and returning capital to its investors. Accordingly, in the fourth quarter 2021, we received approximately $5.0
million in cash from Metrolina, representing our initial investment of $4.0 million plus approximately $1.0 million in distributed earnings.
As a result, our investment in Metrolina was fully liquidated as of December 31, 2021.
Joint
Venture Agreement
On
March 31, 2020, the Company entered into the Limited Liability Company Agreement of Fundamental Global Asset Management, LLC (“FGAM”),
a newly-formed joint venture owned 50% by each of the Company and FG. The purpose of FGAM is to sponsor, capitalize and provide strategic
advice to investment managers in connection with the launch and/or growth of their asset management business and the investment products
they sponsor (each, a “Sponsored Fund”).
FGAM
is governed by a Board of Managers consisting of four managers, two of which have been appointed by each Member. The Company has appointed
two of its independent directors to the Board of Managers of FGAM. Certain major actions, including any decision to sponsor a new investment
manager, require the prior consent of both Members.
FG
Special Situations Fund
As
of December 31, 2021, the Company had invested $6.65 million as a limited partner in FG Special Situations Fund, LP (the “Fund”),
a Delaware limited partnership formed on September 2, 2020. The general partner of the Fund, and the investment advisor of the Fund are
ultimately controlled by Mr. Cerminara, the Chairman of the Company’s Board of Directors. Portions of the Company’s investment
into the Fund was used to sponsor the launch of special purpose acquisition companies, including FGNA and Aldel.
Mr.
Cerminara, and Mr. Swets, our Chief Executive Officer, are managers of the sponsor companies FG New America Investors, LLC and Aldel
Financial, LLC. Mr. Swets, was the Chief Executive Officer and a director of FGNA and Hassan R. Baqar, our Chief Financial Officer of
FGNA until FGNA’s business combination with OppFi. Mr. Swets served as Senior Advisor to Aldel; Mr. Baqar served as Director and
Chief Financial Officer of Aldel; and Mr. Cerminara served as a director of Aldel; until Aldel’s business combination with Hagerty.
FG
SPAC Partners
On
January 4, 2021, FGSP was formed as a Delaware limited partnership to co-sponsor newly formed SPACs with their founders or partners.
The Company is the sole managing member of the general partner of FGSP and holds an approximate 46% limited partner interest in FGSP.
Certain of our directors and officers also hold limited partner interests in FGSP. Mr. Swets holds a limited partner interest through
Itasca Financial LLC, an advisory and investment firm for which Mr. Swets is managing member. Mr. Baqar also holds a limited partner
interest through Sequoia Financial LLC, an advisory firm for which Mr. Baqar is managing member. Mr. Cerminara also holds a limited partner
interest through Fundamental Global, LLC, a holding company for which Mr. Cerminara is the manager and one of the members.
FGSP
has invested in the founder shares and warrants of Aldel. Mr. Swets served as Senior Advisor to Aldel, Mr. Baqar served as Director and
Chief Financial Officer of Aldel, and Mr. Cerminara serves as a director of Aldel; until Aldel’s business combination with Hagerty.
Investment
Advisory Agreement
Pursuant
to the Investment Advisory Agreement, FGSC, a wholly-owned subsidiary of the Company, has agreed to provide investment advisory services
to FedNat, including identifying, analyzing and recommending potential investments, advising as to existing investments and investment
optimization, recommending investment dispositions, and providing advice regarding macro-economic conditions. In exchange for providing
the investment advisory services, FedNat has agreed to pay FGSC an annual fee of $100,000. The Investment Advisory Agreement expires
on December 2, 2024.
Shared
Services Agreement
On
March 31, 2020, the Company entered into a Shared Services Agreement (the “Shared Services Agreement”) with Fundamental Global
Management, LLC (“FGM”), an affiliate of FG, pursuant to which FGM provides the Company with certain services related to
the day-to-day management of the Company, including assisting with regulatory compliance, evaluating the Company’s financial and
operational performance, providing a management team to supplement the executive officers of the Company, and such other services consistent
with those customarily performed by executive officers and employees of a public company. In exchange for the these services, the Company
pays FGM a fee of $456,000 per quarter (the “Shared Services Fee”), plus reimbursement of expenses incurred by FGM in connection
with the performance of the Services, subject to certain limitations approved by the Company’s Board of Directors or Compensation
Committee from time to time.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
The
Shared Services Agreement has an initial term of three years, and thereafter renews automatically for successive one-year terms unless
terminated in accordance with its terms. The Shared Services Agreement may be terminated by FGM or by the Company, by a vote of the Company’s
independent directors, at the end of the initial or automatic renewal term upon 120 days’ notice, subject to payment by the Company
of certain costs incurred by FGM to wind down the provision of services and, in the case of a termination by the Company without cause,
payment of a termination fee equal to the Shared Services Fee paid for the two quarters preceding termination.
For
the years ended December 31, 2021 and 2020, the Company paid approximately $1.8 and $1.4 million, respectively, to FGM under the Shared
Services Agreement.
Share
Repurchase Transaction
On
September 15, 2020, the Company entered into a Share Repurchase and Cooperation Agreement (the “Share Repurchase Agreement”)
with Hale Partnership Capital Management, LLC and certain of its affiliates (collectively, the “Hale Parties”), which, prior
to the transaction, owned more than 18% of our outstanding common stock (the “Share Repurchase Transaction”).
Pursuant
to the Share Repurchase Agreement, the Company agreed to purchase (exclusive of any fees or expenses) all of the 1,130,152 shares of
the Company’s common stock, owned, of record or beneficially, by the Hale Parties, in exchange for an aggregate $2,752,617 in cash
and 330,231 shares of common stock of FedNat Holding Company previously owned by the Company (the “FedNat Shares”). As acknowledged
by the Hale Parties in the Share Repurchase Agreement, that certain Standstill Agreement, dated December 2, 2019, by and between FedNat
Holding Company and the Company, imposes certain restrictions in respect of the FedNat Shares transferred by the Company to the Hale
Parties. FedNat Holding Company is not party to, or a third-party beneficiary of, the Share Repurchase Agreement.
The
Share Repurchase Agreement contains certain customary standstill provisions that, for a period of five years, commencing September 15,
2020 (the “Standstill Period”), prohibit, among other things, the Hale Parties from (i) making certain announcements regarding
the Company’s transactions, (ii) soliciting proxies, (iii) acquiring ownership of any securities of the Company, (iv) advising,
encouraging or influencing any vote or disposition of any securities of the Company, (v) selling securities of the Company resulting
in any third party owning more than 4.9% of the outstanding shares of the Company’s common stock (subject to certain exceptions
set forth in the Share Repurchase Agreement), (vi) taking actions to change or influence the Board of Directors of the Company, Company
management or the direction of certain Company matters, and (vii) exercising certain stockholder rights. The Company and the Hale Parties
further agreed that they will not disparage each other and that they will not initiate any lawsuit, claim or proceeding with respect
to any claims against the Company or any of the Hale Parties, as applicable, based on facts known as of the Effective Date, in each case
applicable during the Standstill Period, and to a mutual release of claims.
Each
of the Company and the Hale Parties has the right to terminate the Share Purchase Agreement prior to the end of the Standstill Period
if (i) any of the Hale Parties, in the case of the Company, or (ii) the Company, in the case of the Hale Parties, commits a material
breach of the Share Purchase Agreement, and such breach is not cured within 15 days after notice is given to the breaching party.
As
the total consideration paid in the Share Repurchase transaction exceeded the fair value of the treasury shares repurchased by the Company,
the Company recorded a charge of approximately $0.2 million to general and administrative expense for the year ended December 31, 2020,
representing the estimated fair value of the rights conveyed to the Company pursuant to the standstill provisions in the repurchase agreement.
The fair value of the 1,130,152 shares of Company common stock, or approximately $5.2 million, was recorded to treasury stock.
Note
10. Net Earnings Per Share
Net
earnings per share is computed by dividing net income by the weighted average number of common shares and common share equivalents outstanding
during the periods presented. In calculating diluted earnings per share, those potential common shares that are found to be anti-dilutive
are excluded from the calculation. The table below provides a summary of the calculations used in determining basic and diluted earnings
per share for the years ended December 31, 2021 and 2020.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Schedule of Numerators and Denominators Used in Calculation of Basic and Diluted Earnings Per Share
| |
2021 | | |
2020 | |
($ in thousands) | |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
Basic and diluted: | |
| | | |
| | |
Net loss from continuing operations | |
$ | (7,333 | ) | |
$ | (22,457 | ) |
Income attributable to noncontrolling interest | |
| (1,326 | ) | |
| – | |
Dividends declared on Series A Preferred Shares | |
| (1,692 | ) | |
| (1,400 | ) |
Loss attributable to FG Financial Group, Inc. common shareholders from continuing
operations | |
| (10,351 | ) | |
| (23,857 | ) |
Weighted average common shares | |
| 5,212,772 | | |
| 5,746,259 | |
Loss per common share from continuing operations | |
$ | (1.99 | ) | |
$ | (4.15 | ) |
| |
| | | |
| | |
Gain from sale of former insurance business | |
$ | (145 | ) | |
$ | – | |
Weighted average common shares outstanding | |
| 5,212,772 | | |
| – | |
Income per common share from discontinued operations | |
$ | 0.03 | | |
$ | – | |
| |
| | | |
| | |
Loss per share attributable to common shareholders | |
$ | (1.96 | ) | |
$ | (4.15 | ) |
The
following potentially dilutive securities outstanding as of December 31, 2021 and 2020 have been excluded from the computation of diluted
weighted-average shares outstanding as their effect would be anti-dilutive.
Schedule of Potentially Dilutive Securities Excluded from Calculation
| |
As of December 31, | |
| |
2021 | | |
2020 | |
Warrants to purchase common stock | |
| 1,500,000 | | |
| 1,500,000 | |
Options to purchase common stock | |
| 130,000 | | |
| – | |
Restricted stock units | |
| 164,655 | | |
| 152,731 | |
| |
| 1,794,655 | | |
| 1,652,731 | |
Note
11. Retirement plans
The
FG Financial Group, Inc. 401(k) Plan (the “Retirement Plan”) was established effective January 1, 2015, as a defined contribution
plan. The Retirement Plan is subject to the provisions of the Employee Retirement Income Security Act of 1974 (“ERISA”);
eligible employees of the Company and its subsidiaries may participate in the plan. Employees who have completed one month of service
are eligible to participate and are permitted to make annual pre and post-tax salary reduction contributions not to exceed the limits
imposed by the Internal Revenue Code of 1986, as amended. Contributions are invested at the direction of the employee participant in
various money market and mutual funds. The Company matches 100% of each participant’s initial contributions up to 3% of a participant’s
eligible earnings and 50% of each participant’s contributions up to an additional 2% of a participant’s eligible earnings.
The Company may also elect to make a profit-sharing contribution to the Retirement Plan based upon discretionary amounts and percentages
authorized by the Company’s Board of Directors. For the years ended December 31, 2021 and 2020, the Company made matching contributions
to the Retirement Plan in the amounts of approximately $42,000 and $18,000, respectively, but did not make any profit-sharing contributions
to the Retirement Plan in either year.
Note
12. Commitments and Contingencies
Legal
Proceedings:
As of December 31, 2021, the Company
was not a party to any legal proceedings and was not aware of any material claims or actions pending or threatened against us.
From time to time, we are involved in legal proceedings and litigation arising in the ordinary course of business. Currently, it is not
possible to predict legal outcomes and their impact on the future development of claims. Any such development will be affected by future
court decisions and interpretations. Because of these uncertainties, additional liabilities may arise for amounts in excess of the Company’s
current reserves.
Operating
Lease Commitments:
In
July 2021, the Company entered into a lease agreement for office space in St. Petersburg, FL. The lease has a term of 12 months. Total
minimum rent over the 12-month term is expected to be approximately $17,000. Due to the short-term nature of the lease, the Company has
recognized lease expense on a straight line basis over the term of the lease, with any variable lease payments recognized in the period
in which the obligation for the payment occurred. Rent expense was approximately $19,000 and $32,000 for the years ended December 31,
2021 and 2020, respectively.
FG
FINANCIAL GROUP, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
Impact
of Coronavirus (COVID-19) Pandemic
Given
the ongoing and dynamic nature of the circumstances, it is difficult to predict the full impact of the COVID-19 pandemic on our business.
Adverse events such as health-related concerns about working in our offices, the inability to travel and other matters affecting the
general work environment have negatively impacted and could continue to harm our business and our business strategy. The extent to which
our operations and investments may continue to be impacted by the COVID-19 pandemic will depend largely on future developments, which
are highly uncertain and cannot be accurately predicted, including new developments concerning the severity of the pandemic and actions
by government authorities to contain the pandemic or treat its impact. Furthermore, the impacts of a potential worsening of global economic
conditions and the continued disruptions to and volatility in the financial markets remain unknown. In the event of a major disruption
caused by the pandemic, we may lose the services of our employees, experience system interruptions or face challenges accessing the capital
or credit markets, which could lead to diminishment of our business operations. Any of the foregoing could harm our business and delay
the implementation of our business strategy.
Note
13. Segment Reporting
The
Company has two operating segments; insurance and asset management. The chief operating decision maker (“CODM”) is the Company’s
Chief Executive Officer. The measure of profit or loss used by the CODM to identify and measure the Company’s reportable segments
is income before income tax. Our insurance segment consists of the operations of our Cayman Islands-based reinsurance subsidiary, FGRe,
which, as of December 31, 2021, included our two quota-share reinsurance agreements, as well as the returns associated with the investments
made by our reinsurance operations, which include the Company’s FedNat common stock investment, as well as a portion of our investment
in Hagerty. Our asset management segment includes our investment in the Fund, as well as our investments in Metrolina and our investment
advisory agreement with FedNat.
The
following table presents the financial information for each segment that is specifically identifiable or based on allocations using internal
methodology as of and for the years ended December 31, 2021 and 2020. The ‘other’ category in the table below consists largely
of corporate general and administrative expenses which have not been allocated to a specific segment. Segment assets for the “other” category primarily consist of unrestricted cash in the amounts of $14.2
million and $10.1 million for the years ended December 31, 2021 and 2020, respectively.
Summary of Segment Reporting
(in thousands) For the year ended December 31, 2021 | |
Insurance | | |
Asset Management | | |
Other | | |
Total | |
Net premiums earned | |
$ | 4,864 | | |
$ | – | | |
$ | – | | |
$ | 4,864 | |
Net investment (loss) income | |
| (2,535 | ) | |
| 5,080 | | |
| – | | |
| 2,545 | |
Other income | |
| – | | |
| 186 | | |
| – | | |
| 186 | |
Total revenue | |
| 2,329 | | |
| 5,266 | | |
| – | | |
| 7,595 | |
Income (loss) before income tax | |
| ) | |
| | |
| ) | |
| ) |
| |
| | | |
| | | |
| | | |
| | |
As of December 31, 2021 | |
| | | |
| | | |
| | | |
| | |
Segment assets | |
$ | 14,657 | | |
$ | 11,413 | | |
$ | 14,759 | | |
$ | 40,829 | |
| |
| | | |
| | | |
| | | |
| | |
For the year ended December 31, 2020 | |
| | | |
| | | |
| | | |
| | |
Net investment (loss) income | |
$ | (17,692 | ) | |
$ | 432 | | |
$ | – | | |
$ | (17,260 | ) |
Other income | |
| – | | |
| 100 | | |
| 4 | | |
| 104 | |
Total revenue | |
| (17,692 | ) | |
| 532 | | |
| 4 | | |
| (17,156 | ) |
Income (loss) before income tax | |
| ) | |
| | |
| ) | |
| ) |
| |
| | | |
| | | |
| | | |
| | |
As of December 31, 2020 | |
| | | |
| | | |
| | | |
| | |
Segment assets | |
$ | 11,898 | | |
$ | 10,421 | | |
$ | 12,386 | | |
$ | 34,705 | |
FG
FINANCIAL GROUP, INC.