Biggest changeYear Ended December 31, 2024 2023 2022 Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Net income (loss) from continuing operations $ 10,469 $ (6,881) $ (62,509) $ (58,921) $ 335 $ 7,133 $ (30,701) $ (23,232) $ (6,345) $ 4,524 $ (33,422) $ (35,244) Adjustments: Interest expense — 9,379 — 9,379 — — — — — — — — Income taxes 1,753 (928) (1,748) (924) 48 156 (1,193) (989) (1) — (462) (462) Depreciation — 481 1,864 2,345 — 42 1,036 1,078 — 31 841 872 Intangible amortization — 17,602 — 17,602 — 4,152 — 4,152 — 2,921 — 2,921 EBITDA (1) $ 12,222 $ 19,653 $ (62,393) $ (30,518) $ 383 $ 11,483 $ (30,858) $ (18,991) $ (6,346) $ 7,476 $ (33,043) $ (31,913) Add: Impact of noncontrolling interests — (6,448) — (6,448) — (2,102) — (2,102) — (1,463) — (1,463) Ambac EBITDA 12,222 13,208 (62,396) (36,966) 383 9,381 (30,858) (21,093) (6,347) 6,013 (33,043) (33,377) Net income margin 8.3 % (6.9) % (609.2) % (25.0) % 0.5 % 13.8 % (338.1) % (18.6) % (34.4) % 14.4 % (894.1) % (65.7) % Net income margin to Ambac common stockholders 8.3 % (7.3) % (609.2) % (25.1) % 0.5 % 11.3 % (338.1) % (19.7) % (34.3) % 11.6 % (894.1) % (67.4) % EBITDA margin 9.7 % 19.8 % (608.1) % (12.9) % 0.6 % 22.3 % (339.8) % (15.2) % (34.4) % 23.8 % (884.0) % (59.5) % EBITDA margin to Ambac common stockholders 9.7 % 13.3 % (608.1) % (15.7) % 0.6 % 18.2 % (339.8) % (16.9) % (34.4) % 19.1 % (884.0) % (62.3) % Add: Acquisition and integration related expenses — — 27,388 27,388 — — 567 567 — — 593 593 Add: Equity-based compensation expense 414 — 8,941 9,355 634 — 11,632 12,266 208 — 11,024 11,232 Add: Severance and restructuring expense — 248 7,352 7,600 — — — — 481 — — 481 Add: Other non-operating (income) losses (7,500) — 2,318 (5,182) — — 279 279 — — (935) (935) Adjusted EBITDA 5,136 19,904 (16,397) 8,643 1,017 11,483 (18,380) (5,879) (5,658) 7,476 (22,361) (20,543) Adjusted EBITDA attributable to Ambac common stockholders 5,136 13,456 (16,397) 2,195 1,017 9,381 (18,380) (7,981) (5,658) 6,013 (22,361) (22,006) Adjusted EBITDA Margin 4.1 % 20.1 % (159.8) % 3.7 % 1.6 % 22.3 % (202.4) % (4.7) % (30.6) % 23.8 % (598.2) % (38.3) % Adjusted EBITDA Margin to Ambac common stockholders 4.1 % 13.6 % (159.8) % 0.9 % 1.6 % 18.2 % (202.4) % (6.4) % (30.6) % 19.1 % (598.2) % (41.0) % Organic Revenue Growth (Insurance Distribution only) Organic revenue is based on commissions and fees for the relevant period by excluding (i) the first twelve months of commissions and fees generated from acquisitions and (ii) commissions and fees from divestitures (iii) and other items such as contingent commissions, profit commissions and the impact of changes in foreign exchange rates.
Biggest changeOctave Specialty Group, Inc. 39 2025 Form 10-K Table of Contents , Year Ended December 31, 2025 2024 2023 Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Total Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Total Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Total Net income (loss) from continuing operations $ 2,956 $ (15,353) $ (83,406) $ (95,803) $ 10,469 $ (6,881) $ (62,509) $ (58,921) $ 335 $ 7,133 $ (30,701) $ (23,232) Adjustments: Interest expense — 18,640 — 18,640 — 9,379 — 9,379 — — — — Income taxes 374 (5,103) (482) (5,211) 1,753 (928) (1,748) (924) 48 156 (1,193) (989) Depreciation — 690 3,218 3,908 — 481 1,864 2,345 — 42 1,036 1,078 Intangible amortization — 38,044 — 38,044 — 17,602 — 17,602 — 4,152 — 4,152 EBITDA 3,330 36,918 (80,670) (40,422) 12,222 19,653 (62,393) (30,518) 383 11,483 (30,858) (18,991) Add: Impact of noncontrolling interests — (14,507) — (14,507) — (6,448) — (6,448) — (2,102) — (2,102) EBITDA attributable to shareholders 3,330 22,411 (80,670) (54,929) 12,222 13,205 (62,393) (36,966) 383 9,381 (30,858) (21,094) Net income margin — — NM — — — NM — — — NM — Net income margin attributable to shareholders — — NM — — — NM — — — NM — EBITDA margin — — NM — — — NM — — — NM — EBITDA margin attributable to shareholders — — NM — — — NM — — — NM — Add: Acquisition and integration related expenses — 375 9,106 9,481 — — 27,388 27,388 — — 567 567 Add: Equity-based compensation expense 447 368 11,494 12,309 414 — 8,941 9,355 634 — 11,632 12,266 Add: Severance and restructuring expense — 60 21,173 21,233 — 248 7,352 7,600 — — — — Add: Other non-operating (income) losses — (591) 5,108 4,517 (7,500) — 2,318 (5,182) — — 279 279 Adjusted EBITDA 3,777 37,041 (33,789) 7,028 5,136 19,901 (16,394) 8,643 1,017 11,483 (18,380) (5,879) Adjusted EBITDA attributable to shareholders $ 3,777 $ 22,542 $ (33,789) $ (7,471) $ 5,136 $ 13,453 $ (16,394) $ 2,195 $ 1,017 $ 9,381 $ (18,380) $ (7,981) Adjusted EBITDA Margin 4.3 % 22.6 % NM 2.8 % 4.1 % 20.1 % NM 3.7 % 1.6 % 22.3 % NM (4.7) % Adjusted EBITDA Margin attributable to shareholders 4.3 % 13.8 % NM (3.0) % 4.1 % 13.6 % NM 0.9 % 1.6 % 18.2 % NM (6.2) % Organic Revenue Growth (Insurance Distribution only) Organic revenue is based on commissions and fees for the relevant period by excluding (i) the first twelve months of commissions and fees generated from acquisitions, (ii) commissions and fees from divestitures and (iii) other items such as contingent commissions, profit commissions and the impact of changes in foreign exchange rates.
Loss and loss adjustment expense reserves represent management's estimate of the ultimate liability for unpaid losses and loss expenses for claims that have been reported and claims that have been incurred, but not yet reported ("IBNR") as of the balance sheet date.
Loss and loss adjustment expense reserves represent management's estimate of the ultimate liability for unpaid losses and loss expenses for claims that have been reported and incurred but not yet reported ("IBNR") as of the balance sheet date.
The acquisition method requires us to allocate the total consideration transferred for each acquisition to the assets acquired, liabilities assumed and noncontrolling ("NCI") interests based on their fair values as of the date of acquisition, including identifiable intangible assets.
The acquisition method requires us to allocate the total consideration transferred for each acquisition to the assets acquired, liabilities assumed and noncontrolling interests ("NCI") based on their fair values as of the date of acquisition, including identifiable intangible assets.
The valuation method to determine the fair value of redeemable NCI interests and related put and call options was the Monte Carlo Simulation. The significant fair value assumptions used in the simulation include the exercise thresholds, EBITDA forecasts, discount rate and long-term growth rate.
The valuation method used to determine the fair value of redeemable NCI interests and related put and call options was the Monte Carlo Simulation. The significant fair value assumptions used in the simulation include the exercise thresholds, EBITDA forecasts, discount rate and long-term growth rate.
Under GAAP, the initial acquisition of the companies were recorded as asset acquisitions, which required i) all net assets to initially be recorded at fair value and ii) the acquisition costs in excess of the fair value of net assets to be allocated to the bases of certain types of assets based on their relative fair values, if applicable.
Under GAAP, the initial acquisitions of the companies were recorded as asset acquisitions, which required i) all net assets to initially be recorded at fair value and ii) the acquisition costs in excess of the fair value of net assets to be allocated to the bases of certain types of assets based on their relative fair values, if applicable.
The projected loss ratio is determined by analyzing prior period experience, and adjusting for loss cost trends, rate level differences, mix of business changes and industry loss ratios and other known or observed factors influencing the accident year relative to prior accident years.
The projected loss ratio is determined by analyzing prior period experience, and adjusting for loss cost trends, rate level differences, a mix of business changes and industry loss ratios and other known or observed factors influencing the accident year relative to prior accident years.
The carrying values of Providence Washington Insurance Company, Greenwood Insurance Company, Consolidated National Insurance Company, and Consolidated Specialty Insurance Company include a goodwill component representing the acquisition cost in excess of the related entity's statutory surplus. Goodwill is amortized over ten years under SAP.
The carrying values of Providence Washington Insurance Company, Greenwood Insurance Company, and Consolidated Specialty Insurance Company include a goodwill component representing the acquisition cost in excess of the related entity's statutory surplus. Goodwill is amortized over ten years under SAP.
Insurance Distribution and Specialty Property and Casualty Insurance strategic priorities include: • Expanding our Insurance Distribution business based on deep domain knowledge in specialty and niche classes of risk which generate attractive margins at scale.
Insurance Distribution and Specialty Property and Casualty Insurance strategic priorities include: • Growing and expanding our Insurance Distribution business based on deep domain knowledge in specialty and niche classes of risk which generate attractive margins at scale.
To minimize its exposure to losses from reinsurers, Ambac (i) monitors the financial condition of its reinsurers; (ii) is entitled to receive collateral from its reinsurance counterparties under certain reinsurance contracts; and (iii) has certain cancellation rights that can be exercised in the event of rating agency downgrades of a reinsurer (among other events and circumstances).
To minimize its exposure to losses from reinsurers, Octave (i) monitors the financial condition of its reinsurers; (ii) is entitled to receive collateral from its reinsurance counterparties under certain reinsurance contracts; and (iii) has certain cancellation rights that can be exercised in the event of rating agency downgrades of a reinsurer (among other events and circumstances).
ACCOUNTING STANDARDS Please refer to Note 2. Basis of Presentation and Significant Accounting Policies to the Consolidated Financial Statements, included in Part II, Item 8 in this Annual Report Form 10-K for a discussion of the impact of recent accounting pronouncements on Ambac’s financial condition and results of operations. U.S.
ACCOUNTING STANDARDS Please refer to Note 2. Basis of Presentation and Significant Accounting Policies to the Consolidated Financial Statements, included in Part II, Item 8 in this Annual Report Form 10-K for a discussion of the impact of recent accounting pronouncements on Octave’s financial condition and results of operations. U.S.
Loss and loss adjustment expense reserves are estimates of the ultimate liability for unpaid losses and loss expenses for claims that have been reported and claims that have been incurred, but not yet reported as of the balance sheet date.
Liabilities: Loss and Loss Adjustment Expense Reserves. Loss and LAE reserves are estimates of the ultimate liability for unpaid losses and loss expenses for claims that have been reported and incurred but not yet reported as of the balance sheet date.
Basis of Presentation and Significant Accounting Policies to the Consolidated Financial Statements included in Part II, Item 8 in this Form 10-K. Valuation of Specialty Property and Casualty Losses and Loss Expense Reserves The specialty property and casualty insurance segment consist of Everspan-affiliated carriers.
Basis of Presentation and Significant Accounting Policies to the Consolidated Financial Statements included in Part II, Item 8 in this Form 10-K. SPECIALTY PROPERTY AND CASUALTY LOSSES AND LOSS EXPENSE RESERVES The specialty property and casualty insurance segment consists of Everspan-affiliated carriers.
This will be achieved through acquisitions, strategic investments, establishing new businesses “de-novo,” and organic growth and diversification supported by a centralized technology led shared services offering • Growing our Specialty Property and Casualty Insurance business to generate underwriting profits from a diversified portfolio of commercial and personal liability risks accessed primarily through program administrators.
This will be achieved through establishing new businesses “de-novo,” organic growth and diversification, and select acquisitions supported by a centralized technology-led shared services offering; • Growing our Specialty Property and Casualty Insurance business to generate underwriting profits from a diversified portfolio of commercial and personal liability risks accessed primarily through affiliated and non-affiliated program administrators.
These estimates are evaluated on an on-going basis considering historical developments, political events, market conditions, industry trends and other information.
These estimates are evaluated on an ongoing basis considering historical developments, political events, market conditions, industry trends and other information.
If results of the qualitative assessment indicate a more likely than not determination or if we elect not to perform a qualitative assessment, a quantitative test is performed by comparing the estimated fair value using an income approach or market approach for each reporting unit with its estimated carrying value.
If results of the qualitative assessment indicate a more likely than not determination or if we elect not to perform a qualitative assessment, a quantitative test is performed by comparing the estimated fair value using a weighted average of an income approach and market approach for each reporting unit to its carrying value.
Ambac's Insurance Distribution companies are compensated for their services primarily by commissions paid by insurance carriers for underwriting, structuring and/or administering polices and, in some cases, the managing of claims under an agency agreement. Commission revenues are usually based on a percentage of the premiums placed.
Octave's ID companies are compensated for their services primarily by commissions paid by insurance carriers for underwriting, structuring and/or administering polices and, in some cases, the managing of claims under an agency agreement. Commission revenues are usually based on a percentage of the premiums placed.
LIQUIDITY AND CAPITAL RESOURCES Holding Company Liquidity AFG is a holding company organized as a legal entity separate and distinct from its operating subsidiaries.
LIQUIDITY AND CAPITAL RESOURCES Holding Company Liquidity OSG is a holding company organized as a legal entity separate and distinct from its operating subsidiaries.
All legacy liabilities remain obligations of affiliates of the sellers through reinsurance. The process for determining the level of loss and loss adjustment expense reserves is subject to certain estimates and judgments.
All legacy liabilities remain obligations of affiliates of the sellers through reinsurance. The process for determining the level of loss and LAE reserves is subject to certain estimates and judgments.
This change to set runoff reserves at the high end of the range resulted in a 1 percentage point increase in the loss and LAE ratio for the year ended December 31, 2024 compared to our prior reserving method.
This change to set runoff reserves at the high end of the range resulted in a 1 percentage point increase in the loss and LAE ratio for the year ended December 31, 2024.
(5) Represents Ambac stockholders equity in the Specialty Property and Casualty Insurance segment, including intercompany eliminations. The Specialty Property and Casualty Insurance segment has grown significantly since underwriting its first program in May 2021. Twenty-seven programs were authorized to issue policies as of December 31, 2024.
(5) Represents Octave stockholders equity in the Specialty Property and Casualty Insurance segment, including intercompany eliminations. The Specialty Property and Casualty Insurance segment has grown significantly since underwriting its first program in May 2021. Twenty-five programs were authorized to issue policies as of December 31, 2025, a decrease compared to twenty-seven as of December 31, 2024.
Commission payables are commissions due to sub producers for placing insurance contracts on behalf of the MGAs and amounts due to UK Syndicates that provide advanced commissions to fund short term liquidity needs for MGAs. The commission payable at December 31, 2024 and December 31, 2023 was $71,431 and $6,932.
Commission payables are commissions due to sub producers for placing insurance contracts on behalf of the MGAs and amounts due to UK Syndicates that provide advanced commissions to fund short-term liquidity needs for MGAs. Commission payable at December 31, 2025 and December 31, 2024 was $115,555 and $71,431, respectively.
Financing Activities for Continuing Operations Financing activities for the year ended December 31, 2024, included borrowing of $147,000 under a short-term credit facility and receipt of a $62,000 co-investment from AAC (discontinued operation) to fund the acquisition of Beat and share repurchases of $11,698.
Financing activities for the year ended December 31, 2024 included borrowing of $147,000 under a short-term credit facility, receipt of a $62,000 co-investment from AAC to fund the acquisition of Octave Ventures and share repurchases of $11,698.
Management has identified the following critical accounting policies and estimates: (i) valuation of specialty property and casualty losses and loss adjustment expense reserves, (ii) valuation of financial guarantee loss and loss adjustment expense reserves, and (iii) business combinations including identification and valuation of intangible assets.
Management has identified the following critical accounting policies and estimates: (i) valuation of specialty property and casualty losses and loss adjustment expense reserves, (ii) business combinations including identification and valuation of intangible assets, and (iii) goodwill and intangible asset impairment analysis.
AFG’s liquidity is primarily dependent on its net assets, excluding the operating subsidiaries that it owns, totaling $119,214 as of December 31, 2024, and $146,583, as of December 31, 2023, and secondarily on investment income, distributions, tax and expense sharing payments from its operating subsidiaries and third party capital (e.g. from credit facilities and equity issuance).
OSG’s liquidity is primarily dependent on its net assets, excluding the operating subsidiaries that it owns, totaling $76,484 and $119,214 as of December 31, 2025 and December 31, 2024, respectively, and secondarily on investment income, distributions, tax and expense-sharing payments and third-party capital (e.g. from credit facilities and equity issuance).
For every 1.0% slower or faster the losses develop, we would expected our net indicated reserves to increase or decrease, respectively, by approximately 0.8%. If our reported loss development pattern was 5% slower, the net indicated reserves would be approximately 4% higher.
For every 1.0% slower or faster the losses develop, we would expect our net indicated reserves to increase or decrease, respectively, by a range of 0.8% to 1.2%. If our reported loss development pattern was 5% slower, the net indicated reserves would be approximately 5% higher.
Adjusted Net Income and Adjusted Net Income Margin We define Adjusted net income as net income (loss) from continuing operations attributable to Ambac adjusted for amortization of intangible assets, change in fair value of contingent consideration and certain items of income and expense, including share-based compensation expense, acquisition and integration related expenses, severance and non-recurring income and loss items that, in the opinion of management, significantly affect the period-over-period assessment of operating results, and the related tax effect of those adjustments.
Octave Specialty Group, Inc. 40 2025 Form 10-K Table of Contents , Adjusted Net Income and Adjusted Net Income Margin — We define Adjusted Net Income as net income (loss) from continuing operations attributable to Octave adjusted for amortization of intangible assets, change in fair value of contingent consideration and certain items of income and expense, including share-based compensation expense, acquisition and integration -related expenses, severance and non-recurring income and loss items that, in the opinion of management, significantly affect the period-over-period assessment of operating results, and the related tax effect of those adjustments.
In the fourth quarter of 2024 management decided to set loss reserves for programs that are runoff at the high end of the actuarial loss range, given these program can experience greater loss volatility than active programs.
Additionally, in 2024 management set loss reserves for programs that are runoff at the high end of the actuarial loss range, given these programs can experience greater loss volatility than active programs.
Seasonal impacts on the Insurance Distribution segment, and therefore Ambac's results, may increase or decrease over time depending on the relative growth of certain classes of business as well as acquisitions.
Seasonal impacts on the ID segment, and therefore Octave's results, may increase or decrease and shift over time depending on the relative growth of certain classes of business as well as the impact of acquisitions.
Net premiums written increased $8,858 for the year ended December 31, 2024 and $51,270 for the year ended December 31, 2023, compared to the comparable prior year periods, as shown below: Year Ended December 31, 2024 2023 2022 Net Premiums Written $ 88,682 $ 79,824 $ 28,554 Growth in net premiums written will typically track gross premiums written, but will also be impacted by the percentage of each program Everspan retains.
Net premiums written decreased $(14,784) for the year ended December 31, 2025, and increased $8,858 for the year ended December 31, 2024, compared to the comparable prior year periods, as shown below: Year Ended December 31, 2025 2024 2023 Net Premiums Written $ 73,898 $ 88,682 $ 79,824 The decline in net premiums written will typically track gross premiums written but will also be impacted by the percentage of each program Everspan retains.
Ambac Financial Group, Inc. 28 2024 Form 10-K Table of Contents , Organization of Information MD&A includes the following sections: Page Strategies to Enhance Shareholder Value 29 Overview 29 Critical Accounting P olicies and Estimates 30 Results of Operations 34 Liquidity and Capital Resources 39 Balance Sheet 40 Accounting Standards 43 Non-GAAP Financial Measures 43 Strategies to Enhance Shareholder Value The Company's primary goal is to maximize long-term shareholder value through the execution of targeted strategies for its Insurance Distribution and Specialty Property and Casualty Insurance businesses.
Octave Specialty Group, Inc. 25 2025 Form 10-K Table of Contents , Organization of Information MD&A includes the following sections: Page Strategies to Enhance Shareholder Value 26 Overview 26 Critical Accounting Policies and Estimates 27 Results of Operations 30 Liquidity and Capital Resources 35 Balance Sheet 36 Accounting Standards 38 Non-GAAP Financial Measures 39 Strategies to Enhance Shareholder Value The Company's primary goal is to maximize long-term shareholder value through the execution of targeted strategies for its Insurance Distribution and Specialty Property and Casualty Insurance businesses.
Under the quantitative assessment, the determination of fair value includes assumptions, which are considered Level 3 inputs, that are subject to risk and uncertainty. We consider different valuation approaches in the quantitative assessment.
There was no goodwill impairment for any of the reporting units. Under the quantitative assessment, the determination of fair value includes assumptions, which are considered Level 3 inputs, that are subject to risk and uncertainty. We consider different valuation approaches in the quantitative assessment.
For those reinsurance counterparties that do not currently post collateral, Ambac’s reinsurers are well capitalized, highly rated, authorized capacity providers. Ambac benefited from letters of credit and collateral amounting to approximately $62,792 from its reinsurers at December 31, 2024.
Those reinsurance counterparties that do not currently post collateral are well-capitalized, highly rated, authorized capacity providers. Octave benefited from letters of credit and collateral amounting to approximately $88,732 from its reinsurers at December 31, 2025.
As of December 31, 2024 and 2023, an aggregate of $333,562 and $47,289, respectively, of acquired intangible assets, net of accumulated amortization, was recorded on the Consolidated Balance Sheets, of which $323,720 and $44,585, respectively, represented customer relationships.
As of December 31, 2025 and 2024, an aggregate of $463,785 and $333,562, respectively, of acquired intangible assets, net of accumulated amortization, was recorded on the Consolidated Balance Sheets, of which $446,835 and $323,720, respectively, represented customer relationships.
If our assumptions or estimates in our fair value calculations change or if any of the above subjective factors vary from what was expected, this may impact our impairment analysis and result in a decline in fair value that may trigger future impairment charges.
Changes to these or other assumptions or estimates in our fair value calculations or variances to any of the above subjective factors from what was expected, could impact our impairment analysis and result in a decline in fair value that may trigger future impairment charges.
Under GAAP, all fixed maturity investments are reported at fair value. • Majority owned subsidiaries are not consolidated; rather, the equity basis of accounting is utilized and the carrying values of these investments are subject to admissibility tests.
Under GAAP, all fixed maturity investments are reported at fair value. • Majority-owned subsidiaries are not consolidated; rather, the equity basis of accounting is utilized and the carrying Octave Specialty Group, Inc. 38 2025 Form 10-K Table of Contents , values of these investments are subject to admissibility tests.
Beginning December 31, 2024, Ambac replaced the non-GAAP measure Adjusted Net Income with new non-GAAP measures Adjusted Net Income and Adjusted Net Income Margin and added Adjusted EBITDA and Adjusted EBITDA Margin to Ambac Financial Group, Inc. 43 2024 Form 10-K Table of Contents , better align with other participants in the Property & Casualty insurance industry, including insurance carriers and other peers in the insurance distribution business.
Beginning December 31, 2024, Octave replaced the non-GAAP measure Adjusted Net Income with new non-GAAP measures Adjusted Net Income and Adjusted Net Income Margin and added Adjusted EBITDA and Adjusted EBITDA Margin to better align with other participants in the Property & Casualty insurance industry, including insurance carriers and other peers in the insurance distribution business.
The increase in the loss and LAE ratio for the year ended December 31, 2024, compared to December 31, 2023, was partially offset by a benefit to acquisition costs as a result of sliding scale commission arrangements with program partners. Certain Everspan programs were structured to include sliding scale commission arrangements within a loss ratio range.
The decrease in the loss and LAE ratio for the year ended December 31, 2025, compared to December 31, 2024, additionally had further improvement driven by benefits within acquisition costs as a result of sliding scale commission arrangements with program partners. Certain Everspan programs were structured to include sliding scale commission arrangements within a loss ratio range.
If our reported loss development pattern was 5% faster, the net indicated reserves would be approximately 4% lower. • For the expected losses we utilize industry benchmark loss ratios and internal pricing loss ratios applied to earned premium.
If our reported loss development Octave Specialty Group, Inc. 28 2025 Form 10-K Table of Contents , pattern was 5% faster, the net indicated reserves would be approximately 4.3% lower. • For the expected losses we utilize industry benchmark loss ratios and internal pricing loss ratios applied to earned premium.
Year Ended December 31, 2024 2023 2022 Cash provided by (used in): Operating activities $ 762 $ 36,948 $ 70,368 Investing activities (166,371) (26,679) (41,162) Financing activities 194,219 (10,986) (19,235) Net cash flow $ 28,610 $ (717) $ 9,971 Operating Activities for Continuing Operations Operating cash flows during the year ended December 31, 2024 were adversely impacted by transaction related costs for the acquisition of Beat and the sale of AAC, together with interest payments on Cirrata's short term borrowing.
Year Ended December 31, 2025 2024 2023 Cash provided by (used in): Operating activities $ (52,283) $ 762 $ 36,948 Investing activities 199,936 (166,371) (26,679) Financing activities (126,298) 194,219 (10,986) Net cash flow $ 21,355 $ 28,610 $ (717) Operating Activities for Continuing Operations Operating cash flows during the year ended December 31, 2025 were adversely impacted by transaction-related costs for the acquisition of Octave Ventures and the sale of AAC, together with interest payments on Octave Partners's short-term borrowing.
Management typically selects the respective midpoint loss ratio between the actuarial determined central and high estimate for its active programs and lines of business for each respective accident year when recording loss and loss adjustment expense reserves.
At December 31, 2025, management selected the respective midpoint loss ratio between the actuarially determined central and high estimate for active and runoff programs and lines of business for each respective accident year when recording loss and loss adjustment expense reserves.
Gross premiums written increased $109,484 for the year ended December 31, 2024, and $126,908 for the year ended December 31, 2023, compared to the comparable prior year periods, as shown below. Year Ended December 31, 2024 2023 2022 Gross Premiums Written $ 382,771 $ 273,287 $ 146,379 Growth is primarily driven by the number and size of active programs.
Gross premiums written decreased $(22,322) for the year ended December 31, 2025, and increased $109,484 for the year ended December 31, 2024, compared to the comparable prior year periods, as shown below. Year Ended December 31, 2025 2024 2023 Gross Premiums Written $ 360,449 $ 382,771 $ 273,287 Changes are primarily driven by the number and size of active programs.
(2) Includes $43,751 and $0 total loss and loss expense reserves on a gross and net of reinsurance basis related to legacy liabilities obtained from the acquisitions of Providence Washington Insurance Company, Greenwood Insurance Company, Consolidated National Insurance Company and Consolidated Specialty Insurance Company. All legacy liabilities remain obligations of affiliates of the sellers through reinsurance and contractual indemnities.
(2) Includes $23,530 and $0 total loss and loss expense reserves on a gross and net of reinsurance basis related to legacy liabilities obtained from the acquisitions of Providence Washington Insurance Company, Greenwood Insurance Company, and Consolidated Specialty Insurance Company.
STATUTORY BASIS FINANCIAL RESULTS AFG's U.S. insurance subsidiaries prepare financial statements under accounting practices prescribed or permitted by its domiciliary state regulator (“SAP”) for determining and reporting the financial condition and results of operations of an insurance company.
INSURANCE BASIS FINANCIAL RESULTS OSG's U.S. insurance subsidiaries prepare financial statements under accounting practices prescribed or permitted by its domiciliary state regulator (“SAP”) for determining and reporting the financial condition and results of operations of an insurance company. The NAIC Accounting Practices and Procedures manual (“NAIC SAP”) is adopted as a component of prescribed practices by each domiciliary state.
Year Ended December 31, 2024 2023 2022 Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Net income (loss) (Continuing Operations) $ 10,469 $ (6,881) $ (62,509) $ (58,921) $ 335 $ 7,133 $ (30,701) $ (23,232) $ (6,346) $ 4,524 $ (33,422) $ (35,244) Adjustments: Add: Acquisition and integration related expenses — — 27,388 27,388 — — 567 567 — — 593 593 Add: Intangible amortization — 17,602 — 17,602 — 4,152 — 4,152 — 2,921 — 2,921 Add: Equity-based compensation expense 414 — 8,941 9,355 634 — 11,632 12,266 208 — 11,024 11,232 Add: Severance and restructuring expense — 248 7,352 7,600 — — — — 481 — — 481 Add: Other non-operating income (losses) (1) (7,500) — 2,318 (5,182) — — 279 279 — — (935) (935) Adjusted net income (loss) before tax and NCI 3,383 10,969 (16,510) (2,158) 969 11,285 (18,223) (5,968) (5,657) 7,445 (22,740) (20,952) Income tax effects — — — — — — — — — — — — Adjusted net income (loss) before NCI 3,383 10,969 (16,510) (2,158) 969 11,285 (18,223) (5,968) (5,657) 7,445 (22,740) (20,952) Net (income) loss attributable to NCI — (6,448) — (6,448) — (2,102) — (2,102) — (1,463) — (1,463) Adjusted net income (loss) attributable to Ambac stockholders $ 3,383 $ 4,521 $ (16,510) $ (8,606) $ 969 $ 9,183 $ (18,223) $ (8,070) $ (5,657) $ 5,982 $ (22,740) $ (22,415) (1) Other non-operating expense includes one time add-backs related to gain on sale of CNIC, partially offset by losses related to minority interest strategy and write down of certain capitalized software. costs.
Year Ended December 31, 2025 2024 2023 Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Net income (loss) (Continuing Operations) $ 2,956 $ (15,353) $ (83,406) $ (95,802) $ 10,469 $ (6,881) $ (62,509) $ (58,921) $ 335 $ 7,133 $ (30,701) $ (23,232) Adjustments: Add: Acquisition and integration related expenses — 375 9,106 9,481 — — 27,388 27,388 — — 567 567 Add: Intangible amortization — 38,044 — 38,044 — 17,602 — 17,602 — 4,152 — 4,152 Add: Equity-based compensation expense 447 368 11,494 12,309 414 — 8,941 9,355 634 — 11,632 12,266 Add: Severance and restructuring expense — 60 23,065 23,125 — 248 7,352 7,600 — — — — Add: Other non-operating (income) losses (1) — (591) 5,108 4,517 (7,500) — 2,318 (5,182) — — 279 279 Adjusted net income (loss) before tax and NCI 3,403 22,903 (34,633) (8,328) 3,383 10,969 (16,510) (2,158) 969 11,285 (18,223) (5,968) Income tax effects (58) (6,009) 58 (6,009) — — — — — — — — Adjusted net income (loss) before NCI 3,345 16,894 (34,575) (14,337) 3,383 10,969 (16,510) (2,158) 969 11,285 (18,223) (5,968) Net (income) loss attributable to NCI — (13,394) — (13,394) — (6,448) — (6,448) — (2,102) — (2,102) Adjusted net income (loss) attributable to shareholders $ 3,345 $ 3,500 $ (34,575) $ (27,731) $ 3,383 $ 4,521 $ (16,510) $ (8,606) $ 969 $ 9,183 $ (18,223) $ (8,070) (1) Other non-operating expense includes one-time add-backs related to gain on sale of CNIC, partially offset by losses related to minority interest strategy and write-down of certain capitalized software. costs.
Loss and loss adjustment expense reserves by line of business were as follows as of December 31, 2024 and December 31, 2023: 2024 Gross Net Line Case IBNR Total Case IBNR Total Commercial Auto $ 66,092 $ 92,379 $ 158,471 $ 12,532 $ 16,188 $ 28,720 Excess and General Liability 7,111 78,348 85,459 1,317 13,540 14,857 Workers Compensation 6,640 7,825 14,465 6,640 7,825 14,465 Non-standard Personal Auto 10,393 2,296 12,689 10 2 12,000 Surety 1,176 10,041 11,217 — — — ULAE (1) — 12,238 12,238 — 6,578 6,578 Other (2) 8,639 45,884 54,523 111 2,066 2,177 Loss and Loss Expense Reserves $ 100,051 $ 249,011 $ 349,062 $ 30,600 $ 48,197 $ 78,797 (1) Unallocated loss adjustment expenses.
All legacy liabilities Octave Specialty Group, Inc. 27 2025 Form 10-K Table of Contents , remain obligations of affiliates of the sellers through reinsurance and contractual indemnities. 2024 Gross Net Line Case IBNR Total Case IBNR Total Commercial auto $ 66,092 $ 92,379 $ 158,471 $ 12,532 $ 16,188 $ 28,720 Excess and general liability 7,111 78,348 85,459 1,317 13,540 14,857 Workers compensation 6,640 7,825 14,465 6,640 7,825 14,465 Non-standard personal auto 10,393 2,296 12,689 10,241 1,943 12,185 Surety 1,176 10,041 11,217 — — — ULAE (1) — 12,238 12,238 — 6,578 6,578 Other (2) 8,639 45,884 54,523 111 2,066 2,177 Loss and Loss Expense Reserves $ 100,051 $ 249,011 $ 349,062 $ 30,831 $ 48,139 $ 78,981 (1) Unallocated loss adjustment expenses.
Losses at the low end of the range would be below our recorded gross and net loss expense reserves by approximately $33,400 and $6,900, respectively at December 31, 2024, and losses at the high end of the range would exceed our recorded gross and net loss and loss adjustment expense reserve by approximately $4,500 and $1,000, respectively at December 31, 2024.
Losses at the low end of the range would be below our recorded gross and net loss expense reserves by approximately $49,900 and $12,500, respectively at December 31, 2025, and losses at the high end of the range would exceed our recorded gross and net loss and loss adjustment expense reserve by approximately $14,600 and $2,200, respectively, at December 31, 2025.
Investments to the Consolidated Financial Statements in this Annual Report on Form 10-K located in Part II. Item 8 for information about the composition of fixed maturity securities and other investments by asset class.
Refer to Note 6. Investments to the Consolidated Financial Statements in this Annual Report on Form 10-K located in Part II. Item 8 for information about the composition of fixed maturity securities and other investments by asset class. Premium Receivables. Octave's premium receivables increased to $75,085 at December 31, 2025, from $57,222 at December 31, 2024.
Results of Operations by Segment Specialty Property and Casualty Insurance Year Ended December 31, 2024 2023 2022 Gross premiums written $ 382,771 $ 273,287 $ 146,379 Net premiums written 88,682 79,824 28,554 Revenues: Net premiums earned $ 99,005 $ 51,911 $ 13,869 Net investment income 6,399 3,795 1,605 Net investment gains (losses), including impairments 1 (36) (46) Program fees 13,506 8,437 3,095 Other income 7,409 (6) (58) Total 126,320 64,101 18,465 Expenses: Losses and loss adjustment expenses 72,626 36,712 9,071 Policy acquisition costs 23,666 10,557 2,535 General and administrative expenses 17,806 16,449 13,205 Net (gain) loss attributable to NCI interest 2 (1) 15 EBITDA 12,222 $ 383 $ (6,346) Pretax income (loss) from continuing operations $ 12,222 $ 383 $ (6,346) Retention Ratio (1) 23.2 % 29.2 % 19.5 % Loss and LAE Ratio (2) 73.4 % 70.7 % 65.4 % Expense Ratio (3) 28.2 % 35.8 % 91.2 % Combined Ratio (4) 101.6 % 106.5 % 156.6 % Ambac's stockholders equity (5) $ 133,266 $ 121,678 $ 112,363 (1) Retention ratio is defined as net premiums written divided by gross premiums written.
Specialty Property and Casualty Insurance Year Ended December 31, 2025 2024 2023 Gross premiums written $ 360,449 $ 382,771 $ 273,287 Net premiums written 73,898 88,682 79,824 Revenues: Net premiums earned $ 67,232 $ 99,005 $ 51,911 Investment income 6,811 6,400 3,795 Program fees 14,322 13,506 8,437 Other income 38 7,409 (42) Total 88,403 126,320 64,101 Expenses: Losses and loss adjustment expenses 47,193 72,626 36,712 Policy acquisition costs 15,790 23,666 10,557 General and administrative 22,090 17,806 16,449 Net (gain) loss attributable to NCI interest — 2 (1) Pretax income (loss) $ 3,330 $ 12,222 $ 383 EBITDA 3,330 $ 12,222 $ 383 Retention Ratio (1) 20.5 % 23.2 % 29.2 % Loss and LAE Ratio (2) 70.2 % 73.4 % 70.7 % Expense Ratio (3) 35.0 % 28.2 % 35.8 % Combined Ratio (4) 105.2 % 101.6 % 106.5 % Octave's stockholders equity (5) $ 140,278 $ 133,266 $ 121,678 (1) Retention ratio is defined as net premiums written divided by gross premiums written.
Insurance Contracts, respectively, to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K, for further information on loss and loss adjustment expenses. Ambac Financial Group, Inc. 42 2024 Form 10-K Table of Contents , Short-term Debt.
Insurance Contracts, respectively, to the Consolidated Financial Statements included in Part II, Item 8 in this Annual Report on Form 10-K, for further information on loss and loss adjustment expenses. Short and Long-term Debt. Octave borrowed under a short-term credit facility to provide partial funding of the acquisition of Octave Ventures in 2024.
Goodwill impairment evaluation We perform the impairment assessment of goodwill at the reporting unit level within our Insurance Distribution segment on an annual basis or more frequently if circumstances indicate a possible impairment.
GOODWILL AND INTANGIBLE IMPAIRMENT ANALYSIS Goodwill impairment evaluation We perform the impairment assessment of goodwill at the reporting unit level within our ID segment on an annual basis or more frequently if circumstances indicate a possible impairment. We have determined that each of the entities acquired in the ID segment represent an individual reporting unit.
Net investment income consists of interest income, including the net effect of discount accretion and premium amortization, from fixed maturity securities classified as available-for-sale and net gains (losses) on pooled investment funds which are reported under the equity method. These funds and certain other investments are reported in Other investments on the Consolidated Balance Sheets.
The growth is a function of premiums ceded to reinsurers; driven by changes in direct premiums written. Net Investment Income. Net investment income consists of interest income, including the net effect of discount accretion and premium amortization, from fixed maturity securities classified as available-for-sale and net gains (losses) on pooled investment funds which are reported under the equity method.
Corporate Corporate consists of our holding company and shared services operations ("Corporate"). Corporate provides financial, technological and human resources to Ambac's two segments and is responsible for the function of AFG as a publicly traded company. Corporate revenues totaled $10,259 and $9,080 and $3,737 for the years ended December 31, 2024, 2023 and 2022, respectively.
Corporate provides financial, technological and human resources to Octave's two segments and is responsible for the function of OSG as a publicly-traded company. Corporate revenues totaled $(907) and $10,259 for the years ended December 31, 2025 and 2024, respectively.
Discontinued Operations of the Notes to Consolidated Financial Statements under Part II, Item 8 of this Annual Report on Form 10-K for additional information about the divestiture of the Legacy Financial Guarantee business. The following discussion should be read in conjunction with our consolidated financial statements in Item 8 of this Report and the matters described under Item 1A.
Discontinued Operations of the Notes to Consolidated Financial Statements under Part II, Item 8 of this Annual Report on Form 10-K for additional information about the divestiture of the Legacy Financial Guarantee b usiness in September 2025.
For every 1.0% higher or lower the expected losses are, we would expected our net indicated reserves to Ambac Financial Group, Inc. 31 2024 Form 10-K Table of Contents , increase or decrease by approximately 0.55%. If our expected losses were 5% higher, the net indicated reserves would be approximately 3% higher.
For every 1.0% higher or lower the expected losses are, we would expect our net indicated reserves to increase or decrease by approximately 0.6%. If our expected losses were 5% higher, the net indicated reserves would be approximately 3.2% higher. If our expected losses were 5% lower, the net indicated reserves would be approximately 3.2% lower.
Net premiums earned for the year ended December 31, 2024, increased by $47,094 or 90.7% and for the year ended December 31, 2023, increased $38,042 or 274% compared to the respective priority years, as shown below.
Net premiums earned for the year ended December 31, 2025, decreased by $(31,773) or (32.1)% and increased by $47,094 or 90.7% for the year ended December 31, 2024, compared to the comparable prior year periods, as shown below.
These sliding scale arrangements help to partially mitigate net income volatility. Such benefit reduced the Specialty Property and Casualty Insurance segments expense ratio by 0.8% and 3.2% for the years ended December 31, 2024 and 2023, respectively.
These sliding scale arrangements help to partially mitigate net income volatility. Such benefit reduced the Specialty Property and Casualty Insurance segments expense ratio by 2.1% and 0.8% for the years ended December 31, 2025 and 2024. Everspan's insurance risk is primarily concentrated via casualty insurance, primarily related to commercial auto, workers compensation, excess and general liability lines of business.
As of December 31, 2024, 2023, and 2022 we had 27, 23 and 14 programs across approximately ten lines of business, with a focus on the casualty sector and minimal property exposure. Net Premiums Written.
As of December 31, 2025 and 2024 we had 25 and 27 programs, respectively, across approximately ten lines of business, with a focus on the casualty sector and minimal property exposure. The decline in active programs from 2024 was a strategic decision to improve capital allocation and return on capital. Net Premiums Written.
December 31, 2024 2023 Cash and short-term investments $ 74,423 $ 96,563 Other investments (1) 28,117 32,392 Other net assets 16,674 17,628 Total $ 119,214 $ 146,583 (1) Includes strategic debt and minority equity investments in insurance services businesses of $20,617 and $26,420 at December 31, 2024 and 2023, respectively.
December 31, 2025 2024 Cash and short-term investments $ 49,471 $ 74,423 Other investments (1) 25,124 28,117 Other net assets 1,889 16,674 Total $ 76,484 $ 119,214 (1) Includes minority equity investments in insurance services businesses of $17,517 and $20,618 at December 31, 2025 and December 31, 2024, respectively.
Additionally, to corroborate our estimated fair value, we perform a market capitalization reconciliation to determine if the implied control premium is reasonable.
Additionally, to corroborate our estimated fair value, we perform a market capitalization reconciliation to determine if the implied control premium is reasonable. For reporting units evaluated under the quantitative assessment, estimated fair values exceeded carrying values by between 1% and 19%.
Ambac's premium receivables increased to $57,222 at December 31, 2024, from $45,893 at December 31, 2023. As further discussed in Note 8. Insurance Contracts to the Consolidated Financial Statements, in this Annual Report Form 10-K located in Part II. Item 8, the increase is primarily due to growth in the Specialty Property and Casualty Insurance Segment.
As further discussed in Note 8. Insurance Contracts to the Consolidated Financial Statements, in this Annual Report on Form 10-K located in Part II. Item 8, the increase is primarily due to growth in certain programs within the Specialty Property and Casualty Insurance Segment. All premium receivables are in a payment currency of U.S. Dollars.
In addition, we are eligible to receive profit sharing contingent commissions on certain of its programs based on the underwriting results of the policies it places with the carrier, which may cause some variability in revenue and earnings.
In addition, we are eligible to receive profit sharing contingent commissions ("Profit Commissions") based on the underwriting results of certain programs underwritten by our MGA/Us. These profit commissions may fluctuate from period to period resulting in some variability in revenue and earnings.
The shift in the loss and LAE ratio was driven by commercial auto loss experience in the prior accident years and a higher selected loss ratio for programs in runoff.
Prior year adverse development was driven primarily by higher excess liability and commercial auto loss experience in the prior accident years for year ended December 31, 2025, whereas the year ended December 31, 2024, included higher commercial auto loss experience in the prior accident years and a higher selected loss ratio for programs in runoff.
In some cases, the Insurance Distribution business will also earn profit commissions based on the underwriting performance of the business that it underwrites Profit commissions by their nature may be volatile whereas base commissions tend to be more steady. Commission income was $92,023 and $51,281 for the years ended December 31, 2024 and 2023, respectively.
The ID business earns commission income as a percentage of the premium it places with insurance, reinsurance and other capacity providers. In some cases, the ID business will also earn profit commissions based on the underwriting performance of the business that it underwrites. Profit commissions by their nature may be volatile whereas base commissions tend to be more steady.
For further information about investment funds held, refer to Note 6. Investments to the Consolidated Financial Statements, included in Part II, Item 8 in this Annual Report on Form 10-K. Net investment income was $14,448, $13,159, and $4,503 for the years ended years ended December 31, 2024, 2023 and 2022, respectively.
These funds and certain other investments are reported in Other investments on the Consolidated Balance Sheets. For further information about investment funds held, refer to Note 6. Investments to the Consolidated Financial Statements, included in Part II, Item 8 in this Annual Report on Form 10-K.
The excess of purchase price over the fair value of assets acquired, liabilities assumed, and NCI interests (both redeemable and nonredeemable) is recorded as goodwill.
The excess of purchase price over the fair value of assets acquired, liabilities assumed, and NCI interests (both redeemable and nonredeemable) is recorded as goodwill. We may refine our estimates and make adjustments to the assets acquired and liabilities assumed over a measurement period, not to exceed one year from the date of acquisition.
For example, Employer Stop Loss business, our largest A&H line of business, has seasonality in January and July, which results in revenue and earnings concentrations in the first and third quarters each calendar year.
For example, Employer Stop Loss business and other A&H lines produce the majority of their business in January and July, which results in revenue and earnings concentrations in the first and third quarters of each Octave Specialty Group, Inc. 33 2025 Form 10-K Table of Contents , calendar year.
Ambac Financial Group, Inc. 44 2024 Form 10-K Table of Contents , Organic revenue growth rate to Total revenue growth rate, the most directly comparable GAAP measure, for each of the periods indicated is as follows (in percentages): Year Ended December 31, Year Ended December 31, 2024 2023 % Growth 2023 2022 % Growth Total Insurance Distribution revenue (1) $ 99,236 $ 51,546 48.1 % $ 51,546 $ 31,410 64.1 % Less: Acquired revenues (45,202) — (16,446) — Less: Profit commission and contingent commission income (4,273) (4,489) (4,489) (3,745) Total Organic Revenue & Growth Percentage $ 49,761 $ 47,057 5.4 % $ 30,611 $ 27,665 10.6 % (1) Total Insurance Distribution revenue includes investment income.
Organic revenue growth rate to Total revenue growth rate, the most directly comparable GAAP measure, for each of the periods indicated is as follows (in percentages): Year Ended December 31, Year Ended December 31, 2025 2024 % Growth 2024 2023 % Growth Total Insurance Distribution revenue (1) $ 163,855 $ 99,236 65.1 % $ 99,236 $ 51,546 92.5 % Less: Acquired revenues (2) (50,102) (1,200) (45,202) — Less: Profit commission and contingent commission income (11,898) (9,031) (4,273) (4,489) Less: Impact of F.X. rates 2,572 (183) — — Total Organic Revenue & Growth Percentage $ 104,427 $ 88,822 17.6 % $ 49,761 $ 47,057 5.7 % (1) Total ID revenue includes investment income.
Insurance Distribution Year Ended December 31, 2024 2023 2022 Premiums placed $ 493,372 $ 230,606 $ 135,467 Commission income $ 92,023 $ 51,281 $ 30,695 Commission expense 40,876 29,465 17,641 Net commissions 51,147 21,816 13,054 Net investment income 787 64 — Net gains (losses) on derivatives 106 — — Other income (expense) 6,320 200 715 Expenses: General and administrative expenses 38,707 10,598 6,293 EBITDA 19,653 11,483 7,476 Depreciation 8 42 31 Intangible amortization 17,602 4,152 2,921 Pretax income (loss) $ (7,809) $ 7,289 $ 4,524 Ambac's stockholders equity (1) $ 276,886 $ 105,377 $ 92,802 (1) Represents the share of Ambac stockholders equity for each subsidiary within the Insurance Distribution segment, including intercompany eliminations.
Results of Operations by Segment Insurance Distribution Year Ended December 31, 2025 2024 2023 Premiums placed $ 951,781 $ 493,372 $ 230,606 Commission income $ 143,381 $ 92,023 $ 51,281 Commission expense 37,037 40,876 29,465 Net commissions 106,344 51,147 21,816 Servicing and other fees 20,419 6,353 — Net investment income 1,514 787 64 Other income (expense) (1,588) 73 200 Expenses: General and administrative 89,771 38,707 10,598 EBITDA 36,918 19,653 11,483 Interest Expense 18,640 9,379 — Depreciation 690 481 42 Intangible amortization 38,044 17,602 4,152 Pretax income (loss) $ (20,456) $ (7,809) $ 7,289 Octave's stockholders equity (1) $ 757,850 $ 218,344 $ 102,473 (1) Represents the share of Octave stockholders equity for each subsidiary within the ID segment, including intercompany eliminations.
If our expected losses were 5% lower, the net indicated reserves would be approximately 3% lower. Consequently, final outcomes may be greater or less than the estimates. The extent of the range and variability of loss and loss adjustment expense reserves could be further impacted by future changes in factors discussed above.
Consequently, final outcomes may be greater or less than the estimates. The extent of the range and variability of loss and loss adjustment expense reserves could be further impacted by future changes in factors discussed above. See “Risk Factors” in Part I, Item 1A in this Annual Report on Form 10-K.
The EBITDA for the year ended December 31, 2023, was $11,483, up $4,007 or 54% compared to the year ended December 31, 2022. The increase was primarily driven by increase in commission income due to acquisitions and organic growth. Insurance Distribution businesses may experience seasonal impacts on their revenues and operations.
The ID EBITDA for the years ended December 31, 2025 and 2024 was $36,918 and $19,653, respectively, up $17,265 or 88%. The increase was primarily driven by increase in commission income due to acquisitions and organic growth. ID businesses may experience seasonal impacts on their revenues and net results.
The allocation of the consideration utilizes significant estimates in determining the fair values of net assets acquired, which primarily consist of customer relationship intangible assets, redeemable NCI interests and nonredeemable NCI interests.
The allocation of the consideration utilizes significant estimates in determining the fair values of net assets acquired, which primarily consist of customer relationship intangible assets, but may include other finite-lived intangible assets including trade names or non-compete agreements. Measurement of the purchase balance sheet also requires valuation of redeemable NCI interests and nonredeemable NCI interests when applicable.
The increase was driven by organic growth in premiums placed as well as the acquisition of Beat in July 2024 and Riverton in August of 2023. Commission expense will largely track changes in gross commission.
The increase was driven by organic growth in premiums placed as well as the acquisition of Octave Ventures in July 2024 and ArmadaCorp in October of 2025. Commission expense will largely track changes in gross commission. Profit commissions were $12,400 and $9,031 for the years ended December 31, 2025 and 2024, respectively.
Ambac Financial Group, Inc. 45 2024 Form 10-K Table of Contents , Year Ended December 31, 2024 2023 2022 Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Net income (loss) margin 8.3 % (6.9) % (609.2) % (25.0) % 0.5 % 13.8 % (338.1) % (18.6) % (34.4) % 14.4 % (894.1) % (65.7) % Adjusted Net income (loss) attributable to Ambac stockholders margin 2.7 % 4.6 % (160.9) % (3.6) % 1.5 % 17.8 % (200.7) % (6.5) % (30.6) % 19.0 % (608.3) % (41.8) %
Year Ended December 31, 2025 2024 2023 Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Consoli-dated Net income (loss) margin 3.3 % (9.4) % NM (38.1) % 8.3 % (6.9) % NM (25.0) % 0.5 % 13.8 % NM (18.6) % Adjusted net income (loss) margin 3.8 % 14.0 % NM (3.3) % 2.7 % 11.1 % NM (0.9) % 1.5 % 21.9 % NM (4.8) %
Year Ended December 31, 2024 Year Ended December 31, 2023 Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Total Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Total Premiums placed $ 493,372 $ 493,372 $ 230,606 $ 230,606 Gross premiums written $ 382,771 382,771 $ 273,287 273,287 Net premiums written 88,682 88,682 79,824 79,824 Total revenues 126,320 99,236 10,259 235,815 64,101 51,546 9,080 124,728 Total expenses 114,098 107,045 74,516 295,660 63,718 44,257 40,974 148,949 Pretax income (loss) 12,222 (7,809) (64,257) (59,845) 383 7,289 (31,894) (24,221) Net income (loss) 10,469 (6,881) (62,509) (58,921) 335 7,133 (30,701) (23,232) EBITDA 12,222 19,656 (62,396) (30,518) 383 11,483 (30,858) (18,991) Adjusted EBITDA 5,136 19,904 (16,397) 8,643 1,017 11,483 (18,380) (5,879) Net income (loss) attributable to Ambac shareholders 10,471 (7,244) (62,509) (59,282) 334 5,815 (30,701) (24,551) EBITDA attributable to Ambac shareholders 12,222 13,208 (62,396) (36,966) 383 9,381 (30,858) (21,093) Adjusted EBITDA attributable to Ambac common stockholders 5,136 13,456 (16,397) 2,195 1,017 9,381 (18,380) (7,981) Sale of AAC On June 4, 2024, AFG entered into a stock purchase agreement with American Acorn Corporation (the “Buyer”), a Delaware corporation owned by funds managed by Oaktree Capital Management, L.P., pursuant to which and subject to the conditions set forth therein, AFG will sell all of the issued and outstanding shares of common stock of AAC, a wholly-owned subsidiary of AFG, to Buyer for aggregate consideration of $420 in cash (the "AAC Sale").
Year Ended December 31, 2025 Year Ended December 31, 2024 Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Total Specialty Property & Casualty Insurance Insurance Distribution Corporate & Other Total Premiums placed $ 951,781 $ 951,781 $ 493,372 $ 493,372 Gross premiums written $ 360,449 360,449 $ 382,771 382,771 Net premiums written 73,898 73,898 88,682 88,682 Total revenues 88,403 163,726 (907) 251,222 126,320 99,236 10,259 235,815 Total expenses 85,073 184,182 82,981 352,236 114,098 107,045 74,516 295,660 Pretax income (loss) 3,330 (20,456) (83,888) (101,014) 12,222 (7,809) (64,257) (59,845) Net income (loss) 2,956 (15,353) (83,406) (95,803) 10,469 (6,881) (62,509) (58,921) EBITDA 3,330 36,918 (80,670) (40,422) 12,222 19,653 (62,393) (30,518) Adjusted EBITDA 3,330 22,411 (80,670) (54,929) 5,136 19,901 (16,394) 8,643 Net income (loss) attributable to Octave shareholders 2,956 (17,954) (83,406) (98,404) 10,471 (7,244) (62,509) (59,282) EBITDA attributable to Octave shareholders 3,777 37,041 (33,789) 7,028 12,222 13,205 (62,393) (36,966) Adjusted EBITDA attributable to shareholders 3,777 22,542 (33,789) (7,471) 5,136 13,453 (16,394) 2,195 Sale of AAC On September 29, 2025, the Company completed the sale of AAC pursuant to the June 4, 2024 stock purchase agreement (the "Purchase Agreement") with American Acorn Corporation (the “Buyer”), a Delaware corporation owned by funds managed by Oaktree Capital Management, L.P., pursuant to which OSG sold all of the issued and outstanding shares of common stock of AAC, a wholly-owned subsidiary of OSG, to Buyer for $420,000 in cash (the "Sale").
Everspan typically retains up to 30% of each program. For the years ended December 31, 2024, 2023 and 2022, Everspan retained 23%, 29% and 17% of gross written premiums, respectively. The increased retention rate in 2023 compared to 2022 was driven by Everspan's participation on two assumed reinsurance transactions which have an effective retention rate of 100%.
Everspan typically retains up to 30% of each program. For the years ended December 31, 2025 and 2024, Everspan retained 20.5% and 23.2% of gross written premiums, respectively. The reduced retention rate in 2025 compared to 2024 was primarily driven by the managed non-renewal of certain programs. Net Premiums Earned.
When third parties are paid commissions to obtain business, the majority of Beat's commission income is reported net of any distribution and commission expenses, due to the nature of its program agreements. The majority of the Insurance Distribution Segment's other MGA/Us report their commission income gross of distribution and commission expenses.
The decrease in commission expense compared to commission income in 2025 relative to 2024 is primarily a result of the acquisition of Octave Ventures. Because third parties are paid commissions to obtain business, the majority of Octave Ventures's commission income is reported net of any distribution and commission expenses, due to the nature of its program agreements.
A summary of our financial results is shown below: Year Ended December 31, 2024 2023 2022 Revenues: Net premiums earned $ 99,005 $ 51,911 $ 13,869 Commission income 92,023 51,281 30,695 Program fees 13,506 8,437 3,095 Net investment income 14,448 13,159 4,503 Net investment gains (losses), including impairments (497) 19 (62) Net gains (losses) on derivative contracts 4,016 (279) 935 Other income 13,314 200 577 Expenses: Losses and loss adjustment expenses 72,626 36,712 9,071 Policy acquisition costs 23,666 10,557 2,535 Commission expense 40,876 29,465 17,641 General and administrative expenses 129,166 66,985 56,278 Intangible amortization 17,602 4,152 2,921 Interest expense 9,379 — — Provision (benefit) for income taxes from continuing operations (924) (989) (462) Net income (loss) from continuing operations (58,921) (23,232) (35,244) Net income (loss) from discontinued operations, net of income taxes (497,167) 28,183 557,364 Net income (loss) (556,088) 4,951 522,120 Less: net (gain) loss attributable to NCI (361) (1,319) (871) Plus: gain on purchase of auction market preferred shares — — 1,131 Net income (loss) attributable to Ambac shareholders $ (556,449) $ 3,632 $ 522,380 Ambac Financial Group, Inc. 34 2024 Form 10-K Table of Contents , Ambac's results for the year ended December 31, 2024 compared to the year ended December 31, 2023, and for the year ended December 31, 2023 compared to the year ended December 31, 2022 were impacted by the following: • Ambac's acquisitions within the Insurance Distribution segment have a significant impact on the comparability of results between 2024, 2023 and 2022.
A summary of our financial results is shown below: Year Ended December 31, 2025 2024 2023 Revenues: Commissions $ 143,381 $ 92,023 $ 51,281 Servicing and other fees 20,419 6,353 — Net premiums earned $ 67,232 $ 99,005 $ 51,911 Program fees 14,322 13,506 8,437 Investment income 10,647 14,448 13,159 Other (4,780) 10,480 (60) Expenses: Commissions 37,037 40,876 29,465 Losses and loss adjustment expenses 47,193 72,626 36,712 Policy acquisition costs 15,790 23,666 10,557 General and administrative 191,624 129,166 66,985 Intangible amortization and depreciation 41,952 19,947 5,230 Interest 18,640 9,379 — Provision (benefit) for income taxes from continuing operations (5,211) (924) (989) Net income (loss) from continuing operations (95,803) (58,921) (23,232) Net income (loss) from discontinued operations, net of income taxes (163,288) (497,167) 28,183 Net income (loss) (259,091) (556,088) 4,951 Less: net (gain) loss attributable to NCI (2,601) (361) (1,319) Net income (loss) attributable to shareholders $ (261,692) $ (556,449) $ 3,632 Octave's results for the year ended December 31, 2025 compared to the year ended December 31, 2024, were impacted by the following: • Acquisitions within the ID segment have had a significant impact on the comparability of results between 2025 and 2024. – Effective October 31, 2025, Octave acquired 100% of ArmadaCorp. – Effective September 1, 2025, Octave exercised its option to convert its $3,500 convertible note investment in Pivix and now owns approximately 74%. – Effective July 31, 2024, Octave acquired 60% of Octave Ventures. • The sale of AAC on September 29, 2025.
Total liabilities decreased by approximately $133,770 from December 31, 2023, to $6,862,857 as of December 31, 2024, (decrease of $654,181 relating to discontinued operation, partially offset by an increase of $520,411 from continuing operations). As of December 31, 2024, total stockholders’ equity was $1,054,661, compared with total stockholders’ equity of $1,414,614 at December 31, 2023.
Total liabilities decreased by approximately $5,725,706 from December 31, 2024 to $1,137,151 as of December 31, 2025 (decrease of $5,887,685 relating to discontinued operations, partially offset by an increase of $161,979 from continuing operations). As of December 31, 2025, total stockholders’ equity was $833,185, compared with total stockholders’ equity of $996,119 at December 31, 2024.
The Insurance Distribution segment placed premiums for its carriers of approximately $493,372 for the year ended December 31, 2024, up $262,766 or 114% as compared to the year ended December 31, 2023. The increase was primarily driven by acquisitions and organic growth.
The ID segment placed premiums for were approximately $951,781 for the year ended December 31, 2025, up $458,409 or 93% as compared to the year ended December 31, 2024. The increase was primarily driven by the inclusion of a full year of Octave Ventures, the acquisition of ArmadaCorp and organic growth.
BALANCE SHEET Total assets decreased by approximately $369,942 from December 31, 2023, to $8,058,378 at December 31, 2024, (decrease of $1,249,256 related to discontinued operation, partially offset by an increase of $879,314 from continuing operations).
BALANCE SHEET Total assets decreased by approximately $5,835,061 from December 31, 2024 to $2,223,317 at December 31, 2025 (decrease of $6,267,200 related to discontinued operations, partially offset by an increase of $432,139 from continuing operations).