These indicators could include a decline in our stock price and market capitalization, a significant change in the outlook for a reporting unit, lower than expected reporting unit operating results, increased competition, legal factors, or the sale or disposition of a significant portion of a reporting unit.
These indicators could include a significant decline in our stock price and market capitalization, a significant change in the outlook for a reporting unit, lower than expected reporting unit operating results, increased competition, legal factors, or the sale or disposition of a significant portion of a reporting unit.
Other Items Gain (loss) related to warrant liabilities, net In July 2024, we completed an exchange offer under which holders of our warrants were issued 3,876,201 shares of Class A Common Stock in exchange for 19,483,539 warrants, with a nominal cash settlement paid in lieu of fractional shares (the "Warrant Exchange").
Other Items Loss related to warrant liabilities, net In July 2024, we completed an exchange offer under which holders of our warrants were issued 3,876,201 shares of Class A Common Stock in exchange for 19,483,539 warrants, with a nominal cash settlement paid in lieu of fractional shares (the "Warrant Exchange").
PIF Retention is an important measurement of the number of policies retained each year, which contributes to our recurring revenue streams including commissions earned by our MGA subsidiaries, HDC membership fees, and earned premium generated by Hagerty Re. (8) Vehicles in Force represents the number of current insured vehicles as of the end of the period.
PIF Retention is an important measurement of the number of policies retained each year, which contributes to our recurring revenue streams including commissions earned by our MGA subsidiaries, HDC membership fees, and earned premium generated by Hagerty Re. Vehicles in Force represents the number of current insured vehicles as of the end of the period.
Vehicles in Force is an important metric to assess our financial performance because insured vehicle growth drives our revenue growth and increases market penetration. (9) HDC Paid Member Count represents the number of current Members who pay an annual membership subscription as of the end of the period.
Vehicles in Force is an important metric to assess our financial performance because insured vehicle growth drives revenue growth and increases market penetration. HDC Paid Member Count represents the number of current Members who pay an annual membership subscription as of the end of the period.
While historical performance and current expectations have generally resulted in the conclusion that our goodwill is not impaired, if our assumptions are not realized, it is possible that an impairment charge may need to be recorded in the future.
While historical performance and current expectations have resulted in the conclusion that our goodwill is not impaired, if our assumptions are not realized, it is possible that an impairment charge may need to be recorded in the future.
(7) PIF Retention represents the percentage of expiring insurance policies that are renewed on the renewal effective date, calculated on a rolling twelve months basis.
PIF Retention represents the percentage of expiring insurance policies that are renewed on the renewal effective date, calculated on a rolling twelve months basis.
The TRA provides for payment to the Legacy Unit Holders of 85% of the U.S. federal, state and local income tax savings realized by Hagerty, Inc. as a result of the increases in tax basis and certain other tax benefits as outlined in the Business Combination Agreement upon the exchange of THG units and shares of Hagerty, Inc.
The TRA provides for payment to the Legacy Unit Holders of 85% of the U.S. federal, state and local cash tax savings realized by Hagerty, Inc. as a result of the increases in tax basis and certain other tax benefits, as outlined in the Business Combination Agreement, upon the exchange of THG units and shares of Hagerty, Inc.
Total Written Premium reflects the direct economic benefit of our policy acquisition efforts and is closely correlated with the growth of insurance commission revenue generated by our MGA subsidiaries and earned premium generated by Hagerty Re. (2) Hagerty Re Loss Ratio is the ratio of (i) Hagerty Re's losses and loss adjustment expenses to (ii) its earned premium.
Total Written Premium reflects the direct economic benefit of our policy acquisition efforts and is closely correlated with the growth of insurance commission revenue generated by our MGA subsidiaries and earned premium generated by Hagerty Re. Hagerty Re Loss Ratio represents the ratio of (i) Hagerty Re's losses and loss adjustment expenses to (ii) its earned premium.
A discussion of the Company's results of operations comparing results for the years ended December 31, 2023 and 2022 is included under the section entitled "Results of Operations" in Item 7 of Part II of the Annual Report on Form 10-K for the year ended December 31, 2023, and is incorporated by reference into this Annual Report.
A discussion of the Company's results of operations comparing results for the years ended December 31, 2024 and 2023 is included under the section entitled " Results of Operations" in Item 7 of Part II of the Annual Report on Form 10-K for the year ended December 31, 2024, and is incorporated by reference into this Annual Report.
Broker expense is the compensation paid to our agent partners and national broker partners when an insurance policy is written by our MGA subsidiaries through a broker relationship. Broker expense generally tracks with written premium growth.
Broker expense is the compensation paid to our agent partners and national broker partners when an insurance policy is written by our MGA subsidiaries through a broker relationship. Broker expense generally trends with written premium growth.
Off-Balance Sheet Arrangements We do not have any material off-balance sheet arrangements as of December 31, 2024. 53 TABLE OF CONTENTS Critical Accounting Estimates The preparation of financial statements in accordance with GAAP requires management to make significant judgments, assumptions, and estimates that materially affect the amounts reported in the Company's Consolidated Financial Statements.
Off-Balance Sheet Arrangements We do not have any material off-balance sheet arrangements as of December 31, 2025. 61 TABLE OF CONTENTS Critical Accounting Estimates The preparation of the Consolidated Financial Statements in accordance with GAAP requires management to make significant judgments, assumptions, and estimates that materially affect the amounts reported in the Company's Consolidated Financial Statements.
Refer to Note 23 — Taxation in Item 8 of Part II of this Annual Report for additional information related to the TRA. Income tax expense THG is taxed as a pass-through ownership structure under provisions of the IRC and a similar section of state income tax law.
Refer to Note 23 — Taxation in Item 8 of Part II of this Annual Report for additional information related to the TRA. 47 TABLE OF CONTENTS Income tax benefit (expense) THG is taxed as a pass-through ownership structure under provisions of the IRC and a similar section of state income tax law.
Any adjustments to the provision for losses and loss adjustment expenses are recognized in our Consolidated Statements of Operations in the period in which management determines that an adjustment is required. 55 TABLE OF CONTENTS If the actual level of loss frequency and/or severity is higher or lower than our expectations, the ultimate cost of claims paid will differ from management's estimates.
Any adjustments to our reserves for unpaid losses and loss adjustment expenses are recognized in our Consolidated Statements of Operations in the period in which management determines that an adjustment is required. 63 TABLE OF CONTENTS If the actual level of loss frequency and/or severity is higher or lower than our expectations, the ultimate cost of claims paid will differ from management's estimates.
Refer to Note 13 — Provision for Unpaid Losses and Loss Adjustment Expenses in Item 8 of Part II of this Annual Report for additional information regarding the methodologies used to estimate loss and loss adjustment expense reserves.
Refer to Note 15 — Reserves for Unpaid Losses and Loss Adjustment Expenses in Item 8 of Part II of this Annual Report for additional information regarding the methodologies used to estimate loss and loss adjustment expense reserves.
Similarly, state statutes restrict the amount of dividends that Drivers Edge may pay without prior approval of state insurance regulators. As of December 31, 2024, there were no plans to issue dividends from Drivers Edge and a change in such plans may require regulatory approval.
As of December 31, 2025, there were no plans to issue dividends from Hagerty Re. Similarly, state statutes restrict the amount of dividends that Drivers Edge may pay without prior approval of state insurance regulators. As of December 31, 2025, there were no plans to issue dividends from Drivers Edge and a change in such plans may require regulatory approval.
These commissions represent Hagerty Re's pro-rata share of the carrier's costs including (i) policy acquisition costs, which consists of the commissions earned by our MGA subsidiaries, (ii) general and administrative costs, and (iii) other costs. Ceding commissions are recorded net of commissions received by Hagerty Re related to ceded reinsurance premiums.
These commissions represent Hagerty Re's pro-rata share of the carrier's costs including (i) policy acquisition costs, which principally consist of the commissions earned by our MGA subsidiaries; (ii) general and administrative costs; and (iii) other costs. Ceding commissions are recorded net of commissions received by Hagerty Re from reinsurers related to ceded reinsurance premiums.
The factors considered by management in estimating the provision for unpaid losses and loss adjustment expenses include the following: • the views of the Company's actuaries; • historical trends in claim frequency and severity, including the impacts of adverse weather-related events; • changes in claim cycle time and claim settlement practices; • observed industry trends; • the changing mix of business due to the large growth in modern collectible cars which carry a different risk profile than the risks associated with collector cars; • inflation or deflation; • retention limits under current catastrophe and treaty reinsurance programs; and • legislative and judicial changes in the jurisdictions in which the Company operates.
The factors considered by management in estimating its reserves for unpaid losses and loss adjustment expenses include the following: • the views of our actuaries; • historical trends in claim frequency and severity, including the impacts of adverse weather-related events; • changes in claim cycle time and claim settlement practices; • observed industry trends; • the changing mix of business, predominantly due to the large growth in modern collectible cars which carry a different risk profile than the risks associated with collector cars; • inflation or deflation; • retention limits under current catastrophe and treaty reinsurance programs; and • legislative and judicial changes in the jurisdictions in which we operate.
As of December 31, 2024, Drivers Edge maintained sufficient capital and surplus levels to comply with state insurance regulations. Dividend Restrictions Under Bermuda law, Hagerty Re is prohibited from declaring or issuing a dividend if it fails to meet its minimum solvency margin or minimum liquidity ratio.
As of December 31, 2025, Drivers Edge maintained sufficient capital and surplus levels to comply with National Association of Insurance Commissioners ("NAIC") and state insurance regulations. Dividend Restrictions Under Bermuda law, Hagerty Re is prohibited from declaring or issuing a dividend if it fails to meet its minimum solvency margin or minimum liquidity ratio.
Our primary liquidity needs and capital requirements include cash required for: (i) funding the business operations of THG and its subsidiaries; (ii) funding strategic investments and acquisitions; (iii) servicing and repayment of borrowings under the JPM Credit Facility, the BAC Credit Facility, and the unsecured term loan credit facility with State Farm (the "State Farm Term Loan"); (iv) funding potential cash dividend payments on the Series A Convertible Preferred Stock; (v) payment of income taxes; and (vi) funding payments under the TRA.
Our primary liquidity needs and capital requirements include cash required for: (i) funding the business operations of THG and its subsidiaries; (ii) funding strategic investments and acquisitions; (iii) servicing and repayment of borrowings under the 2025 JPM Credit Facility, the BAC Credit Facility, and the unsecured term loan credit facility with State Farm (the "State Farm Term Loan"); (iv) funding potential cash dividend payments on the Series A Convertible Preferred Stock; (v) payment of income taxes; (vi) funding required distributions to the non-controlling interest unit holders of THG; and (vii) funding required payments to Legacy Unit Holders under the TRA.
Membership, marketplace and other revenue We earn subscription revenue through HDC memberships, which are primarily bundled with our insurance policies and give subscribers access to an array of products and services, including emergency roadside assistance, Hagerty Drivers Club Magazine, automotive enthusiast events, our proprietary vehicle valuation tool, and special vehicle-related discounts.
Membership and other revenue We earn subscription revenue from the sale of HDC memberships, which are bundled with our insurance policies and give members access to an array of products and services, including emergency roadside assistance, Hagerty Drivers Club Magazine, special access to automotive enthusiast events, our proprietary vehicle valuation tool, and special vehicle-related discounts.
Any such changes in these factors or changes in our determination of the need for a valuation allowance related to the tax benefits acquired under the TRA could adjust the TRA Liability recognized on the Consolidated Balance Sheets.
Any such changes in these factors or changes in our determination of the need for a valuation allowance related to the tax benefits acquired under the TRA could result in a significant change to the estimated value of the TRA Liability recognized on our Consolidated Balance Sheets.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our Consolidated Financial Statements and related Notes included in Item 8 of Part II of this Annual Report.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our Consolidated Financial Statements and related Notes included in Item 8 of Part II of this Annual Report, including Note 4 — Segment Reporting and Disaggregated Revenue.
Class V Common Stock for shares of Hagerty, Inc. Class A Common Stock or cash. The Business Combination Agreement is provided as Exhibit 2.1 to this Annual Report, which is incorporated by reference within Item 15. Exhibits, Financial Statement Schedules.
Class V Common Stock for shares of Hagerty, Inc. Class A Common Stock or cash. The remaining 15% cash tax savings resulting from the basis adjustments are retained by Hagerty, Inc. The Business Combination Agreement is provided as Exhibit 2.1 to this Annual Report, which is incorporated by reference within Item 15. Exhibits, Financial Statement Schedules.
BAC and BAC Funding 2023-1, LLC are required, among other things, to meet certain financial covenants under the BAC Credit Agreement, including that BAC, as the servicer, maintain a minimum tangible net worth, minimum liquidity balances, and an indebtedness to tangible net worth ratio.
BAC and BAC Funding 2023-1, LLC are required, among other things, to meet certain financial covenants including that BAC, as the servicer, maintain a minimum tangible net worth, minimum liquidity balances, and an indebtedness to tangible net worth ratio. As of December 31, 2025, we were in compliance with the financial covenants under the BAC Credit Agreement.
Recourse to the Company and its subsidiaries that originated and transferred notes receivable that represent collateral under the BAC Credit Facility is limited to (i) an obligation of the applicable seller to repurchase a note receivable if it is determined that there was a breach of any representation or warranty relating to such note receivable as of the relevant date specified in the related transfer agreement and (ii) a limited guarantee covering certain liabilities that may result under certain foreign exchange hedging activity of one of the SPEs.
Recourse is limited to (i) an obligation of the applicable seller to repurchase a note receivable if it is determined that there was a breach of any representation or warranty relating to such note receivable as of the relevant date specified in the related transfer agreement; and (ii) a limited guarantee for certain liabilities that may result under certain foreign exchange hedging activity of one of the SPEs.
Liabilities under Tax Receivable Agreement Description In connection with the consummation of the business combination that formed Hagerty, Inc. in 2021, Hagerty, Inc. entered into a TRA with HHC and Markel ("Legacy Unit Holders").
Tax Receivable Agreement In connection with the consummation of the business combination that formed Hagerty, Inc. in 2021, Hagerty, Inc. entered into a TRA with the Legacy Unit Holders.
No warrants remained outstanding following the completion of the Warrant Exchange. Prior to the Warrant Exchange, our warrants were accounted for as liabilities and were measured at fair value each reporting period, with changes in fair value recognized as non-operating income (expense) in our Consolidated Statements of Operations.
No warrants remained outstanding following the completion of the Warrant Exchange. Prior to the Warrant Exchange, our warrants were accounted for as liabilities and were measured at fair value each reporting period, with changes in fair value recognized within "Loss (gain) related to warrant liabilities, net" in our Consolidated Statements of Operations.
(3) Other unusual items includes professional fees associated with the Warrant Exchange, as well as certain material severance expenses for the year ended December 31, 2024 and certain legal settlement expenses (net) recognized for the year ended December 31, 2023.
For the year ended December 31, 2024, other unusual items includes professional fees associated with the Warrant Exchange, as well as certain material severance expenses.
The following tables present premiums assumed by Hagerty Re and the related quota share percentages for the years ended December 31, 2024 and 2023: Year ended December 31, 2024 U.S. Canada U.K.
The following tables present premiums assumed and earned, as well as the related quota share percentages for the years ended December 31, 2025 and 2024: Year ended December 31, 2025 U.S. Canada U.K.
When estimating reserves, our actuarial reserving group utilizes several actuarial reserving methods which consider historical claim reporting patterns, claim cycle time, claim frequency and severity, claims settlement practices, adequacy of case reserves over time, the seasonality of our business, and current economic conditions.
Reserves are reviewed by management quarterly and periodically throughout the year by combining historical results and current actual results. When estimating reserves, our actuarial reserving group utilizes several actuarial reserving methods which consider historical claim reporting patterns, claim cycle time, claim frequency and severity, claims settlement practices, adequacy of case reserves over time, seasonality, and current economic conditions.
We use Adjusted EBITDA as a measure of the operating performance of our business on a consistent basis, as it removes the impact of items not directly resulting from our core operations.
Management uses Adjusted EBITDA to evaluate our operating performance on a consistent basis, as it removes the impact of items not directly resulting from our core operations.
As of December 31, 2024, Hagerty Re maintained sufficient statutory capital and surplus to comply with the BSCR. Similarly, our U.S. insurance company subsidiary, Drivers Edge, which holds certificates of authority in 38 states, is subject to state-specific minimum capital and surplus requirements, as well as risk-based capital ("RBC") requirements. RBC levels are reported on an annual basis.
Similarly, our U.S. insurance company subsidiary, Drivers Edge, which holds certificates of authority in 41 states, is subject to state-specific minimum capital and surplus requirements, as well as risk-based capital ("RBC") requirements. RBC levels are reported on an annual basis.
Salaries and benefits are expensed as incurred except for costs that are required to be capitalized, which are then amortized over the useful life of the asset created, primarily internally developed software and software-as-a-service ("SaaS") implementation costs.
Salaries and benefits are expensed as incurred except for costs that are required to be capitalized, which are amortized over the useful life of the asset created, such as internally developed software and software-as-a-service ("SaaS") implementation costs. General and administrative expenses General and administrative expenses primarily consists of expenses related to non-capitalized hardware and software, professional services, and occupancy costs.
Effect if Actual Results Differ From Estimates and Assumptions Changes in the liability resulting from historical exchanges under the TRA may occur based on changes in anticipated future taxable income, changes in applicable tax rates, and other changes in tax attributes that may occur and impact the expected future tax benefits to be received.
Effect if Actual Results Differ From Estimates and Assumptions The estimated value of the TRA Liability may change in future periods due to changes in anticipated future taxable income, changes in applicable tax rates, and other changes in tax attributes that may occur and impact the expected future tax benefits to be received.
This discussion contains forward-looking statements based upon current expectations that involve risks and uncertainties. Please refer to the section in this Annual Report entitled "Cautionary Statement Regarding Forward-Looking Statements". The following discussion contains references to the years ended December 31, 2024 and 2023.
Please refer to the section in this Annual Report entitled "Cautionary Statement Regarding Forward-Looking Statements". The following discussion contains references to the years ended December 31, 2025 and 2024.
A combined ratio under 100% indicates underwriting income while a combined ratio exceeding 100% indicates an underwriting loss. 42 TABLE OF CONTENTS (4) New Business Count represents the number of new insurance policies issued by our MGA subsidiaries during the period.
This metric provides a benchmark to evaluate underwriting profitability. A combined ratio under 100% indicates underwriting income while a combined ratio exceeding 100% indicates an underwriting loss. New Business Count represents the number of new insurance policies issued by our MGA subsidiaries during the period.
Our definition of Adjusted EBITDA may be different than similarly titled measures used by other companies in our industry, which could reduce the usefulness of this non-GAAP financial measure when comparing our performance to that of other companies.
Limitations of the Usefulness of This Measure Adjusted EBITDA may differ from similarly titled measures used by other companies due to different methods of calculation, which could reduce the usefulness of this non-GAAP financial measure when comparing our performance to that of other companies.
Sources and Uses of Liquidity Our sources of liquidity include our: (i) balances of cash and cash equivalents; (ii) net working capital; (iii) cash flows from operations; (iv) borrowings from the JPM Credit Facility (as defined below) to fund the general corporate needs of THG and its subsidiaries; and (v) borrowings from the BAC Credit Facility (as defined below) to fund a portion of the lending activities of BAC.
As a holding company without direct operations, we manage liquidity globally and across all operating subsidiaries. 58 TABLE OF CONTENTS Sources and Uses of Liquidity Our sources of liquidity include our: (i) balances of cash and cash equivalents; (ii) net working capital; (iii) cash flows from operations, including net investment income; (iv) borrowings from the 2025 JPM Credit Facility (as defined below) to fund the general corporate needs of THG and its subsidiaries; and (v) borrowings from the BAC Credit Facility (as defined below) to fund a portion of the lending activities of BAC.
Refer to Note 20 — Warrant Exchange in Item 8 of Part II of this Annual Report for additional information with respect to the Warrant Exchange.
Refer to Note 6 — Fair Value Measurements in Item 8 of Part II of this Annual Report for additional information regarding the Warrant Exchange.
Sales expense Sales expense includes costs related to the sale and servicing of insurance policies, as well as costs related to our membership and marketplace offerings, such as broker expense, cost of sales, promotion expense, and travel and entertainment expenses.
Ceding commissions, net is recognized ratably over the term of the related policies, which is generally 12 months. Sales expense Sales expense includes costs related to the sale and servicing of insurance policies, as well as costs related to our membership and marketplace offerings, such as broker expense, cost of sales, promotion expense, and travel and entertainment expenses.
Any taxable income or loss generated by THG is passed through and included in the taxable income or loss of its members, including Hagerty, Inc., on a pro rata basis.
As a partnership, THG is not subject to U.S. federal and certain state and local income taxes. Any taxable income or loss generated by THG is passed through and included in the taxable income or loss of its members, including Hagerty, Inc., on a pro rata basis.
Revenue from the sale of inventory is recognized at the point in time when title and control of the car is transferred to the buyer, which is generally upon collection of the full purchase price.
Revenue from the sale of acquired collector cars and enthusiast vehicles is recognized on a gross basis at the point in time when title and control of the vehicle is transferred to the buyer, which is generally upon collection of the full purchase price.
Total in thousands (except percentages) Subject premium $ 873,364 $ 59,664 $ (202) $ 932,826 Quota share percentage 81.0 % 35.0 % 80.0 % 77.9 % Assumed premium in Hagerty Re 706,250 20,883 (162) 726,971 Reinsurance premiums ceded (50,541) Net assumed premium 676,430 Change in unearned premiums (41,207) Change in deferred reinsurance premiums 8,101 Earned premium $ 643,324 Year ended December 31, 2023 U.S.
(1) Total in thousands (except percentages) Subject premium (2) $ 873,364 $ 59,664 $ (202) $ 932,826 Quota share percentage 81.0 % 35.0 % 80.0 % 77.9 % Assumed premium 706,250 20,883 (162) 726,971 Reinsurance premiums ceded (50,541) Net assumed premium 676,430 Change in unearned premiums (41,207) Change in deferred reinsurance premiums 8,101 Earned premium, net $ 643,324 (1) In 2025 and 2024, we did not reinsure classic auto risks produced by our U.K.
Refer to Note 20 — Warrant Exchange in Item 8 of Part II of this Annual Report for additional information with respect to our warrants.
Refer to Note 20 — Stockholders' Equity in Item 8 of Part II of this Annual Report for additional information with respect to the THG Unit Exchange and Note 6 — Fair Value Measurements in Item 8 of Part II of this Annual Report for additional information with respect to our warrants.
Premiums assumed and ceded are recognized on a pro-rata basis over the term of the reinsured policies, which is generally 12 months. The cost of catastrophe reinsurance coverage is recognized over the contract period in proportion to the related earned premium.
Premiums assumed and ceded are recognized on a pro-rata basis over the term of the reinsured policies, which is generally 12 months.
Income tax expense We are the sole managing member of THG, and as a result, consolidate its financial results. THG is treated as a partnership for U.S. federal and most applicable state and local income tax purposes. As a partnership, THG is not subject to U.S. federal and certain state and local income taxes.
Refer to Note 23 — Taxation in Item 8 of Part II of this Annual Report for additional information. Income tax benefit (expense) We are the sole managing member of THG, and as a result, consolidate its financial results. THG is treated as a partnership for U.S. federal and most applicable state and local income tax purposes.
Finance revenue is recognized over time as earned based on the amount of the outstanding loan, the applicable interest rate on the loan, and the length of time the loan was outstanding during the period. Operating Expenses Salaries and benefits Salaries and benefits consist primarily of costs related to employee compensation, payroll taxes, employee benefits, and employee development costs.
Finance revenue is recognized over time as earned based on the amount of the outstanding loan, the applicable interest rate on the loan, and the length of time the loan was outstanding during the period.
Hagerty, Inc., Hagerty Insurance Holdings, Inc., Broad Arrow, Hagerty Radwood, Inc., and various foreign subsidiaries are treated as taxable entities and income taxes are provided where applicable.
Hagerty, Inc., Hagerty Insurance Holdings, Inc., Broad Arrow, Hagerty Radwood, Inc., and various foreign subsidiaries are treated as taxable entities and income taxes are provided where applicable. Hagerty Insurance Holdings, Inc. files a consolidated tax return with its wholly owned corporate subsidiaries Hagerty Re and Drivers Edge.
The exact timing and amount of the valuation allowance reversal, and any corresponding increase to the TRA Liability, are subject to change on the basis of the level of profitability that is actually achieved. 56 TABLE OF CONTENTS Effect if Actual Results Differ From Estimates and Assumptions If management's projections of future taxable income and other positive evidence considered in evaluating the need for the valuation allowance prove, with the benefit of hindsight, to be inaccurate, it could prove more difficult to support the realization of the net deferred tax asset.
Effect if Actual Results Differ From Estimates and Assumptions If management's projections of future taxable income and other positive evidence considered in evaluating the need for the valuation allowance prove, with the benefit of hindsight, to be inaccurate, it could prove more difficult to support the realization of our net deferred tax assets.
Membership fee revenue was $57.5 million for the year ended December 31, 2024, an increase of $5.1 million, or 9.7%, compared to 2023.
Commission and fee revenue Commission and fee revenue was $486.4 million for the year ended December 31, 2025, an increase of $63.1 million, or 14.9%, compared to 2024.
The following table summarizes the components of Ceding commissions, net for the years ended December 31, 2024 and 2023: Year ended December 31, 2024 2023 in thousands (except percentages) Ceding commission: Ceding commission – reinsurance assumed $ 317,648 $ 256,000 Ceding commission – reinsurance ceded (15,929) (4,195) Ceding commissions, net $ 301,719 $ 251,805 Percentage of earned premium 46.9 % 47.3 % Losses and loss adjustment expenses Losses and loss adjustment expenses were $298.6 million for the year ended December 31, 2024, an increase of $77.9 million, or 35.3%, compared to 2023.
The following table summarizes the components of Ceding commissions, net for the years ended December 31, 2025 and 2024: Year ended December 31, 2025 2024 Ceding commission: in thousands (except percentages) Ceding commission – reinsurance assumed $ 357,686 $ 317,648 Ceding commission – reinsurance ceded (20,599) (15,929) Ceding commissions, net $ 337,087 $ 301,719 Percentage of earned premium 46.4 % 46.9 % Sales expense Sales expense was $165.9 million for the year ended December 31, 2025, an increase of $14.6 million, or 9.6%, compared to 2024.
Effect if Actual Results Differ from Estimates and Assumptions Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions and factors. As a result, there can be no assurance that the estimates and assumptions made for purposes of the annual goodwill impairment test will prove to be an accurate prediction of the future.
As a result, there can be no assurance that the estimates and assumptions made for purposes of the annual goodwill impairment test will prove to be an accurate prediction of the future.
As of December 31, 2024, we believe that our sources of liquidity will be sufficient to provide an adequate level of capital to support our anticipated short and long-term commitments, operating needs, and capital requirements. 50 TABLE OF CONTENTS Financing Arrangements JPM Credit Facility THG has a credit agreement with JPMorgan Chase Bank, N.A.
As of December 31, 2025, we believe that our sources of liquidity will be sufficient to provide an adequate level of capital to support our anticipated short and long-term commitments, operating needs, and capital requirements.
Comparative Cash Flows The following table summarizes our cash flow data for the years ended December 31, 2024 and 2023: Year ended December 31, 2024 2023 $ Change % Change in thousands (except percentages) Net Cash Provided by Operating Activities $ 177,024 $ 133,706 $ 43,318 32.4 % Net Cash Used in Investing Activities $ (618,564) $ (52,647) $ (565,917) N/M Net Cash Provided by (Used in) Financing Activities $ (46,922) $ 103,161 $ (150,083) (145.5) % N/M = Not meaningful Operating Activities Cash provided by operating activities primarily consists of Net income, adjusted for non-cash items, and changes in working capital balances.
Comparative Cash Flows The following table summarizes our cash flow data for the years ended December 31, 2025 and 2024: Year ended December 31, 2025 2024 $ Change % Change in thousands (except percentages) Net Cash Provided by Operating Activities $ 218,986 $ 177,024 $ 41,962 23.7 % Net Cash Used in Investing Activities $ (185,197) $ (618,564) $ 433,367 70.1 % Net Cash Provided by (Used in) Financing Activities $ 29,928 $ (46,922) $ 76,850 N/M N/M = Not meaningful 60 TABLE OF CONTENTS Operating Activities Cash provided by operating activities primarily consists of Net income, adjusted for non-cash items, and changes in working capital balances.
Risk Factors — Risks Related to Tax — " We are a holding company, and our only material asset is our interest in THG, and we will therefore be dependent upon distributions made by THG to pay taxes, make payments under the TRA and pay other expenses.
Risk Factors — Risks Related to Tax — " Hagerty, Inc. is a holding company, whose only material asset is its interest in THG. Hagerty, Inc. depends on THG distributions to pay taxes, make payments under the TRA, and pay other expenses. " in this Annual Report.
Changes in these estimates and assumptions could materially affect the determination of estimated fair value and potential impairment for each reporting unit.
Changes in these estimates and assumptions could materially affect the determination of estimated fair value and potential impairment for each reporting unit. The Company did not recognize any goodwill impairments during the years ended December 31, 2025, 2024, and 2023.
THG made an election under Section 754 of the IRC with the filing of its 2019 income tax return, which cannot be revoked without the permission of the IRS Commissioner and will be in place for any future exchange of THG units.
This election cannot be revoked without the permission of the IRS Commissioner and will be in place for any future exchange of THG units.
In connection with the BAC Credit Agreement, BAC and certain of its subsidiaries may transfer originated notes receivable to wholly owned, bankruptcy remote special purpose entities (each, an "SPE") to secure the borrowings. The assets transferred to SPEs are legally isolated from us and our other (non-SPE) subsidiaries.
BAC is not a borrower or guarantor of the BAC Credit Facility. BAC and certain of its subsidiaries may transfer notes receivable to wholly owned, bankruptcy remote special purpose entities (each, an "SPE") to secure borrowings, isolating these assets from our other obligations.
Prior approval from the BMA is also required if Hagerty Re's proposed dividend payments would exceed 25% of its prior year-end total statutory capital and surplus. In 2025, Hagerty Re can pay approximately $68 million in dividends without prior BMA approval. As of December 31, 2024, there were no plans to issue dividends from Hagerty Re.
Prior approval from the BMA is also required if Hagerty Re's proposed dividend payments would exceed 25% of its prior year-end total statutory capital and surplus.
An illustration of the potential effect of higher or lower levels of loss frequency and severity on our ultimate cost of claims for the 2024 accident year is provided in the following table: Change in both loss frequency and severity Net Ultimate Cost of Claims Occurring in 2024 Change in thousands 3% Higher $ 317,955 $ 18,252 2% Higher $ 311,811 $ 12,108 1% Higher $ 305,727 $ 6,024 Base Scenario $ 299,703 $ — 1% Lower $ 293,739 $ (5,964) 2% Lower $ 287,834 $ (11,869) 3% Lower $ 281,990 $ (17,713) Deferred Income Taxes Description Where applicable, income taxes are accounted for under the asset and liability method.
An illustration of the potential effect of higher or lower levels of loss frequency and severity on our ultimate cost of claims for the 2025 accident year is provided in the following table: Change in both loss frequency and severity Net Ultimate Cost of Claims Occurring in 2025 Change in thousands 3% Higher $ 313,703 $ 18,008 2% Higher $ 307,642 $ 11,947 1% Higher $ 301,639 $ 5,944 Base Scenario $ 295,695 $ — 1% Lower $ 289,811 $ (5,884) 2% Lower $ 283,986 $ (11,709) 3% Lower $ 278,220 $ (17,475) Deferred Income Taxes Description Income taxes are accounted for under the asset and liability method.
This increase was primarily a driven by the diversification of our investment portfolio in the second quarter of 2024, which resulted in the purchase of investment-grade fixed maturity securities and, to a much lesser extent, equity securities.
This decrease was almost entirely due to the diversification of our investment portfolio during 2024, which resulted in the purchase of investment-grade fixed maturity securities and, to a much lesser extent, equity securities. This factor was partially offset by a $31.0 million increase in net fundings of BAC notes receivable in 2025.
BAC Credit Facility In December 2023, BAC and its wholly owned subsidiary BAC Funding 2023-1, LLC, as borrower, entered into a revolving credit agreement with a certain lender (the "BAC Credit Agreement").
As of December 31, 2025, we were in compliance with these financial covenants. BAC Credit Facility BAC and its wholly owned subsidiary BAC Funding 2023-1, LLC, as borrower, have a revolving credit agreement (the "BAC Credit Agreement") that provides for a revolving credit facility (the "BAC Credit Facility").
Cost of sales includes payment processing fees, emergency roadside service costs, postage and other variable costs associated with the sale and servicing of a policy. Cost of sales also includes the cost of vehicles held in inventory and sold through our marketplace business, as well as interest expense and borrowing costs associated with the BAC credit facility ("BAC Credit Facility").
Cost of sales includes payment processing fees, emergency roadside service costs, postage and other variable costs associated with the sale and servicing of a policy.
(3) Hagerty Re Combined Ratio is the ratio of (i) Hagerty Re's losses, loss adjustment expenses, and underwriting expenses to (ii) its earned premium. Hagerty Re's underwriting expenses primarily include ceding commissions paid to insurance carrier partners and, to a lesser extent, certain administrative expenses. Hagerty Re Combined Ratio provides a benchmark to evaluate underwriting profitability, including expense trends.
This metric allows us to evaluate our historical loss patterns and make necessary and appropriate adjustments. Hagerty Re Combined Ratio represents the ratio of (i) Hagerty Re's losses, loss adjustment expenses, and underwriting expenses to (ii) its earned premium. Hagerty Re's underwriting expenses primarily include ceding commissions and, to a lesser extent, certain administrative expenses.
Losses consist of claims paid, case reserves, and incurred but not reported costs, which are recorded net of estimated recoveries from reinsurance, salvage and subrogation. Loss adjustment expenses consist of the cost associated with processing and settling claims.
Operating Expenses Losses and loss adjustment expenses Losses and loss adjustment expenses represent our best estimate of the losses and associated settlement costs related to the risks we assume. Losses consist of claims paid, case reserves, and IBNR costs, which are recorded net of estimated recoveries from reinsurance, salvage, and subrogation.
Additionally, Interest and other income (expense), net includes interest expense related to outstanding borrowings, primarily related to the JPM Credit Facility (as defined in Note 17 — Long-Term Debt in Item 8 of Part II of this Annual Report) and changes in the value of the liability related to our TRA ("TRA Liability") with HHC and Markel.
Interest expense and other, net Interest expense and other, net primarily includes interest expense related to outstanding borrowings, primarily related to our current and prior revolving credit facilities with JPMorgan Chase Bank, N.A. ("JPM"), as well as the State Farm Term Loan (as defined in Note 18 — Debt in Item 8 of Part II of this Annual Report).
Liquidity and Capital Resources Maintaining a strong balance sheet and capital position is a top priority for us. As a holding company without direct operations, we manage liquidity globally and across all operating subsidiaries.
Liquidity and Capital Resources Maintaining a strong balance sheet and capital position is a top priority for us.
Tax Receivable Agreement We expect to have adequate capital resources to meet the requirements and obligations under the TRA entered into with the Legacy Unit Holders.
We expect to have adequate capital resources to meet the requirements and obligations under the TRA entered into with the Legacy Unit Holders. Refer to the section " Critical Accounting Estimates — Tax Receivable Agreement " and Note 23 — Taxation in Item 8 of Part II of this Annual Report for information related to the TRA.
For additional information regarding capital and dividend restrictions, refer to Note 15 — Statutory Capital and Surplus in Item 8 of Part II of this Annual Report.
Refer to Note 6 — Fair Value Measurements in Item 8 of Part II of this Annual Report for additional information regarding the Warrant Exchange.
For the years ended December 31, 2024 and 2023, Marketplace revenue was 40.7% and 27.8%, respectively, of total Membership, marketplace and other revenue. 47 TABLE OF CONTENTS Other revenue, which primarily includes sponsorship, admission, advertising, valuation, and sublease revenue, was $21.6 million for the year ended December 31, 2024, a decrease of $0.2 million, or 0.9%, compared to 2023.
Membership fee revenue was $63.0 million for the year ended December 31, 2025, an increase of $5.5 million, or 9.6%, compared to 2024, which was primarily due to a $5.1 million, or 9.6%, increase in revenue attributable to new insurance policies issued with a bundled HDC membership. 51 TABLE OF CONTENTS Other revenue, which primarily includes sponsorship, admission, advertising, valuation, and sublease revenue, was $19.4 million for the year ended December 31, 2025, a decrease of $2.1 million, or 9.7%, compared to 2024.
The following table presents Hagerty Re's provision for losses and loss adjustment expenses, both gross and net of reinsurance recoverables, as of December 31, 2024 and 2023: December 31, 2024 Gross % of Total Net % of Total in thousands (except percentages) Outstanding losses reported $ 99,250 58.9 % $ 94,489 58.1 % IBNR 69,242 41.1 % 68,234 41.9 % Total provision for unpaid losses and loss adjustment expenses $ 168,492 100.0 % $ 162,723 100.0 % December 31, 2023 Gross % of Total Net % of Total in thousands (except percentages) Outstanding losses reported $ 86,420 63.3 % $ 84,651 63.0 % IBNR 50,087 36.7 % 49,621 37.0 % Total provision for unpaid losses and loss adjustment expenses $ 136,507 100.0 % $ 134,272 100.0 % 54 TABLE OF CONTENTS The following table summarizes the (favorable) unfavorable development of management's estimate of gross and net ultimate losses and loss adjustment expenses for the 2020 to 2024 accident years: Gross Ultimate Loss & Loss Adjustment Expenses Net Ultimate Loss & Loss Adjustment Expenses Accident Year 2024 2023 Change 2024 2023 Change in thousands 2020 $ 85,163 $ 85,313 $ (150) $ 85,163 $ 85,313 $ (150) 2021 $ 126,191 $ 126,391 $ (200) $ 126,191 $ 126,391 $ (200) 2022 $ 184,425 $ 188,012 $ (3,587) $ 179,463 $ 183,188 $ (3,725) 2023 $ 234,231 $ 231,231 $ 3,000 $ 231,465 $ 228,465 $ 3,000 2024 $ 314,348 N/A N/A $ 299,703 N/A N/A Judgments and Uncertainties Estimating the ultimate cost of claims and claims expenses is an inherently complex and subjective process that involves many variables and a high degree of judgment.
The following table presents our reserves for losses and loss adjustment expenses, both gross and net of reinsurance recoverables, as of December 31, 2025 and 2024: December 31, 2025 Gross % of Total Net % of Total Loss and loss adjustment reserves: in thousands (except percentages) Case reserves $ 95,242 56.4 % $ 90,992 55.8 % IBNR reserves 73,609 43.6 % 72,215 44.2 % Total $ 168,851 100.0 % $ 163,207 100.0 % December 31, 2024 Gross % of Total Net % of Total Loss and loss adjustment reserves: in thousands (except percentages) Case reserves $ 99,250 58.9 % $ 94,489 58.1 % IBNR reserves 69,242 41.1 % 68,234 41.9 % Total $ 168,492 100.0 % $ 162,723 100.0 % 62 TABLE OF CONTENTS The following table summarizes the (favorable) unfavorable development of management's estimate of gross and net ultimate losses and loss adjustment expenses for the 2021 to 2025 accident years: Gross Ultimate Loss & Loss Adjustment Expenses Net Ultimate Loss & Loss Adjustment Expenses Accident Year 2025 2024 Change 2025 2024 Change in thousands 2021 $ 126,591 $ 126,191 $ 400 $ 126,591 $ 126,191 $ 400 2022 $ 185,556 $ 184,425 $ 1,131 $ 180,573 $ 179,463 $ 1,110 2023 $ 235,921 $ 234,231 $ 1,690 $ 233,155 $ 231,465 $ 1,690 2024 $ 300,812 $ 314,348 $ (13,536) $ 286,166 $ 299,703 $ (13,537) 2025 $ 318,187 N/A N/A $ 295,695 N/A N/A Judgments and Uncertainties Estimating the ultimate cost of claims and claims expenses is an inherently complex and subjective process that involves many variables and a high degree of judgment.
In connection with the filing of its 2019 income tax return THG made an election under Section 754 of the IRC for each taxable year in which TRA exchanges occur. This election cannot be revoked without the permission of the IRS Commissioner and will be in place for any future exchange of THG units.
In connection with the filing of its 2019 income tax return, THG made an election under Section 754 of the IRC for each taxable year in which TRA exchanges occur. This election allows THG to adjust the tax basis of its assets when certain ownership changes or distributions occur.
The revolving borrowing period and the maturity date of the BAC Credit Agreement may be extended by one year if requested by BAC and agreed to by the administrative agent. BAC is not a borrower or guarantor of the BAC Credit Facility.
The revolving borrowing period of the BAC Credit Facility expires in November 2027, followed by an amortization period until it ultimately matures in November 2028. The borrowing period and the maturity date of the BAC Credit Facility may be extended by one year if requested by BAC and agreed by the administrative agent.
Lastly, credit card processing fees increased, primarily due to a shift in customer preference towards credit cards as a payment method within our MGA subsidiaries. 48 TABLE OF CONTENTS General and administrative expenses General and administrative expenses were $82.5 million for the year ended December 31, 2024, a decrease of $2.9 million, or 3.4%, compared to 2023.
To a lesser extent, payment processing fees and postage costs increased by $2.1 million and $1.5 million, respectively, driven by policy count growth, as well as a shift in customer preference towards credit cards as a payment method within our MGA subsidiaries. 52 TABLE OF CONTENTS Other expenses Salaries and benefits were $245.9 million for the year ended December 31, 2025, an increase of $37.0 million, or 17.7%, compared to 2024.
For the years ended December 31, 2024 and 2023, membership fees were 43.1% and 51.0%, respectively, of total Membership, marketplace and other revenue. Marketplace revenue was $54.3 million for the year ended December 31, 2024, an increase of $25.7 million, or 90.1%, compared to 2023.
Membership and other revenue Membership and other revenue was $82.4 million for the year ended December 31, 2025, an increase of $3.5 million, or 4.4%, compared to 2024.
Net cash provided by operating activities for the years ended December 31, 2024 and 2023 is presented below: Year ended December 31, 2024 2023 $ Change % Change in thousands (except percentages) Net income $ 78,303 $ 28,179 $ 50,124 177.9 % Non-cash adjustments to Net income 75,979 71,294 4,685 6.6 % Changes in operating assets and liabilities 22,742 34,233 (11,491) (33.6) % Net Cash Provided by Operating Activities $ 177,024 $ 133,706 $ 43,318 32.4 % Net cash provided by operating activities for the year ended December 31, 2024 was $177.0 million, an increase of $43.3 million, or 32.4%, compared to 2023.
Net cash provided by operating activities for the years ended December 31, 2025 and 2024 is presented below: Year ended December 31, 2025 2024 $ Change % Change in thousands (except percentages) Net income $ 149,225 $ 78,303 $ 70,922 90.6 % Non-cash adjustments to Net income 59,074 75,979 (16,905) (22.2) % Changes in operating assets and liabilities 10,687 22,742 (12,055) (53.0) % Net Cash Provided by Operating Activities $ 218,986 $ 177,024 $ 41,962 23.7 % Net cash provided by operating activities for the year ended December 31, 2025 was $219.0 million, an increase of $42.0 million, or 23.7%, compared to 2024.
Fee-based marketplace revenue is recognized when the underlying sale is completed, which is generally upon the matching of a seller and buyer in a legally binding auction or private sale transaction.
In addition, we earn finance revenue from loans made to qualified collectors and businesses secured by their collector cars. Commission and fee-based marketplace revenue is recognized on a net basis when the underlying sale is completed, which is generally upon the matching of a seller and buyer in a legally binding sale transaction.
" within Item IA of Part I — Risk Factors of this Annual Report. 51 TABLE OF CONTENTS Capital Restrictions Our reinsurance company, Hagerty Re, is subject to the Bermuda Solvency Capital Requirement ("BSCR"), which establishes a target capital level and enhanced capital requirements for each insurer.
Capital Restrictions Our reinsurance subsidiary, Hagerty Re, is subject to the Bermuda Solvency Capital Requirement ("BSCR"), which establishes a target capital level and enhanced capital requirements for each insurer. As of December 31, 2025, Hagerty Re maintained sufficient statutory capital and surplus to comply with the BSCR.
The increase in underlying policy premiums for both policy renewals and new policies was a result of rate increases in several states due to inflation and higher vehicle repair costs, both of which contribute to higher premiums and, in turn, higher commission revenue.
The increase in renewal policy premiums is the result of rate increases in several states due to inflation and higher vehicle repair costs, both of which contribute to higher premiums and, in turn, higher commission revenue. 50 TABLE OF CONTENTS The increase in revenue from new policies was primarily driven by a 33.3% increase in new policies written when compared to the prior year period, including business generated by the State Farm Master Alliance Agreement.
Refer to Note 20 — Warrant Exchange in Item 8 of Part II of this Annual Report for additional information with respect to the Warrant Exchange offer. Depreciation and amortization Depreciation and amortization expense was $38.9 million for the year ended December 31, 2024, a decrease of $6.9 million, or 15.1%, compared to 2023.
There were no warrants outstanding during the year ended December 31, 2025 due to the Warrant Exchange. Refer to Note 6 — Fair Value Measurements in Item 8 of Part II of this Annual Report for additional information with respect to our warrants. Interest expense During the year ended December 31, 2025, Interest expense increased $4.0 million compared to 2024.