Biggest changeCash Flows The following table summarizes the Company’s consolidated cash flows for the years ended December 31, 2022 and 2021: ($ in thousands) Year ended December 31, Summary of Cash Flows 2022 2021 Cash and cash equivalents – beginning of period $ 15,542 $ 12,132 Net cash used by operating activities (11,022 ) (14,406 ) Net cash (used) provided by investing activities (3,453 ) 5,898 Net cash provided by financing activities 1,943 11,918 Net (decrease) increase in cash and cash equivalents (12,532 ) 3,410 Cash and cash equivalents – end of period $ 3,010 $ 15,542 27 For the year ended December 31, 2022, the Company’s net cash used by operating activities was approximately $11.0 million, the major drivers of which were as follows: ● Our net income of approximately $1.1 million for the year. ● Approximately $13.0 million for a non-cash charge related to the change in unrealized holding loss on our equity investments, and approximately $7.6 for a non-cash charge related to income from equity method investments, offset by $13.9 million in realized loss on sale associated with our shares of FedNat common stock. ● A cash outflow of approximately $5.4 million representing cash placed in trust as collateral, pursuant to our quota-share agreements.
Biggest changeCash provided from these sources has historically been used for making investments, loss and LAE payments, as well as other operating expenses. 24 Cash Flows The following table summarizes the Company’s consolidated cash flows for the years ended December 31, 2023 and 2022: ($ in thousands) Year ended December 31, Summary of Cash Flows 2023 2022 Cash and cash equivalents – beginning of period $ 3,010 $ 15,542 Net cash used by operating activities (4,215 ) (11,022 ) Net cash provided (used) by investing activities 4,107 (3,453 ) Net cash (used) provided by financing activities (506 ) 1,943 Net decrease in cash and cash equivalents (614 ) (12,532 ) Cash and cash equivalents – end of period $ 2,396 $ 3,010 For the year ended December 31, 2023, the Company’s net cash used by operating activities was approximately $4.2 million, primarily driven by net income for the period of $3.8 million, an increase in unearned premiums and loss adjustment expense reserves of $6.7 million and $4.6 million, respectively, and an increase in stock compensation expense of $2.0 million.
Our investees estimate the volatility of these investments based on the historical performance of various broad market indices blended with various peer companies which they consider as having similar characteristics to the underlying investment, as well as consideration of price and volatility of relevant publicly traded securities such as SPAC warrants.
Our investees estimate the volatility of these investments based on the historical performance of various broad market indices blended with various peer companies which they consider as having similar characteristics to the underlying investment, as well as consideration of price and volatility of relevant publicly traded securities such as SPAC warrants.
The Company paid $1.8 million and $1.8 million to FGM under the agreement, for the years ended December 31, 2022 and 2021, respectively. FGM is an affiliate of FG, the Company’s largest shareholder. Income Tax Expense (Benefit) Our actual effective tax rate varies from the statutory federal income tax rates as shown in the following table.
The Company paid $1.8 million and $1.8 million to FGM under the agreement, for the years ended December 31, 2023 and 2022, respectively. FGM is an affiliate of FG, the Company’s largest shareholder. Income Tax Expense (Benefit) Our actual effective tax rate varies from the statutory federal income tax rates as shown in the following table.
Analysis of Financial Condition As of December 31, 2022 compared to December 31, 2021 Investments The table below summarizes, by type, the Company’s investments held at fair value as of December 31, 2022 and 2021.
Analysis of Financial Condition As of December 31, 2023 compared to December 31, 2022 Investments The table below summarizes, by type, the Company’s investments held at fair value as of December 31, 2023 and 2022.
Approximately $0.5 million will expire on December 31, 2039, $0.2 million will expire on December 31, 2040, and $1.6 million of the Company’s NOLs will expire on December 31, 2041. The remaining $17.6 million of the Company’s NOLs do not expire under current tax law.
Approximately $0.5 million will expire on December 31, 2039, $0.1 million will expire on December 31, 2040, $1.6 million of the Company’s NOLs will expire on December 31, 2041. The remaining $22.2 million of the Company’s NOLs do not expire under current tax law.
Some of the information contained in this discussion and analysis and set forth elsewhere in this annual report on Form 10-K includes forward-looking statements that involve risks and uncertainties. Unless context denotes otherwise, the terms “Company,” “FGF,” “we,” “us,” and “our,” refer to FG Financial Group, Inc., and its subsidiaries. Overview FG Financial Group, Inc.
Some of the information contained in this discussion and analysis and set forth elsewhere in this annual report on Form 10-K includes forward-looking statements that involve risks and uncertainties. Unless context denotes otherwise, the terms “Company,” “FGF,” “we,” “us,” and “our,” refer to FG Financial Group, Inc., and its subsidiaries. Recent Developments On January 3, 2024, FG Financial Group, Inc.
Our investees also consider the probability of a successful merger when valuing SPAC equity. Investments without Readily Determinable Fair Value In addition to our equity method investments, other investments, as listed on our balance sheet, consist of equity we have purchased in companies for which there do not exist readily determinable fair values.
Our investees also consider the probability of a successful merger when valuing SPAC equity. Investments without Readily Determinable Fair Value In addition to our equity method investments, other investments, as listed on our consolidated balance sheets, consist of equity we have purchased in companies for which there does not exist a readily determinable fair value.
The Company has recorded a valuation allowance against its deferred tax assets of $5.5 million, as of December 31, 2022, due to the uncertain nature surrounding our ability to realize these tax benefits in the future.
The Company has recorded a valuation allowance against its deferred tax assets of $4.7 million and $5.5 million, as of December 31, 2023 and December 31, 2022, respectively, due to the uncertain nature surrounding our ability to realize these tax benefits in the future.
The Company is the sole managing member of the general partner of FGMP and holds a limited partner interest in FGMP directly and through its subsidiaries. FGMP participates as a co-sponsor of the SPACs launched under our SPAC Platform as well as merchant banking initiatives.
The Company is the sole managing member of the general partner of FGMP and holds a limited partner interest of approximately 46% in FGMP. FGMP participates as a co-sponsor of the SPACs launched under our SPAC Platform as well as merchant banking initiatives.
All actual and estimated premiums earned are the result of property and casualty assumed premium. For the twelve months ended December 31, 2022 and 2021, earned premiums are approximately $13.0 million and $4.9 million, respectively. The increase in reinsurance premiums was due primarily to the additional reinsurance agreements signed during the current year.
All actual and estimated premiums earned are the result of property and casualty assumed premium. For the years ended December 31, 2023 and 2022, earned premiums are approximately $16.6 million and $13.0 million, respectively. The increase in reinsurance premiums was due primarily to the additional reinsurance agreements signed during the current year.
Our investees also consider the probability of a successful merger when valuing SPAC equity. 17 Valuation of Net Deferred Income Taxes The provision for income taxes is calculated based on the expected tax treatment of transactions recorded in the Company’s consolidated financial statements.
Our investees also consider the probability of a successful merger when valuing equity for SPACs that have not yet completed a business combination. Valuation of Net Deferred Income Taxes The provision for income taxes is calculated based on the expected tax treatment of transactions recorded in the Company’s consolidated financial statements.
As discussed under Note 5, Loss and Loss Adjustment Expense Reserves, a portion of this charge represents an estimate based upon a full calendar year forecast of results provided to us by the ceding companies under our FAL arrangements.
As discussed under Note 5, Loss and Loss Adjustment Expense Reserves, a portion of this charge represents an estimate based upon a full calendar year forecast of results provided to the Company by the Company’s cedants under our Funds at Lloyd (“FAL”) arrangements.
Significant components of the Company’s net deferred taxes are as follows: ($ in thousands) As of December 31, 2022 2021 Deferred income tax assets: Net operating loss carryforward $ 4,171 $ 3,010 Loss and loss adjustment expense reserve 39 25 Unearned premium reserves 287 152 Capital loss carryforward 4,313 1,114 Share-based compensation 242 253 Investments 5 1,692 Other 9 3 Deferred income tax assets $ 9,066 $ 6,249 Less: Valuation allowance (5,463 ) (5,715 ) Deferred income tax assets net of valuation allowance $ 3,603 $ 534 Deferred income tax liabilities: Investments $ 3,282 $ 369 Deferred policy acquisition costs 321 165 Deferred income tax liabilities $ 3,603 $ 534 Net deferred income tax asset (liability) $ – $ – As of December 31, 2022, the Company had net operating loss carryforwards (“NOLs”) for federal income tax purposes of approximately $19.9 million, which will be available to offset future taxable income.
Significant components of the Company’s net deferred taxes are as follows: ($ in thousands) As of December 31, 2023 2022 Deferred income tax assets: Net operating loss carryforward $ 5,117 $ 4,171 Loss and loss adjustment expense reserve 70 39 Unearned premium reserves 566 287 Capital loss carryforward 2,377 4,313 Share-based compensation 294 242 Investments 1 5 Other 30 9 Deferred income tax assets $ 8,455 $ 9,066 Less: Valuation allowance (4,654 ) (5,463 ) Deferred income tax assets net of valuation allowance $ 3,801 $ 3,603 Deferred income tax liabilities: Investments $ 3,453 $ 3,282 Deferred policy acquisition costs 348 321 Deferred income tax liabilities $ 3,801 $ 3,603 Net deferred income tax asset (liability) $ – $ – As of December 31, 2023, the Company had net operating loss carryforwards (“NOLs”) for federal income tax purposes of approximately $24.4 million, which will be available to offset future taxable income.
While the Company believes its estimate of loss and LAE reserves are adequate as of December 31, 2022, based on available information, actual losses may ultimately differ materially from the Company’s current estimates.
While the Company believes its estimate of loss and LAE reserves are adequate as of December 31, 2023, based on available information, actual losses may ultimately differ materially from the Company’s current estimates. The Company will continue to monitor the reasonableness of its assumptions as new information is provided by the Company’s cedants.
Of the $5.7 million carrying value of our investment in FGMP at December 31, 2022, the Company may allocate up to approximately $1.0 million to incentivize and compensate individuals and entities for the successful merger of SPAC’s launched under our platform. Equity method investments also include our investment in the Fund as of December 31, 2022.
Of the $8.8 million carrying value of our investment in FGMP at December 31, 2023 the Company may allocate up to approximately $0.4 million to incentivize and compensate individuals and entities for the successful merger of SPACs launched under our platform. 19 Equity method investments previously included our investment in the Fund.
(“FGF”, the “Company”, “we”, or “us”) is a reinsurance, merchant banking and asset management holding company. We focus on opportunistic collateralized and loss-capped reinsurance, while allocating capital in partnership with Fundamental Global ® , and from time to time, other strategic investors, to merchant banking activities. The Company’s principal business operations are conducted through its subsidiaries and affiliates.
(“FGF”, the “Company”, “we”, or “us”), formerly known as FG Financial Group, Inc., is a reinsurance, merchant banking and asset management holding company. We focus on opportunistic collateralized and loss-capped reinsurance, while allocating capital to merchant banking activities. The Company’s principal business operations are conducted through its subsidiaries and affiliates.
Net Deferred Taxes Deferred income taxes reflect the net tax effects of temporary differences between carrying amounts of assets and liabilities for financial reporting purposes, as compared to the amounts used for income tax purposes. The Company’s gross deferred tax assets and liabilities are $9.1 million and $3.6 million, respectively, as of December 31, 2022.
Net Deferred Taxes Deferred income taxes reflect the net tax effects of temporary differences between carrying amounts of assets and liabilities for financial reporting purposes, as compared to the amounts used for income tax purposes.
In June 2022, we sold a total of 2,750,000 shares of our common stock in an underwritten public offering, at a price of $1.58 per share, for net proceeds of approximately $3.8 million.
In June 2023, the Company sold a total of 865,000 shares of common stock in an underwritten public offering, at a price of $1.85 per share, for net proceeds of approximately $1.3 million.
The Company sold its remaining FedNat common stock shares held in October 2022. Critical Accounting Estimates Critical accounting estimates are those estimates made in accordance with generally accepted accounting principles that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations.
Critical Accounting Estimates Critical accounting estimates are those estimates made in accordance with generally accepted accounting principles that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on our financial condition or results of operations. Actual results may differ materially from these estimates.
Net Loss Information regarding our net loss and loss per share for the years ended December 31, 2022 and 2021 is as shown in the following table: ($ in thousands) Year Ended December 31, 2022 2021 Basic and diluted: Net income (loss) from continuing operations $ 1,088 $ (7,333 ) Loss attributable to noncontrolling interest - (1,326 ) Dividends declared on Series A Preferred Shares (1,789 ) (1,692 ) Loss attributable to FG Financial Group, Inc. common shareholders (701 ) (10,351 ) Weighted average common shares 8,030,106 5,212,772 Loss per common share from continuing operations $ (0.09 ) $ (1.99 ) Gain on sale of former insurance business $ - $ (145 ) Weighted average common shares outstanding 8,030,106 5,212,772 Income per common share from discontinued operations $ - $ 0.03 Loss per share attributable to common shareholders $ (0.09 ) $ (1.96 ) Liquidity and Capital Resources The purpose of liquidity management is to ensure that there is sufficient cash to meet all financial commitments and obligations as they fall due.
Net Income (Loss) Information regarding our net loss and loss per share for the years ended December 31, 2023 and 2022 is as shown in the following table: ($ in thousands) Year Ended December 31, 2023 2022 Basic and diluted: Net income from continuing operations $ 3,845 $ 1,088 Dividends declared on Series A Preferred Shares (1,786 ) (1,789 ) Income (loss) attributable to common shareholders 2,059 (701 ) Weighted average common shares 9,991,980 8,030,106 Income (loss) per common share from continuing operations $ 0.21 $ (0.09 ) Liquidity and Capital Resources The purpose of liquidity management is to ensure that there is sufficient cash to meet all financial commitments and obligations as they fall due.
Reinsurance Balances Receivable Reinsurance balances receivable were $9.3 million as of December 31, 2022, compared to $3.9 million as of December 31, 2021, representing net amounts due to the Company under our quota-share agreements.
Reinsurance Balances Receivable Reinsurance balances receivable were $21.6 million as of December 31, 2023, compared to $9.3 million as of December 31, 2022, representing net amounts due to the Company under our quota-share agreements. The increase in balance is primarily due to additional reinsurance contracts that the Company entered into during 2023.
For the year ended December 31, 2021, the Company’s net cash used by financing activities consist of was approximately $11.9 million, the major drivers of which were as follows: ● The payments of dividends in the amount of $1.7 million on our Series A Preferred Shares. ● Net proceeds from the issuance of our Series A Preferred Shares in the amount of approximately $4.2 million. ● Net proceeds from the issuance of our common stock in the amount of approximately $5.2 million.
For the year ended December 31, 2023, the Company’s net cash provided by financing activities consist of proceeds of approximately $1.3 million from the issuance of common stock, offset by the payments of dividends in the amount of $1.8 million on our Series A Preferred Shares.
Accordingly, these shares have been classified as authorized, but unissued shares on the Company’s balance sheet, as of December 31, 2021. Change in Shareholders’ Equity The table below presents the primary components of changes to total shareholders’ equity for the years ended December 31, 2022 and 2021: Preferred Shares Outstanding Common Shares Outstanding Treasury Shares Total Shareholders’ Equity.
Change in Shareholders’ Equity The table below presents the primary components of changes to total shareholders’ equity for the years ended December 31, 2023 and 2022: Preferred Shares Outstanding Common Shares Outstanding Total Shareholders’ Equity.
Inherent in Monte-Carlo simulation and option pricing models are assumptions related to expected volatility and discount for lack of marketability of the underlying investment.
As discussed further in Note 4, these investments held by our equity method investees are valued using Monte-Carlo simulation and option pricing models. Inherent in Monte-Carlo simulation and option pricing models are assumptions related to expected volatility and discount for lack of marketability of the underlying investment.
For the twelve months ended December 31, 2022, the Company has contributed $0.1 million into FGMP, and has received distributions in the approximate amount of $2.2 million. The Company has recorded equity method gains from FGMP of approximately $4.0 million for the twelve months ended December 31, 2022.
For the year ended December 31, 2023, the Company contributed $0.1 million into FGMP and has recorded equity method gains of approximately $3.0 million.
In determining its provision for income taxes, the Company interprets tax legislation in a variety of jurisdictions and makes assumptions about the expected timing of the reversal of deferred income tax assets and liabilities and the valuation of net deferred income taxes.
In determining its provision for income taxes, the Company interprets tax legislation in a variety of jurisdictions and makes assumptions about the expected timing of the reversal of deferred income tax assets and liabilities and the valuation of net deferred income taxes. 17 The ultimate realization of the deferred income tax asset balance is dependent upon the generation of future taxable income during the periods in which the Company’s temporary differences reverse and become deductible.
The ultimate realization of the deferred income tax asset balance is dependent upon the generation of future taxable income during the periods in which the Company’s temporary differences reverse and become deductible. A valuation allowance is established when it is more likely than not that all or a portion of the deferred income tax asset balance will not be realized.
A valuation allowance is established when it is more likely than not that all or a portion of the deferred income tax asset balance will not be realized.
GAAP does not permit establishing loss reserves, which include case reserves and IBNR loss reserves, until the occurrence of an event which may give rise to a claim.
The final settlement of losses may vary, perhaps materially, from the reserves recorded. All adjustments to the estimates are recorded in the period in which they are determined. U.S. GAAP does not permit establishing loss reserves, which include case reserves and IBNR loss reserves, until the occurrence of an event which may give rise to a claim.
Since reserves are estimates, the final settlement of losses may vary from the reserves established and any adjustments to the estimates, which may be material, are recorded in the period they are determined. 18 Loss estimates may also be based upon actuarial and statistical projections, an assessment of currently available data, predictions of future developments, estimates of future trends and other factors.
Since reserves are estimates, the final settlement of losses may vary from the reserves established and any adjustments to the estimates, which may be material, are recorded in the period they are determined.
Also included in general and administrative expenses are payments to Fundamental Global Management, LLC (“FGM”), pursuant to a shared services agreement entered into on March 31, 2020.
The increase was primarily due to a $1.7 million increase from stock compensation expense, offset by lower salaries and benefits and legal fees. 23 Also included in general and administrative expenses are payments to Fundamental Global Management, LLC (“FGM”), pursuant to a shared services agreement entered into on March 31, 2020.
Balance, January 1, 2021 700,000 4,988,310 1,281,511 $ 34,193 Retirement of Treasury Stock - - (1,281,511 ) - Stock compensation – 67,160 – 559 Series A Preferred Share issuance 194,580 4,217 Dividends declared on Series A Preferred Stock – – – (1,692 ) Issuance of common stock 1,441,735 5,246 Net loss – – – (8,514 ) Balance, December 31, 2021 894,580 6,497,205 – $ 34,009 Balance, January 1, 2022 894,580 6,497,205 – $ 34,009 Stock compensation – 91,498 – 255 Dividends declared on Series A Preferred Stock – – – (1,789 ) Issuance of common stock – 2,821,770 – 3,732 Net income – – – 1,088 Balance, December 31, 2022 894,580 9,410,473 – $ 37,295 Results of Operations Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Net Premiums Earned Net premiums earned represent actual premiums earned on our reinsurance agreements as well as estimated premiums earned on our FAL agreement as disclosed previously.
Balance, January 1, 2022 894,580 6,497,205 $34,009 Stock compensation – 91,498 255 Dividends declared on Series A Preferred Stock – – (1,789 ) Issuance of common stock 2,821,770 3,732 Net income – – 1,088 Balance, December 31, 2022 894,580 9,410,473 $ 37,295 Balance, January 1, 2023 894,580 9,410,473 $ 37,295 Stock compensation – 255,193 1,964 Dividends declared on Series A Preferred Stock – – (1,786 ) Issuance of common stock – 893,265 1,280 Cumulative effect of adoption of accounting guidance for expected credit losses at January 1, 2023 - - (106 ) Net income – – 3,845 Balance, December 31, 2023 894,580 10,558,931 $ 42,492 22 Results of Operations Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Net Premiums Earned Net premiums earned represent actual premiums earned on our reinsurance agreements as well as estimated premiums earned on our FAL agreement as disclosed previously.
Recent Accounting Pronouncements See Item 8, Note 3 – Recently Adopted and Issued Accounting Standards in the Notes to the Consolidated Financial Statements for a discussion of recent accounting pronouncements and their effect, if any, on the Company.
Additionally, most of the contracts that have the potential for large single event losses have provisions that such loss notifications are provided to the Company immediately upon the occurrence of an event. 18 Recent Accounting Pronouncements See Item 8, Note 3 – Recently Adopted and Issued Accounting Standards in the Notes to the Consolidated Financial Statements for a discussion of recent accounting pronouncements and their effect on the Company.
The liquidity requirements of the Company and its subsidiaries have been met primarily by funds generated from operations and from the proceeds from the sales of our common and preferred stock. Cash provided from these sources has historically been used for making investments, loss and LAE payments, as well as other operating expenses.
The liquidity requirements of the Company and its subsidiaries have been met primarily by funds generated from operations and from the proceeds from the sales of our common stock.
Additionally, the Company has approximately $20.5 million of capital loss carryforward that can only be used to offset capital gains, and which will expire in December 2026 if not used prior. 22 Loss and Loss Adjustment Expense Reserves A significant degree of judgment is required to determine amounts recorded in the consolidated financial statements for the provision for loss and loss adjustment expense (“LAE”) reserves.
Additionally, the Company has approximately $11.3 million of capital loss carryforward that can only be used to offset capital gains, and which will expire in December 2026 if not used prior. 21 Loss and Loss Adjustment Expense Reserves Net losses and loss adjustment expenses for the years ended December 31, 2023 and 2022, were $9.7 million and $7.5 million, respectively.
These estimates are periodically reviewed by the Company’s management and adjusted as necessary.
Loss and Loss Adjustment Expense Reserves Loss and loss adjustment expense reserve estimates are based on estimates derived from reports received from ceding companies. These estimates are periodically reviewed by the Company’s management and adjusted as necessary.
Net Losses and Loss Adjustment Expenses Net losses and LAE for the twelve months ended December 31, 2022 and 2021, were $7.5 million and $4.3 million, respectively. The increase in net losses and loss adjustment expenses was due primarily to the additional reinsurance agreements signed during the current year.
The increase in net losses and loss adjustment expenses was due primarily to the additional reinsurance agreements entered into during the current year.
Net Investment Income Net investment income for the years ended December 31, 2022 and 2021 is as follows: (in thousands) Year Ended December 31, 2022 2021 Investment income (loss): Realized loss on FedNat common stock $ (13,797 ) $ (5,452 ) Unrealized holding loss on Hagerty common stock (48 ) - Unrealized holding gain on private placement investments - 5,267 Change in unrealized holding loss on FedNat common stock 13,074 (865 ) Equity method earnings 7,618 3,448 Other (loss) income (70 ) 147 Net investment income $ 6,777 $ 2,545 25 Other Income Other income was approximately $320,000, compared to $186,000, for the years ended December 31, 2022, and 2021, respectively, and is comprised of fees earned under the investment advisory and transition services agreements between the Company and FedNat.
Net Investment Income Net investment income for the years ended December 31, 2023 and 2022 is as follows: (in thousands) Year Ended December 31, 2023 2022 Investment income (loss): Realized gain (loss) on common stock $ 3,062 $ (13,797 ) Change in unrealized holding on common stock 2,684 13,026 Increase in investments without readily determinable fair value 250 - Increase in fair value of convertible note 125 - Equity method earnings 3,130 7,618 Other investment income (loss) 547 (70 ) Net investment income $ 9,798 $ 6,777 Other Income Other income was approximately $413,000, compared to $320,000, for the years ended December 31, 2023, and 2022, respectively, and is comprised of service fee revenue we have earned under our SPAC Platform, whereby we provide certain accounting, regulatory, strategic, advisory, and other administrative services.
On the date of distribution, the common shares had an aggregate fair value of approximately $889,000. FedNat Common Stock The Company sold its remaining FedNat common stock shares held in October 2022.
On the date of the distribution, the securities had an aggregate fair value of approximately $1.9 million. Hagerty Common Stock On December 15, 2022, FGMP distributed 99,999 common shares of Hagerty to the Company. On the date of distribution, the common shares had an aggregate fair value of approximately $889,000.
As of December 31, 2022, and December 31, 2021, the total cash collateral on deposit to support all our reinsurance treaties was approximately $9.3 million and $4.4 million, respectively. 21 In January 2023, the losses ascribed were commuted for the homeowners’ property catastrophe excess of loss reinsurance contract that became effective April 1, 2022.
As of December 31, 2023 and December 31, 2022, the total cash collateral posted to support all of our reinsurance treaties was approximately $8.0 million and $9.3 million, respectively.
Equity Method Investments Other investments on the Company’s Consolidated Balance Sheets consists of equity method investments, which as of December 31, 2022, includes our investment in FGMP and the Fund. On January 4, 2021, FGMP was formed as a Delaware limited partnership to co-sponsor newly formed SPACs with their founders or partners, as well as other merchant banking interests.
Below is a summary of the carrying values on the consolidated balance sheets: (in thousands) Year ended December 31, 2023 2022 FG Merchant Partners, LP $ 8,812 $ 5,772 FGAC Investors LLC 8,835 - FG Merger Investors LLC 4,977 - Greenfirst Forest Products Holdings LLC 908 - FG Special Situations Fund, LP - 16,814 Balance, December 31 $ 23,532 $ 22,586 On January 4, 2021, FGMP was formed as a Delaware limited partnership to co-sponsor newly formed SPACs with their founders or partners, as well as other merchant banking interests.
Other Investments Other investments consist, in part, of equity investments made in privately held companies accounted for under the equity method. As discussed further in Note 4, certain investments held by our equity method investees are valued using Monte-Carlo simulation and option pricing models.
Other Investments Other investments consist, in part, of equity investments made in privately held companies accounted for under the equity method. The carrying values of investments accounted for under the equity method of accounting, and the corresponding gains and losses resulting from equity pickups, are significantly impacted by certain investments held by equity method investees.
For the year ended December 31, 2021, the Company’s net cash used by operating activities was approximately $14.4 million, the major drivers of which were as follows: ● Our net loss of approximately $7.2 million for the year. ● Approximately $7.8 million for a non-cash charge related to the unrealized holding gains on our various investments, offset by $5.5 million in realized loss on sale associated with our shares of FedNat common stock. ● A cash outflow of approximately $2.0 million representing cash placed in trust as collateral, pursuant to our quota-share agreements. ● A cash outflow of approximately $6.5 million for our investment in our SPAC sponsorships through the Fund.
This was offset by $13.9 million in realized loss on sale associated with our shares of FedNat common stock, and a cash outflow of approximately $5.4 million representing cash placed in trust as collateral, pursuant to our quota-share agreements.
The Company will continue to monitor the appropriateness of its assumptions as new information is provided. 23 A summary of changes in outstanding loss and LAE reserves for the twelve months ended December 31, 2022, and 2021, is as follows: (in thousands) Twelve months ended December 31, 2022 2021 Balance, beginning of period $ 2,133 $ – Incurred related to: – – Current year 6,628 4,338 Prior year 856 – Paid related to: Current year (3,822 ) (2,205 ) Prior years (1,386 ) – Balance, December 31 $ 4,409 $ 2,133 Off Balance Sheet Arrangements None.
A summary of changes in outstanding loss and LAE reserves for the year ended December 31, 2023, and 2022, is as follows: (in thousands) Year ended December 31, 2023 2022 Balance, beginning of period $ 4,409 $ 2,133 Incurred related to: Current year 8,487 6,628 Prior year 1,226 856 Paid related to: Current year (3,803 ) (3,822 ) Prior years (1,303 ) (1,386 ) Balance, December 31 $ 9,016 $ 4,409 Shareholders’ Equity Common Stock On November 3, 2022, the Company entered into a Sales Agreement with ThinkEquity LLC, pursuant to which the Company may offer and sell, from time to time through ThinkEquity LLC, shares of the Company’s common stock, subject to the terms and conditions of the Sales Agreement.
The Company’s total investment in companies without a readily determinable fair value was approximately $2.3 million and $0.5 million as of December 31, 2022 and 2021, respectively. For the years ended December 31, 2022, and 2021, the Company has received distributions of $230,000 and $101,000 on these investments, respectively.
For the year ended December 31, 2023, the Company received distributions from investments without readily determinable fair values in the amount of $0.3 million, as compared to $0.2 million for the year ended December 31, 2022.
We have also recorded a benefit of $252,000 and a charge of $1.8 million for the years ended December 31, 2022 and 2021, respectively, as a valuation allowance against all of our net deferred tax assets, due to uncertainty regarding our ability to realize these tax benefits in the future, reducing the net deferred income tax asset to $0, as of December 31, 2022.
($ in thousands) Year Ended December 31, 2023 2022 Amount % Amount % Provision for taxes at U.S. statutory marginal income tax rate of 21% $ 807 21.0 % $ 229 21.0 % Valuation allowance for deferred tax assets deemed unrealizable (832 ) (21.7 )% (252 ) (23.1 )% Other 25 0.7 % 23 2.1 % Income tax expense (benefit) $ - - % $ - - % As of December 31, 2023 and 2022, the Company has gross deferred tax assets of approximately $8.5 million and $9.1 million, respectively; however the Company has recorded a valuation allowance against all of its deferred tax assets due to the uncertain nature surrounding our ability to realize these tax benefits in the future, resulting in a net deferred income tax asset of $0 as of December 31, 2023 and 2022.
This includes the Company’s $2.0 million direct investment in FGC. The Company accounts for these investments at their cost, subject to any adjustment from time to time due to impairment or observable price changes in orderly transactions. Any profit distributions the Company receives on these investments are included in net investment income.
The Company accounts for these investments at their cost, subject to any adjustment from time to time due to impairment or observable price changes in orderly transactions. When the Company observes an orderly transaction of an investee’s identical or similar equity securities, the Company adjusts the carrying value based on the observable price as of the transaction date.
As of December 31, 2022, the carrying value of our investment in the Fund was approximately $16.8 million, compared to $9.7 million as of December 31, 2021. 20 Certain investments held by our equity method investees are valued using Monte-Carlo simulation and option pricing models.
In addition, the Company recorded an equity method loss from Greenfirst Forest Products Holdings LLC of approximately $0.1 million and a gain of $0.1 million from FGAC Investors LLC. Certain investments held by our equity method investees are valued using Monte-Carlo simulation and option pricing models.
Significant assumptions used by the Company’s management and third-party actuarial specialists include loss development factor selections, initial expected loss ratio selections, and weighting of methods used. The final settlement of losses may vary, perhaps materially, from the reserves recorded. All adjustments to the estimates are recorded in the period in which they are determined. U.S.
Loss estimates may also be based upon actuarial and statistical projections, an assessment of currently available data, predictions of future developments, estimates of future trends and other factors. Significant assumptions used by the Company’s management and third-party actuarial specialists include loss development factor selections, initial expected loss ratio selections, and weighting of methods used.
On December 2, 2019, we sold our three former insurance subsidiaries, and embarked upon our current strategy focused on reinsurance, merchant banking and asset management. As of December 31, 2022, Fundamental Global GP, LLC (“FG”), a private partnership focused on long-term strategic holdings, and its affiliated entity collectively beneficially owned approximately 60.0% of our common stock. D.
As of December 31, 2023, FG Financial Holdings, LLC (“FG”), a private partnership focused on long-term strategic holdings, and its affiliated entity collectively beneficially owned approximately 54.6% of our common stock. D. Kyle Cerminara, Chairman of our Board of Directors, serves as Chief Executive Officer, Co-Founder and Partner of FG.
($ in thousands) As of December 31, 2022 Cost Basis Gross Unrealized Gains Gross Unrealized Losses Carrying Amount Hagerty common stock $ 889 $ – $ 48 $ 841 Total investments $ 889 $ – $ 48 $ 841 As of December 31, 2021 Cost Basis Gross Unrealized Gains Gross Unrealized Losses Carrying Amount FedNat common stock $ 14,495 $ – $ 13,074 $ 1,421 Total investments $ 14,495 $ – $ 13,074 $ 1,421 19 Hagerty Common Stock On December 15, 2022, FG Merchant Partners, LP (“FGMP”) distributed 99,999 common shares of Hagerty to the Company, which it now owns directly.
($ in thousands) As of December 31, 2023 Cost Basis Gross Unrealized Gains Gross Unrealized Losses Carrying Amount OppFi common stock and warrants $ 1,916 $ 2,636 $ - $ 4,552 Total investments $ 1,916 $ 2,636 $ - $ 4,552 As of December 31, 2022 Cost Basis Gross Unrealized Gains Gross Unrealized Losses Carrying Amount Hagerty common stock $ 889 $ – $ 48 $ 841 Total investments $ 889 $ – $ 48 $ 841 OppFi Common Stock As a result of FG Special Situations Fund, LP (“The Fund”) unwinding the Company received approximately 860,000 common shares of OppFi common stock and approximately 360,000 $11.50 strike warrants.
For the year ended December 31, 2021, the Company’s net cash provided by investing activities consist primarily of proceeds of approximately $5.9 million from the sale of a portion of our FedNat shares as well as the complete liquidation of our Metrolina investment.
For the year ended December 31, 2023, the Company’s net cash provided by investing activities was $4.1 million, primarily related to the sale of iCoreConnect securities, offset by our investments into convertible notes and equity method investments.