| | | ||||||||||||
| | | |
Per Share
|
| |
Total
|
| ||||||
| Public offering price | | | | $ | 70.00 | | | | | $ | 70,000,000 | | |
| Underwriting discounts and commissions(1) | | | | $ | 4.55 | | | | | $ | 4,550,000 | | |
| Proceeds to Midwest, before expenses | | | | $ | 65.45 | | | | | $ | 65,450,000 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 19 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 46 | | | |
| | | | | 62 | | | |
| | | | | 67 | | | |
| | | | | 70 | | | |
| | | | | 71 | | | |
| | | | | 73 | | | |
| | | | | 79 | | | |
| | | | | 83 | | | |
| | | | | 87 | | | |
| | | | | 92 | | | |
| | | | | 92 | | | |
|
Annuity Direct Written Premium (SAP)
|
| ||||||||||||||||||||||||||||||
|
($ in millions)
|
| ||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2019
|
| |
YTD
9/30/19 |
| |
YTD
9/30/20 |
| |
LTM
9/30/20 |
| |||||||||||||||
|
Annuity Direct Written Premium
|
| | | $ | 0.0 | | | | | $ | 161.4 | | | | | $ | 79.5 | | | | | $ | 279.5 | | | | | $ | 361.4 | | |
| | | |
Nine Months Ended
September 30, |
| |
Fiscal Year Ended
December 31, |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | |
(in thousands except per
share amounts) |
| |
(in thousands except per
share amounts) |
| ||||||||||||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amount of deferred gain on reinsurance
|
| | | $ | 814 | | | | | $ | 2,466 | | | | | $ | 2,644 | | | | | $ | 118 | | |
|
Realized gains
|
| | | | 7,829 | | | | | | 9 | | | | | | 354 | | | | | | 48 | | |
|
Investment income
|
| | | | 1,277 | | | | | | 331 | | | | | | 121 | | | | | | 516 | | |
|
Other
|
| | | | 1,494 | | | | | | 214 | | | | | | 281 | | | | | | 194 | | |
|
Total revenues
|
| | | | 11,414 | | | | | | 3,020 | | | | | | 3,400 | | | | | | 876 | | |
| Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 3,624 | | | | | | 1,783 | | | | | | 2,702 | | | | | | 2,161 | | |
|
Other operational expenses
|
| | | | 6,171 | | | | | | 5,065 | | | | | | 6,073 | | | | | | 3,752 | | |
|
Total expenses
|
| | | | 9,795 | | | | | | 6,848 | | | | | | 8,775 | | | | | | 5,913 | | |
|
Pre-tax income (loss)
|
| | | | 1,619 | | | | | | (3,828) | | | | | | (5,375) | | | | | | (5,037) | | |
|
Income tax expense
|
| | | | (2,145) | | | | | | (115) | | | | | | (234) | | | | | | — | | |
|
Loss from discontinued operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | (29) | | |
|
Net loss
|
| | | $ | (526) | | | | | $ | (3,943) | | | | | $ | (5,609) | | | | | $ | (5,066) | | |
|
Net loss per common share
|
| | | $ | (0.22) | | | | | $ | (4.71) | | | | | $ | (4.99) | | | | | $ | (121.77) | | |
| | | |
September 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | | |
(in thousands)
|
| |
(in thousands)
|
| ||||||
|
Investments available for sale
|
| | | $ | 250,543 | | | | | $ | 117,242 | | |
|
Mortgage loans
|
| | | | 61,465 | | | | | | 13,810 | | |
|
Notes receivable
|
| | | | 5,516 | | | | | | — | | |
|
Other
|
| | | | 22,620 | | | | | | 7,550 | | |
|
Total investments
|
| | | | 340,144 | | | | | | 138,602 | | |
|
Cash and equivalents
|
| | | | 136,432 | | | | | | 43,716 | | |
|
Reinsurance recoverables
|
| | | | 42,091 | | | | | | 30,580 | | |
|
Other
|
| | | | 17,982 | | | | | | 7,018 | | |
|
Total assets
|
| | | | 536,649 | | | | | | 219,916 | | |
|
Benefit reserves
|
| | | | 16,434 | | | | | | 16,320 | | |
|
Deposit type contracts
|
| | | | 455,429 | | | | | | 171,169 | | |
|
Deferred gains on reinsurance
|
| | | | 15,739 | | | | | | 7,578 | | |
|
Other
|
| | | | 23,969 | | | | | | 10,690 | | |
|
Total liabilities
|
| | | | 511,571 | | | | | | 205,757 | | |
|
Total stockholders’ equity
|
| | | $ | 25,078 | | | | | $ | 14,159 | | |
| | | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |||||||||
| Annuity Premiums (SAP) | | | | | | | | | | | | | | | | | | | |
|
Annuity direct written premiums
|
| | | $ | 279,537,158 | | | | | $ | 79,500,172 | | | | | $ | 161,364,568 | | |
|
Ceded premiums
|
| | | | (177,979,450) | | | | | | (75,439,664) | | | | | | (160,493,727) | | |
|
Net premiums retained
|
| | | $ | 101,557,708 | | | | | $ | 4,060,508 | | | | | $ | 870,841 | | |
| | | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |||||||||
|
Total revenue – GAAP
|
| | | $ | 11,413,881 | | | | | $ | 3,020,384 | | | | | $ | 3,399,788 | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | |
|
Net realized (gains) losses on investments
|
| | | | (4,369,562) | | | | | | — | | | | | | — | | |
|
Deferred coinsurance ceding commission
|
| | | | 8,161,069 | | | | | | 2,821,255 | | | | | | 3,678,196 | | |
|
Adjusted revenue
|
| | | $ | 15,205,388 | | | | | $ | 5,841,639 | | | | | $ | 7,077,984 | | |
| | | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |||||||||
|
Net loss attributable to Midwest Holding Inc. – GAAP
|
| | | $ | (526,123) | | | | | $ | (3,989,684) | | | | | $ | (5,733,658) | | |
|
Adjustments:
|
| | | | | | | | | | | | | | | | | | |
|
Net realized gains on investments
|
| | | | (4,369,562) | | | | | | — | | | | | | — | | |
|
Deferred coinsurance ceding commission
|
| | | | 8,161,069 | | | | | | 2,821,255 | | | | | | 3,678,196 | | |
|
Total adjustments
|
| | | | 3,791,507 | | | | | | 2,821,255 | | | | | | 3,678,196 | | |
|
Income tax (expense) benefit adjustment(1)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Adjusted net (loss) income
|
| | | $ | 3,265,384 | | | | | $ | (1,168,429) | | | | | $ | (2,055,462) | | |
| | | |
Actual at
September 30, 2020 (unaudited) |
| |
As Adjusted at
September 30, 2020 (unaudited) |
| ||||||
|
Long term debt
|
| | | $ | — | | | | | $ | — | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Preferred stock, $0.001 par value; 2,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | | | | | — | | |
|
Voting common stock, $0.001 par value; 20,000,000 shares
authorized; 2,718,967 shares issued before the offering (3,718,967 shares pro forma)(1); 2,000,000 non-voting common stock authorized; no non-voting common shares outstanding |
| | | | 2,719 | | | | | | 3,719 | | |
|
Additional paid in capital
|
| | | | 69,114,515 | | | | | | 133,638,515 | | |
|
Treasury stock
|
| | | | (175,333) | | | | | | (175,333) | | |
|
Accumulated deficit
|
| | | | (41,607,833) | | | | | | (41,607,833) | | |
|
Accumulated other comprehensive loss
|
| | | | (2,255,905) | | | | | | (2,255,905) | | |
|
Total stockholders’ equity
|
| | | | 25,078,163 | | | | | | 89,603,163 | | |
|
Total capitalization
|
| | | $ | 25,078,163 | | | | | $ | 89,603,163 | | |
| |
Public offering price per share
|
| | | | | | | | | $ | 70.00 | | |
| |
Net tangible book value per share as of September 30, 2020
|
| | | $ | 8.97 | | | | | | | | |
| |
Increase in net tangible book value per share attributable to investors participating in this offering
|
| | | $ | 14.94 | | | | | | | | |
| |
As adjusted net tangible book value per share after giving effect to this offering
|
| | | | | | | | | $ | 23.91 | | |
| |
Dilution per share to investors in this offering
|
| | | | | | | | | $ | 46.09 | | |
| | | |
Nine Months Ended
September 30, |
| |
Fiscal Year Ended
December 31, |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | |
(in thousands except per
share amounts) (unaudited) |
| |
(in thousands except per
share amounts) |
| ||||||||||||||||||
| Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amount of deferred gain on reinsurance
|
| | | $ | 814 | | | | | $ | 2,466 | | | | | $ | 2,644 | | | | | $ | 118 | | |
|
Realized gains
|
| | | | 7,829 | | | | | | 9 | | | | | | 354 | | | | | | 48 | | |
|
Investment income
|
| | | | 1,277 | | | | | | 331 | | | | | | 121 | | | | | | 516 | | |
|
Other
|
| | | | 1,494 | | | | | | 214 | | | | | | 281 | | | | | | 194 | | |
|
Total revenues
|
| | | | 11,414 | | | | | | 3,020 | | | | | | 3,400 | | | | | | 876 | | |
| Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and benefits
|
| | | | 3,624 | | | | | | 1,783 | | | | | | 2,702 | | | | | | 2,161 | | |
|
Other operational expenses
|
| | | | 6,171 | | | | | | 5,065 | | | | | | 6,073 | | | | | | 3,752 | | |
|
Total expenses
|
| | | | 9,795 | | | | | | 6,848 | | | | | | 8,775 | | | | | | 5,913 | | |
|
Pre-tax income (loss)
|
| | | | 1,619 | | | | | | (3,828) | | | | | | (5,375) | | | | | | (5,037) | | |
|
Income tax expense
|
| | | | (2,145) | | | | | | (115) | | | | | | (234) | | | | | | — | | |
|
Loss from discontinued operations
|
| | | | | | | | | | | | | | | | — | | | | | | (29) | | |
|
Net loss
|
| | | $ | (526) | | | | | $ | (3,943) | | | | | $ | (5,609) | | | | | $ | (5,066) | | |
|
Net loss per common share
|
| | | $ | (0.22) | | | | | $ | (4.71) | | | | | $ | (4.99) | | | | | $ | (121.77) | | |
| | | |
September 30,
2020 |
| |
December 31,
2019 |
| |
December 31,
2018 |
| |||||||||
| | | |
(in thousands)
|
| |
(in thousands)
|
| |
(in thousands)
|
| |||||||||
| | | |
(unaudited)
|
| | | |||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Investments available for sale
|
| | | $ | 250,543 | | | | | $ | 117,242 | | | | | $ | 17,384 | | |
|
Mortgage loans
|
| | | | 61,465 | | | | | | 13,810 | | | | | | — | | |
|
Notes receivable
|
| | | | 5,516 | | | | | | — | | | | | | — | | |
|
Other
|
| | | | 22,620 | | | | | | 7,550 | | | | | | 44 | | |
|
Total investments
|
| | | | 340,144 | | | | | | 138,602 | | | | | | 17,428 | | |
|
Cash and equivalents
|
| | | | 136,432 | | | | | | 43,716 | | | | | | 2,833 | | |
|
Reinsurance recoverables
|
| | | | 42,091 | | | | | | 30,580 | | | | | | 23,101 | | |
|
Other
|
| | | | 17,982 | | | | | | 7,018 | | | | | | 40,557 | | |
|
Total assets
|
| | | | 536,649 | | | | | | 219,916 | | | | | | 66,491 | | |
| | |||||||||||||||||||
| | | |
September 30,
2020 |
| |
December 31,
2019 |
| |
December 31,
2018 |
| |||||||||
| | | |
(in thousands)
|
| |
(in thousands)
|
| |
(in thousands)
|
| |||||||||
| | | |
(unaudited)
|
| | | |||||||||||||
| Liabilities: | | | | | | | | | | | | | | | | | | | |
|
Benefit reserves
|
| | | | 16,434 | | | | | | 16,320 | | | | | | 16,013 | | |
|
Deposit type contracts
|
| | | | 455,429 | | | | | | 171,169 | | | | | | 7,235 | | |
|
Deferred gains on reinsurance
|
| | | | 15,739 | | | | | | 7,578 | | | | | | 3,900 | | |
|
Other
|
| | | | 23,969 | | | | | | 10,690 | | | | | | 41,980 | | |
|
Total liabilities
|
| | | | 511,571 | | | | | | 205,757 | | | | | | 69,128 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Preferred stock
|
| | | | — | | | | | | — | | | | | | 1,500 | | |
|
Common stock
|
| | | | 3 | | | | | | 2 | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 69,114 | | | | | | 54,494 | | | | | | 33,029 | | |
|
Treasury Stock
|
| | | | (175) | | | | | | | | | | | | | | |
|
Accumulated deficit
|
| | | | (41,608) | | | | | | (41,082) | | | | | | (35,348) | | |
|
Accumulated other comprehensive (loss) income
|
| | | | (2,256) | | | | | | 620 | | | | | | (1,818) | | |
|
Noncontrolling interest
|
| | | | — | | | | | | 125 | | | | | | — | | |
|
Total stockholders’ equity
|
| | | $ | 25,078 | | | | | $ | 14,159 | | | | | $ | (4,137) | | |
| | |||||||||||||||||||
| | | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |||||||||
| | | |
(unaudited)
|
| | | | | | | |||||||||
| Annuity Premiums (SAP) | | | | | | | | | | | | | | | | | | | |
|
Annuity Direct written premiums
|
| | | | 279,537,158 | | | | | | 79,500,172 | | | | | $ | 161,364,568 | | |
|
Ceded written premiums
|
| | | | (177,979,450) | | | | | | (75,439,664) | | | | | | (160,493,727) | | |
|
Net written premiums retained
|
| | | $ | 101,557,708 | | | | | $ | 4,060,508 | | | | | $ | 870,841 | | |
| | | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |||||||||
| | | |
(unaudited)
|
| | | | | | | |||||||||
|
Total revenue – GAAP
|
| | | $ | 11,413,881 | | | | | $ | 3,020,384 | | | | | $ | 3,399,788 | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | |
|
Net realized gains on investments
|
| | | | (4,369,562) | | | | | | — | | | | | | — | | |
|
Deferred coinsurance ceding commission
|
| | | | 8,161,069 | | | | | | 2,821,255 | | | | | | 3,678,196 | | |
|
Adjusted revenue
|
| | | $ | 15,205,388 | | | | | $ | 5,841,639 | | | | | $ | 7,077,984 | | |
| | | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, 2019 |
| ||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||
| | | |
(unaudited)
|
| | | | | | | |||||||||
|
Net loss attributable to Midwest Holding Inc. – GAAP
|
| | | $ | (526,123) | | | | | $ | (3,989,684) | | | | | $ | (5,733,658) | | |
|
Adjustments:
|
| | | | | | | | | | | | | | | | | | |
|
Net realized gains on investments
|
| | | | (4,369,562) | | | | | | — | | | | | | — | | |
|
Deferred coinsurance ceding commission
|
| | | | 8,161,069 | | | | | | 2,821,255 | | | | | | 3,678,196 | | |
|
Total adjustments
|
| | | | 3,791,507 | | | | | | 2,821,255 | | | | | | 3,678,196 | | |
|
Income tax (expense) benefit adjustment(1)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Adjusted net income (loss)
|
| | | $ | 3,265,384 | | | | | $ | (1,168,429) | | | | | $ | (2,055,462) | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Premiums
|
| | | $ | (152) | | | | | $ | 135,387 | | |
|
Investment income, net of expenses
|
| | | | 120,581 | | | | | | 515,888 | | |
|
Net realized gains on investments
|
| | | | 353,602 | | | | | | 47,824 | | |
|
Amortization of deferred gain on reinsurance
|
| | | | 2,643,801 | | | | | | 117,871 | | |
|
Other revenue
|
| | | | 281,956 | | | | | | 58,842 | | |
| | | | | $ | 3,399,788 | | | | | $ | 875,812 | | |
| | | |
MYGA
Premium(1) |
| |
FIA
Premium(1)(2) |
| ||||||
|
First quarter 2019
|
| | | $ | 8,292,617 | | | | | $ | — | | |
|
Second quarter 2019
|
| | | | 29,946,263 | | | | | | — | | |
|
Third quarter 2019
|
| | | | 41,261,292 | | | | | | — | | |
|
Fourth quarter 2019
|
| | | | 66,247,565 | | | | | | 15,616,831 | | |
|
Total issued for 2019
|
| | | $ | 145,747,737 | | | | | $ | 15,616,831 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Fixed maturities
|
| | | $ | 292,453 | | | | | $ | 789,949 | | |
|
Other
|
| | | | 38,397 | | | | | | 44,614 | | |
|
Gross investment income
|
| | | | 330,850 | | | | | | 834,563 | | |
|
Less investment expenses
|
| | | | (210,269) | | | | | | (318,675) | | |
|
Investment income, net of expenses
|
| | | $ | 120,581 | | | | | $ | 515,888 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Interest credited
|
| | | $ | 6,584 | | | | | $ | 47,936 | | |
|
Death and other benefits
|
| | | | 34,436 | | | | | | 93,646 | | |
|
Increase (decrease) in benefit reserves
|
| | | | 34,500 | | | | | | (27,121) | | |
|
Salaries and benefits
|
| | | | 2,701,314 | | | | | | 2,160,853 | | |
|
Other operating expenses
|
| | | | 5,997,955 | | | | | | 3,637,748 | | |
| | | | | $ | 8,774,789 | | | | | $ | 5,913,062 | | |
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Percent
of Total |
| |
Carrying
Value |
| |
Percent
of Total |
| ||||||||||||
| Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | $ | 2,081,224 | | | | | | 1.1% | | | | | $ | 1,995,951 | | | | | | 9.9% | | |
|
Mortgage-backed securities
|
| | | | 798,608 | | | | | | 0.4 | | | | | | 1,004,051 | | | | | | 5.0 | | |
|
Asset-backed securities
|
| | | | 95,247,824 | | | | | | 52.2 | | | | | | — | | | | | | — | | |
|
States and political subdivisions – general obligation
|
| | | | 249,282 | | | | | | 0.1 | | | | | | 263,184 | | | | | | 1.3 | | |
|
States and political subdivisions – special revenue
|
| | | | 25,291 | | | | | | — | | | | | | 25,173 | | | | | | 0.1 | | |
|
Corporate
|
| | | | 18,839,632 | | | | | | 10.4 | | | | | | 14,095,824 | | | | | | 69.5 | | |
|
Total fixed maturity securities
|
| | | | 117,241,861 | | | | | | 64.2 | | | | | | 17,384,183 | | | | | | 85.8 | | |
|
Mortgage loans on real estate, held for investment
|
| | | | 13,810,041 | | | | | | 7.6 | | | | | | — | | | | | | — | | |
|
Derivatives
|
| | | | 575,294 | | | | | | 0.3 | | | | | | — | | | | | | — | | |
|
Investment escrow
|
| | | | 3,899,986 | | | | | | 2.1 | | | | | | — | | | | | | — | | |
|
Other invested assets
|
| | | | 2,468,947 | | | | | | 1.4 | | | | | | — | | | | | | — | | |
|
Preferred stock
|
| | | | 500,000 | | | | | | 0.3 | | | | | | — | | | | | | — | | |
|
Cash and cash equivalents
|
| | | | 43,716,205 | | | | | | 24.0 | | | | | | 2,832,567 | | | | | | 14.0 | | |
|
Policy loans
|
| | | | 106,014 | | | | | | 0.1 | | | | | | 43,843 | | | | | | 0.2 | | |
| | | | | $ | 182,318,348 | | | | | | 100.0% | | | | | $ | 20,260,593 | | | | | | 100.0% | | |
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Percent
|
| |
Carrying
Value |
| |
Percent
|
| ||||||||||||
|
AAA and U.S. Government
|
| | | $ | 2,885,004 | | | | | | 2.5% | | | | | $ | 3,045,768 | | | | | | 17.5% | | |
|
AA
|
| | | | 6,658,274 | | | | | | 5.7 | | | | | | 1,721,450 | | | | | | 9.9 | | |
|
A
|
| | | | 23,812,502 | | | | | | 20.3 | | | | | | 4,221,297 | | | | | | 24.3 | | |
|
BBB
|
| | | | 79,996,081 | | | | | | 68.2 | | | | | | 8,261,450 | | | | | | 47.5 | | |
|
Total investment grade
|
| | | | 113,351,861 | | | | | | 96.7 | | | | | | 17,249,965 | | | | | | 99.2 | | |
|
BB and other
|
| | | | 3,890,000 | | | | | | 3.3 | | | | | | 134,218 | | | | | | 0.8 | | |
|
Total
|
| | | $ | 117,241,861 | | | | | | 100.0% | | | | | $ | 17,384,183 | | | | | | 100.0% | | |
| | |||||||||||||||||||||||||
| | | |
Nine months ended September 30,
|
| | |||||||||||
| | | |
2020
|
| |
2019
|
| | ||||||||
| | | |
(unaudited)
|
| ||||||||||||
|
Insurance premiums
|
| | | $ | 24 | | | | | $ | (152) | | | | ||
|
Investment income, net of expenses
|
| | | | 1,277,337 | | | | | | 330,910 | | | | ||
|
Net realized gains on investments(1)
|
| | | | 7,829,105 | | | | | | 9,315 | | | | ||
|
Amortization of deferred gain on reinsurance
|
| | | | 814,163 | | | | | | 2,465,678 | | | | ||
|
Other revenue
|
| | | | 1,493,252 | | | | | | 214,633 | | | | ||
| | | | | $ | 11,413,881 | | | | | $ | 3,020,384 | | | | ||
| | | |
Nine months ended September 30,
|
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||
| | | |
MYGA
Premium(1) |
| |
FIA
Premium(1)(2) |
| |
MYGA
Premium(1) |
| |||||||||
|
First quarter
|
| | | $ | 31,565,506 | | | | | $ | 16,249,504 | | | | | $ | 8,292,617 | | |
|
Second quarter
|
| | | | 27,400,367 | | | | | | 72,270,636 | | | | | | 29,946,263 | | |
|
Third quarter
|
| | | | 27,537,077 | | | | | | 104,514,068 | | | | | | 41,261,292 | | |
|
Total issued as of September 30, 2020 and 2019
|
| | | $ | 86,502,950 | | | | | $ | 193,034,208 | | | | | $ | 79,500,172 | | |
| | | |
Nine months ended September 30,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(unaudited)
|
| |||||||||
|
Fixed maturities
|
| | | $ | 1,364,414 | | | | | $ | 342,104 | | |
|
Mortgage loans
|
| | | | 80,749 | | | | | | 78,466 | | |
|
Other
|
| | | | 62,942 | | | | | | 6,973 | | |
|
Gross investment income
|
| | | | 1,508,105 | | | | | | 427,543 | | |
|
Less: investment expense
|
| | | | (230,768) | | | | | | (96,633) | | |
|
Investment income, net of expenses
|
| | | $ | 1,277,337 | | | | | $ | 330,910 | | |
| | | |
Nine months ended September 30,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(unaudited)
|
| |||||||||
|
Interest credited
|
| | | $ | 463,826 | | | | | $ | 42,895 | | |
|
Benefits
|
| | | | (5,904) | | | | | | 1,872 | | |
|
Increase in benefit reserves
|
| | | | — | | | | | | 34,500 | | |
|
Amortization of deferred acquisition costs
|
| | | | 376,179 | | | | | | 88,503 | | |
|
Salaries and benefits
|
| | | | 3,623,605 | | | | | | 1,782,708 | | |
|
Other operating expenses
|
| | | | 5,337,188 | | | | | | 4,898,134 | | |
| | | | | $ | 9,794,894 | | | | | $ | 6,848,612 | | |
| | |||||||||||||
| | | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Percent
of Total |
| |
Carrying
Value |
| |
Percent
of Total |
| ||||||||||||
| | | |
(unaudited)
|
| | | | ||||||||||||||||||
| Fixed maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | $ | 2,105,022 | | | | | | 0.4% | | | | | $ | 2,081,224 | | | | | | 1.1% | | |
|
Mortgage-backed securities
|
| | | | 378,136 | | | | | | 0.1 | | | | | | 798,608 | | | | | | 0.4 | | |
|
Asset-backed securities
|
| | | | 202,442,051 | | | | | | 42.4 | | | | | | 95,247,824 | | | | | | 52.2 | | |
|
States and political subdivisions – general obligation
|
| | | | 248,748 | | | | | | 0.1 | | | | | | 249,282 | | | | | | 0.1 | | |
|
States and political subdivisions – special revenue
|
| | | | 6,190,179 | | | | | | 1.3 | | | | | | 25,291 | | | | | | — | | |
|
Trust preferred
|
| | | | 2,162,959 | | | | | | 0.5 | | | | | | — | | | | | | — | | |
|
Corporate
|
| | | | 37,015,855 | | | | | | 7.8 | | | | | | 18,839,632 | | | | | | 10.4 | | |
| | |||||||||||||||||||||||||
| | | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Percent
of Total |
| |
Carrying
Value |
| |
Percent
of Total |
| ||||||||||||
| | | |
(unaudited)
|
| | | | ||||||||||||||||||
|
Total fixed maturity securities
|
| | | | 250,542,950 | | | | | | 52.6 | | | | | | 117,241,861 | | | | | | 64.2 | | |
|
Mortgage loans on real estate, held for investment
|
| | | | 61,464,515 | | | | | | 12.9 | | | | | | 13,810,041 | | | | | | 7.6 | | |
|
Derivatives
|
| | | | 7,664,006 | | | | | | 1.6 | | | | | | 575,294 | | | | | | 0.3 | | |
|
Other invested assets
|
| | | | 14,808,870 | | | | | | 3.1 | | | | | | 2,468,947 | | | | | | 1.4 | | |
|
Preferred stock
|
| | | | — | | | | | | — | | | | | | 500,000 | | | | | | 0.3 | | |
|
Investment escrow
|
| | | | — | | | | | | — | | | | | | 3,899,986 | | | | | | 2.1 | | |
|
Notes receivable
|
| | | | 5,516,302 | | | | | | 1.2 | | | | | | — | | | | | | — | | |
|
Cash and cash equivalents
|
| | | | 136,431,785 | | | | | | 28.6 | | | | | | 43,716,205 | | | | | | 24.0 | | |
|
Policy Loans
|
| | | | 147,309 | | | | | | — | | | | | | 106,014 | | | | | | 0.1 | | |
| | | | | $ | 476,575,737 | | | | | | 100.0% | | | | | $ | 182,318,348 | | | | | | 100.0% | | |
| | |||||||||||||||||||||||||
| | | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Percent
|
| |
Carrying
Value |
| |
Percent
|
| ||||||||||||
| | | |
(unaudited)
|
| | | | ||||||||||||||||||
|
AAA and U.S. Government
|
| | | $ | 2,706,938 | | | | | | 1.1% | | | | | $ | 2,885,004 | | | | | | 2.5% | | |
|
AA
|
| | | | 4,450,424 | | | | | | 1.8 | | | | | | 6,658,274 | | | | | | 5.7 | | |
|
A
|
| | | | 38,166,630 | | | | | | 15.2 | | | | | | 23,812,502 | | | | | | 20.3 | | |
|
BBB
|
| | | | 165,823,031 | | | | | | 66.2 | | | | | | 79,996,081 | | | | | | 68.2 | | |
|
Total investment grade
|
| | | | 211,147,023 | | | | | | 84.3 | | | | | | 113,351,861 | | | | | | 96.7 | | |
|
BB and other
|
| | | | 39,395,927 | | | | | | 15.7 | | | | | | 3,890,000 | | | | | | 3.3 | | |
|
Total
|
| | | $ | 250,542,950 | | | | | | 100.0% | | | | | $ | 117,241,861 | | | | | | 100.0% | | |
| | | |
For the nine months ended,
September 30, |
| |
For the year ended,
December 31, |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | |
(unaudited)
|
| | | |||||||||||||||||||
|
Consolidated GAAP net income (loss)
|
| | | $ | (526,123) | | | | | | (3,989,684) | | | | | | (5,733,658) | | | | | | (5,065,534) | | |
|
Exclude: Midwest non insurance transactional entities
|
| | | | (479,759) | | | | | | (1,063,129) | | | | | | (1,209,873) | | | | | | 129,408 | | |
|
GAAP net income (loss) of statutory insurance entities
|
| | | $ | (46,364) | | | | | | (2,926,555) | | | | | | (4,523,785) | | | | | | (5,194,942) | | |
|
GAAP net income (loss) by statutory insurance entity:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
American Life
|
| | | $ | (935,091) | | | | | | (2,926,555) | | | | | | (4,523,785) | | | | | | (5,194,942) | | |
|
Seneca Re Protected Cell
|
| | | | 888,727 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | $ | (46,364) | | | | | | (2,926,555) | | | | | | (4,523,785) | | | | | | (5,194,942) | | |
|
GAAP net income (loss) of American Life
|
| | | $ | (935,091) | | | | | | (2,926,555) | | | | | | (4,523,785) | | | | | | (5,194,942) | | |
| Increase (decrease) due to: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred acquisition costs
|
| | | | (20,187,682) | | | | | | (2,281,883) | | | | | | (6,000,656) | | | | | | 143,142 | | |
|
Coinsurance transactions
|
| | | | 85,552,904 | | | | | | 9,301,720 | | | | | | 13,862,116 | | | | | | 2,507,039 | | |
|
Carrying value of reserves
|
| | | | (54,575,870) | | | | | | (4,443,188) | | | | | | (1,798,627) | | | | | | (1,704,191) | | |
|
Gain on sale of investments, net of asset valuation reserve
|
| | | | (5,134,782) | | | | | | (19,297) | | | | | | (133,633) | | | | | | 164,276 | | |
|
Other
|
| | | | (178,130) | | | | | | 219,956 | | | | | | (87,530) | | | | | | (198,675) | | |
|
SAP net income (loss) of American Life
|
| | | $ | 4,541,349 | | | | | | (149,247) | | | | | | 1,317,885 | | | | | | (4,283,351) | | |
|
GAAP net income (loss) of Seneca Re Protected Cell
|
| | | $ | 888,727 | | | | | | — | | | | | | — | | | | | | — | | |
| Increase (decrease) due to: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred acquisitions costs
|
| | | $ | (8,281,149) | | | | | | — | | | | | | — | | | | | | — | | |
|
Coinsurance transactions
|
| | | | 71,629,646 | | | | | | — | | | | | | — | | | | | | — | | |
|
Carrying value of reserves
|
| | | | (68,216,309) | | | | | | — | | | | | | — | | | | | | — | | |
|
Other
|
| | | | 129,814 | | | | | | — | | | | | | | | | | | | | | |
|
SAP net loss of Seneca Re Protected Cell
|
| | | | (3,849,271) | | | | | | — | | | | | | — | | | | | | — | | |
|
SAP net income (loss) of statutory insurance entities
|
| | | $ | 692,078 | | | | | | (149,247) | | | | | | 1,317,885 | | | | | | (4,283,351) | | |
| | | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
|
Net cash provided by or (used in) for operating activities
|
| | | $ | 2,857,266 | | | | | $ | 78,883,528 | | | | | $ | (2,457,176) | | | | | $ | (20,369,748) | | |
|
Net cash (used in) or provided by investing
activities |
| | | | (202,251,666) | | | | | | (61,356,602) | | | | | | (117,890,852) | | | | | | 1,862,609 | | |
|
Net cash provided by financing activities
|
| | | | 292,109,980 | | | | | | 4,010,116 | | | | | | 161,231,666 | | | | | | 20,388,179 | | |
|
Net increase in cash and cash equivalents
|
| | | | 92,715,580 | | | | | | 21,537,042 | | | | | | 40,883,638 | | | | | | 1,881,040 | | |
| Cash and cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning of period
|
| | | | 43,716,205 | | | | | | 2,832,567 | | | | | | 2,832,567 | | | | | | 951,527 | | |
|
End of period
|
| | | $ | 136,431,785 | | | | | $ | 24,369,609 | | | | | $ | 43,716,205 | | | | | $ | 2,832,567 | | |
|
Name
|
| |
Age
|
| |
Position
|
| |
Director/Officer Since
|
|
| Mike Minnich | | | 49 | | | Co-Chief Executive Officer, Director | | |
2019
|
|
| A. Michael Salem | | | 39 | | | Co-Chief Executive Officer, Director | | |
2019
|
|
| Mark A. Oliver | | | 62 | | | President | | |
2010
|
|
| Shyamal Somaroo | | | 50 | | | Chief Technology Officer | | |
2020
|
|
| Debra K. Havranek | | | 64 | | | Principal Financial Officer and Treasurer | | |
2015
|
|
| Eric J. Del Monaco | | | 43 | | | Chief Risk Officer | | |
2020
|
|
| John T. Hompe | | | 59 | | | Director | | |
2015
|
|
| Firman Leung | | | 63 | | | Director | | |
2016
|
|
| Jack Theeler | | | 74 | | | Director | | |
2012
|
|
| Sachin Goel | | | 39 | | | Director | | |
2019
|
|
| Douglas K. Bratton | | | 61 | | | Director | | |
2020
|
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Option Awards
|
| |
All Other
Compensation(2) |
| |
Total
|
| ||||||||||||||||||
|
Mike Minnich,
Co-Chief Executive Officer, Director(1) |
| | | | 2019 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,074(3) | | | | | $ | 253,074 | | |
| | | | 2018 | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,000 | | | ||
|
A. Michael Salem,
Co-Chief Executive Officer, Director(1) |
| | | | 2019 | | | | | $ | 250,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 250,000 | | |
| | | | 2018 | | | | | | 125,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 125,000 | | | ||
|
Mark A. Oliver,
President(4) |
| | | | 2019 | | | | | $ | 250,000 | | | | | $ | 50,000 | | | | | $ | 7,300(5) | | | | | $ | 25,400(6) | | | | | $ | 332,700 | | |
| | | | 2018 | | | | | | 305,729 | | | | | | 25,000 | | | | | | — | | | | | | 25,250(6) | | | | | | 355,979 | | | ||
| | | |
Option Awards
|
| |||||||||||||||||||||
|
Name
|
| |
Number of Securities
Underlying Unexercised Options (#) Exercisable |
| |
Equity Incentive Plan
Awards: Number of Securities Underlying Unexercised Unearned Options(1) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
|
Mark A. Oliver
|
| | | | — | | | | | | 6,000 | | | | | $ | 25.00 | | | | | | 07/17/2029 | | |
|
Name
|
| |
Year
|
| |
Fees Earned or
Paid in Cash |
| |
Stock Option
Awards(1) |
| |||||||||
|
Jack Theeler
|
| | | | 2019 | | | | | $ | 9,250 | | | | | $ | 91 | | |
|
Dana Stapleton(2)
|
| | | | 2019 | | | | | | 6,350 | | | | | $ | 91 | | |
|
John Hompe
|
| | | | 2019 | | | | | | 9,250 | | | | | $ | 91 | | |
|
Scott Morrison(2)
|
| | | | 2019 | | | | | | 9,250 | | | | | $ | 91 | | |
|
Sachin Goel(3)
|
| | | | 2019 | | | | | | 1,350 | | | | | $ | 91 | | |
|
Firman Leung
|
| | | | 2019 | | | | | | 7,350 | | | | | $ | 91 | | |
| | | |
Voting Common Stock
|
| |||||||||||||||
|
Name
|
| |
Number of Shares
Beneficially Owned Prior to Offering |
| |
Percentage of Shares
Beneficially Owned |
| ||||||||||||
| |
Before
Offering |
| |
After
Offering |
| ||||||||||||||
| Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
|
Michael Minnich(1)
|
| | | | 413,176 | | | | | | 15.2% | | | | | | 11.1% | | |
|
A. Michael Salem(2)
|
| | | | 203,298 | | | | | | 7.5% | | | | | | 5.5% | | |
|
Mark A. Oliver
|
| | | | 501 | | | | | | * | | | | | | —* | | |
|
Eric J. Del Monaco(3)
|
| | | | 64,155 | | | | | | 2.3% | | | | | | 1.7% | | |
|
John T. Hompe
|
| | | | — | | | | | | * | | | | | | * | | |
|
Firman Leung(4)
|
| | | | — | | | | | | * | | | | | | * | | |
|
Jack Theeler
|
| | | | 108 | | | | | | * | | | | | | * | | |
|
Sachin Goel(5)
|
| | | | 4,444 | | | | | | * | | | | | | * | | |
|
Douglas K. Bratton(6)
|
| | | | 444,444 | | | | | | 16.3% | | | | | | 12.0% | | |
|
Named Executive Officers and Directors as a Group (8 persons):
|
| | | | 1,130,126 | | | | | | 41.3% | | | | | | 30.3% | | |
| Beneficial Owners of More than Five Percent: | | | | | | | | | | | | | | | | | | | |
|
Crestline Assurance Holdings LLC(6)
|
| | | | 444,444 | | | | | | 16.3% | | | | | | 12.0% | | |
|
Underwriters
|
| |
Number of Shares
|
|
|
Piper Sandler & Co.
|
| | 750,000 | |
|
JMP Securities LLC
|
| | 250,000 | |
| | | | | | | | | |
Total
|
| |||||||||
| | | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
|
Public offering price
|
| | | $ | 70.00 | | | | | $ | 70,000,000 | | | | | $ | 80,500,000 | | |
|
Underwriting discounts and commissions
|
| | | $ | 4.55 | | | | | $ | 4,550,000 | | | | | $ | 5,232,500 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 65.45 | | | | | $ | 65,450,000 | | | | | $ | 75,267,500 | | |
| | | | | | F-2 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-9 | | |
| | | |
September 30,
2020 |
| |
December 31,
2019 |
| |
December 31,
2018 |
| |||||||||
| | | |
(Unaudited)
|
| | | | | | | | | | | | | |||
| Assets | | | | | | | | | | | | | | | | | | | |
|
Investments, available for sale, at fair value fixed maturities (amortized cost: $252,836,485, $116,676,312 and $19,226,841, respectively) (See Note 6)
|
| | | $ | 250,542,950 | | | | | $ | 117,241,861 | | | | | $ | 17,384,183 | | |
|
Mortgage loans on real estate, held for investment
|
| | | | 61,464,515 | | | | | | 13,810,041 | | | | | | — | | |
|
Derivatives instruments (See Note 7)
|
| | | | 7,664,006 | | | | | | 575,294 | | | | | | — | | |
|
Other invested assets
|
| | | | 14,808,870 | | | | | | 2,468,947 | | | | | | — | | |
|
Preferred stock
|
| | | | — | | | | | | 500,000 | | | | | | — | | |
|
Investment escrow
|
| | | | — | | | | | | 3,899,986 | | | | | | — | | |
|
Notes receivable
|
| | | | 5,516,302 | | | | | | — | | | | | | — | | |
|
Policy loans
|
| | | | 147,309 | | | | | | 106,014 | | | | | | 43,843 | | |
|
Total investments
|
| | | | 340,143,952 | | | | | | 138,602,143 | | | | | | 17,428,026 | | |
|
Cash and cash equivalents
|
| | | | 136,431,785 | | | | | | 43,716,205 | | | | | | 2,832,567 | | |
|
Deferred acquisition costs, net
|
| | | | 6,398,870 | | | | | | — | | | | | | — | | |
|
Premiums receivable
|
| | | | 356,613 | | | | | | 355,959 | | | | | | 346,870 | | |
|
Accrued investment income
|
| | | | 4,946,936 | | | | | | 1,511,200 | | | | | | 200,708 | | |
|
Reinsurance recoverables (See Note 10)
|
| | | | 42,091,115 | | | | | | 30,579,524 | | | | | | 23,100,644 | | |
|
Intangible assets
|
| | | | 700,000 | | | | | | 700,000 | | | | | | 700,000 | | |
|
Property and equipment, net
|
| | | | 91,822 | | | | | | 85,395 | | | | | | 91,414 | | |
|
Operating lease right of use assets
|
| | | | 378,682 | | | | | | 470,132 | | | | | | 592,065 | | |
|
Other assets
|
| | | | 4,006,709 | | | | | | 241,580 | | | | | | 261,884 | | |
|
Assets associated with business held for sale (See Note 4)
|
| | | | 1,102,777 | | | | | | 3,653,748 | | | | | | 20,937,071 | | |
|
Total assets
|
| | | $ | 536,649,261 | | | | | $ | 219,915,886 | | | | | $ | 66,491,249 | | |
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | |
|
Benefit reserves
|
| | | $ | 16,433,533 | | | | | $ | 16,319,912 | | | | | $ | 16,012,655 | | |
|
Policy claims
|
| | | | 98,736 | | | | | | 225,228 | | | | | | 270,785 | | |
|
Deposit-type contracts (See Note 13)
|
| | | | 455,429,384 | | | | | | 171,168,785 | | | | | | 7,234,927 | | |
|
Advance premiums
|
| | | | 723 | | | | | | 261 | | | | | | 490 | | |
|
Long-term debt
|
| | | | — | | | | | | — | | | | | | 18,938,705 | | |
|
Deferred gain on coinsurance transactions
|
| | | | 15,739,264 | | | | | | 7,578,195 | | | | | | 3,899,999 | | |
| Lease liabilities (See Note 15): | | | | | | | | | | | | | | | | | | | |
|
Finance lease
|
| | | | — | | | | | | 1,860 | | | | | | 9,299 | | |
|
Operating lease
|
| | | | 428,851 | | | | | | 524,248 | | | | | | 646,519 | | |
|
Other liabilities
|
| | | | 22,329,494 | | | | | | 6,291,782 | | | | | | 1,062,087 | | |
|
Liabilities associated with business held for sale (See Note 4)
|
| | | | 1,111,113 | | | | | | 3,646,867 | | | | | | 21,052,733 | | |
|
Total liabilities
|
| | | | 511,571,098 | | | | | | 205,757,138 | | | | | | 69,128,199 | | |
| Contingencies and Commitments (See Note 14) | | | | | | | | | | | | | | | | | | | |
| Mezzanine Equity: | | | | | | | | | | | | | | | | | | | |
|
Preferred stock, Series C, $0.001 par value; authorized 1,500,000 shares as of
December 31, 2018; none issued and outstanding as of September 30, 2020 and December 31, 2019 |
| | | | — | | | | | | — | | | | | | 1,500,000 | | |
| Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | |
|
Voting common stock, $0.001 par value; authorized 20,000,000 shares;
2,718,967 issued and outstanding as of September 30, 2020, 2,042,670 as of December 31, 2019 and 41,601 issued and outstanding on December 31, 2018; non-voting common stock, $0.001 par value; 2,000,000 shares authorized, no shares issued and outstanding at September 30, 2020, December 31, 2019 and December 31, 2018 |
| | | | 2,719 | | | | | | 2,042 | | | | | | 41 | | |
|
Additional paid-in capital
|
| | | | 69,114,515 | | | | | | 54,494,355 | | | | | | 33,029,075 | | |
|
Treasury stock
|
| | | | (175,333) | | | | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (41,607,833) | | | | | | (41,081,710) | | | | | | (35,348,052) | | |
|
Accumulated other comprehensive (loss) income (See Note 1)
|
| | | | (2,255,905) | | | | | | 619,584 | | | | | | (1,818,014) | | |
|
Total Midwest Holding Inc.’s stockholders’ equity
|
| | | | 25,078,163 | | | | | | 14,034,271 | | | | | | (4,136,950) | | |
|
Noncontrolling interest
|
| | | | — | | | | | | 124,477 | | | | | | — | | |
|
Total stockholders’ equity
|
| | | | 25,078,163 | | | | | | 14,158,748 | | | | | | (4,136,950) | | |
|
Total liabilities, mezzanine, and stockholders’ equity
|
| | | $ | 536,649,261 | | | | | $ | 219,915,886 | | | | | $ | 66,491,249 | | |
| | |||||||||||||||||||
| | | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Insurance premiums
|
| | | $ | 24 | | | | | $ | (152) | | | | | $ | (152) | | | | | $ | 135,387 | | |
|
Investment income, net of expenses
|
| | | | 1,277,337 | | | | | | 330,910 | | | | | | 120,581 | | | | | | 515,888 | | |
|
Net realized gains on investments (See Note 6)
|
| | | | 7,829,105 | | | | | | 9,315 | | | | | | 353,602 | | | | | | 47,824 | | |
|
Amortization of deferred gain on reinsurance
|
| | | | 814,163 | | | | | | 2,465,678 | | | | | | 2,643,801 | | | | | | 117,871 | | |
|
Miscellaneous income
|
| | | | 1,493,252 | | | | | | 214,633 | | | | | | 281,956 | | | | | | 58,842 | | |
|
Total revenues
|
| | | | 11,413,881 | | | | | | 3,020,384 | | | | | | 3,399,788 | | | | | | 875,812 | | |
| Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest credited
|
| | | | 463,826 | | | | | | 42,895 | | | | | | 6,584 | | | | | | 47,936 | | |
|
Benefits
|
| | | | (5,904) | | | | | | 1,872 | | | | | | 34,436 | | | | | | 93,646 | | |
|
Increase in benefit reserves
|
| | | | — | | | | | | 34,500 | | | | | | 34,500 | | | | | | (27,121) | | |
|
Amortization of deferred acquisition costs
|
| | | | 376,179 | | | | | | 88,503 | | | | | | — | | | | | | — | | |
|
Salaries and benefits
|
| | | | 3,623,605 | | | | | | 1,782,708 | | | | | | 2,701,314 | | | | | | 2,160,853 | | |
|
Other operating expenses
|
| | | | 5,337,188 | | | | | | 4,898,134 | | | | | | 5,997,955 | | | | | | 3,637,748 | | |
|
Total expenses
|
| | | | 9,794,894 | | | | | | 6,848,612 | | | | | | 8,774,789 | | | | | | 5,913,062 | | |
|
Gain (loss) from continuing operations before taxes (See Note 9)
|
| | | | 1,618,987 | | | | | | (3,828,228) | | | | | | (5,375,001) | | | | | | (5,037,250) | | |
|
Income tax expense
|
| | | | (2,145,110) | | | | | | (114,642) | | | | | | (234,180) | | | | | | — | | |
|
Net loss from continued operations
|
| | | | (526,123) | | | | | | (3,942,870) | | | | | | (5,609,181) | | | | | | (5,037,250) | | |
|
Loss from discontinued operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | (28,284) | | |
|
Net loss
|
| | | | (526,123) | | | | | | (3,942,870) | | | | | | (5,609,181) | | | | | | (5,065,534) | | |
|
Less: Gain attributable to noncontrolling
interest |
| | | | — | | | | | | (46,814) | | | | | | (124,477) | | | | | | — | | |
|
Net loss attributable to Midwest Holding Inc.
|
| | | | (526,123) | | | | | | (3,989,684) | | | | | | (5,733,658) | | | | | | (5,065,534) | | |
| Comprehensive (loss) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Unrealized gains (losses) on investments arising during period, net of tax
|
| | | | 4,953,616 | | | | | | 2,223,929 | | | | | | 2,645,015 | | | | | | (1,258,971) | | |
|
Unrealized losses on foreign currency
|
| | | | — | | | | | | — | | | | | | 146,185 | | | | | | — | | |
|
Less: reclassification adjustment for net realized (gains) losses on investments
|
| | | | (7,829,105) | | | | | | (9,315) | | | | | | (353,602) | | | | | | (47,824) | | |
|
Other comprehensive (loss) income
|
| | | | (2,875,489) | | | | | | 2,214,614 | | | | | | 2,437,598 | | | | | | (1,306,795) | | |
|
Comprehensive loss
|
| | | $ | (3,401,612) | | | | | $ | (1,775,070) | | | | | $ | (3,296,060) | | | | | $ | (6,372,329) | | |
| Net loss per common share | | | | | | | | | | | | | | | | | | | | | | | | | |
| Basic | | | | $ | (0.22) | | | | | $ | (4.71) | | | | | $ | (4.99) | | | | | $ | (121.77) | | |
|
Diluted
|
| | | $ | (0.21) | | | | | $ | (4.49) | | | | | $ | (4.98) | | | | | $ | (121.77) | | |
| | | |
Treasury
Stock |
| |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
AOCI*
|
| |
Noncontrolling
Interests |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
|
Balance, December 31, 2017
|
| | | | — | | | | | $ | 41 | | | | | $ | 33,029,075 | | | | | $ | (30,282,518) | | | | | $ | (511,219) | | | | | $ | — | | | | | $ | 2,235,379 | | |
|
Preferred stock conversion adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,065,534) | | | | | | — | | | | | | — | | | | | | (5,065,534) | | |
|
Unrealized losses on investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,306,795 | | | | | | — | | | | | | (1,306,795) | | |
|
Balance, December 31, 2018
|
| | | | — | | | | | | 41 | | | | | | 33,029,075 | | | | | | (35,348,052) | | | | | | (1,818,014) | | | | | | — | | | | | | (4,136,950) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,733,658) | | | | | | — | | | | | | — | | | | | | (5,733,658) | | |
|
Xenith note interest waived
|
| | | | — | | | | | | — | | | | | | 845,536 | | | | | | — | | | | | | — | | | | | | — | | | | | | 845,536 | | |
|
Xenith note conversion
|
| | | | — | | | | | | 1,855 | | | | | | 19,098,145 | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,100,000 | | |
|
Class C preferred stock
conversion |
| | | | — | | | | | | 146 | | | | | | 1,499,854 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,500,000 | | |
|
Employee stock options
|
| | | | — | | | | | | — | | | | | | 21,745 | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,745 | | |
|
Change in equity of noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 124,477 | | | | | | 124,477 | | |
|
Unrealized gains on investments, net of taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,291,413 | | | | | | — | | | | | | 2,291,413 | | |
|
Unrealized gains on foreign currency, net of taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 146,185 | | | | | | — | | | | | | 146,185 | | |
|
Balance, December 31, 2019
|
| | | | — | | | | | | 2,042 | | | | | | 54,494,355 | | | | | | (41,081,710) | | | | | | 619,584 | | | | | | 124,477 | | | | | | 14,158,748 | | |
|
Net income
|
| | | | | | | | | | — | | | | | | — | | | | | | (526,123) | | | | | | — | | | | | | — | | | | | | (526,123) | | |
|
Capital raise, net of $285,468 related expenses
|
| | | | — | | | | | | 677 | | | | | | 14,940,856 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,941,533 | | |
|
Reverse stock split fractions
retire |
| | | | (175,333) | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (175,333) | | |
|
Employee stock options
|
| | | | — | | | | | | | | | | | | 54,827 | | | | | | | | | | | | | | | | | | | | | | | | 54,827 | | |
|
Purchase of remaining 49% of 1505 Capital LLC
|
| | | | — | | | | | | — | | | | | | (375,523) | | | | | | — | | | | | | — | | | | | | (124,477) | | | | | | (500,000) | | |
|
Unrealized losses on investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,875,489) | | | | | | — | | | | | | (2,875,489) | | |
|
Balance, September 30, 2020
(unaudited) |
| | | | (175,333) | | | | | $ | 2,719 | | | | | $ | 69,114,515 | | | | | $ | (41,607,833) | | | | | $ | (2,255,905) | | | | | $ | — | | | | | $ | 25,078,163 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
Treasury
Stock |
| |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
AOCI*
|
| |
Noncontrolling
Interests |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
|
Balance, December 31, 2018
|
| | | | — | | | | | $ | 41 | | | | | $ | 33,029,075 | | | | | $ | (35,348,052) | | | | | $ | (1,818,014) | | | | | $ | — | | | | | $ | (4,136,950) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,989,684) | | | | | | — | | | | | | — | | | | | | (3,989,684) | | |
|
Xenith note interest waived
|
| | | | — | | | | | | — | | | | | | 845,536 | | | | | | — | | | | | | — | | | | | | — | | | | | | 845,536 | | |
|
Xenith note conversion
|
| | | | — | | | | | | 1,855 | | | | | | 19,098,145 | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,100,000 | | |
|
Class C preferred stock
conversion |
| | | | — | | | | | | 146 | | | | | | 1,499,854 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,500,000 | | |
|
Change in equity of noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,661 | | | | | | 48,661 | | |
|
Unrealized gains on investments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,214,614 | | | | | | — | | | | | | 2,214,614 | | |
|
Balance, September 30, 2019
|
| | | $ | — | | | | | $ | 2,042 | | | | | $ | 54,472,610 | | | | | $ | (39,337,736) | | | | | $ | 396,600 | | | | | $ | 48,661 | | | | | $ | 15,582,177 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (526,123) | | | | | $ | (3,989,684) | | | | | $ | (5,733,658) | | | | | $ | (5,065,534) | | |
|
Adjustments to arrive at cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Net premium and discount on investments
|
| | | | (18,425) | | | | | | 80,563 | | | | | | 113,880 | | | | | | 102,285 | | |
|
Depreciation and amortization
|
| | | | 44,491 | | | | | | 44,820 | | | | | | 58,761 | | | | | | 147,761 | | |
|
Stock options
|
| | | | 29,805 | | | | | | — | | | | | | 21,745 | | | | | | — | | |
|
Net transfers to noncontrolling interest
|
| | | | | | | | | | | | | | | | 124,477 | | | | | | | | |
|
Amortization of deferred acquisition costs
|
| | | | 376,179 | | | | | | 88,503 | | | | | | — | | | | | | — | | |
|
Deferred acquisition costs capitalized
|
| | | | (6,784,482) | | | | | | (2,395,710) | | | | | | — | | | | | | — | | |
|
Net realized (gains) losses on investments
|
| | | | (7,829,105) | | | | | | 13,654 | | | | | | (353,602) | | | | | | 334,928 | | |
|
Deferred coinsurance ceding commission
|
| | | | 8,161,069 | | | | | | 2,821,255 | | | | | | 3,678,196 | | | | | | 2,944,572 | | |
|
Notes payable interest accrued
|
| | | | — | | | | | | 845,536 | | | | | | 845,536 | | | | | | — | | |
|
Commutation of assumed business
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,544,929) | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Reinsurance recoverables
|
| | | | (7,142,030) | | | | | | (1,002,794) | | | | | | (7,478,880) | | | | | | (707,419) | | |
|
Interest and dividends due and accrued
|
| | | | (3,435,736) | | | | | | (554,489) | | | | | | (1,310,492) | | | | | | 22,458 | | |
|
Premiums receivable
|
| | | | (654) | | | | | | 733 | | | | | | (9,089) | | | | | | 21,507 | | |
|
Policy liabilities
|
| | | | 6,429,321 | | | | | | 76,877,920 | | | | | | 2,963,219 | | | | | | 254,614 | | |
|
Other assets and liabilities
|
| | | | 13,537,739 | | | | | | 6,170,613 | | | | | | 4,745,274 | | | | | | 175,344 | | |
|
Other assets and liabilities – discontinued operations
|
| | | | 15,217 | | | | | | (117,392) | | | | | | (122,543) | | | | | | (16,055,335) | | |
|
Net cash provided by or (used in) operating activities
|
| | | | 2,857,266 | | | | | | 78,883,528 | | | | | | (2,457,176) | | | | | | (20,369,748) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Securities available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Purchases
|
| | | | (158,933,312) | | | | | | (50,253,728) | | | | | | (103,078,444) | | | | | | (8,382,284) | | |
|
Proceeds from sale or maturity
|
| | | | 24,050,257 | | | | | | 2,488,387 | | | | | | 5,780,475 | | | | | | 10,243,118 | | |
|
Mortgage loans on real estate, held for investment purchases
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Purchases
|
| | | | (52,502,957) | | | | | | (10,098,478) | | | | | | (15,036,179) | | | | | | — | | |
|
Proceeds from sale
|
| | | | 8,918,066 | | | | | | — | | | | | | 1,226,138 | | | | | | — | | |
|
Purchases of derivatives
|
| | | | (5,064,964) | | | | | | — | | | | | | (490,831) | | | | | | — | | |
|
Other invested assets
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Purchases
|
| | | | (26,787,844) | | | | | | (2,976,375) | | | | | | (20,533,761) | | | | | | (100,000) | | |
|
Proceeds from sale
|
| | | | 13,670,948 | | | | | | — | | | | | | 14,849,555 | | | | | | 104,892 | | |
|
Preferred stock purchased
|
| | | | — | | | | | | (500,000) | | | | | | (500,000) | | | | | | — | | |
|
Notes receivable
|
| | | | (5,516,302) | | | | | | — | | | | | | — | | | | | | — | | |
|
Net change in policy loans
|
| | | | (41,295) | | | | | | 941 | | | | | | (62,171) | | | | | | 9,630 | | |
| | | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
|
Net purchases of property and equipment
|
| | | | (44,263) | | | | | | (17,349) | | | | | | (45,634) | | | | | | (12,747) | | |
|
Net cash (used in) or provided by investing
activities |
| | | | (202,251,666) | | | | | | (61,356,602) | | | | | | (117,890,852) | | | | | | 1,862,609 | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finance lease
|
| | | | (111) | | | | | | (333) | | | | | | (444) | | | | | | (444) | | |
|
Proceeds from issuance of preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,500,000 | | |
|
Proceeds from issuance of notes payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | 18,938,705 | | |
|
Capital contribution
|
| | | | 14,941,533 | | | | | | — | | | | | | — | | | | | | — | | |
|
Repurchase of common stock
|
| | | | (150,311) | | | | | | | | | | | | | | | | | | | | |
|
1505 Capital LLC purchase
|
| | | | (500,000) | | | | | | 48,661 | | | | | | — | | | | | | — | | |
|
Net transfers to noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Receipts on deposit-type contracts
|
| | | | 279,537,157 | | | | | | 4,088,640 | | | | | | 161,392,700 | | | | | | 650 | | |
|
Withdrawals on deposit-type contracts
|
| | | | (1,718,288) | | | | | | (126,852) | | | | | | (160,590) | | | | | | (50,732) | | |
|
Net cash provided by financing activities
|
| | | | 292,109,980 | | | | | | 4,010,116 | | | | | | 161,231,666 | | | | | | 20,388,179 | | |
|
Net increase in cash and cash equivalents
|
| | | | 92,715,580 | | | | | | 21,537,042 | | | | | | 40,883,638 | | | | | | 1,881,040 | | |
| Cash and cash equivalents: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning
|
| | | | 43,716,205 | | | | | | 2,832,567 | | | | | | 2,832,567 | | | | | | 951,527 | | |
|
Ending
|
| | | $ | 136,431,785 | | | | | $ | 24,369,609 | | | | | $ | 43,716,205 | | | | | $ | 2,832,567 | | |
|
Supplemental Disclosure of Non-Cash Information
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Settlement of real estate and surplus notes:
|
| | | | — | | | | | | — | | | | | | — | | | | | | 493,648 | | |
|
Book value of real estate settled
|
| | | | — | | | | | | — | | | | | | — | | | | | | (876,400) | | |
|
Book value of surplus notes (including
interest) |
| | | | — | | | | | | — | | | | | | — | | | | | | 382,752 | | |
|
Book value of note payable
|
| | | | — | | | | | | (19,100,000) | | | | | | (19,100,000) | | | | | | — | | |
|
Common stock
|
| | | | — | | | | | | 927,680 | | | | | | 927,680 | | | | | | — | | |
|
Additional paid in capital
|
| | | | — | | | | | | 18,172,320 | | | | | | 18,172,320 | | | | | | — | | |
| Conversion of preferred stock | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Book value of preferred stock
|
| | | | — | | | | | | (1,500,000) | | | | | | (1,500,000) | | | | | | — | | |
|
Common stock
|
| | | | — | | | | | | 72,855 | | | | | | 72,855 | | | | | | — | | |
|
Additional paid in capital
|
| | | | — | | | | | | 1,427,145 | | | | | | 1,427,145 | | | | | | — | | |
| | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |||||||||||||||||||||||||
| | | |
As Converted Voting Common Stock
|
| |||||||||
| | | |
Number
|
| |
Percentage
|
| ||||||
|
Previous* Company shareholders
|
| | | | 45,746 | | | | | | 2.2% | | |
|
Note conversion ($500,000)
|
| | | | 48,570 | | | | | | 2.4% | | |
|
Note conversion ($100,000)
|
| | | | 9,714 | | | | | | 0.5% | | |
|
Note conversion ($1,000,000)
|
| | | | 97,139 | | | | | | 4.7% | | |
|
Note conversion ($17,500,000)
|
| | | | 1,699,938 | | | | | | 83.1% | | |
|
Series C Preferred stock conversion
|
| | | | 145,709 | | | | | | 7.1% | | |
|
Total shares outstanding as of December 31, 2019
|
| | | | 2,046,816 | | | | | | 100.0% | | |
| | | |
As of
September 30, 2020 |
| |
As of
December 31, 2019 |
| ||||||
|
Carrying amounts of major classes of assets included as part of discontinued operations:
|
| | | | | | | | | | | | |
|
Policy loans
|
| | | $ | 35,302 | | | | | $ | 50,387 | | |
|
Reinsurance recoverables
|
| | | | 1,043,985 | | | | | | 3,569,849 | | |
|
Premiums receivable
|
| | | | 23,490 | | | | | | 33,512 | | |
|
Total assets held for sale in the Consolidated Balance Sheet
|
| | | $ | 1,102,777 | | | | | $ | 3,653,748 | | |
|
Carrying amounts of major classes of liabilities included as part of discontinued operations:
|
| | | | | | | | | | | | |
|
Benefit reserves
|
| | | $ | 594,603 | | | | | $ | 1,403,953 | | |
|
Policy claims
|
| | | | 35,302 | | | | | | 28,203 | | |
|
Deposit-type contracts
|
| | | | 474,943 | | | | | | 2,209,195 | | |
|
Advance premiums
|
| | | | 593 | | | | | | 2,226 | | |
|
Accounts payable and accrued expenses
|
| | | | 5,672 | | | | | | 3,290 | | |
|
Total liabilities held for sale in the Consolidated Balance Sheets
|
| | | $ | 1,111,113 | | | | | $ | 3,646,867 | | |
| | | |
As of
December 31, 2019 |
| |
As of
December 31, 2018 |
| ||||||
|
Carrying amounts of major classes of assets included as part of discontinued operations:
|
| | | | | | | | | | | | |
|
Policy loans
|
| | | $ | 50,387 | | | | | $ | 366,849 | | |
|
Reinsurance recoverables
|
| | | | 3,569,849 | | | | | | 20,359,326 | | |
|
Premiums receivable
|
| | | | 33,512 | | | | | | 210,896 | | |
|
Total assets held for sale in the Consolidated Balance Sheet
|
| | | $ | 3,653,748 | | | | | $ | 20,937,071 | | |
|
Carrying amounts of major classes of liabilities included as part of discontinued operations:
|
| | | | | | | | | | | | |
|
Benefit reserves
|
| | | $ | 1,403,953 | | | | | $ | 9,799,834 | | |
|
Policy claims
|
| | | | 28,203 | | | | | | 127,666 | | |
|
Deposit-type contracts
|
| | | | 2,209,195 | | | | | | 11,050,139 | | |
|
Advance premiums
|
| | | | 2,226 | | | | | | 21,699 | | |
|
Accounts payable and accrued expenses
|
| | | | 3,290 | | | | | | 53,395 | | |
|
Total liabilities held for sale in the Consolidated Balance Sheets
|
| | | $ | 3,646,867 | | | | | $ | 21,052,733 | | |
| | | |
Year ended
December 31, |
| |||
| | | |
2018
|
| |||
| Major line items constituting pretax loss of discontinued operations: | | | | | | | |
|
Premiums
|
| | | $ | 933,980 | | |
|
Death and other benefits
|
| | | | (421,448) | | |
|
Interest credited
|
| | | | (192,008) | | |
|
Increase in benefit reserves
|
| | | | (41,790) | | |
|
Amortization of deferred acquisition costs
|
| | | | (202,913) | | |
|
Other operating expenses
|
| | | | (104,105) | | |
|
Loss on discontinued operations
|
| | | $ | (28,284) | | |
| | | | | | |
Cost or
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| ||||||||||||
| September 30, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed maturities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | | | | $ | 2,007,031 | | | | | $ | 104,703 | | | | | $ | 6,712 | | | | | $ | 2,105,022 | | |
|
Mortgage-backed securities
|
| | | | | | | 371,273 | | | | | | 7,042 | | | | | | 179 | | | | | | 378,136 | | |
|
Asset-backed securities
|
| | | | | | | 205,589,130 | | | | | | 2,235,333 | | | | | | 5,382,412 | | | | | | 202,442,051 | | |
|
States and political subdivisions – general obligations
|
| | | | | | | 237,339 | | | | | | 11,409 | | | | | | — | | | | | | 248,748 | | |
|
States and political subdivisions – special
revenue |
| | | | | | | 5,629,266 | | | | | | 565,843 | | | | | | 4,930 | | | | | | 6,190,179 | | |
|
Trust preferred
|
| | | | | | | 2,218,142 | | | | | | — | | | | | | 55,183 | | | | | | 2,162,959 | | |
|
Corporate
|
| | | | | | | 36,784,304 | | | | | | 1,070,998 | | | | | | 839,447 | | | | | | 37,015,855 | | |
|
Total fixed maturities
|
| | | | | | $ | 252,836,485 | | | | | $ | 3,995,328 | | | | | $ | 6,288,863 | | | | | $ | 250,542,950 | | |
|
Mortgage loans on real estate, held for investment
|
| | | | | | | 61,464,515 | | | | | | — | | | | | | — | | | | | | 61,464,515 | | |
|
Derivatives
|
| | | | | | | 5,698,117 | | | | | | 2,395,084 | | | | | | 429,195 | | | | | | 7,664,006 | | |
|
Other invested assets
|
| | | | | | | 14,808,870 | | | | | | — | | | | | | — | | | | | | 14,808,870 | | |
|
Notes receivable
|
| | | | | | | 5,516,302 | | | | | | — | | | | | | — | | | | | | 5,516,302 | | |
|
Policy loans
|
| | | | | | | 147,309 | | | | | | — | | | | | | — | | | | | | 147,309 | | |
| | | | | | | | $ | 340,471,598 | | | | | $ | 6,390,412 | | | | | $ | 6,718,058 | | | | | $ | 340,143,952 | | |
| December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed maturities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | | | | | 2,091,710 | | | | | | 7,073 | | | | | | 17,559 | | | | | | 2,081,224 | | |
|
Mortgage-backed securities
|
| | | | | | | 819,678 | | | | | | — | | | | | | 21,070 | | | | | | 798,608 | | |
|
Asset-backed securities
|
| | | | | | | 95,006,241 | | | | | | 646,335 | | | | | | 404,752 | | | | | | 95,247,824 | | |
|
States and political subdivisions – general obligations
|
| | | | | | | 240,494 | | | | | | 8,788 | | | | | | — | | | | | | 249,282 | | |
|
States and political subdivisions – special
revenue |
| | | | | | | 25,112 | | | | | | 179 | | | | | | — | | | | | | 25,291 | | |
|
Corporate
|
| | | | | | | 18,493,077 | | | | | | 501,022 | | | | | | 154,467 | | | | | | 18,839,632 | | |
|
Total fixed maturities
|
| | | | | | | 116,676,312 | | | | | | 1,163,397 | | | | | | 597,848 | | | | | | 117,241,861 | | |
|
Mortgage loans on real estate, held for investment
|
| | | | | | | 13,810,041 | | | | | | — | | | | | | — | | | | | | 13,810,041 | | |
|
Derivatives
|
| | | | | | | 490,831 | | | | | | 87,684 | | | | | | 3,221 | | | | | | 575,294 | | |
|
Investment escrow
|
| | | | | | | 3,899,986 | | | | | | — | | | | | | — | | | | | | 3,899,986 | | |
|
Other invested assets
|
| | | | | | | 2,468,947 | | | | | | — | | | | | | — | | | | | | 2,468,947 | | |
|
Preferred stock
|
| | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | 500,000 | | |
|
Policy loans
|
| | | | | | | 106,014 | | | | | | — | | | | | | — | | | | | | 106,014 | | |
|
Total fixed maturities
|
| | | | | | $ | 137,952,131 | | | | | $ | 1,251,081 | | | | | $ | 601,069 | | | | | $ | 138,602,143 | | |
| | | |
Cost or
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| ||||||||||||
| December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed maturities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | $ | 2,112,816 | | | | | $ | 247 | | | | | $ | 117,112 | | | | | $ | 1,995,951 | | |
|
Mortgage-back securities
|
| | | | 1,068,976 | | | | | | — | | | | | | 64,925 | | | | | | 1,004,051 | | |
|
States and political subdivisions – general obligations
|
| | | | 265,473 | | | | | | — | | | | | | 2,289 | | | | | | 263,184 | | |
|
States and political subdivisions – special revenue
|
| | | | 25,231 | | | | | | — | | | | | | 58 | | | | | | 25,173 | | |
|
Corporate
|
| | | | 15,754,345 | | | | | | 14 | | | | | | 1,658,535 | | | | | | 14,095,824 | | |
|
Total fixed maturities
|
| | | $ | 19,226,841 | | | | | $ | 261 | | | | | $ | 1,842,919 | | | | | $ | 17,384,183 | | |
| | | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Credit
Rating |
| ||||||
| September 30, 2020: | | | | | | | | | | | | | | | | |
|
Fixed maturities:
|
| | | | | | | | | | | | | | | |
|
States and political subdivisions – general obligations
|
| | | | | | | | | | | | | | | |
|
Bellingham, Washington
|
| | | $ | 106,829 | | | | | $ | 117,759 | | | |
AA+
|
|
|
Longview, Washington Refunding
|
| | | | 130,510 | | | | | | 130,989 | | | |
Aa3
|
|
|
Total
|
| | | $ | 237,339 | | | | | $ | 248,748 | | | | | |
| | ||||||||||||||||
| | | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Credit
Rating |
| ||||||
| December 31,2019: | | | | | | | | | | | | | | | | |
|
Fixed maturities:
|
| | | | | | | | | | | | | | | |
|
States and political subdivisions – general obligations
|
| | | | | | | | | | | | | | | |
|
Bellingham, Washington
|
| | | $ | 107,709 | | | | | $ | 115,597 | | | |
AA+
|
|
|
Longview, Washington Refunding
|
| | | | 132,785 | | | | | | 133,685 | | | |
Aa3
|
|
|
Total
|
| | | $ | 240,494 | | | | | $ | 249,282 | | | | | |
| | ||||||||||||||||
| | | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
| | | |
Estimated
Fair Value |
| |
Gross
Unrealized Loss |
| |
Number
of Securities(1) |
| |
Estimated
Fair Value |
| |
Gross
Unrealized Loss |
| |
Number
of Securities(1) |
| ||||||||||||||||||
| Fixed Maturities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Less than 12 months: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | $ | 35,073 | | | | | $ | 311 | | | | | | 1 | | | | | $ | 1,518,772 | | | | | $ | 14,935 | | | | | | 9 | | |
|
Asset-backed securities
|
| | | | 112,190,271 | | | | | | 5,122,847 | | | | | | 66 | | | | | | 39,114,732 | | | | | | 404,752 | | | | | | 26 | | |
|
Mortgage-back securities
|
| | | | 22,828 | | | | | | 179 | | | | | | 1 | | | | | | 160,010 | | | | | | 4,844 | | | | | | 4 | | |
|
States and political subdivisions – special revenue
|
| | | | 1,168,610 | | | | | | 4,930 | | | | | | 3 | | | | | | — | | | | | | — | | | | | | — | | |
|
Trust preferred
|
| | | | 2,162,960 | | | | | | 55,183 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
|
Corporate
|
| | | | 19,005,716 | | | | | | 666,972 | | | | | | 24 | | | | | | 2,800,815 | | | | | | 13,618 | | | | | | 4 | | |
|
Greater than 12 months:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | | 157,752 | | | | | | 6,401 | | | | | | 4 | | | | | | 353,834 | | | | | | 2,624 | | | | | | 2 | | |
|
Asset-backed securities
|
| | | | 10,592,569 | | | | | | 259,565 | | | | | | 5 | | | | | | — | | | | | | — | | | | | | — | | |
|
Mortgage-back securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | 638,598 | | | | | | 16,226 | | | | | | 14 | | |
|
Corporate
|
| | | | 584,003 | | | | | | 172,475 | | | | | | 4 | | | | | | 2,201,658 | | | | | | 140,849 | | | | | | 13 | | |
|
Total fixed maturities
|
| | | $ | 145,919,782 | | | | | $ | 6,288,863 | | | | | | 109 | | | | | $ | 46,788,419 | | | | | $ | 597,848 | | | | | | 72 | | |
| | | |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||
|
Due in one year or less
|
| | | $ | 964,295 | | | | | $ | 1,067,733 | | |
|
Due after one year through five years
|
| | | | 21,154,753 | | | | | | 21,469,752 | | |
|
Due after five years through ten years
|
| | | | 76,161,161 | | | | | | 76,055,560 | | |
|
Due after ten years through twenty years
|
| | | | 134,902,342 | | | | | | 131,788,843 | | |
|
Due after twenty years
|
| | | | 19,653,934 | | | | | | 20,161,062 | | |
| | | | | $ | 252,836,485 | | | | | $ | 250,542,950 | | |
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||||||||||||||
| | | |
Estimated
Fair Value |
| |
Gross
Unrealized Loss |
| |
Number
of Securities(1) |
| |
Estimated
Fair Value |
| |
Gross
Unrealized Loss |
| |
Number
of Securities(1) |
| ||||||||||||||||||
| Fixed Maturities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Less than 12 months: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | $ | 1,518,772 | | | | | $ | 14,935 | | | | | | 9 | | | | | $ | 7,862 | | | | | $ | 430 | | | | | | 1 | | |
|
Asset-backed securities
|
| | | | 39,114,732 | | | | | | 404,752 | | | | | | 26 | | | | | | — | | | | | | — | | | | | | — | | |
|
Mortgage-back securities
|
| | | | 160,010 | | | | | | 4,844 | | | | | | 4 | | | | | | — | | | | | | — | | | | | | — | | |
|
Corporate
|
| | | | 2,800,815 | | | | | | 13,618 | | | | | | 4 | | | | | | 3,351,664 | | | | | | 315,617 | | | | | | 23 | | |
| Greater than 12 months: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | | 353,834 | | | | | | 2,624 | | | | | | 2 | | | | | | 1,785,949 | | | | | | 116,682 | | | | | | 10 | | |
|
Mortgage-back securities
|
| | | | 638,598 | | | | | | 16,226 | | | | | | 14 | | | | | | 1,004,052 | | | | | | 64,925 | | | | | | 19 | | |
|
States and political subdivisions – general obligations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 263,183 | | | | | | 2,289 | | | | | | 2 | | |
|
States and political subdivisions – special revenue
|
| | | | — | | | | | | — | | | | | | — | | | | | | 25,173 | | | | | | 58 | | | | | | 1 | | |
|
Corporate
|
| | | | 2,201,658 | | | | | | 140,849 | | | | | | 13 | | | | | | 10,628,745 | | | | | | 1,342,918 | | | | | | 58 | | |
|
Total fixed maturities
|
| | | $ | 46,788,419 | | | | | $ | 597,848 | | | | | | 72 | | | | | $ | 17,066,628 | | | | | $ | 1,842,919 | | | | | | 114 | | |
| | | |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||
|
Due in one year or less
|
| | | $ | 101,205 | | | | | $ | 100,958 | | |
|
Due after one year through five years
|
| | | | 2,649,457 | | | | | | 2,724,011 | | |
|
Due after five years through ten years
|
| | | | 21,925,465 | | | | | | 22,013,673 | | |
|
Due after ten years through twenty years
|
| | | | 84,210,270 | | | | | | 84,473,538 | | |
|
Due after twenty years
|
| | | | 7,789,915 | | | | | | 7,929,681 | | |
| | | | | $ | 116,676,312 | | | | | $ | 117,241,861 | | |
| | | |
Carrying
Value |
| |
Interest Income
Accrued |
| |
Interest Income
Earned |
| |||||||||
| September 30, 2020: | | | | | | | | | | | | | | | | | | | |
|
Industrial
|
| | | $ | 1,250,000 | | | | | $ | 18,236 | | | | | $ | 62,743 | | |
|
Commercial mortgage loan – multi-family
|
| | | | 58,195,692 | | | | | | 1,634,008 | | | | | | 2,199,823 | | |
|
Other
|
| | | | 2,018,823 | | | | | | 221,136 | | | | | | 134,631 | | |
|
Total mortgage loans
|
| | | $ | 61,464,515 | | | | | $ | 1,873,380 | | | | | $ | 2,397,197 | | |
| December 31, 2019: | | | | | | | | | | | | | | | | | | | |
|
Industrial
|
| | | $ | 500,000 | | | | | $ | — | | | | | $ | 15,889 | | |
|
Commercial mortgage loan – multi-family
|
| | | | 11,320,924 | | | | | | 116,860 | | | | | | 329,684 | | |
|
Other
|
| | | | 1,989,117 | | | | | | 195,168 | | | | | | 7,386 | | |
|
Total mortgage loans
|
| | | $ | 13,810,041 | | | | | $ | 312,028 | | | | | $ | 352,959 | | |
| | | |
Nine months ended
September 30, |
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
Fixed maturities
|
| | | $ | 1,364,414 | | | | | $ | 342,104 | | |
|
Mortgage loans
|
| | | | 80,749 | | | | | | 78,466 | | |
|
Other
|
| | | | 62,942 | | | | | | 6,973 | | |
|
Gross investment income
|
| | | | 1,508,105 | | | | | | 427,543 | | |
|
Less: investment expense
|
| | | | (230,768) | | | | | | (96,633) | | |
|
Investment income, net of expenses
|
| | | $ | 1,277,337 | | | | | $ | 330,910 | | |
| | |||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Fixed maturities
|
| | | $ | 292,453 | | | | | $ | 789,949 | | |
|
Other
|
| | | | 38,397 | | | | | | 44,614 | | |
|
Gross investment income
|
| | | | 330,850 | | | | | | 834,563 | | |
|
Less investment expenses
|
| | | | (210,269) | | | | | | (318,675) | | |
|
Investment (loss) income, net of expenses
|
| | | $ | 120,581 | | | | | $ | 515,888 | | |
| | | | | | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
|
Derivatives Not
Designated as Hedging Instruments |
| |
Location in the
Consolidated Statement of Balance Sheets |
| |
Notional
Amount |
| |
Number
of Contracts |
| |
Estimated
Fair Value |
| |
Notional
Amount |
| |
Number
of Contracts |
| |
Estimated
Fair Value |
| ||||||||||||||||||
|
Equity-indexed options
|
| | Derivatives | | | | $ | 166,197,790 | | | | | | 177 | | | | | $ | 7,664,006 | | | | | $ | 9,698,863 | | | | | | 24 | | | | | $ | 575,294 | | |
|
Equity-indexed embedded derivative
|
| |
Deposit-type contracts
|
| | | | 204,289,800 | | | | | | 1,418 | | | | | | 6,359,657 | | | | | | 10,720,324 | | | | | | 108 | | | | | | 576,634 | | |
| | | |
September 30, 2020
|
| |||||||||||||||
|
Reinsurance Portfolio
|
| |
Book Value of
Assets |
| |
Market Value of
Assets |
| |
Total Return
Swap Value |
| |||||||||
|
Ironbound
|
| | | $ | 100,442,130 | | | | | $ | 96,516,241 | | | | | $ | 3,925,889 | | |
|
SDA
|
| | | | 21,072,864 | | | | | | 20,495,383 | | | | | | 577,481 | | |
|
US Alliance
|
| | | | 36,801,442 | | | | | | 36,616,705 | | | | | | 184,737 | | |
|
SRC2
|
| | | | 23,624,061 | | | | | | 23,942,606 | | | | | | (318,545) | | |
|
Total
|
| | | $ | 181,940,497 | | | | | $ | 177,570,935 | | | | | $ | 4,369,562 | | |
| | | |
Quoted
In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Estimated
Fair Value |
| ||||||||||||
| September 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed maturities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | $ | — | | | | | $ | 2,105,022 | | | | | $ | — | | | | | $ | 2,105,022 | | |
|
Mortgage-backed securities
|
| | | | — | | | | | | 378,136 | | | | | | — | | | | | | 378,136 | | |
|
Asset-backed securities
|
| | | | — | | | | | | 202,442,051 | | | | | | — | | | | | | 202,442,051 | | |
|
States and political subdivisions – general obligations
|
| | | | — | | | | | | 248,748 | | | | | | — | | | | | | 248,748 | | |
|
States and political subdivisions – special revenue
|
| | | | — | | | | | | 6,190,179 | | | | | | — | | | | | | 6,190,179 | | |
|
Trust preferred
|
| | | | — | | | | | | 2,162,959 | | | | | | — | | | | | | 2,162,959 | | |
|
Corporate
|
| | | | — | | | | | | 37,015,855 | | | | | | — | | | | | | 37,015,855 | | |
|
Total fixed maturities
|
| | | | — | | | | | | 250,542,950 | | | | | | — | | | | | | 250,542,950 | | |
|
Mortgage loans on real estate, held for investment
|
| | | | — | | | | | | — | | | | | | 61,464,515 | | | | | | 61,464,515 | | |
|
Derivatives
|
| | | | — | | | | | | 7,664,006 | | | | | | — | | | | | | 7,664,006 | | |
|
Other invested assets
|
| | | | — | | | | | | — | | | | | | 14,808,870 | | | | | | 14,808,870 | | |
|
Notes receivable
|
| | | | — | | | | | | 5,516,302 | | | | | | — | | | | | | 5,516,302 | | |
|
Policy loans
|
| | | | — | | | | | | — | | | | | | 147,309 | | | | | | 147,309 | | |
|
Total Investments
|
| | | $ | — | | | | | $ | 263,723,258 | | | | | $ | 76,420,694 | | | | | $ | 340,143,952 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Embedded derivative for equity-indexed contracts
|
| | | $ | — | | | | | $ | 6,359,657 | | | | | $ | — | | | | | | 6,359,657 | | |
| December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed maturities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | | — | | | | | | 2,081,224 | | | | | | — | | | | | | 2,081,224 | | |
|
Mortgage-backed securities
|
| | | | — | | | | | | 798,608 | | | | | | — | | | | | | 798,608 | | |
|
Asset-backed securities
|
| | | | — | | | | | | 95,247,824 | | | | | | — | | | | | | 95,247,824 | | |
|
States and political subdivisions – general obligations
|
| | | | — | | | | | | 249,282 | | | | | | — | | | | | | 249,282 | | |
|
States and political subdivisions – special revenue
|
| | | | — | | | | | | 25,291 | | | | | | — | | | | | | 25,291 | | |
|
Corporate
|
| | | | — | | | | | | 18,839,632 | | | | | | — | | | | | | 18,839,632 | | |
|
Total fixed maturities
|
| | | | — | | | | | | 117,241,861 | | | | | | — | | | | | | 117,241,861 | | |
|
Mortgage loans on real estate, held for investment
|
| | | | — | | | | | | — | | | | | | 13,810,041 | | | | | | 13,810,041 | | |
|
Derivatives
|
| | | | — | | | | | | 575,294 | | | | | | — | | | | | | 575,294 | | |
|
Investment escrow
|
| | | | — | | | | | | 3,899,986 | | | | | | — | | | | | | 3,899,986 | | |
|
Other invested assets
|
| | | | — | | | | | | — | | | | | | 2,468,947 | | | | | | 2,468,947 | | |
|
Preferred stock
|
| | | | — | | | | | | — | | | | | | 500,000 | | | | | | 500,000 | | |
|
Policy loans
|
| | | | — | | | | | | — | | | | | | 106,014 | | | | | | | | |
|
Total Investments
|
| | | $ | — | | | | | $ | 121,717,141 | | | | | $ | 16,885,002 | | | | | $ | 138,496,129 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Embedded derivative for equity-indexed contracts
|
| | | $ | — | | | | | $ | 576,634 | | | | | $ | — | | | | | | 576,634 | | |
| | | |
Quoted
In Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Estimated
Fair Value |
| ||||||||||||
| December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed maturities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | $ | — | | | | | $ | 2,081,224 | | | | | $ | — | | | | | $ | 2,081,224 | | |
|
Mortgage-backed securities
|
| | | | — | | | | | | 798,608 | | | | | | — | | | | | | 798,608 | | |
|
Asset-backed securities
|
| | | | — | | | | | | 95,247,824 | | | | | | — | | | | | | 95,247,824 | | |
|
States and political subdivisions – general obligations
|
| | | | — | | | | | | 249,282 | | | | | | — | | | | | | 249,282 | | |
|
States and political subdivisions – special revenue
|
| | | | — | | | | | | 25,291 | | | | | | — | | | | | | 25,291 | | |
|
Corporate
|
| | | | — | | | | | | 18,839,632 | | | | | | — | | | | | | 18,839,632 | | |
|
Total fixed maturities
|
| | | | — | | | | | | 117,241,861 | | | | | | — | | | | | | 117,241,861 | | |
|
Mortgage loans on real estate, held for investment
|
| | | | — | | | | | | — | | | | | | 13,810,041 | | | | | | 13,810,041 | | |
|
Derivatives
|
| | | | — | | | | | | 575,294 | | | | | | — | | | | | | 575,294 | | |
|
Investment escrow
|
| | | | — | | | | | | 3,899,986 | | | | | | — | | | | | | 3,899,986 | | |
|
Other invested assets
|
| | | | — | | | | | | — | | | | | | 2,468,947 | | | | | | 2,468,947 | | |
|
Preferred stock
|
| | | | — | | | | | | — | | | | | | 500,000 | | | | | | 500,000 | | |
|
Total Investments
|
| | | $ | — | | | | | $ | 121,717,141 | | | | | $ | 16,778,988 | | | | | $ | 138,496,129 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Embedded derivative for equity-indexed contracts
|
| | | $ | — | | | | | $ | 576,634 | | | | | $ | — | | | | | | 576,634 | | |
|
December 31, 2018
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Fixed maturities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. government obligations
|
| | | $ | — | | | | | $ | 1,995,951 | | | | | $ | — | | | | | $ | 1,995,951 | | |
|
Mortgage-back securities
|
| | | | — | | | | | | 1,004,051 | | | | | | — | | | | | | 1,004,051 | | |
|
States and political subdivisions – general obligations
|
| | | | — | | | | | | 263,184 | | | | | | — | | | | | | 263,184 | | |
|
States and political subdivisions – special revenue
|
| | | | — | | | | | | 25,173 | | | | | | — | | | | | | 25,173 | | |
|
Corporate
|
| | | | — | | | | | | 14,095,824 | | | | | | — | | | | | | 14,095,824 | | |
|
Total fixed maturities
|
| | | $ | — | | | | | $ | 17,384,183 | | | | | $ | — | | | | | $ | 17,384,183 | | |
| | | |
September 30, 2020
|
| |||||||||||||||||||||||||||
| | | | | | | | | |
Fair Value Measurements Using
|
| |||||||||||||||||||||
| | | |
Carrying
Amount |
| |
Quoted Prices in
Active Markets for Identical Assets and Liabilities (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Fair
Value |
| |||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policy loans
|
| | | $ | 147,309 | | | | | $ | — | | | | | $ | — | | | | | $ | 147,309 | | | | | $ | 147,309 | | |
|
Cash
|
| | | | 136,431,785 | | | | | | 136,431,785 | | | | | | — | | | | | | — | | | | | | 136,431,785 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policyholder deposits (Deposit-type contracts)
|
| | | | 455,429,384 | | | | | | — | | | | | | — | | | | | | 455,429,384 | | | | | | 455,429,384 | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||||||||
| | | | | | | | | |
Fair Value Measurements Using
|
| |||||||||||||||||||||
| | | |
Carrying
Amount |
| |
Quoted Prices in
Active Markets for Identical Assets and Liabilities (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Fair
Value |
| |||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policy loans
|
| | | $ | 106,014 | | | | | $ | — | | | | | $ | — | | | | | $ | 106,014 | | | | | $ | 106,014 | | |
|
Cash
|
| | | | 43,716,205 | | | | | | 43,716,205 | | | | | | — | | | | | | — | | | | | | 43,716,205 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policyholder deposits (Deposit-type contracts)
|
| | | | 171,168,785 | | | | | | — | | | | | | — | | | | | | 171,168,785 | | | | | | 171,168,785 | | |
| | | |
Beginning
Balance As of December 31, 2019 |
| |
Additions
|
| |
Sales
|
| |
Valuation
Allowance |
| |
Realized
Gain |
| |
Ending
Balance As of September 30, 2020 |
| ||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policy loans
|
| | | $ | 106,014 | | | | | $ | 41,295 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 147,309 | | |
|
Mortgage
loans on real estate, |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
held for
investment |
| | | | 13,810,041 | | | | | | 56,402,943 | | | | | | 8,918,066 | | | | | | — | | | | | | 169,597 | | | | | | 61,464,515 | | |
|
Other invested assets
|
| | | | 2,468,947 | | | | | | 26,787,844 | | | | | | 13,670,948 | | | | | | (776,973) | | | | | | — | | | | | | 14,808,870 | | |
|
Preferred stock
|
| | | | 500,000 | | | | | | — | | | | | | — | | | | | | (500,000) | | | | | | — | | | | | | — | | |
|
Total Investments
|
| | | $ | 16,885,002 | | | | | $ | 83,232,082 | | | | | $ | 22,589,014 | | | | | $ | (1,276,973) | | | | | $ | 169,597 | | | | | $ | 76,420,694 | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||||||||
| | | | | | | | | |
Fair Value Measurements Using
|
| |||||||||||||||||||||
| | | |
Carrying
Amount |
| |
Quoted Prices in
Active Markets for Identical Assets and Liabilities (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Fair
Value |
| |||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policy loans
|
| | | $ | 106,014 | | | | | $ | — | | | | | $ | — | | | | | $ | 106,014 | | | | | $ | 106,014 | | |
|
Cash
|
| | | | 43,716,205 | | | | | | 43,716,205 | | | | | | — | | | | | | — | | | | | | 43,716,205 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policyholder deposits (Deposit-type contracts)
|
| | | | 171,168,785 | | | | | | — | | | | | | — | | | | | | 171,168,785 | | | | | | 171,168,785 | | |
| | | |
December 31, 2018
|
| |||||||||||||||||||||||||||
| | | | | | | | | |
Fair Value Measurements Using
|
| |||||||||||||||||||||
| | | |
Carrying
Amount |
| |
Quoted Prices in
Active Markets for Identical Assets and Liabilities (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Fair
Value |
| |||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policy loans
|
| | | $ | 43,843 | | | | | $ | — | | | | | $ | — | | | | | $ | 43,843 | | | | | $ | 43,843 | | |
|
Cash
|
| | | | 2,832,567 | | | | | | 2,832,567 | | | | | | — | | | | | | — | | | | | | 2,832,567 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policyholder deposits (Deposit-type contracts)
|
| | | | 7,234,927 | | | | | | — | | | | | | — | | | | | | 7,234,927 | | | | | | 7,234,927 | | |
|
Notes payable
|
| | | | 18,938,705 | | | | | | — | | | | | | — | | | | | | 18,938,705 | | | | | | 18,938,705 | | |
| | | |
Beginning Balance
As of December 31, 2018 |
| |
Additions
|
| |
Sales
|
| |
Total gains
Included in Income |
| |
Ending Balance
As of December 31, 2019 |
| |||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Policy loans
|
| | | $ | 43,843 | | | | | $ | 62,171 | | | | | $ | — | | | | | $ | — | | | | | $ | 106,014 | | |
|
Mortgage loans on real estate, held for investment
|
| | | | — | | | | | | 15,036,179 | | | | | | 1,226,138 | | | | | | — | | | | | | 13,810,041 | | |
|
Other invested assets
|
| | | | — | | | | | | 17,287,325 | | | | | | 14,849,555 | | | | | | 31,177 | | | | | | 2,468,947 | | |
|
Preferred stock
|
| | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | 500,000 | | |
|
Total Investments
|
| | | $ | 43,843 | | | | | $ | 32,885,675 | | | | | $ | 16,075,693 | | | | | $ | 31,177 | | | | | $ | 16,885,002 | | |
| | | |
September 30,
2020 |
| |
December 31,
2019 |
| |
December 31,
2018 |
| |||||||||
| Deferred tax assets: | | | | | | | | | | | | | | | | | | | |
|
Loss carryforwards
|
| | | $ | 623,258 | | | | | $ | 436,777 | | | | | | 1,429,458 | | |
|
Capitalized costs
|
| | | | 186,253 | | | | | | 221,918 | | | | | | 269,472 | | |
|
Stock option granted
|
| | | | 4,566 | | | | | | 4,566 | | | | | | — | | |
|
Unrealized losses on investments
|
| | | | 475,720 | | | | | | — | | | | | | 390,349 | | |
|
Policy acquisition costs
|
| | | | 750,034 | | | | | | 1,468,030 | | | | | | — | | |
|
Charitable contribution carryforward
|
| | | | 1,020 | | | | | | 1,020 | | | | | | — | | |
|
Property and equipment
|
| | | | 29,896 | | | | | | 15,508 | | | | | | — | | |
|
Benefit reserves
|
| | | | 3,263,165 | | | | | | 848,643 | | | | | | 192,858 | | |
|
Total deferred tax assets
|
| | | | 5,333,912 | | | | | | 2,996,462 | | | | | | 2,282,137 | | |
|
Less valuation allowance
|
| | | | (4,631,718) | | | | | | (2,618,741) | | | | | | (1,928,454) | | |
|
Total deferred tax assets, net of valuation allowance
|
| | | | 702,194 | | | | | | 377,721 | | | | | | 353,683 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | | | | | | | |
|
Unrealized losses on investments
|
| | | | 314,738 | | | | | | 116,088 | | | | | | — | | |
|
Due premiums
|
| | | | 81,789 | | | | | | 81,789 | | | | | | 117,144 | | |
|
Intangible assets
|
| | | | 147,000 | | | | | | 147,000 | | | | | | 147,000 | | |
|
Policy loans
|
| | | | 158,667 | | | | | | 32,844 | | | | | | 86,246 | | |
|
Property and equipment
|
| | | | — | | | | | | — | | | | | | 3,294 | | |
|
Total deferred tax liabilities
|
| | | | 702,194 | | | | | | 377,721 | | | | | | 353,683 | | |
|
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | | | | | — | | |
| | | |
Nine months ended September 30,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
Computed expected income tax benefit
|
| | | $ | 339,987 | | | | | $ | (813,759) | | |
| Increase (reduction) in income taxes resulting from: | | | | | | | | | | | | | |
|
State tax, net of federal benefit
|
| | | | 151,680 | | | | | | — | | |
|
Meals, entertainment and political contributions
|
| | | | 4,101 | | | | | | 3,858 | | |
|
Change in valuation allowance
|
| | | | 1,421,169 | | | | | | 746,468 | | |
|
COD Interest
|
| | | | — | | | | | | 177,563 | | |
|
Other
|
| | | | 228,173 | | | | | | 512 | | |
|
Subtotal of increases
|
| | | | 1,805,123 | | | | | | 928,401 | | |
|
Tax expense (benefit)
|
| | | $ | 2,145,110 | | | | | $ | 114,642 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Computed expected income tax benefit
|
| | | $ | (1,154,890) | | | | | $ | (1,063,749) | | |
| Increase (reduction) in income taxes resulting from: | | | | | | | | | | | | | |
|
Meals, entertainment and political contributions
|
| | | | 6,170 | | | | | | 8,402 | | |
|
Change in loss carryforward due to 382 limitation
|
| | | | — | | | | | | 5,595,636 | | |
|
COD Interest
|
| | | | 177,563 | | | | | | — | | |
|
Other
|
| | | | 8,613 | | | | | | 39,143 | | |
|
Subtotal of increases
|
| | | | 192,346 | | | | | | 5,643,181 | | |
|
Tax benefit before valuation allowance
|
| | | | (962,544) | | | | | | 4,579,432 | | |
|
Change in valuation allowance
|
| | | | 1,196,724 | | | | | | (4,579,432) | | |
|
Net income tax expenses
|
| | | $ | 234,180 | | | | | $ | — | | |
| | | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||
| Balance sheets: | | | | | | | | | | | | | |
|
Benefit and claim reserves ceded
|
| | | $ | 42,091,115 | | | | | $ | 30,579,524 | | |
| | | |
Nine months ended September 30,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| Statements of comprehensive (loss) income: | | | | | | | | | | | | | |
|
Premiums ceded
|
| | | $ | 677,702 | | | | | $ | 702,450 | | |
|
Benefits ceded
|
| | | | 99,466 | | | | | | 167,895 | | |
|
Commissions ceded
|
| | | | 7,595 | | | | | | 8,146 | | |
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||
| Balance sheets: | | | | | | | | | | | | | |
|
Benefit and claim reserves ceded
|
| | | $ | 30,579,524 | | | | | $ | 23,100,644 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| Statements of comprehensive income: | | | | | | | | | | | | | |
|
Premiums assumed
|
| | | $ | — | | | | | $ | 10,268 | | |
|
Premiums ceded
|
| | | | 996,711 | | | | | | 848,374 | | |
|
Benefits assumed
|
| | | | — | | | | | | 92,792 | | |
|
Benefits ceded
|
| | | | 201,823 | | | | | | 141,896 | | |
|
Commissions assumed
|
| | | | — | | | | | | 18 | | |
|
Commissions ceded
|
| | | | 10,445 | | | | | | 54,346 | | |
|
Reinsurer
|
| |
AM Best
Rating |
| |
Recoverable
on Paid Losses |
| |
Recoverable
on Unpaid Losses |
| |
Recoverable on
Benefit Reserves/Deposit- type Contracts |
| |
Ceded
Due Premiums |
| |
Total Amount
Recoverable from Reinsurer |
| |||||||||||||||
|
Ironbound Reinsurance Company Limited
|
| |
NR
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,141,644 | | | | | $ | — | | | | | $ | 4,141,644 | | |
|
Optimum Re Insurance Company
|
| |
A
|
| | | | — | | | | | | — | | | | | | 524,701 | | | | | | — | | | | | | 524,701 | | |
|
Sagicor Life Insurance Company
|
| |
A-
|
| | | | — | | | | | | 89,179 | | | | | | 11,200,888 | | | | | | 286,028 | | | | | | 11,004,042 | | |
|
SDA Annuity & Life Re
|
| |
NR
|
| | | | — | | | | | | — | | | | | | 4,094,584 | | | | | | — | | | | | | 4,094,584 | | |
|
SRC2 (Seneca Re protected cell)
|
| |
NR
|
| | | | | | | | | | | | | | | | 5,108,908 | | | | | | | | | | | | 5,108,908 | | |
|
US Alliance Life and Security
Company |
| |
NR
|
| | | | — | | | | | | — | | | | | | 17,281,555 | | | | | | 64,319 | | | | | | 17,217,236 | | |
| | | | | | | | $ | — | | | | | $ | 89,179 | | | | | $ | 42,352,280 | | | | | $ | 350,347 | | | | | $ | 42,091,115 | | |
|
Reinsurer
|
| |
AM Best
Rating |
| |
Recoverable
on Paid Losses |
| |
Recoverable
on Unpaid Losses |
| |
Recoverable on
Benefit Reserves/Deposit- type Contracts |
| |
Ceded
Due Premiums |
| |
Total Amount
Recoverable from Reinsurer |
| |||||||||||||||
|
Ironbound Reinsurance Company Limited
|
| |
NR
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,213,699 | | | | | $ | — | | | | | $ | 4,213,699 | | |
|
Optimum Re Insurance Company
|
| |
A
|
| | | | — | | | | | | — | | | | | | 489,770 | | | | | | — | | | | | | 489,770 | | |
|
Sagicor Life Insurance Company
|
| |
A-
|
| | | | — | | | | | | 130,538 | | | | | | 11,347,962 | | | | | | 270,273 | | | | | | 11,208,227 | | |
|
SDA Annuity & Life Re
|
| |
NR
|
| | | | — | | | | | | — | | | | | | 2,506,911 | | | | | | — | | | | | | 2,506,911 | | |
|
US Alliance Life and Security
Company |
| |
NR
|
| | | | — | | | | | | 23,000 | | | | | | 12,207,079 | | | | | | 69,162 | | | | | | 12,160,917 | | |
| | | | | | | | $ | — | | | | | $ | 153,538 | | | | | $ | 30,765,421 | | | | | $ | 339,435 | | | | | $ | 30,579,524 | | |
| | | | | | |
Nine months ended September 30,
|
| |||||||||
| | | | | | |
2020
|
| |||||||||
|
Reinsurer
|
| |
Effective Date
of Transaction |
| |
Ceding
Commission Paid |
| |
Expense
Allowances Paid(1) |
| ||||||
|
Ironbound Reinsurance Company Limited
|
| | July 2019 | | | | $ | 688,110 | | | | | $ | 690,169 | | |
|
SDA Annuity & Life Re
|
| | November 2019 | | | | | 1,356,473 | | | | | | 2,605,014 | | |
|
US Alliance Life and Security Company(2)
|
| | April 2020 | | | | | 2,279,511 | | | | | | 4,016,556 | | |
|
SRC2
|
| | July 2020 | | | | | 3,837,996 | | | | | | 7,247,966 | | |
| | | | | | | | $ | 8,162,090 | | | | | $ | 14,559,705 | | |
| | ||||||||||||||||
| | | |
Nine months ended September 30,
|
| |||||||||||||||||||||
| | | |
2020
|
| |||||||||||||||||||||
|
Reinsurer
|
| |
Gross Ceding
Commission |
| |
Expense
Allowances(1) |
| |
Interest on
Ceding Commissions |
| |
Earned
Ceding Commission |
| ||||||||||||
|
Ironbound Reinsurance Company Limited
|
| | | $ | 688,110 | | | | | $ | 690,169 | | | | | $ | 165,607 | | | | | $ | 316,889 | | |
|
SDA Annuity & Life Re
|
| | | | 1,356,473 | | | | | | 2,605,014 | | | | | | 47,461 | | | | | | 43,856 | | |
|
US Alliance Life and Security Company(2)
|
| | | | 2,279,511 | | | | | | 4,016,556 | | | | | | 23,171 | | | | | | 74,466 | | |
| SRC2 | | | | | 3,837,996 | | | | | | 7,247,966 | | | | | | 13,251 | | | | | | 54,838 | | |
| | | | | $ | 8,162,090 | | | | | $ | 14,559,705 | | | | | $ | 249,490 | | | | | $ | 490,049 | | |
| | | | | | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||
|
Reinsurer
|
| |
Effective Date
of Transaction |
| |
Deferred Ceding
Commission |
| |
Deferred Ceding
Commission |
| ||||||
|
US Alliance Life and Security Company(1)
|
| | September 2017 | | | | $ | 822,393 | | | | | $ | 858,675 | | |
|
Unified Life Insurance Company(1)
|
| | July 2018 | | | | | 287,189 | | | | | | 582,894 | | |
|
Ironbound Reinsurance Company Limited(2)
|
| | July 2019 | | | | | 5,739,427 | | | | | | 5,060,359 | | |
|
SDA Annuity & Life Re(2)
|
| | November 2019 | | | | | 2,071,427 | | | | | | 1,076,267 | | |
|
US Alliance Life and Security Company(3)
|
| | April 2020 | | | | | 2,508,421 | | | | | | — | | |
|
SRC2
|
| | July 2020 | | | | | 4,310,407 | | | | | | — | | |
| | | | | | | | $ | 15,739,264 | | | | | $ | 7,578,195 | | |
|
Date of Loan
|
| |
Loan
Principal Amount |
| |
Shares of Common
Stock into which Loans Were Converted |
| ||||||
|
June 28, 2018
|
| | | $ | 500,000 | | | | | | 48,570 | | |
|
June 28, 2018
|
| | | | 100,000 | | | | | | 9,714 | | |
|
October 10, 2018
|
| | | | 1,000,000 | | | | | | 97,139 | | |
|
December 7, 2018
|
| | | | 17,500,000 | | | | | | 1,699,938 | | |
|
Total
|
| | | $ | 19,100,000 | | | | | | 1,855,361 | | |
| | | |
2020 Stock
Options Outstanding |
| |
2019 Stock
Options Outstanding |
| ||||||
|
Non-vested at December 31, 2019
|
| | | | 17,900 | | | | | | 17,900 | | |
|
Granted
|
| | | | 32,967 | | | | | | — | | |
|
Forfeited
|
| | | | (3,350) | | | | | | — | | |
|
Vested
|
| | | | (200) | | | | | | | | |
|
Non-vested at September 30, 2020
|
| | | | 47,317 | | | | | | 17,900 | | |
| | | |
September 30, 2020
|
| |
December 31, 2019
|
| ||||||
|
Beginning balance
|
| | | $ | 171,168,785 | | | | | $ | 7,234,927 | | |
|
US Alliance
|
| | | | 547,193 | | | | | | 657,986 | | |
|
Deposits received
|
| | | | 279,537,157 | | | | | | 161,392,700 | | |
|
Investment earnings (includes embedded derivative)
|
| | | | 5,910,237 | | | | | | 2,043,762 | | |
|
Withdrawals
|
| | | | (1,718,288) | | | | | | (160,590) | | |
|
Contract changes
|
| | | | (15,700) | | | | | | — | | |
|
Ending balance
|
| | | $ | 455,429,384 | | | | | $ | 171,168,785 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
|
Beginning balance
|
| | | $ | 7,234,927 | | | | | $ | 8,314,297 | | |
|
US Alliance
|
| | | | 657,986 | | | | | | 804,187 | | |
|
Commutation of assumption agreement
|
| | | | — | | | | | | (1,881,411) | | |
|
Ironbound Reinsurance Company Limited
|
| | | | 1,839,551 | | | | | | — | | |
|
SDA Annuity & Life Re (includes MVA adjustment and embedded derivative)
|
| | | | 194,940 | | | | | | — | | |
|
Deposits received
|
| | | | 161,392,700 | | | | | | 650 | | |
|
Investment earnings (includes MVA adjustment and embedded derivative)
|
| | | | 9,271 | | | | | | 47,936 | | |
|
Withdrawals
|
| | | | (160,590) | | | | | | (50,732) | | |
|
Ending balance
|
| | | $ | 171,168,785 | | | | | $ | 7,234,927 | | |
|
Leases
|
| |
Classification
|
| |
As of
September 30, 2020 |
| |
As of
December 31, 2019 |
| ||||||
| Assets | | | | | | | | | | | | | | | | |
| Noncurrent: | | | | | | | | | | | | | | | | |
|
Finance
|
| |
Office and other equipment, net of accumulated depreciation and amortization
|
| | | $ | — | | | | | $ | 2,913 | | |
|
Operating
|
| | Operating lease right-of-use assets | | | | | 378,682 | | | | | | 470,132 | | |
|
Total leased assets
|
| | | | | | $ | 378,682 | | | | | $ | 473,045 | | |
| Liabilities | | | | | | | | | | | | | | | | |
| Current: | | | | | | | | | | | | | | | | |
|
Finance lease
|
| | Finance lease liabilities | | | | $ | — | | | | | $ | 1,860 | | |
| Noncurrent: | | | | | | | | | | | | | | | | |
|
Operating lease
|
| | Operating lease liabilities | | | | | 428,851 | | | | | | 524,248 | | |
|
Total leased liabilities
|
| | | | | | $ | 428,851 | | | | | $ | 526,108 | | |
| | | | | | |
Nine months ended September 30,
|
| |||||||||
|
Leases
|
| |
Classification
|
| |
2020
|
| |
2019
|
| ||||||
|
Operating
|
| | General and administrative expense | | | | $ | 6,654 | | | | | $ | 10,453 | | |
| Finance lease cost: | | | | | | | | | | | | | | | | |
| | | | Amortization expense | | | | | 2,913 | | | | | | 8,739 | | |
| | | | Interest expense | | | | | 111 | | | | | | 333 | | |
| | | |
Operating Leases
|
| |||
|
2020 (excluding nine months ended September 30,2020)
|
| | | $ | 40,345 | | |
|
2021
|
| | | | 164,081 | | |
|
2022
|
| | | | 156,608 | | |
|
2023
|
| | | | 161,674 | | |
|
2024
|
| | | | 13,508 | | |
|
Total remaining lease payments
|
| | | $ | 536,216 | | |
| | |||||||
| | | |
Nine months ended September 30,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| Cash payments | | | | | | | | | | | | | |
|
Operating cash flows from operating leases
|
| | | $ | (1,035) | | | | | $ | (148) | | |
|
Operating cash flows from finance leases
|
| | | | 4,657 | | | | | | 2,328 | | |
|
Financing cash flows from finance leases
|
| | | | (111) | | | | | | (333) | | |
| | | |
As of
September 30, 2020 |
| |
As of
December 31, 2019 |
| ||||||
| Weighted Average Remaining Lease Term | | | | | | | | | | | | | |
|
Finance lease
|
| | | | — | | | |
3 months
|
| |||
|
Operating lease
|
| |
1.7 years
|
| |
2.5 years
|
| ||||||
|
Weighted Average Discount Rate
|
| | | | | | | | | | | | |
|
Finance lease
|
| | | | 0% | | | | | | 6% | | |
|
Operating lease
|
| | | | 8% | | | | | | 8% | | |
|
Leases
|
| |
Classification
|
| |
As of
December 31, 2019 |
| |
As of
December 31, 2018 |
| ||||||
| Assets | | | | | | | | | | | | | | | | |
| Noncurrent: | | | | | | | | | | | | | | | | |
|
Finance
|
| |
Office and other equipment, net of accumulated
depreciation and amortization |
| | | $ | 2,913 | | | | | $ | 14,564 | | |
|
Operating
|
| | Operating lease right-of-use assets | | | | | 470,132 | | | | | | 592,065 | | |
|
Total leased assets
|
| | | | | | $ | 473,045 | | | | | $ | 606,629 | | |
| Liabilities | | | | | | | | | | | | | | | | |
| Current: | | | | | | | | | | | | | | | | |
|
Finance lease
|
| | Finance lease liabilities | | | | $ | 1,860 | | | | | $ | 9,299 | | |
| Noncurrent: | | | | | | | | | | | | | | | | |
|
Operating lease
|
| | Operating lease liabilities | | | | | 524,248 | | | | | | 646,519 | | |
|
Total leased liabilities
|
| | | | | | $ | 526,108 | | | | | $ | 655,818 | | |
| | | | | | |
Year ended December 31,
|
| |||||||||
|
Leases
|
| |
Classification
|
| |
2019
|
| |
2018
|
| ||||||
|
Operating
|
| | General and administrative expense | | | | $ | 13,797 | | | | | $ | 16,810 | | |
| Finance lease cost: | | | | | | | | | | | | | | | | |
| | | | Amortization expense | | | | | 11,651 | | | | | | 4,481 | | |
| | | | Interest expense | | | | | 444 | | | | | | 444 | | |
| | | |
Operating Leases
|
| |
Finance Lease
|
| ||||||
|
2020 (excluding year ended December 31, 2019)
|
| | | $ | 160,958 | | | | | $ | 2,133 | | |
|
2021
|
| | | | 164,081 | | | | | | — | | |
|
2022
|
| | | | 156,608 | | | | | | — | | |
|
2023
|
| | | | 161,674 | | | | | | — | | |
|
2024
|
| | | | 13,508 | | | | | | — | | |
|
Total remaining lease payments
|
| | | $ | 656,829 | | | | | $ | 2,133 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2019
|
| |
2018
|
| ||||||
| Cash payments | | | | | | | | | | | | | |
|
Operating cash flows from operating leases
|
| | | $ | (337) | | | | | $ | 4,306 | | |
|
Operating cash flows from finance leases
|
| | | | 4,657 | | | | | | (2,514) | | |
|
Financing cash flows from finance leases
|
| | | | (444) | | | | | | (444) | | |