UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549  

FORM 10-K

 

 

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 20212022

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period from _____ to _____

Commission File Number 001-15204  

Kingsway Financial Services Inc.

(Exact name of registrant as specified in its charter) 

 

Delaware

 

85-1792291

 
 

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

150 E. Pierce Road10 S. Riverside Plaza, Suite 1520

Itasca,Chicago, IL

 

6014360606

 
 

(Address of principal executive offices)

 

(Zip Code)

 

1-847-871-64081-312-766-2138

(Registrant's telephone number, including area code) 

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class

Trading Symbol

Name of Each Exchange on Which Registered

Common Stock, no par value

KFS

New York Stock Exchange

 

Securities registered pursuant to Section 12(g) of the Act: None

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes   ☐     No   ☒

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes   ☐     No   ☒

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes   ☒     No   ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes   ☒     No   ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ☐

Accelerated filer ☐

Non-accelerated filer ☒

Smaller Reporting Company☒

Emerging Growth Company ☐

     

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. ☐

 

If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes   ☐     No   ☒

 

As of June 30, 2021,2022, the aggregate market value of the registrant's voting common stock held by non-affiliates of registrant was $57,337,230$48,712,518 based upon the closing sale price of the common stock as reported by the New York Stock Exchange. Solely for purposes of this calculation, all executive officers and directors of the registrant are considered affiliates.

 

The number of shares, including restricted common shares, of the Registrant's Common Stock outstanding as of February 28, 2022March 8, 2023 was 24,135,368.25,045,024.

 

DOCUMENTS INCORPORATED BY REFERENCE

 

Part III of this Form 10-K is incorporated by reference to certain sections of the Proxy Statement for the 20212022 Annual Meeting of Shareholders, which will be filed with the Securities and Exchange Commission no later than 120 days after the end of our fiscal year ended December 31, 2021.2022.

 

 


KINGSWAY FINANCIAL SERVICES INC.

  

Table Of Contents

Caution Regarding Forward-Looking Statements

3

PART I

4

Item 1. Business

4

Item 1A. Risk Factors

1110

Item 1B. Unresolved Staff Comments

2018

Item 2. Properties

2018

Item 3. Legal Proceedings

2018

Item 4. Mine Safety Disclosures

2018

PART II

2119

Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

2119

Item 6. Reserved

2219

Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations

2320

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

4338

Item 8. Financial Statements and Supplementary Data

4439

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

10291

Item 9A. Controls and Procedures

10291

Item 9B. Other Information

10492

Item 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections10492

PART III

10593

Item 10. Directors, Executive Officers, and Corporate Governance

10593

Item 11. Executive Compensation

10593

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

10593

Item 13. Certain Relationships and Related Transactions, and Director Independence

10593

Item 14. Principal AccountingAccountant Fees and Services

10593

PART IV

10694

Item 15. Exhibits and Financial Statement Schedules

10694

Item 16. Form 10-K Summary

11199

EXHIBIT INDEX

11299

SIGNATURES116102
 

  

2

KINGSWAY FINANCIAL SERVICES INC.

 

Caution Regarding Forward-Looking Statements

 

This 20212022 Annual Report on Form 10-K (the "2021"2022 Annual Report"), including the accompanying consolidated financial statements of Kingsway Financial Services Inc. ("Kingsway") and its subsidiaries (individually and collectively referred to herein as the "Company") and the notes thereto appearing in Item 8 herein (the "Consolidated Financial Statements"), Management's Discussion and Analysis of Financial Condition and Results of Operations appearing in Item 7 herein ("MD&A"), and the other Exhibits and Financial Statement Schedules filed as a part hereof or incorporated by reference herein may contain or incorporate by reference information that includes or is based on forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.

 

Forward-looking statements relate to future events or future performance and reflect Kingsway management's current beliefs, based on information currently available. The words "anticipate," "expect," "believe," "may," "should," "estimate," "project," "outlook," "forecast" and variations or similar words and expressions are used to identify such forward looking information, but these words are not the exclusive means of identifying forward-looking statements. Specifically, statements about (i) the Company's ability to preserve and use its net operating losses; (ii) the Company's expected liquidity; and (iii) the potential impact of volatile investment markets and other economic conditions on the Company's investment portfolio, among others, are forward-looking, and the Company may also make forward-looking statements about, among other things:

 

its results of operations and financial condition (including, among other things, net and operating income, investment income and performance, return on equity and expected current returns);

changes in industry trends and significant industry developments, especially as it relates to the automotive service contract and homebuildingbusiness services industries;

the impact of certain guarantees and indemnities made by the Company;

its ability to complete and integrate current or future acquisitions successfully;

its ability execute its strategic initiatives successfully; and

the potential impact of the uncertainties related to the COVID-19 pandemicactual or potential changes in international, national, regional and local economic, business and financial conditions on the short and long-term economic effects on the Company’s business.

 

For a discussion of some of the factors that could cause actual results to differ, see Item 1A,"Risk Factors" and our disclosures under the heading "Significant Accounting Policies and Critical Estimates" in MD&A in this 20212022 Annual Report.

 

Except as expressly required by applicable securities laws, the Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, that might arise subsequent to the date of this 20212022 Annual Report.

 

3

KINGSWAY FINANCIAL SERVICES INC.

 

Part I

Item 1. BUSINESS

 

In this report, the terms "Kingsway," the "Company," "we," "us" or "our" mean Kingsway Financial Services Inc. and all entities included in our Consolidated Financial Statements.

 

Kingsway Financial Services Inc. was incorporated under the Business Corporations Act (Ontario) on September 19, 1989. Effective December 31, 2018, the Company changed its jurisdiction of incorporation from the province of Ontario, Canada, to the State of Delaware. The Company's registered office is located at 150 E. Pierce Road, Itasca,10 S. Riverside Plaza, Suite 1520, Chicago, Illinois 60143.60606.  The common shares of Kingsway are listed on the NYSE under the trading symbol "KFS."

 

Kingsway is a holding company with operating subsidiaries located in the United States. The Company owns or controls subsidiaries primarily in the extended warranty and business services asset management and real estate industries. Kingsway conducts its business through threetwo reportable segments - Extended Warranty Leased Real Estate and Kingsway Search Xcelerator - that conduct their business and distribute their products and services in the United States.

 

Prior to the fourth quarter of 2022, the Company conducted its business through a third reportable segment, Leased Real Estate, which included the following subsidiaries of the Company: CMC Industries, Inc. ("CMC") and VA Lafayette, LLC ("VA Lafayette"):

CMC owned, through an indirect wholly owned subsidiary (the "Property Owner"), a parcel of real property consisting of approximately 192 acres located in the State of Texas (the "Real Property"), which is subject to a long-term triple net lease agreement. The Real Property is also subject to two mortgages.  On December 22, 2022, the Company announced a definitive agreement for the sale of the Real Property, for gross cash proceeds of $44.5 million and the assumption of the two mortgages.  On December 29, 2022, the sale was completed. 

VA Lafayette owns real property consisting of approximately 6.5 acres and a 29,224 square foot single-tenant medical office building located in the State of Louisiana (the "LA Real Property"). The LA Real Property serves as a medical and dental clinic for the Department of Veteran Affairs and is subject to a long-term lease. The LA Real Property is also subject to a mortgage (the "LA Mortgage").  During the fourth quarter, the Company began executing a plan to sell VA Lafayette, and as a result, VA Lafayette is reported as held for sale at December 31, 2022

Both CMC and VA Lafayette have been classified as discontinued operations and the results of their operations are reported separately for all periods presented. All segmented information has been restated to exclude the Leased Real Estate segment for all periods presented. 

Financial information about Kingsway's reportable business segments for the years ended December 31, 20212022 and December 31, 20202021 is contained in the following sections of this 20212022 Annual Report: (iNote 22,, "Segmented "Segmented Information,,"to the Consolidated Financial Statements; and (ii) "Results of Continuing Operations" section of MD&A.

 

All of the dollar amounts in this 20212022 Annual Report are expressed in U.S. dollars.

 

GENERAL DEVELOPMENT OF BUSINESS

 

Acquisition of RavixCSuite Financial Inc.Partners, LLC

 

On OctoberNovember 1, 2021,2022, the Company acquired 100% of the outstanding equity interests of RavixCSuite Financial Inc.Partners, LLC ("Ravix"CSuite").  Ravix,CSuite, based in San Jose,Manhattan Beach, California, provides outsourcedis a national financial executive services and human resources consulting for short or long duration engagements. Ravixfirm providing financial management leadership to companies in every industry, regardless of size, throughout the United States. CSuite is included in the Kingsway Search Xcelerator segment, which was created as a result of the Ravix acquisition.segment.

 

The Company acquired RavixCSuite for aggregate cash consideration of approximately $10.9$8.5 million, less certain escrowed amounts for purposes of indemnification claims and working capital adjustments. The Company will also pay additional contingent consideration, only to the extent earned, in an aggregate amount of up to $4.5$3.6 million, which is subject to certain conditions, including the successful achievement of gross profitof certain financial metrics for Ravix duringCSuite during the three-year period commencing on the first full calendar month following the acquisition date.  Further information is contained in Note 4,, "Acquisitions, "Acquisitions," to the Consolidated Financial Statements.

 

The acquisitionclosing purchase price was financedpaid with a combination of debt financing provided by Avidbank, and cash on hand. Ravix Acquisition LLC, a wholly-owned subsidiary ofhand; however, subsequent to the CSuite acquisition, on November 16, 2022, the Company togetheramended its October 1, 2021 loan agreement with Ravix, borrowed a total ofAvidbank to borrow an additional $6.0 million in the form of a supplemental term loan and established a $1.0 million revolver (together, the "Ravix(the "2022 Ravix Loan") that was undrawn at close.. The 2022 Ravix Loan has a variable interest rate with the initial annual interest rate equal to 3.75%the Prime Rate plus 0.75%. The 2022 Ravix Loan requires monthly principal and interest payments and the term loan matures on October 1, 2027.November 16, 2028.

 

Acquisition of RoeCo Lafayette, LLCSecure Nursing Service, Inc.

 

On December 30, 2021,November 18, 2022, the Company acquired 100%substantially all of the outstanding membership interestsassets and assumed certain specified liabilities of RoeCo Lafayette, LLCSecure Nursing Service, Inc. ("RoeCo") for cash consideration of approximately $2.4 million.  RoeCo owns real property consisting of approximately 6.5 acres and a 29,224 square foot single-tenant medical office building located in the State of Lousiana (the "LA Real Property"SNS").  The LA Real Property serves asSNS, based in Los Angeles, California, employs highly skilled, professional per diem and travel Registered Nurses, Licensed Vocational Nurses, Certified Nurse Assistants and Allied Healthcare Professionals with multiple years of acute care hospital experience.  SNS places these healthcare professionals in both per diem assignments, and in short-term and long-term travel assignments in a medical and dental clinic for the Departmentvariety of Veteran Affairs and is subject to a long-term lease. The LA Real Property is also subject to a mortgagehospitals in the principal amount of $13.5 million (the "RoeCo Mortgage") at the date of acquisition.  RoeCosouthern California. SNS is included in the Leased Real EstateKingsway Search Xcelerator segment.

The Company acquired SNS for aggregate cash consideration of $11.5 million, less certain escrowed amounts for purposes of indemnification claims and working capital adjustments.  Further information is containedcontaine d in Note 4, "Acquisitions,""Acquisitions ," to the Consolidated Financial Statements.

The closing purchase price was financed with a combination of debt financing provided by Signature Bank and cash on hand. Secure Nursing Service LLC and Pegasus Acquirer LLC, subsidiaries of Kingsway, borrowed a total of $6.5 million, in the form of a term loan, and established a $1 million revolver (together, the “SNS Loan”) that was undrawn at close. The Loan has a variable interest rate equal to the Prime Rate plus 0.50%, with a floor of 5.00%. The SNS Loan requires monthly principal and interest payments, and the term loan matures on November 18, 2028.
4

KINGSWAY FINANCIAL SERVICES INC.

Disposal of Professional Warranty ServiceCorporation

On July 29, 2022, Professional Warranty Services LLC ("PWS LLC"), a subsidiary of the Company entered into an Equity Purchase Agreement (the "PWSC Agreement") with Professional Warranty Service Corporation ("PWSC"), an 80% majority-owned, indirect subsidiary of the Company, Tyler Gordy, the president of PWSC and a 20% owner of PWSC ("Gordy") and PCF Insurance Services of the West, LLC ("Buyer"), pursuant to which PWS LLC and Gordy sold PWSC to Buyer. 

The purchase price paid by Buyer to PWS LLC and Gordy consisted of $51.2 million in base purchase price, subject to customary adjustments for net working capital, and non-compensation related transaction expenses of approximately $1.7 million.  

To the extent the EBITDA of PWSC (as defined in the PWSC Agreement) for the one-year period following the sale transaction exceeds 103% of the EBITDA at the closing of the sale transaction (the "Closing EBITDA"), PWS LLC and Gordy will also be entitled to receive an earnout payment in an amount equal to five times the EBITDA in excess of 103% of Closing EBITDA.  The Company does not have access to the information needed to reasonably estimate the potential earnout payment and accordingly any gain related to the earnout payment will be recorded in the period the consideration is determined to be realizable. Further information is contained in Note 5, "Disposal and Discontinued Operations" to the Consolidated Financial Statements.

Sale of CMC Real Property

On December 22, 2022, TRT Leaseco, LLC (“TRT”), an indirect subsidiary of the Company, entered into a Purchase and Sale Agreement (the “Agreement”) with BNSF Dayton LLC ("Purchaser"), pursuant to which TRT agreed to sell to the Purchaser the Real Property. The Real Property was subject to two mortgages.  TRT is also the landlord under an existing railway lease over the Real Property.  An affiliate of the Purchaser is the current tenant under the existing railway lease. Under the terms of the Agreement, at the closing on December 29, 2022, TRT assigned, and the Purchaser assumed, the rights and obligations of the landlord under the existing railway lease.  

The purchase price paid by the Purchaser at the closing consisted of $44.5 million in cash plus the assumption of the unpaid principal balance as of the closing of the two mortgages of approximately $170.7 million, netting cash proceeds of $21.4 million to Kingsway after taxes, fees and distribution to the minority shareholder.  Further information is contained in Note 5, "Disposal and Discontinued Operations" to the Consolidated Financial Statements.

Asset Held for Sale

During the fourth quarter of 2022, the Company's subsidiary VA Lafayette was classified as held for sale.  Further information is contained in Note 5, "Disposal and Discontinued Operations" to the Consolidated Financial Statements.  VA Lafayette owns the LA Real Property, which is also subject to the LA Mortgage.

 

EXTENDED WARRANTY SEGMENT

 

Extended Warranty includes the following subsidiaries of the Company (collectively, "Extended Warranty"):

 

 

IWS Acquisition Corporation ("IWS")

 

Geminus Holding Company, Inc. ("Geminus")

 

PWI Holdings, Inc. ("PWI")

 

Professional Warranty Service Corporation ("PWSC"), up until its sale on July 29, 2022

 

Trinity Warranty Solutions LLC ("Trinity")

 

IWS is a licensed motor vehicle service agreement company and is a provider of after-market vehicle protection services distributed by credit unions in 25 states and the District of Columbia to their members, with customers in all 50 states.

 

Geminus primarily sells vehicle service agreements to used car buyers across the United States, through its subsidiaries, The Penn Warranty Corporation ("Penn") and Prime Auto Care Inc. ("Prime"). Penn and Prime distribute these products in 3239 and 40 states, respectively, via independent used car dealerships and franchised car dealerships.

 

PWI markets, sells and administers vehicle service agreements to used car buyers in all fifty states via independent used car and franchise networks of approved automobile and motorcycle dealer partners. PWI’s business model is supported by an internal sales and operations team and partners with American Auto Shield ("AAS") in three states with a "white label" agreement.  PWI also has a "white label" agreement with Norman & Company, Inc., that sells and administers a guaranteed asset protection product ("GAP"), under the Classic product name, in states thatin which Classic is approved in.approved.

 

As discussed in Note 5, "Disposal and Discontinued Operations" to the Consolidated Financial Statements, the Company disposed of PWSC on July 29, 2022.  The earnings of PWSC are included in the consolidated statements of operations and the segment disclosures through the disposal date.  PWSC sells home warranty products and provides administration services to homebuilders and homeowners across the United States. PWSC distributes its products and services through an in-house sales team and through insurance brokers and insurance carriers throughout all states except Alaska and Louisiana.

 

45

KINGSWAY FINANCIAL SERVICES INC.

 

Trinity sells heating, ventilation, air conditioning ("HVAC"), standby generator, commercial LED lighting and commercial refrigeration warranty products and provides equipment breakdown and maintenance support services to companies across the United States. As a seller of warranty products, Trinity markets and administers product warranty contracts for certain new and used products in the HVAC, standby generator, commercial LED lighting and commercial refrigeration industries throughout the United States. Trinity acts as an agent on behalf of the third-party insurance companies that underwrite and guaranty these warranty contracts. Trinity does not guaranty the performance underlying the warranty contracts it sells. As a provider of equipment breakdown and maintenance support services, Trinity acts as a single point of contact to its clients for both certain equipment breakdowns and scheduled maintenance of equipment. Trinity will provide such repair and breakdown services by contracting with certain HVAC providers.

 

Extended Warranty Products

 

Automotive

 

IWS, Geminus and PWI market and administer vehicle service agreements ("VSA"s)VSAs") and related products for new and used automobiles throughout the United States. IWS and PWI also market and administer VSAs for motorcycles and ATV’s.  A VSA is an agreement between the Company and the vehicle purchaser under which the Company agrees to replace or repair, for a specific term, designated vehicle parts in the event of a mechanical breakdown. VSAs supplement, or are in lieu of, manufacturers' warranties and provide a variety of extended coverage options. The cost of the VSA is a function of the contract term, coverage limits and type of vehicle.

 

 

IWS serves as the administrator on all contracts it originates. VSA's range from one to seven years and/or 12,000 miles to 125,000 miles. The average term of a VSA is betweenbetween four and five years.

 

Geminus goes to market through its subsidiaries, Penn and Prime. Penn and Prime serve as the administrator on all contracts they originate and its VSAs range from three months to sixty months and/or 3,000 miles to 165,000 miles. Penn offers a limited product line of vehicle service agreements with unlimited miles offerings that have an average term of twelve to twenty-four months.

 

PWI serves as the contractcontract administrator and originator in all states, except for Alaska, Florida and Washington. In those states, PWI partners with American Auto Shield ("AAS") in a white label relationship where the VSAs are branded PWI, are originated and administered by AAS, with PWI generating fee income on every contract sold. Across all states, PWI has an extensive menu of VSAs with terms starting at three months to ninety-six months and mileage bands up to 200,000 miles. Products range from basic Powertrain to the Exclusionary product (Premier)("Premier").  The average term of a VSA is twenty-two months.

 

In addition to marketing vehicle service agreements, IWS, Geminus and PWI also administer and broker a GAP product through their distribution channels. GAP generally covers a consumer's out-of-pocket amount, related to an automobile loan or lease, if the vehicle is stolen or damaged beyond repair. IWS, Geminus and PWI earn a commission when a consumer purchases a GAP certificate but do not take on any insurance risk.

 

Home

 

PWSC has two insured home warranty products:

 

 

The primary product is designed for new home construction companies, and the warranty is issued to new home buyers. The warranty coverage is provided nationwide by a single, A+ rated insurance carrier. The warranty document is an agreement between the homebuilder and the purchaser of the home and includes specific tolerances related to covered defects and precise definitions of damages. Each damage category includes materials defect coverage for the first year, major systems coverage for the second year, and workmanship and structural coverage for years three through ten. The warranty enables certain damages to be resolved by the homebuilder without admitting fault or negligence, and the warranty offers an efficient method to resolve buyer complaints and avoid costly litigation through mediation and mandatory binding arbitration.

 

The second insured warranty product is designed for existing homes and covers major systems and appliances. PWSC designs the product specifications, but the administration is conducted by an independent third party. PWSC is not a risk-taker on this product; instead, it leverages an independent, reputable insurance carrier. PWSC sells this product directly to consumers and through various other channels, such as credit unions, brokers, and property managers.

 

PWSC also has an uninsured warranty administration services program. The warranty document issued through this program is an agreement between the homebuilder and the purchaser of the home, and it includes performance standards established by the homebuilder and warrants conditions in the home that could constitute a construction defect throughout the warranty period. This program enables construction defects to be efficiently and amicably resolved by the homebuilder through mediation and mandatory binding arbitration to avoid costly litigation. Claims are covered for a period of time as may be required by law, for an elected time-frame by the builder in a specific state, or per agreement with a general liability insurance carrier. The warranty document is designed to ensure all parties’ interests are aligned in order to handle their claims relative to construction defects promptly and without attorney intervention.

 

56

KINGSWAY FINANCIAL SERVICES INC.

 

HVAC

 

Trinity sells HVAC, standby generator, commercial LED lighting and commercial refrigeration warranty products. As a seller of warranty products, Trinity markets and administers product warranty contracts for certain new and used products in the HVAC, standby generator, commercial LED lighting and commercial refrigeration industries throughout the United States. Trinity acts as an agent on behalf of the third-party insurance companies that underwrite and guaranty these warranty contracts. Trinity does not guaranty the performance underlying the warranty contracts it sells.

 

Trinity also provides equipment breakdown and maintenance support services to companies across the United States. As a provider of such services, Trinity acts as a single point of contact to its clients for both certain equipment breakdowns and scheduled maintenance of equipment. Trinity will provide such repair and breakdown services by contracting with certain HVAC providers.

 

Marketing, Distribution and Competition

 

No Extended Warranty customer or group of affiliated customers accounts for 10% or more of the Company's consolidated revenues, and no loss of a customer or group of affiliated customers would have a material adverse effect on the Company.

 

Automotive

 

IWS markets its products primarily through credit unions. IWS enters into an exclusive agreement with each credit union whereby the credit union receives a stipulated access fee for each vehicle service agreement issued to its members. The credit unions are served by IWS employee representatives located throughout the United States in close geographical proximity to the credit unions they serve. IWS distributes and markets its products in 25 states and the District of Columbia.

 

IWS focuses exclusively on the automotive finance market with its core VSA and related product offerings, while much of its competition in the credit union channel has a less targeted product approach. IWS' typical competitor takes a generalist approach to market by providing credit unions with a variety of different product offerings. They might be unable to deliver specialty expertise on par with IWS and may not give VSA products the attention they require for healthy profitability and strong risk management.

 

Geminus goes to market through its subsidiaries, Penn and Prime, which market their products primarily through independent automotive dealerships and franchise automotive dealerships. Penn and Prime enter into dealer wholesale agreements that allow the dealer to resell Penn and Prime vehicle service agreements at a retail rate that varies by state as they earn potential commission on the remarketing. The dealer base is serviced by the Company's employees located throughout the United States in close geographical proximity to the dealers they serve. Penn and Prime distribute and market their products in 3239 and 40 states, respectively.

 

Penn and Prime focus exclusively on the automotive finance market with its core VSA and related product offerings, while much of its competition is non-employee based or agent centric. Penn and Prime's typical competitor’s approach to market is by working through non-employees or agents with a variety of different product offerings. Penn and Prime solely focuses on the suite of VSAs it offers, which allows the proper attention required for healthy profitability and risk management.

 

PWI markets, sells and administers VSAs to used car buyers in all fifty states, primarily through a network of approved automobile dealer partners. PWI enters into a dealeran agreement with dealer partners that permits dealers to legally sell PWI products to its customers. The distribution of PWI VSAs is supported by an internal sales team geographically located around the country and in close proximity to its dealer partners.

 

PWI operates exclusively in the automotive finance market with its sole focus on VSAs. PWI does operate within a highly competitive environment where product pricing and product options are important. Most of its competitors have a comprehensive menu of products and services to offer the independent and franchise dealers. PWI’s future strategy will drive additional competitiveness by adding new products to its existing menu of VSAs and GAP. PWI’s competitors are a blend of national and regional competitors implementing employee and agent-based sales models.

 

Home

 

PWSC markets its insured warranty products through a sales force directly to the homebuilder and its uninsured builder backed warranty products through a network of construction general liability insurance carriers and domestic insurance brokers. Homebuilder prospects are developed through membership in local homebuilder associations, attendance at homebuilder conventions, distribution of promotional products and direct mail efforts. For its uninsured homebuilder backed product, PWSC dedicates senior personnel to working with the construction general liability insurers and domestic insurance brokers to identify and assist in developing new opportunities and devotes marketing resources to sell its product.

 

6

KINGSWAY FINANCIAL SERVICES INC.

For its insured warranty product, PWSC operates in an environment with several competitors. PWSC differentiates itself through its relationship with and backing by an A+ rated global insurance carrier; having over 20 years of experience in the field of new home warranty administration; its dispute resolution services; and its best in class customer service. For its uninsured builder backed product, PWSC operates in an environment with very few competitors. The most significant features differentiating the builder backed product from its competition are an express warranty for all construction defects, the only warranty that is fully integrated with the general liability policy in its definition and coverage of construction defects, and mutual agreement between the homebuilder and the home buyer that all claims be resolved through mediation or, if necessary, binding arbitration.

 

7

KINGSWAY FINANCIAL SERVICES INC.

HVAC

 

Trinity directly markets and distributes its warranty products to manufacturers, distributors and installers of HVAC, standby generator, commercial LED lighting and commercial refrigeration equipment. As a provider of equipment breakdown and maintenance support, Trinity directly markets and distributes its product through its clients, which are primarily companies that directly own and operate numerous locations across the United States.

 

Trinity operates in an environment with few market competitors. Trinity competes on two important facets: its belief that it provides superior customer service relative to its competitors and its ability, through the support of its insurance company partners, to provide warranty solutions to a wider range of HVAC, standby generator, commercial LED lighting and commercial refrigeration equipment customers than that of its competitors.

 

Claims Management

 

Claims management is the process by which Extended Warranty determines the validity and amount of a claim. The Company believes that claims management is fundamental to its operating results. The Company's goal is to settle claims fairly for the benefit of insuredspolicyholders in a manner that is consistent with the insurance policy language and the Company's regulatory and legal obligations.

 

IWS, Geminus and PWI effectively and efficiently manage claims by utilizing in-house expertise and information systems. They employ an experienced claims staff, in some cases comprised of Automotive Service Excellence certified mechanics, knowledgeable in all aspects of vehicle repairs and potential claims. Additionally, each owns a proprietary database of historical claims information that has been compiled over several years. Management analyzes this databaseutilizes these databases to drive real-time pricing adjustments and strategic decision-making.

 

Under PWSC’s warranty products, disputes typically arise when there is a difference between what the homeowner expects of the builder and what the builder believes are its legitimate warranty service responsibilities. PWSC employs an experienced claims staff who respond to all inquiries from homeowners and from requests by builders. Any inquiries or complaints received are submitted or communicated to the builder. PWSC will not make any determination as to the validity or resolution of any complaint; however, PWSC will discuss alternatives or resolutions to disputes with all parties and can mediate or negotiate a fair solution to a dispute. This process ensures that homebuilders can effectively manage new home construction risk and reduce the potential for substantial legal costs associated with litigation. PWSC may, at times, act as a third-party administrator for claims under the insured warranty product; however, at no time does PWSC bear the loss of claims on warranty products.

 

Trinity claims on warranty products are managed by the insurance companies with which Trinity partners. Trinity may, at times, act as a third-party administrator of such claims; however, at no time does Trinity bear the loss of claims on warranty products.

 

LEASED REAL ESTATE SEGMENT

Leased Real Estate includes the Company's subsidiaries CMC Industries, Inc. ("CMC") and RoeCo.

CMC owns, through an indirect wholly owned subsidiary (the "Property Owner"), a parcel of real property consisting of approximately 192 acres located in the State of Texas (the "Real Property"), which is subject to a long-term triple net lease agreement with a single customer, BNSF Railway Company. Revenue from this single customer represents more than 10% of the Company’s consolidated revenues. The Real Property is also subject to a mortgage, which is recorded as note payable in the consolidated balance sheets (the "Mortgage").

RoeCo owns the LA Real Property, which is leased to the Department of Veteran Affairs pursuant to a long-term lease. The LA Real Property is also subject to the RoeCo Mortgage, which is recorded as note payable in the consolidated balance sheets.

KINGSWAY SEARCH XCELERATOR SEGMENT

 

Kingsway Search Xcelerator includes the Company's subsidiary, Ravix, following subsidiaries of the Company (collectively, “Kingsway Search Xcelerator), and includes the Company’s unique CEO Accelerator program.  Revenue is derived from the provision of business services.

 

CSuite 

Ravix

SNS

Business Services

CSuite provides financial executive services, for project and interim-staffing engagements, and search services for full-time placements for customers throughout the United States. 

 

Ravix provides outsourced finance and human resources consulting services to its clients on a fractional basis for both projects with definitive endpoints and ongoing engagements of indeterminate length for customers in 21 states and 5 countries.several states.  All services are delivered by employees who are located in the United States. Ravix offers its services across four different practices:

 

 

Operational Accounting. Offers services oriented around day-to-day financial stewardship of its clients, such as bookkeeping, accounting, financial reporting and analysis and strategic finance.

 

Technical Accounting. Provides specialized expertise in areas of technical accounting, such as initial public offerings, SEC reporting and international consolidation;

 

Human Resources. Offers human resources, workforce management, and compliance support; and

 

Advisory Services. Focuses on managing clients through liquidations and assignment for the benefit of the creditors.

 

SNS provides healthcare staffing services to acute healthcare facilities on a contract or per diem basis in the United States, primarily in California. Today, SNS is focused on providing temporary registered nurses to hospitals; however, SNS maintains contracts to provide allied healthcare professionals to hospitals. SNS offers its services across two different practices: 

Travel Staffing.  Offers healthcare staffing services to address the short-term needs of hospitals – contracts have a guaranteed length, which is typically 13 weeks.

Per Diem Staffing.  Offers healthcare staffing services to meet the day-to-day needs of hospitals.

78

KINGSWAY FINANCIAL SERVICES INC.

 

Marketing, Distribution and Competition

CSuite actively markets its services via sponsorship of industry events and conferences typically targeted at private equity and related service providers.

 

Ravix does not actively market its services through traditional channels. Instead, Ravix focuses primarily on venture-capital-funded startups and receives most of its new business as a result of business networking activities, referrals from service providers and former clients.

SNS does not actively market its services through traditional channels. Instead, SNS relies on word-of-mouth to recruit nurses to help meet the demands of the hospitals.

No Kingsway Search Xcelerator customer or group of affiliated customers accounts for 10% or more of the Company's consolidated revenues, and no loss of a customer or group of affiliated customers would have a material adverse effect on the Company.

 

CEO Accelerator

 

The Company has developed a unique program, whereby it employs dedicated Operator-in-residence (or "Searcher") personnel whose sole function is to search for an appropriate business for Kingsway to acquire and then to ultimately run that business.  As an example, our first Searcher, who was hired in May 2020, identified Ravix as a potential acquisition, which the Company closed on in October 2021. 

 

The CEO Accelerator focuses on identifying and acquiring privately-held businesses with enterprise values between $10 and $30 million where the owner/operator is looking to transition from day-to-day operating responsibilities.  The CEO Accelerator utilizes the proven framework and characteristics of the Search Fund acquisition model and targets industries and companies with pre-defined characteristics.

 

The Company believes that having a dedicated Searcher(s) – whose background includes a mix of real-world work experience and a graduate degree (usually a master’s of business administration) – who is ready to transition into the role of CEO gives it a competitive advantage over traditional private equity firms and other potential acquirorsacquirers of businesses in the lower middle market. 

 

When a search ends with a successful acquisition, the Searcher transitions into an operational role as CEO of the acquired company and receives a financial incentive, in the form of various stock-based grants, in the acquired company.  The awards have both time and performance vesting requirements, which aligns the incentives with those of the overall Company. 

 

The Company currently has two full-timethree full-time Searchers as of December 31, 2021.2022.  The Company intends to maintain this level – and potentially expand it – as business opportunities permit.

 

PRICING AND PRODUCT MANAGEMENT

 

Responsibility for pricing and product management rests with the Company's individual operating subsidiaries in Extended Warranty and Kingsway Search Xcelerator. In Extended Warranty, teams typically comprised of pricing actuaries, product managers and business development managers work together by territory to develop policy forms and language, rating structures, regulatory filings and new product ideas. Data solutions and claims groups within the individual operating subsidiaries track loss performance monthly to alert the operating subsidiaries' management teams to the potential need to adjust forms or rates.

8

KINGSWAY FINANCIAL SERVICES INC.

billing rates is performed and rates are adjusted to reflect prevailing marketing expectations.

 

INVESTMENTS

 

The Company manages its investments to support its liabilities, preserve capital, maintain adequate liquidity and maximize after-tax investment returns within acceptable risks:

 

 

The fixed maturities portfolios are managed by a third-party firm and are comprised predominantly of high-quality fixed maturities with relatively short durations.

 

Equity, limited liability and other investments are managedgenerally overseen by a team of employees and advisors dedicated to the identification of investment opportunities that offer asymmetric risk/reward potential with a margin of safety supported by private market values.corporate.  
 Limited liability investments, at fair value, investments in private companies and real estate investments are generally overseen by corporate, who engages third-party managers for certain holdings.

 

The Investment Committee of the Board of Directors is responsible for monitoring the performance of the Company's investments and compliance with the Company's investment policies and guidelines, which it reviews annually. Investments held by our insurance subsidiary, Kingsway Amigo Insurance Company ("Amigo"), must comply with domiciliary state regulations that prescribe the type, quality and concentration of investments.

 

For further descriptions of the Company's investments, see "Investments" and "Significant Accounting Policies and Critical Estimates" in MD&A and Note 6, "Investments,7, "Investments," and Note 23,, "Fair "Fair Value of Financial Instruments,," to the Consolidated Financial Statements.

 

9

KINGSWAY FINANCIAL SERVICES INC.

REGULATORY ENVIRONMENT

 

Insurance

 

The Company has one U.S. insurance subsidiary, Kingsway Amigo Insurance Company ("Amigo"), which is organized and domiciled under the insurance statutes of Florida and is in voluntary run-off.  During 2022, all remaining outstanding claims were settled and paid.  As such, in late 2022 the Company began procedures with the Florida Office of Insurance Regulation in order to surrender Amigo’s Certificate of Authority (“COA”) to operate as a property and casualty insurer in the state of Florida, which was completed as of March 7, 2023.  As such, Amigo is no longer a regulated insurance company.  To the best of the Company's knowledge, it iswas in compliance with the regulations discussed below.

U.S. insurance companies are subject to the insurance holding company statutes in the jurisdictions in which they conduct business. These statutes require that each U.S insurance company in a holding company system register with the insurance department of its state of domicile and furnish information concerning the operations of companies in the holding company system that may materially affect the operations, management or financial condition of the insurers in the holding company domiciled in that state. These statutes also generally provide that all transactions among members of a holding company system be done at arm’s length and be shown to be fair and reasonable to the regulated insurer. Transactions between insurance company subsidiaries and their parents and affiliates typically must be disclosed to the state regulators, and any material or extraordinary transaction requires prior approval of the applicable state insurance regulator. A change of control of a domestic insurer or of any controlling person requires the prior approval of the state insurance regulator. In general, any person who acquires 10% or more of the outstanding voting securities of the insurer or its parent company is presumed to have acquired control of the domestic insurer.

U.S. insurance companies are required under the guaranty fund laws of most states in which they transact business to pay assessments up to prescribed limits to fund policyholder losses or liabilities of insolvent insurance companies. U.S. insurance companies also are required to participate in various involuntary pools or assigned risk pools. In most states, the involuntary pool participation is in proportion to the voluntary writings of related lines of business in such states.

9

KINGSWAY FINANCIAL SERVICES INC.

U.S. insurance companies are required to report their financial condition and results of operation in accordance with statutory accounting principles prescribed or permitted by state insurance regulators in conjunction with the National Association of Insurance Commissioners ("NAIC"). State insurance regulators also prescribe the form and content of statutory financial statements, perform periodic financial examinations of insurers, set minimum reserve and loss ratio requirements, establish standards for the types and amounts of investments and require minimum capital and surplus levels. Such statutory capital and surplus requirements reflect risk-based capital ("RBC") standards promulgated by the NAIC. These RBC standards are intended to assess the level of risk inherent in an insurance company's business and consider items such as asset risk, credit risk, underwriting risk and other business risks relevant to its operations. In accordance with RBC formulas, an insurance company's RBC requirements are calculated and compared to its total adjusted capital, as defined by the NAIC, to determine whether regulatory intervention is warranted. In general, insurers reporting surplus as regards to policyholders below 200% of the authorized control level, as defined by the NAIC, at December 31 are subject to varying levels of regulatory action, including discontinuation of operations. As of December 31, 2021, surplus as regards to policyholders reported by Amigo exceeded the 200% threshold. Refer to Note 26, "Regulatory Capital Requirements and Ratios," to the Consolidated Financial Statements for further discussion.

The state insurance department that has jurisdiction over Amigo may conduct on-site visits and examinations, especially as to financial condition, ability to fulfill obligations to policyholders, market conduct, claims practices and compliance with other laws and applicable regulations. Typically, these examinations are conducted every three to five years. In addition, if circumstances dictate, regulators are authorized to conduct special or target examinations of insurance companies to address particular concerns or issues. The results of these examinations can give rise to regulatory orders requiring remedial, injunctive or other corrective action on the part of the company that is the subject of the examination or the assessment of fines or other penalties against that company. The Florida Office of Insurance Regulation completed in 2016 a financial examination of Amigo for the three-year period ending December 31, 2014 and completed in the first quarter of 2018 a financial examination of Amigo for the two-year period ending December 31, 2016. No financial statement adjustments were required as a result of either examination.

The Gramm-Leach-Bliley Act protects consumers from the unauthorized dissemination of certain personal information. The majority of states have implemented additional regulations to address privacy issues. These laws and regulations apply to all financial institutions and require the Company to maintain appropriate procedures for managing and protecting certain personal information of its customers and to fully disclose its privacy practices to its customers. The Company may also be exposed to future privacy laws and regulations, which could impose additional costs and adversely affect its results of operations or financial condition.

 

Extended Warranty

 

Vehicle service agreements are regulated in all states in the United States, and IWS, Geminus and PWI are subject to these regulations. Most states utilize the approach of the Uniform Service Contract Act that was adopted by the NAICNational Association of Insurance Commissioners in the early 1990's. Under that approach, states regulate vehicle service contract companies by requiring them annually to file documentation, together with a copy of the contract of insurance covering their liability under the service contracts, which complies with the particular state's regulatory requirements. IWS, Geminus and PWI are in compliance with the regulations of each state where it sells vehicle service agreements.

 

Certain, but not all, states regulate the sale of HVAC and equipment warranty contracts. Trinity is licensed as a service contract provider in those states where it is required.

 

The insurance carrier providing the contractual liability coverage for the insured warranty product offered by PWSC is designated as a surplus lines carrier in all states.  The offering of surplus lines insurance is regulated in all states.  The insurance carrier has designated an agent within PWSC who is a licensed property and casualty broker and a surplus lines broker in all states where such a license is required.  PWSC is in compliance with the regulations of each state in which it offers its insured warranty products.  In addition, New Jersey and Maryland require PWSC to file its warranty plan documents and other company information for periodic review and approval to demonstrate compliance with new home warranty plan regulations promulgated by those jurisdictions. New Jersey requires such a filing every two years. Maryland requires a filing every year.  PWSC is in compliance with the filing requirements of each state.

HUMAN CAPITAL MANAGEMENT

 

At December 31, 2021,2022, the Company employe279 p471 perersonnelsonnel supporting its operations, all of which were full-time employees. None of our employees is subject to a collective bargaining agreement and we consider our relationship with our employees to be good.

10

KINGSWAY FINANCIAL SERVICES INC.

 

We believe the skills and experience of our employees are an essential driver of our business and important to our future prospects. To attract qualified applicants and retain our employees, we offer our employees what we believe to be competitive salaries, comprehensive benefit packages, equity compensation awards, and discretionary bonuses based on a combination of seniority, individual performance and corporate performance. The principal purposes of these employee benefits are to attract, retain, reward and motivate our personnel and to provide long-term incentives that align the interests of employees with the interests of our stockholders.

 

ACCESS TO REPORTS

 

The Company's Annual Report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934 are made available free of charge through its website at www.kingsway-financial.com as soon as reasonably practicable after such material is electronically filed with, or furnished to, the U.S. Securities and Exchange Commission ("SEC").


Item 1A. Risk Factors

 

Most issuers, including Kingsway, are exposed to numerous risk factors that could cause actual results to differ materially from recent results or anticipated future results. The risks and uncertainties described below are those specific to the Company that we currently believe have the potential to be material, but they may not be the only ones we face. If any of the following risks, or any other risks and uncertainties that we have not yet identified or that we currently consider not to be material, actually occur or become material risks, our business, prospects, financial condition, results of operations and cash flows could be materially and adversely affected. Investors are advised to consider these factors along with the other information included in this 20212022 Annual Report and to consult any further disclosures Kingsway makes in its filings with the SEC.

 

FINANCIAL RISK

 

We have substantial outstanding recourse debt, which could adversely affect our ability to obtain financing in the future, react to changes in our business and satisfy our obligations.

 

As of December 31, 2021,2022, we had $90.5 million principal value of outstanding recourse subordinated debt in the form of trust preferred debt instruments,securities, with redemption dates beginning in December 2032, and which has deferred interest accrued of $18.7$25.5 million as of December 31, 2021.2022.

Pursuant to the indentures governing our outstanding trust preferred securities, we are permitted to defer interest payments for up to 20 quarters.  During the third quarter of 2018, the Company gave notice to the trustees of its outstanding trust preferred securities of the Company’s intention to exercise its voluntary right to defer interest.  On March 2, 2023, we gave notice to the holders of five series of our trust preferred securities of our intention to exercise repurchase options no later than March 15, 2023.  We will also pay interest accrued during the deferral period on the remaining series of trust preferred securities not subject to repurchase.  After the repurchase is completed we will have $15 million of principal outstanding related to the remaining series of trust preferred securities.  The Company is currently prohibited from redeeming any shares of its capital stock while payment of interest on the trust preferred securities is being deferred.  We also gave notice of our intention to redeem all the outstanding shares of Class A Preferred Stock on March 15, 2023, following the repurchase and payment of accrued interest on our trust preferred securities.

10

KINGSWAY FINANCIAL SERVICES INC.

 

Additionally, we incurred indebtedness in connection with our acquisitions of PWI Holdings, Inc. and its various subsidiaries (collectively, "PWI") on December 1, 2020, and Ravix Financial, Inc. ("Ravix") on October 1, 2021.2021, CSuite Financial Partners, LLC ("CSuite") on November 1, 2022 and Secure Nursing Service Inc. ("SNS") on November 18, 2022.  As of as of December 31, 2021,2022, we have $34.8 million$27.2million principal value of such acquisition financing outstanding.

 

Because of our substantial outstanding recourse debt:

 

our ability to engage in acquisitions without raising additional equity or obtaining additional debt financing could be limited;

our ability to obtain additional financing for working capital, capital expenditures, acquisitions, debt service requirements or general corporate purposes and our ability to satisfy our obligations with respect to our debt may be impaired in the future;

a large portion of our cash flow must be dedicated to the payment of interest on our debt, thereby reducing the funds available to us for other purposes;

we are exposed to the risk of increased interest rates because our outstanding subordinated debt and our outstanding acquisition financing bear interest directly related to the London interbank offered interest rate ("LIBOR") or any equivalent replacement benchmark as defined in, the underlying loan documents;Secured Overnight Financing Rate (“SOFR”) and the Prime Rate;

it may be more difficult for us to satisfy our obligations to our creditors, resulting in possible defaults on, and acceleration of, such debt;

we may be more vulnerable to general adverse economic and industry conditions and may have reduced flexibility to deploy capital or otherwise respond to changes;

we may be at a competitive disadvantage compared to our competitors with proportionately less debt or with comparable debt on more favorable terms and, as a result, they may be better positioned to withstand economic downturns;

our ability to refinance debt may be limited or the associated costs to do so may increase;

our ability to transfer funds among our various subsidiaries and/or distribute such funds to the holding company are limited;

our flexibility to adjust to changing market conditions and ability to withstand competitive pressures could be limited;

we were unable to redeem outstanding shares of our redeemable preferred stock on the required date, which could lead to increased financing costs and/or costs associated with any disputes that might arise involving the holders of such preferred stock; and

we may be prevented from carrying out capital spending that is, among other things, necessary or important to our growth strategy and efforts to improve the operating results of our businesses.

 

11

KINGSWAY FINANCIAL SERVICES INC.

Increases in interest rates would increase the cost of servicing our outstanding recourse debt and could adversely affect our results of operation.

 

Our outstanding recourse subordinate debt as of December 31, 20212022 of $90.5 million principal value and our outstanding acquisition financing of$27.2 million related to the acquisitions of PWI and Ravix bearbears interest directly related to LIBOR (and will in the future relatebear interest related to oneSOFR) and our outstanding acquisition financing of $34.8 million related to the acquisitions of PWI, Ravix, CSuite and SNS bears interest directly related to either SOFR or more as-yet unidentified replacement benchmarks). the Prime Rate. As a result, increases in LIBOR, (orSOFR and the applicable replacement benchmark)Prime Rate would increase the cost of servicing our debt and could adversely affect our results of operations. Each one hundred basis point increase in LIBOR, (orSOFR or the replacement benchmark)Prime Rate would result in an approximatelapproxiy $1.4mately $1.4 million increase in our annual interest expense.

 

The expected discontinuation of LIBOR could adversely affect the cost of servicing our outstanding debt.

 

Our outstanding recourse subordinate debt, which has redemption dates ranging from December 4, 2032 through January 8, 2034, and our outstanding acquisition financing related to the acquisitions of PWI and Ravix, which have maturity dates of December 1, 2025 and October 1, 2027, respectively, bear interest directly related to LIBOR and extend beyond June 2023, by which time the United Kingdom’s Financial Conduct Authority, which regulates LIBOR, has announced it intends to phase out U.S dollar LIBOR.  If

The transition from LIBOR to other benchmarks has been the subject of private sector and governmental activity. It is phased out, theunclear if alternative rates or benchmarks, such as SOFR, will be widely adopted, and this uncertainty may impact the liquidity of the SOFR loan markets. In addition, the transition from LIBOR could have a significant impact on the overall interest rate environment and on our borrowing costs. The indentures governing the Company’s outstanding recourse debt and the loan and security agreement governing our outstanding acquisition financing provide alternative means of determining the Company’s interest expense on its outstanding debt.  Atdebt, but at this time, the Company cannot yet reasonably estimate the expected impact of athe discontinuation of LIBOR.

 

Our operations are restricted by the terms of our debt indentures, which could limit our ability to plan for or react to market conditions or meet our capital needs.

 

Our debt indentures contain numerous covenants that limit our ability, among other things, to make particular types of restricted payments and pay dividends or redeem capital stock. The covenants under our debt agreements could limit our ability to plan for or react to market conditions or to meet our capital needs. No assurances can be given that we will be able to maintain compliance with these covenants.

 

If we are not able to comply with the covenants and other requirements contained in the debt indentures, an event of default under the relevant debt instrument could occur, which could result in the acceleration of all obligations under such debt instruments.

 

The Board of Directors closely monitors the debt and capital position and, from time to time, recommends capital initiatives based upon the circumstances of the Company.

 

The Real Property and LA Real Property are leased pursuant to long-term leases and the failure of the tenants to satisfy their obligations under the leases could adversely affect the condition of the Real Property and/or the LA Real Property or the results of the Leased Real Estate segment.

Because the Real Property and LA Real Property are leased pursuant to long-term leases, we depend on the tenants to pay all insurance, taxes, utilities, common area maintenance charges, maintenance and repair expenses and to indemnify, defend and hold us harmless from and against various claims, litigation and liabilities arising in connection with such tenant's business, including any environmental liabilities.  There can be no assurance that the tenants will have sufficient assets, income and access to financing to enable them to satisfy its payment obligations to us under the leases.  The inability or unwillingness of the tenants to meet their rent obligations or to satisfy their other obligations, including indemnification obligations, could materially adversely affect the business, financial position or results of operations of our Leased Real Estate segment.  Furthermore, the inability or unwillingness of the tenants to satisfy their other obligations under the lease, such as the payment of insurance, taxes and utilities, could materially and adversely affect the condition of the Real Property and the LA Real Property.

Our lease agreements requires that the tenant maintain comprehensive liability and hazard insurance; however, there are certain types of losses (including losses arising from environmental conditions or of a catastrophic nature, such as earthquakes, hurricanes and floods) that may be uninsurable or not economically insurable.  Insurance coverage may not be sufficient to pay the full current market value or current replacement cost of a loss.  Inflation, changes in building codes and ordinances, environmental considerations, and other factors also might make it infeasible to use insurance proceeds to replace a property after such property has been damaged or destroyed.  In addition, if we experience a loss that is uninsured or that exceeds policy coverage limits, we could lose the capital invested in a property as well as the anticipated future cash flows from the property.

While previous rent moratoriums in response to the COVID-19 pandemic have not materially impacted the Real Property or the LA Real Property, we cannot be sure that future regulations with respect to evictions or rent payment moratoriums will not be enacted that could affect such properties.

12

KINGSWAY FINANCIAL SERVICES INC.

We may not be able to realize our investment objectives, which could significantly reduce our earnings and liquidity.

 

We depend on our investments for a substantial portion of our liquidity. As of December 31, 2021,2022, our investments included $35.737.6 million of fixed maturities, at fair value. General economic conditions can adversely affect the markets for interest rate-sensitive instruments, including the extent and timing of investor participation in such markets, the level and volatility of interest rates and, consequently, the fair value of fixed maturities. In addition, changing economic conditions can result in increased defaults by the issuers of investments that we own. Interest rates are highly sensitive to many factors, including monetary policies, domestic and international economic and political conditions and other factors beyond our control. Given the low interest rate environment that exists for fixed maturities, a significant increase in investment yields or an impairment of investments that we own could have a material adverse effect on our business, results of operations or financial condition by reducing the fair value of the investments we own, particularly if we were forced to liquidate investments at a loss. The low interest rate environment for fixed maturities that has existed for years also exposes us to reinvestment risk as these investments mature because the funds may be reinvested at rates lower than those

11

KINGSWAY FINANCIAL SERVICES INC.

 

As of December 31, 2021,2022, our investments also included$0.2 million of equity investments, $1.91.0 million of limited liability investments, $18.817.1 million of limited liability investments, at fair value, $0.8 million of investments in private companies, at adjusted cost$10.7 million of real estate investments, at fair value and other investments, at cost of $0.4 million. These investments are less liquid than fixed maturities. General economic conditions, stock market conditions and many other factors can adversely affect the fair value of the investments we own. If circumstances necessitated us disposing of our limited liability investments prematurely in order to generate liquidity for operating purposes, we would be exposed to realizing less than their carrying value.

 

Our ability to achieve our investment objectives is affected by general economic conditions that are beyond our control and our own liquidity needs for operating purposes. We may not be able to realize our investment objectives, which could adversely affect our results of operations, financial condition and available cash resources.

 

We will continue toOur business, financial condition and results of operations could be materially and adversely impactedaffected by the COVID-19 pandemic.changes in international and national economic and industry conditions.

 

The COVID-19 pandemic has created significant disruption and uncertainty in the global economy and has negatively impacted our business and results of operations and financial condition.  We continue to take steps to assess the effects, and mitigate the adverse consequences to our businesses, of the COVID-19 pandemic; however, though the magnitude of the impact continues to develop and change as new variants of COVID-19 emerge, our businesses have been and will continue to be adversely impacted by the outbreak of COVID-19.

 

In addition to adverse United States domestic and global macroeconomic effects, including the adverse impacts on various industries' supply chains and automobile sales, and new home construction, which has decreased, and may continue to decrease, consumer demand for our products and services, reduce our ability to access capital, and otherwise adversely impact the operation of our businesses, the COVID-19 pandemic has caused, and will continue to cause, substantial disruption to our employees, distribution channels, investors, tenants, and customers through self-isolation, travel limitations, business restrictions, and other means, all of which has resulted in declines in sales. These effects, individually or in the aggregate, will continue to adversely impact our businesses, financial condition, operating results and cash flows and such adverse impacts may be material.

 

While certain restrictionsAdditionally, actual or potential changes in international, national, regional and government mandates have been liftedlocal economic, business and financial conditions, including recession, high inflation and trade protection measures and creditworthiness of our customers, may negatively affect consumer preferences, perceptions, spending patterns or reduced, we cannot be sure whether they will be reinstated or whether we will need to comply withdemographic trends, any new regulations, mandates or guidelines.

Any of the foregoing factors, or other cascading effects of the COVID-19 pandemic that are not currently foreseeable,which could materially increaseadversely affect our costs, negatively impact our sales and damage the company’sbusiness, financial condition, results of operations and/or liquidity.

We are subject to macro-economic fluctuations in the U.S. and worldwide economy. Concerns about consumer and investor confidence, volatile corporate profits and reduced capital spending, international conflicts, terrorist and military activity, civil unrest and pandemic illness could reduce customer orders or cause customer order cancellations. In addition, political and social turmoil may put further pressure on economic conditions in the United States and abroad. The global economy has been periodically impacted by the effects of global economic downturns (such as recently related to COVID-19). There can be no assurance that there will not be further such events or deterioration in the global economy. These economic conditions make it more difficult for us to accurately forecast and plan our future business activities.

Russia’s invasion and military attacks on Ukraine have triggered significant sanctions from U.S. and European leaders. These events may escalate and have created increasingly volatile global economic conditions. Resulting changes in U.S. trade policy could trigger retaliatory actions by Russia, its liquidity position, possibly toallies and other affected countries, including China, resulting in a significant degree. The duration“trade war.” Furthermore, if the conflict between Russia and Ukraine continues for a long period of any such impacts cannot be predicted.time, or if other countries, including the U.S., become further involved in the conflict, we could face material adverse effects on our business, financial condition, results of operations and/or liquidity.

 

A difficult economy generally could materially adversely affect the credit, investment and financial markets which, in turn, could materially adversely affect our business, results of operations or financial condition.

 

An adverse change in market conditions, including changes caused by the COVID-19 pandemic, leading to instability in the global credit markets presents additional risks and uncertainties for our business. Depending on market conditions going forward, we could incur substantial realized and unrealized losses in future periods, which could have an adverse effect on our results of operations or financial condition. Certain trust accounts for the benefit of related companies and third-parties have been established with collateral on deposit under the terms and conditions of the relevant trust agreements. The value of collateral could fall below the levels required under these agreements putting the subsidiary or subsidiaries in breach of the agreements which could expose us to damages or otherwise adversely impact our business, financial condition, operating results or cash flows.

13

KINGSWAY FINANCIAL SERVICES INC.

 

Market volatility may also make it more difficult to value certain of our investments if trading becomes less frequent and the liquidity of such investment declines. Disruptions, uncertainty and volatility in the global credit markets may also adversely affect our ability to obtain financing for future acquisitions. If financing is available, it may only be available at an unattractive cost of capital, which would decrease our profitability or result in our inability to consummate such acquisitions. There can be no assurance that market conditions will not deteriorate in the future.

 

Financial disruption or a prolonged economic downturn could materially and adversely affect our business.

 

Worldwide financial markets have recently experienced periods of extraordinary disruption and volatility, which has been exacerbated by the COVID-19 pandemic, resulting in heightened credit risk, reduced valuation of investments and decreased economic activity. Moreover, many companies have experienced reduced liquidity and uncertainty as to their ability to raise capital during such periods of market disruption and volatility. In the event that these conditions recur or result in a prolonged economic downturn, our results of operations, financial position and/or liquidity could be materially and adversely affected. These market conditions may affect the Company's ability to access debt and equity capital markets.

 

12

KINGSWAY FINANCIAL SERVICES INC.

We are party to a Settlement Agreement that may require us to make cash payments from time to time, which payments could materially adversely affect our business, results of operations or financial condition.

 

In May 2016, Aegis Security Insurance Company ("Aegis") filed a complaint for breach of contract and declaratory relief against the Company in the Eastern District of Pennsylvania alleging, among other things, that we breached a contractual obligation to indemnify Aegis for certain customs bond losses incurred by Aegis under the indemnity and hold harmless agreements provided by us to Aegis for certain customs bonds reinsured by Lincoln General Insurance Company ("Lincoln General") during the period of time that Lincoln General was a subsidiary of the Company.  Lincoln General was placed into liquidation in November 2015 and Aegis subsequently invoked its rights to indemnity under the indemnity and hold harmless agreements.

 

Effective January 20, 2020, we entered into a Settlement Agreement with Aegis with respect to such litigation pursuant to which we agreed to pay Aegis a one-time settlement amount of $0.9 million and to reimburse Aegis for 60% of future losses that Aegis may sustain in connection with such customs bonds, up to a maximum reimbursement amount of $4.8 million. During the third and fourth quarters ofFrom 2020 and the third quarter of 2021,to 2022, the Company made reimbursement payments to Aegis totaling $0.6$1.0 million in connection with the Settlement Agreement. The timing and severity of our future payments pursuant to this Settlement Agreement are not reasonably determinable. No assurances can be given, however, that we will not be required to perform under this Settlement Agreement in a manner that has a material adverse effect on our business, results of operations or financial condition.

 

We are required to indemnify the buyer of our non-standard automobile businesses, which could materially adversely affect our business, results of operations or financial condition.

As part of the October 18, 2018 transaction to sell our non-standard automobile insurance companies Mendota Insurance Company, Mendakota Insurance Company and Mendakota Casualty Company (collectively "Mendota"), we agreed to indemnify the buyer for any loss and loss adjustment expenses with respect to open claims in excess of Mendota’s carried unpaid loss and loss adjustment expenses at June 30, 2018 related to the open claims. The maximum obligation to the Company with respect to the open claims is $2.5 million. 

Our potential exposure under the indemnity obligation with respect to the open claims is not reasonably determinable, and no liability has been recorded in our Consolidated Financial Statements. No assurances can be given, however, that we will not be required to perform under the indemnity obligation for the open claims in a manner that has a material adverse effect on our business, results of operations or financial condition.

14

KINGSWAY FINANCIAL SERVICES INC.

We have generated net operating loss carryforwards for U.S. income tax purposes, but our ability to use these net operating losses could be limited by our inability to generate future taxable income.

 

Our U.S. businesses have generated consolidated net operating loss carryforwards ("U.S. NOLs") for U.S. federal income tax purposes of approximately $824.4$644.2 million as of December 31, 2021.2022. These U.S. NOLs can be available to reduce income taxes that might otherwise be incurred on future U.S. taxable income and would have a positive effect on our cash flow.  Our operations, however, remain challenged, and thereThere can be no assurance that we will generate the taxable income in the future necessary to utilize these U.S. NOLs and realize the positive cash flow benefit. Also, almost all of our U.S. NOLs have expiration dates. There can be no assurance that, if and when we generate taxable income in the future from operations or the sale of assets or businesses, we will generate such taxable income before our U.S. NOLs expire.

 

We have generated U.S. NOLs, but our ability to preserve and use these U.S. NOLs could be limited or impaired by future ownership changes.

 

Our ability to utilize the U.S. NOLs after an "ownership change" is subject to the rules of Section 382 of the U.S. Internal Revenue Code of 1986, as amended ("Section 382"). An ownership change occurs if, among other things, the shareholders (or specified groups of shareholders) who own or have owned, directly or indirectly, five percent (5%) or more of the value of our shares or are otherwise treated as five percent (5%) shareholders under Section 382 and the regulations promulgated thereunder increase their aggregate percentage ownership of the value of our shares by more than fifty (50) percentage points over the lowest percentage of the value of the shares owned by these shareholders over a three-year rolling period. An ownership change could also be triggered by other activities, including the sale of our shares that are owned by our five percent (5%) shareholders.

 

In the event of an ownership change, Section 382 would impose an annual limitation on the amount of taxable income we may offset with U.S. NOLs. This annual limitation is generally equal to the product of the value of our shares on the date of the ownership change multiplied by the long-term tax-exempt rate in effect on the date of the ownership change. The long-term tax-exempt rate is published monthly by the Internal Revenue Service. Any unused Section 382 annual limitation may be carried over to later years until the applicable expiration date for the respective U.S. NOLs. In the event an ownership change as defined under Section 382 were to occur, our ability to utilize our U.S. NOLs would become substantially limited. The consequence of this limitation would be the potential loss of a significant future cash flow benefit because we would no longer be able to substantially offset future taxable income with U.S. NOLs. There can be no assurance that such ownership change will not occur in the future.

 

Expiration of our tax benefit preservation plan could increase the probability that we will experience an ownership change as defined under Section 382.

 

In order to reduce the likelihood that we would experience an ownership change without the approval of our Board of Directors, our shareholders ratified and approved the tax benefit preservation plan agreement (the "Plan"), dated as of September 28, 2010, between the Company and Computershare Investor Services Inc., as rights agent, for the sole purpose of protecting the U.S. NOLs. The Plan expired on September 28, 2013. There can be no assurance that our Board of Directors will recommend to our shareholders that a similar tax benefit preservation plan be approved to replace the expired Plan; furthermore, there can be no assurance that our shareholders would approve any new tax benefit preservation plan were our Board of Directors to present one for shareholder approval. The expiration of the Plan, without a new tax benefit preservation plan, exposes us to certain changes in share ownership that we would not be able to prevent as we would have been able to prevent under the Plan. Such changes in share ownership could trigger an ownership change as defined under Section 382 resulting in restrictions on the use of NOLs in future periods, as discussed above.

 

We will only be able to utilize our U.S. NOLs against the future taxable income generated by companies we acquire if we are able to include the acquired companies in our U.S. consolidated tax return group.

 

We have in the past acquired companies and expect to do so in the future. Our ability to include acquired companies in our U.S. consolidated tax return group is subject to the rules of Section 1504 of the U.S. Internal Revenue Code of 1986, as amended. If it were ever determined that an acquired company did not qualify to be included in our U.S. consolidated tax return group, such acquired company would be required to file a U.S. tax return separate and apart from our U.S. consolidated tax return group. In that instance, the acquired company would be required to pay U.S. income tax on its taxable income despite the existence of our U.S. NOLs, which would be a use of cash at the acquired company; furthermore, were the income tax obligation of the acquired company in such instance to be greater than its available cash, we could be obligated to contribute cash to our subsidiary to meet its income tax obligation. There can be no assurance that an acquired company will generate taxable income and, if an acquired company does generate taxable income, there can be no assurance that the acquired company will be allowed to be included in our U.S. consolidated tax return group.

 

1513

KINGSWAY FINANCIAL SERVICES INC.

 

COMPLIANCE RISK

 

If we fail to comply with applicable insurance and securities laws or regulatory requirements, our business, results of operations, financial condition or cash flow could be adversely affected.

 

As a publicly traded holding company listed on the New York Stock Exchange, we are subject to numerous laws and regulations. These laws and regulations delegate regulatory, supervisory and administrative powers to federal, provincial or state regulators.

In light of financial performance and a number of material transactions executed over the years, the Company has been asked to respond to questions from and provide information to regulatory bodies overseeing insurance and/or securities laws in Canada and the United States. The Company has cooperated in all respects with these reviews and has responded to information requests on a timely basis.

 

Any failure to comply with applicable laws or regulations or the mandates of applicable regulators could result in the imposition of fines or significant restrictions on our ability to do business, which could adversely affect our results of operations or financial condition. In addition, any changes in laws or regulations (or the interpretation or application thereof, including changes to applicable case law and legal precedent) could materially adversely affect our business, results of operations or financial condition. It is not possible to predict the future effect of changing federal, state and provincial law or regulation (or the interpretation or application thereof) on our operations, and there can be no assurance that laws and regulations enacted in the future will not be more restrictive than existing laws and regulations.

 

Our business is subject to risks related to litigation.

 

In connection with our operations in the ordinary course of business, at times we are named as defendants in various actions for damages and costs allegedly sustained by the plaintiffs. While it is not possible to estimate the loss, or range of loss, if any, that would be incurred in connection with any of the various proceedings at this time, it is possible an individual action would result in a loss having a material adverse effect on our business, results of operations or financial condition.

 

Material weaknesses in our internal control over financial reporting could result in material misstatements in our consolidated financial statements.

 

We are required to evaluate the effectiveness of the design and operation of our disclosure controls and procedures under the Securities Exchange Act of 1934.  As described in Item 9A, Controls and Procedures, of this 20212022 Annual Report, in previous years we identified the existence of material weaknesses in internal control over financial reporting.  As discussed in Note 3, "Restatement of Previously Issued Financial Statements," to the 2018 Annual Report on Form 10-K for the year ended December 31, 2018, filed on February 27, 2020, weWe have restated our consolidated financial statements as of and for the year ended December 31, 2017.one material weakness that has not yet been fully remediated.  We are actively engaged in developing and implementing remediation plans as described in Item 9A, Controls and Procedures, of this 20212022 Annual Report, but we can provide no assurance that additional material weaknesses in our internal control over financial reporting will not be identified in the future and that such material weaknesses, if identified, will not result in material misstatements in our consolidated financial statements.

 

Failure to comply with the NYSEs continued listing requirements and rules could result in the NYSE delisting our common stock, which could negatively affect our company, the price of our common stock and your ability to sell our common stock.

 

On April 17, 2020, the Company received a notice from NYSE that the Company was not in compliance with NYSE listing standard 802.01B because our average global market capitalization over a consecutive 30 trading-day period was less than $50.0 million and stockholders’ equity was less than $50.0 million. In accordance with the NYSE listing requirements, we submitted a plan that demonstrated how we expected to return to compliance with NYSE listing standard 802.01B. On July 9, 2020, the NYSE notified us that our plan was accepted. On January 18, 2021, NYSE notified us that we were again in compliance with NYSE listing standard 802.01B but that we were subject to continued monitoring and review for a period of 12 months. While we remained in compliance during this 12-month period, we may in the future again fail to be in compliance with the NYSE listing standards and we may be subject to corrective action by NYSE, which may include suspension and delisting procedures.

 

If we are unable to satisfy the NYSE criteria for continued listing, our common stock would be subject to delisting. A delisting of our common stock could negatively impact us by, among other things, reducing the liquidity and market price of our common stock; reducing the number of investors willing to hold or acquire our common stock, which could negatively impact our ability to raise equity financing; decreasing the amount of news and analyst coverage of us; and limiting our ability to issue additional securities or obtain additional financing in the future. In addition, delisting from the NYSE may negatively impact our reputation and, consequently, our business.

 

16

KINGSWAY FINANCIAL SERVICES INC.

STRATEGIC RISK

 

The achievement of our strategic objectives is highly dependent on effective change management.

 

Over the past several years we have restructured our operating insurance subsidiaries, including exiting states and lines of business, placing subsidiaries into voluntary run-off, terminating managing general agent relationships, hiring a new management team, selling Mendota and CMC and acquiring PWI, Ravix, CSuite and Ravix,SNS with the objective of focusing on our Extended Warranty segment,and Kingsway Search Xcelerator segments, creating a more effective and efficient operating structure and focusing on profitability. These actions resulted in changes to our structure and business processes. While these changes are expected to bring us benefits in the form of a more agile and focused business, success is dependent on management effectively realizing the intended benefits. Change management may result in disruptions to the operations of the business or may cause employees to act in a manner that is inconsistent with our objectives. Any of these events could negatively affect our performance. We may not always achieve the expected cost savings and other benefits of our initiatives.

 

14

KINGSWAY FINANCIAL SERVICES INC.

We may experience difficulty continuing to retain our holding company staff.

 

There can be no assurance that our businesses will produce enough cash flow to adequately compensate and retain staff and to service our other holding company obligations, particularly the interest expense burden of our remaining outstanding debt.

 

The highly competitive environment in which we operate could have an adverse effect on our business, results of operations or financial condition.

 

The vehicle service agreement market in which we compete is comprised of a number of companies, including a few large companies, which market service agreements on a national basis and have significantly more financial, marketing and management resources than we do, as well as several other companies that are somewhat similar in size to our Extended Warranty companies.  In addition, the homebuilder warranty market in which we operate is comprised of several competitors. There may also be other companies of which we are not aware that may be planning to enter the vehicle service agreement and homebuilder warranty industries.industry.

 

Competitors in our market generally compete on coverages offered, claims handling, customer service, financial stability and, to a lesser extent, price.  Larger competitors of ours benefit from added advantages such as industry endorsements and preferred vendor status.  We do not believe that it is in our best interest to compete solely on price.  Instead, we focus our marketing on the total value experience, with an emphasis on customer service. While we historically have been able to adjust our product offering to remain competitive when competitors have focused on price, our business could be adversely affected by the loss of business to competitors offering vehicle service agreements and homebuilder warranties at lower prices.

 

Engaging in acquisitions involves risks, and, if we are unable to effectively manage these risks, our business could be materially harmed.

 

From time to time we engage in discussions concerning acquisition opportunities and, as a result of such discussions, may enter into acquisition transactions.

 

Acquisitions entail numerous potential risks, including the following:

 

difficulties in the integration of the acquired business, including implementation of proper internal controls over financial reporting;

assumption of unknown material liabilities;

diversion of management's attention from other business concerns;

failure to achieve financial or operating objectives or other anticipated benefits or synergies and/or anticipated cost savings; and

potential loss of customers or key employees.

 

We may not be able to integrate or operate successfully any business, operations, personnel, services or products that we may acquire in the future.

 

OPERATIONAL RISK

 

Our Extended Warranty subsidiaries' deferred service fees may be inadequate, which would result in a reduction in our net income and could adversely affect our financial condition.

 

Our Extended Warranty subsidiaries' deferred service fees do not represent an exact calculation but are estimates involving actuarial and statistical projections at a given point in time of what we expect to be the remaining future revenue to be recognized in relation to our remaining future obligations to provide policy administration and claim-handling services. The process for establishing deferred service fees reflects the uncertainties and significant judgmental factors inherent in estimating the length of time and the amount of work related to our future service obligations. If we amortize the deferred service fees too quickly, we could overstate current revenues, which may result in a future significant reversal of revenue and adversely affect future reported operating results.

 

17

KINGSWAY FINANCIAL SERVICES INC.

As time passes and more information about the remaining service obligations becomes known, the estimates are appropriately adjusted upward or downward to reflect this additional information. We cannot assure that we will not have unfavorable re-estimations in the future of our deferred service fees and that such unfavorable re-estimations will not have a material adverse effect on our business, results of operations or financial condition. In addition, we have in the past, and may in the future, acquire companies that record deferred service fees. We cannot assure that the deferred service fees of the companies that we acquire are or will be adequate.

 

Extended Warranty's reliance on credit unions and dealers, as well as our overall reliance on automobile sales could adversely affect our ability to maintain business.

 

The Extended Warranty business markets and distributes vehicle service agreements through a network of credit unions and dealers in the United States. We have competitors that offer similar products exclusively through credit unions and competitors that distribute similar products through dealers. Loss of all or a substantial portion of our existing relationships could have a material adverse effect on our business, results of operations or financial condition. Moreover, our vehicle service agreement businesses rely heavily on the sale of new and used vehicles to drive product sales. Accordingly, a significant decline in new and used automobile sales could have a material adverse effect on our business, results of operations or financial condition.

 

Our reliance on homebuilders and new home sales could adversely affect our ability to maintain business.

We market and distribute our core home warranty products through homebuilders throughout the United States. As a result, we rely heavily on these homebuilders to generate new business. The builders are part

15

KINGSWAY FINANCIAL SERVICES INC.

 

Our reliance on a limited number of warranty and maintenance support clients and customers could adversely affect our ability to maintain business.

 

We market and distribute our warranty products and equipment breakdown and maintenance support services through a limited number of customers and clients across the United States. Loss of all or a substantial portion of our existing customers and clients could have a material adverse effect on our business, results of operations or financial condition.

 

We have reclassified certain assets and discontinued a portion of our operations which could adversely affect our business and operations.

As discussed in Note 5, "Disposal and Discontinued Operations" to our Consolidated Financial Statements, all operations related to CMC and VA Lafayette, which serves as a medical and dental clinic for the Department of Veteran Affairs, are included as discontinued operations.  In the future, it may be necessary to write-off charges and other costs or incur additional expenses in connection with our discontinued operations, which could have a material adverse effect on our business, results of operations or financial condition.

Additionally, as of December 31, 2022, we classified VA Lafayette as an asset “held for sale”.  We can provide no assurances that we will successfully sell VA Lafayette, that we will do so in accordance with our expected timeline or that we will recover the carrying value of the assets, which could have a material adverse effect on our business, results of operations or financial condition. Additionally, any decisions made regarding our deployment or use of any sales proceeds we receive in any sale involves risks and uncertainties. As a result, our decisions with respect to such proceeds may not lead to increased long-term stockholder value.

CSuites focus on serving private equity backed businesses creates exposure to general mergers and acquisitions ("M&A") activity.

CSuite’s business opportunities outside of search are correlated with M&A activities. Clients will often engage CSuite’s financial executive services to prepare a business for a transaction or to assist with post-acquisition implementation. Accordingly, a major contraction of M&A activity could have a material effect on our business, results of operations or financial condition.

Ravix's concentration in venture-capital-funded startups creates exposure to the venture capital funding cycles.

 

Ravix focuses on venture-capital-funded companies, often in Silicon Valley, as its clients and receives a significant portion of its referrals from service providers focused on servicing the same market. Accordingly, a major contraction of available venture capital funding into companies or industries that Ravix services could have a material adverse effect on our business, results of operations or financial condition.

SNS may experience increased costs that reduce its revenue and profitability if applicable government regulations change.

The introduction of new regulatory provisions could materially raise the costs associated with hiring temporary employees such as per diem and travel nurses. For example, a state could impose sales taxes or increase sales tax rates on temporary healthcare staffing services. Furthermore, if government regulations were implemented that limit the amount SNS is permitted to charge for its services, SNS' profitability could be adversely affected. 

Healthcare is a regulated industry and modifications, inaccurate interpretations or violations of any applicable statutory or regulatory requirements may result in material costs or penalties as well as litigation and could reduce SNS revenue and profitability.

Healthcare is subject to many complex federal, state, local and international laws and regulations related to professional licensing, the payment of employees (e.g., wage and hour laws, employment taxes, arbitration agreements, and income tax withholdings, etc.) and general business operations (e.g., federal, state and local tax laws). Failure to comply with all applicable laws and regulations could result in civil and/or criminal penalties as well as litigation, injunction or other equitable remedies. SNS maintains insurance coverage for employment claims, however, SNS' insurance coverage may not be sufficient to fully cover all claims against SNS or may not continue to be available to SNS at a reasonable cost or without coverage exclusions. If SNS' insurance does not cover the claim or SNS is otherwise not able to maintain adequate insurance coverage, SNS may be exposed to substantial liabilities that would materially impact its business and financial performance.

SNS profitability could be adversely impacted if SNS is unable to adjust its nurse pay rates as the bill rates decline.

SNS does not have control over the bill rate from hospitals and negotiates the pay rates with the nurses who work with the company. If the bill rates decline, SNS will need to renegotiate the pay rates with its nurses and successfully recruit new nurses at lower pay rates. SNS' ability to recruit and retain nurses is contingent on SNS' ability to offer attractive assignments with competitive wages and benefits or payments.

SNS may be unable to recruit and retain enough quality nurses to meet the demand.

SNS relies on its ability to attract, develop, and retain nurses who possess the skills, experience and required licenses necessary to meet the specified requirements of the healthcare facilities. SNS competes for nurses with other temporary healthcare staffing companies. SNS relies on word-of-mouth referrals, as well as social and digital media to attract qualified nurses. If SNS' social and digital media strategy is not successful, SNS' ability to attract qualified nurses could be negatively impacted. Moreover, the competition for nurses remains high as many areas of the United States continue to experience a shortage of qualified nurses.

16

KINGSWAY FINANCIAL SERVICES INC.

Disruptions or security failures in our information technology systems could create liability for us and/or limit our ability to effectively monitor, operate and control our operations and adversely affect our reputation, business, financial condition, results of operation and cash flows.

Our information technology systems facilitate our ability to monitor, operate and control our operations. Changes or modifications to our information technology systems could cause disruption to our operations or cause challenges with respect to our compliance with laws, regulations or other applicable standards. For example, delays, higher than expected costs or unsuccessful implementation of new information technology systems could adversely affect our operations. In addition, any disruption in or failure of our information technology systems to operate as expected could, depending on the magnitude of the problem, adversely affect our business, financial condition, results of operation and cash flows, including by limiting our capacity to monitor, operate and control our operations effectively. Failures of our information technology systems could also lead to violations of privacy laws, regulations, trade guidelines or practices related to our customers and employees. If our disaster recovery plans do not work as anticipated, or if the third-party vendors to which we have outsourced certain information technology or other services fail to fulfill their obligations to us, our operations may be adversely affected. Any of these circumstances could adversely affect our reputation, business, financial condition, results of operation and cash flows.

18

KINGSWAY FINANCIAL SERVICES INC.

 

Our success depends on our ability to price accurately the risks we underwrite.

 

Our results of operation or financial condition depend on our ability to price accurately for a wide variety of risks. Adequate rates are necessary to generate revenues sufficient to pay expenses and to earn a profit. To price our products accurately, we must collect and properly analyze a substantial amount of data; develop, test and apply appropriate pricing techniques; closely monitor and timely recognize changes in trends; and project both severity and frequency of losses with reasonable accuracy. Our ability to undertake these efforts successfully, and as a result price our products accurately, is subject to a number of risks and uncertainties, some of which are outside our control, including:

 

the availability of reliable data and our ability to properly analyze available data;

the uncertainties that inherently characterize estimates and assumptions;

our selection and application of appropriate pricing techniques; and

changes in applicable legal liability standards and in the civil litigation system generally.

 

Consequently, we could underprice risks, which would adversely affect our results, or we could overprice risks, which would reduce our sales volume and competitiveness. In either case, our results of operation could be materially and adversely affected.

 

Our results of operation or financial condition could be adversely affected by the results of our voluntary run-off of our insurance subsidiary. 

The Company currently has Amigo operating in voluntary run-off. Our success at managing this run-off is highly dependent upon proper claim-handling, the outcomes of the remaining open claims and the availability of the necessary liquidity to pay claims when due. We are also dependent on the continuing availability of the necessary liquidity to settle claims properly. See the "Liquidity and Capital Resources" section of MD&A for additional detail regarding the voluntary run-off of Amigo.

HUMAN RESOURCES RISK

 

Our business depends upon key employees, and if we are unable to retain the services of these key employees or to attract and retain additional qualified personnel, our business could be adversely affected.

 

Our success at improving our performance will be dependent in part on our ability to retain the services of our existing key employees and to attract and retain additional qualified personnel in the future. The loss of the services of any of our key employees, or the inability to identify, hire and retain other highly qualified personnel in the future, could adversely affect our results of operations.

 

1917

KINGSWAY FINANCIAL SERVICES INC.

 

Item 1B. Unresolved Staff Comments

 

None.

 

Item 2. Properties 

 

Leased Properties

 

Extended Warranty leases facilities with an aggregate square footage of approximately 44,757 27,758 at six five locations in fourthree states. The latest expiration date of the existing leases is in JulyFebruary 2026.

 

Ravix, part of Kingsway Search Xcelerator leases its facility that hasfacilities with an aggregate square footage of approximately 2,014approximately 6,085 at one locationthree locations in one state. The latest expiration date of the existing leaseleases is in February 2023.January 2027. 

 

The Company leases a facility for its corporate office with an aggregate square footage of approximately 6,338 at 3,219 at one location in one state. The expiration date of the existing lease is in January 2023.February 2028.

 

The properties described above are in good condition. We consider our office facilities suitable and adequate for our current levels of operations.

 

Owned Properties

 

Leased Real Estate owns the Real Property and theThe LA Real Property which are bothis subject to a long-term lease agreements. The Real Property includes rail car tracks which provide rail car storage spacesagreement and has 72 miles of double-ended rail track. The Real Property also contains a 5,760 square foot office building with an attached observation tower comprised of 1,150 square feet.is currently held for sale. The LA Real Property consists of approximately 6.5 acres and contains a 29,224 square foot single-tenant medical office building.

 

Investment Properties

The Company owns six investment properties subject to long-term triple net lease agreements. These properties comprise 57,360 square feet leased to tenants in the distribution and retail sectors.

 

Item 3. Legal Proceedings

 

In connection with its operations in the ordinary course of business, the Company and its subsidiaries are named as defendants in various actions for damages and costs allegedly sustained by the plaintiffs. While it is not possible to estimate reasonably the loss, or range of loss, if any, that would be incurred in connection with any of the various proceedings at this time, it is possible an individual action could result in a loss having a material adverse effect on the Company's business, results of operations or financial condition.

 

See Note 25,, "Commitments "Commitments and Contingent Liabilities,," ttoo the Consolidated Financial Statements, for further information regarding the Company's legal proceedings.

 

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

2018

KINGSWAY FINANCIAL SERVICES INC.

 

Part II

 

Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

 

Market Information 

 

Our common shares are listed on the New York Stock Exchange ("NYSE") under the trading symbol "KFS."  

 

The following table sets forth, for the calendar quarters indicated, the high and low sales price for our common shares as reported on the NYSE.

 

 

NYSE

  

NYSE

 
 

High - US$

  

Low - US$

  

High - US$

  

Low - US$

 

2022

 

Quarter 4

 $8.08  $5.88 

Quarter 3

 7.81  5.69 

Quarter 2

 5.70  5.15 

Quarter 1

  5.60   5.08 

2021

  

Quarter 4

 $5.77  $5.04  $5.77  $5.04 

Quarter 3

 5.70  4.88  5.70  4.88 

Quarter 2

 5.24  4.46  5.24  4.46 

Quarter 1

  5.36   4.35  5.36  4.35 

2020

 

Quarter 4

 $4.72  $2.90 

Quarter 3

 3.10  2.17 

Quarter 2

 2.33  1.45 

Quarter 1

 2.29  1.59 

 

Shareholders of Record

 

As of February 25, 2022March 7, 2023 the closing sales price of our common shares as reported by the NYSE was $5.10$10.05 per share.

 

As of February 28, 2022,March 8, 2023, we had 24,135,36825,045,024 common shares issued and outstanding. As of February 28, 2022,March 8, 2023, there were11 9 shareholders of record of our common stock. The number of shareholders of record includes one single shareholder, Cede & Co., for all of the shares held by our shareholders in individual brokerage accounts maintained at banks, brokers and institutions.

 

Dividends 

 

The Company has not declared a dividend since the first quarter of 2009. The declaration and payment of dividends is subject to the discretion of our Board of Directors after taking into account many factors, including financial condition, results of operations, anticipated cash needs and other factors deemed relevant by our Board of Directors. For a discussion of our cash resources and needs, see the "Liquidity and Capital Resources" section of MD&A.

 

Securities Authorized for Issuance under Equity Compensation Plans

 

The information required related to securities authorized for issuance under equity compensation plans is incorporated herein by reference to the Proxy Statement for our 20212022 Annual Meeting of Shareholders, which will be filed with the SEC no later than 120 days after the end of our fiscal year ended December 31, 2021.2022.

 

Recent Sales of Unregistered Securities

 

During the year ended December 31, 2021,2022, we did not have any unregistered sales of our equity securities.

 

Issuer Purchases of Equity Securities

 

During the year ended December 31, 2021,2022, we did not have any repurchases of our equity securities.

21

KINGSWAY FINANCIAL SERVICES INC.

 

Item 6. Reserved.

 

 

 

2219

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

 

Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following management's discussion and analysis ("MD&A") of our financial condition and results of operations should be read together with the Consolidated Financial Statements included in Part II, Item 8 of this 20212022 Annual Report.

 

OVERVIEW

 

Kingsway is a Delaware holding company with operating subsidiaries located in the United States. The Company owns or controls subsidiaries primarily in the extended warranty and business services asset management and real estate industries. Kingsway conducts its business through the following threetwo reportable segments: Extended Warranty Leased Real Estate and Kingsway Search Xcelerator.

Prior to the fourth quarter of 2022, the Company conducted its business through a third reportable segment, Leased Real Estate. Leased Real Estate included the following subsidiaries of the Company: CMC Industries, Inc. ("CMC") and VA Lafayette, LLC ("VA Lafayette").

CMC owned, through an indirect wholly owned subsidiary (the "Property Owner"), a parcel of real property consisting of approximately 192 acres located in the State of Texas (the "Real Property"), which is subject to a long-term triple net lease agreement. The Real Property is also subject to two mortgages.  On December 22, 2022, the Company announced a definitive agreement for the sale of the Real Property, for gross cash proceeds of $44.5 million and the assumption of the mortgages.  On December 29, 2022, the sale was completed. 

VA Lafayette owns real property consisting of approximately 6.5 acres and a 29,224 square foot single-tenant medical office building located in the State of Louisiana (the "LA Real Property"). The LA Real Property serves as a medical and dental clinic for the Department of Veteran Affairs and is subject to a long-term lease. The LA Real Property is also subject to a mortgage (the "LA Mortgage").  During the fourth quarter, the Company began executing a plan to sell VA Lafayette, and as a result, VA Lafayette is reported as held for sale at December 31, 2022. 

Both CMC and VA Lafayette have been classified as discontinued operations and the results of their operations are reported separately for all periods presented.  See Note 5, "Disposal and Discontinued Operations," to the Consolidated Financial Statements for further discussion.  All segmented information has been restated to exclude the Leased Real Estate segment for all periods presented. 

 

Extended Warranty includes the following subsidiaries of the Company: IWS Acquisition Corporation ("IWS"), Geminus Holding Company, Inc. ("Geminus"), PWI Holdings, Inc. ("PWI"), Professional Warranty Service Corporation ("PWSC") and Trinity Warranty Solutions LLC ("Trinity"). As discussed in Note 5, "Disposal and Discontinued Operations," to the Consolidated Financial Statements, the Company disposed of PWSC on July 29, 2022.  The earnings of PWSC are included in the consolidated statements of operations and the segment disclosures through the disposal date.  Throughout this 20212022 Annual Report, the term "Extended Warranty" is used to refer to this segment.

 

IWS is a licensed motor vehicle service agreement company and is a provider of after-market vehicle protection services distributed by credit unions in 25 states and the District of Columbia to their members, with customers in all 50 states.

 

Geminus primarily sells vehicle service agreements to used car buyers across the United States, through its subsidiaries, The Penn Warranty Corporation ("Penn") and Prime Auto Care, Inc. ("Prime"). Penn and Prime distribute these products in 3239 and 40 states, respectively, via independent used car dealerships and franchised car dealerships.

 

PWI markets, sells and administers vehicle service agreements to used car buyers in all fifty states via independent used car and franchise network of approved automobile and motorcycle dealer partners. PWI’s business model is supported by an internal sales and operations team and partners with American Auto Shield in three states with a white label agreement.  PWI also has a "white label" agreement with Classic to sell a guaranteed asset protection product ("GAP") in states that Classic is approved in.

 

PWSC sells home warranty products and provides administration services to homebuilders and homeowners across the United States. PWSC distributes its products and services through an in-house sales team and through insurance brokers and insurance carriers throughout all states except Alaska and Louisiana.

 

Trinity sells heating, ventilation, air conditioning ("HVAC"), standby generator, commercial LED lighting and commercial refrigeration warranty products and provides equipment breakdown and maintenance support services to companies across the United States. As a seller of warranty products, Trinity markets and administers product warranty contracts for certain new and used products in the HVAC, standby generator, commercial LED lighting and commercial refrigeration industries throughout the United States. Trinity acts as an agent on behalf of the third-party insurance companies that underwrite and guaranty these warranty contracts. Trinity does not guaranty the performance underlying the warranty contracts it sells. As a provider of equipment breakdown and maintenance support services, Trinity acts as a single point of contact to its clients for both certain equipment breakdowns and scheduled maintenance of equipment. Trinity will provide such repair and breakdown services by contracting with certain HVAC providers.

 

Leased Real Estate includes the Company's subsidiaries, CMC Industries, Inc. ("CMC") and Roeco Lafayette, LLC ("RoeCo").  Throughout this 2021 Annual Report, the term "Leased Real Estate" is used to refer to this segment.

CMC owns, through an indirect wholly owned subsidiary (the "Property Owner"), a parcel of real property consisting of approximately 192 acres located in the State of Texas (the "Real Property"), which is subject to a long-term triple net lease agreement. The Real Property is also subject to a mortgage, which is recorded as note payable in the consolidated balance sheets (the "Mortgage").

RoeCo owns real property consisting of approximately 6.5 acres and a 29,224 square foot single-tenant medical office building located in the State of Lousiana (the "LA Real Property"). The LA Real Property serves as a medical and dental clinic for the Department of Veteran Affairs and is subject to a long-term lease. The LA Real Property is also subject to a mortgage, which is recorded as note payable in the consolidated balance sheet at December 31, 2021 (the "RoeCo Mortgage").  

Kingsway Search Xcelerator includes the Company's subsidiary,subsidiaries, CSuite Financial Partners, LLC ("CSuite"), Ravix Financial, Inc. ("Ravix").  Ravix provides outsourced financial services and human resources consulting for short or long duration engagements for customers in 21 states and 5 countries.  All services are delivered by employees who are located in the United States.Secure Nursing Service LLC ("SNS").  Throughout this  20212022 Annual Report, the term "Kingsway Search Xcelerator" is used to refer to this segment.

23
20

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

 

Impact of COVID-19

The COVID-19 pandemic has had

CSuite provides financial executive services, for project and interim-staffing engagements, and search services for full-time placements for customers throughout the United States. 
Ravix provides outsourced financial services and human resources consulting for short or long duration engagements for customers in several states.  
SNS provides healthcare staffing services to acute healthcare facilities on a notable impact on general economic conditions, including but not limited to the temporary closures of many businesses; "shelter in place" and other governmental regulations; and many businesses continue to operate in a work-from-home mode.

The near-term impacts of COVID-19 are primarily with respect to our Extended Warranty segment. Consumer spending was initially impacted, including a decline in the purchase of new and used vehicles, and many businesses through which we distribute our products remained closedcontract or were open but with capacity constraints.  More recently, consumer spending has improved but supply-chain issues have caused a shortage of new automobiles which, in turn, has caused demand for used automobiles to increase.  This dynamic has had both positive and negative impacts on the Company’s revenues.  With respect to homeowner warranties, we saw an initial reduction in new enrollments in our home warranty programs associated with the impact of COVID-19 on new home salesper diem basis in the United States. 

The Company could experience other potential impacts as a result of COVID-19, including, but not limited to, potential impairment charges to the carrying amounts of goodwill, indefinite-lived intangibles and long-lived assets, the lossStates, primarily in value of investments, as well as the potential for adverse impacts on the Company's debt covenant financial ratios. The Company is not aware of any specific event or circumstance that would require an update to its estimates or judgments or a revision of the carrying value of its assets or liabilities as of the date of issuance of this 2021 Annual Report. Actual results may differ materially from the Company’s current estimates as the scope of COVID-19 evolves or if the duration of business disruptions is longer than initially anticipated. We continue to monitor the impact of the COVID-19 pandemic closely. However, the extent to which the COVID-19 pandemic will impact our operations or financial results is uncertain.  There remain many unknowns and the Company continues to monitor the expected trends and related demand for its services and will continue to adjust its operations accordingly.

California. 

NON U.S.-GAAP FINANCIAL MEASURE

 

Throughout this 20212022 Annual Report, we present our operations in the way we believe will be most meaningful, useful and transparent to anyone using this financial information to evaluate our performance. In addition to the U.S. GAAP presentation of netnet income, (loss), we present segment operating income as a non-U.S. GAAP financial measure, which we believe is valuable in managing our business and drawing comparisons to our peers. Below is a definition of our non-U.S. GAAP measure and its relationship to U.S. GAAP.

 

Segment Operating Income (Loss)

 

Segment operating income (loss) reprepresents onresents onee measure of the pretax profitability of our segments and is derived by subtracting direct segment expenses from direct segment revenues. Revenues and expenses presented in the consolidated statements of operations are not subtotaled by segment; however, this information is available in total and by segmentbysegment in Note 22,, "Segmented "Segmented Information,," to the Consolidated Financial Statements, regarding reportable segment information. The nearest comparable U.S. GAAP measure to total segment operating income is lossis income (loss) from continuing operationsoperations before income tax benefitexpense (benefit) that, in addition to total segment operating income, includes net investment income, net realized gains, (loss) gainloss on change in fair value of equity investments, (loss) gain on change in fair value of limited liability investments, at fair value, netgain on change in unrealized lossfair value of real estate investments, gain on private company investments, other-than-temporary impairment loss,change in fair value of derivative asset option contracts, interest expense, not allocated to segments, other revenue and expenses not allocated to segments, net, amortization of intangible assets, (loss) gainloss on change in fair value of debt, gain on disposal of subsidiary and gain (loss) on extinguishment of debt not allocated to segments.  A reconciliation of total segment operating income to lossincome (loss) from continuing operations before income tax benefit forexpense (benefit) for the years ended December 31, 20212022 and December 31, 20202021 is presented in Table 1 of the "Results of Continuing Operations" section of MD&A.

 

SIGNIFICANT ACCOUNTING POLICIES AND CRITICAL ESTIMATES

 

The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts and classification of assets and liabilities, revenues and expenses, and the related disclosures of contingent assets and liabilities in the consolidated financial statements and accompanying notes. Actual results could differ from these estimates. Estimates and their underlying assumptions are reviewed on an ongoing basis. Changes in estimates are recorded in the accounting period in which they are determined.

 

The Company’s most critical accounting policies are those that are most important to the portrayal of its financial condition and results of operations, and that require the Company to make its most difficult and subjective judgments, often as a result of the need to make estimates of matters that are inherently uncertain. The Company has identified the following as its most critical accounting policies and judgments. Although management believes that its estimates and assumptions are reasonable, they are based upon information available when they are made, and therefore, actual results may differ from these estimates under different assumptions or conditions.

 

Revenue Recognition

Service fee and commission revenue represents vehicle service agreement fees, guaranteed asset protection products ("GAP") commissions, maintenance support service fees, warranty product commissions, homebuilder warranty service fees, homebuilder warranty commissions and business services consulting revenue based on terms of various agreements with credit unions, consumers, businesses and homebuilders. Customers either pay in full at the inception of a warranty contract, commission product sale, or when consulting services are billed, or on terms subject to the Company’s customary credit reviews.

The Company’s revenue recognition policy follows guidance from ASC 606, Revenue from Contracts with Customers, which utilizes a five-step revenue recognition framework.  The Company identifies the contract with its customers and then identifies the performance obligations in the contracts. The transaction price is determined based on the amount we expect to be entitled to in exchange for providing the promised services to the customer. The transaction price is allocated to each distinct performance obligation on a relative standalone selling price basis. Revenue is recognized when performance obligations are satisfied.

Certain of the Company’s contracts with customers include obligations to provide multiple services to a customer. Determining whether services are considered distinct performance obligations that should be accounted for separately from one another requires judgment. Revenue from GAP commissions and homebuilder warranty service fees contain multiple distinct performance obligations that are accounted for separately.

Judgment is required to determine the standalone selling price ("SASP") for each distinct performance obligation. Revenue is allocated to each performance obligation based on the relative SASP.  SASP are not directly observable in the GAP and homebuilder warranty contracts for the separate performance obligations. As a result, the Company has applied the expected cost plus a margin approach to develop models to estimate the standalone selling price for each of its performance obligations in order to allocate the transaction price to the two separate performance obligations identified.  In these models, the Company makes judgments about which of its actual costs are associated with each of the performance obligations.  The relative percentage of expected costs plus a margin associated with these performance obligations is applied to the transaction price to determine the estimated SASP of the performance obligations, which the Company recognizes as earned as services are performed over the term of the contract period.

2421

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

In certain jurisdictions the Company is required to refund to a customer a pro-rata share of the vehicle service agreement fees if a customer cancels the agreement prior to the end of the term. Depending on the jurisdiction, the Company may be entitled to deduct from the refund a cancellation fee and/or amounts for claims incurred prior to cancellation. While refunds vary depending on the term and type of product offered, historically refunds have averaged 9% to 13% of the original amount of the vehicle service agreement fee. Revenues recorded by the Company are net of variable consideration related to refunds and the associated refund liability is included in accrued expenses and other liabilities. The Company estimates refunds based on the actual historical refund rates by warranty type taking into consideration current observable refund trends in estimating the expected amount of future customer refunds to be paid at each reporting period.

Refer to Note 2, "Summary of Significant Accounting Policies," to the Consolidated Financial Statements for information about our revenue recognition accounting policies.

 

Valuation of Fixed Maturities and Equity Investments

 

Our equity investments, including warrants, are recorded at fair value with changes in fair value recognized in net income (loss)income. . Fair value for our equity investments are determined using quoted market values based on latest bid prices, where active markets exist, or models based on significant market observable inputs, where no active markets exist.

 

For fixed maturities, we use observable inputs such as quoted prices for similar assets in active markets; quoted prices for identical or similar assets in markets that are inactive; or valuations based on models where the significant inputs are observable or can be corroborated by observable market data. We do not have any fixed maturities in our portfolio that require us to use unobservable inputs. The Company engages a third-party vendor who utilizes third-party pricing sources and primarily employs a market approach to determine the fair values of our fixed maturities. The market approach includes primarily obtaining prices from independent third-party pricing services as well as, to a lesser extent, quotes from broker-dealers. Our third-party vendor also monitors market indicators, as well as industry and economic events, to ensure pricing is appropriate. All classes of our fixed maturities are valued using this technique. We have obtained an understanding of our third-party vendor’s valuation methodologies and inputs. Fair values obtained from our third-party vendor are not adjusted by the Company.

 

Gains and losses realized on the disposition of investments are determined on the first-in first-out basis and credited or charged to the consolidated statements of operations. Premium and discount on investments are amortized using the interest method and charged or credited to net investment income.

 

Fixed maturities and equity investments are exposed to various risks, such as interest rate risk, credit risk and overall market volatility risk. Accordingly, it is reasonably possible that changes in the fair values of the Company’s investments reported at fair value will occur in the near term and such changes could materially affect the amounts reported in the consolidated financial statements.

 

Impairment Assessment of Investments

 

The establishment of an other-than-temporary impairment on an investment requires a number of judgments and estimates.

 

We perform a quarterly analysis of our investments classified as available-for-sale and our limited liability investments to determine if any declines in market value are other-than-temporary. The analysis for available-for-sale investments includes some or all of the following procedures, as applicable:

 

identifying all unrealized loss positions that have existed for at least six months;

identifying other circumstances management believes may affect the recoverability of the unrealized loss positions;

obtaining a valuation analysis from third-party investment managers regarding the intrinsic value of these investments based on their knowledge and experience together with market-based valuation techniques;

reviewing the trading range of certain investments over the preceding calendar period;

assessing if declines in market value are other-than-temporary for debt instruments based on the investment grade credit ratings from third-party rating agencies;

assessing if declines in market value are other-than-temporary for any debt instrument with a non-investment grade credit rating based on the continuity of its debt service record;

determining the necessary provision for declines in market value that are considered other-than-temporary based on the analyses performed; and

assessing the Company's ability and intent to hold these investments at least until any investment impairment is recovered.

 

The risks and uncertainties inherent in the assessment methodology used to determine declines in market value that are other-than-temporary include, but may not be limited to, the following:

 

the opinions of professional investment managers could be incorrect;

the historical trading patterns of individual investments may not reflect future valuation trends;

the credit ratings assigned by independent credit rating agencies may be incorrect due to unforeseen or unknown facts related to a company's financial situation; and

the debt service pattern of non-investment grade instruments may not reflect future debt service capabilities and may not reflect a company's unknown underlying financial problems.

 

We perform a quarterly analysis of our investments in private companies. The analysis includes some or all of the following procedures, as applicable:

 

the opinions of external investment and portfolio managers;

the financial condition and prospects of the investee;

recent operating trends and forecasted performance of the investee;

current market conditions in the geographic area or industry in which the investee operates;

changes in credit ratings; and

changes in the regulatory environment.

 

2522

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

 

As a result of the analysis performed to determine declines in market value that are other-than-temporary, the Company recorded write downs for other-than-temporary impairment related to certain of its investments. Seelimited liability investments, at fair value. See "Investments" section below anNote 6, "Investments,7, "Investments,to the Consolidated Financial Statements for further information.

 

Valuation of Limited Liability Investments, at Fair Value

 

Limited liability investments, at fair value represent the underlying investments of the Company’s consolidated entities Net Lease Investment Grade Portfolio LLC ("Net Lease") and Argo Holdings Fund I, LLC ("Argo Holdings"). The Company accounts for these investments at fair value with changes in fair value reported in the consolidated statements of operations.

 

Net Lease owns investments in limited liability companies that hold investment properties. The fair value of Net Lease's investments is based upon the net asset values of the underlying investments companies as a practical expedient to estimate fair value.

 

Argo Holdings makes investments in limited liability companies and limited partnerships that hold investments in search funds and private operating companies. The fair value of Argo Holdings' limited liability investments that hold investments in search funds is based on the initial investment in the search funds. The fair value of Argo Holdings' limited liability investments that hold investments in private operating companies is valued using a market approach.

 

Refer to Note 23, "Fair"Fair Value of Financial Instruments,,to the Consolidated Financial Statements for further information.

 

Valuation of Real Estate Investments

The fair value of real estate investments is subjective and involves a combination of the market and income valuation techniques. Under this approach, a market-based capitalization rate is derived from comparable transactions, adjusted for any unique characteristics of each asset, and applied to the asset under consideration. The cap rates used during underwriting and subsequent valuations incorporate the consideration of risks of vacancy and collection loss, administrative costs of owning net leased assets and possible capital expenditures that could be determined a landlord expense.

Valuation of Deferred Income Taxes

 

The provision for income taxes is calculated based on the expected tax treatment of transactions recorded in our consolidated financial statements. In determining our provision for income taxes, we interpret tax legislation in a variety of jurisdictions and make assumptions about the expected timing of the reversal of deferred income tax assets and liabilities and the valuation of deferred income taxes.

 

The ultimate realization of the deferred income tax asset balance is dependent upon the generation of future taxable income during the periods in which the Company's temporary differences reverse and become deductible. A valuation allowance is established when it is more likely than not that all or a portion of the deferred income tax asset balance will not be realized. In determining whether a valuation allowance is needed, management considers all available positive and negative evidence affecting specific deferred income tax asset balances, including the Company's historical and anticipated future performance, the reversal of deferred income tax liabilities, and the availability of tax planning strategies.

 

Objective positive evidence is necessary to support a conclusion that a valuation allowance is not needed for all or a portion of a company's deferred income tax asset balances when significant negative evidence exists. Cumulative losses are the most compelling form of negative evidence considered by management in this determination. To the extent a valuation allowance is established in a period, an expense must be recorded within the income tax provision in the consolidated statements of operations. As of December 31, 2021,2022, the Company maintains a valuation allowance allowance of $169.7130.6 million, a allll of which relates to its U.S. deferred income taxes. The largest component of the U.S. deferred income tax asset balance relates to tax loss carryforwards that have arisen as a result of losses generated from the Company's U.S. operations. Uncertainty over the Company's ability to utilize these losses over the short-term has led the Company to record a valuation allowance.

 

Future events may result in the valuation allowance being adjusted, which could materially affect our financial position and results of operations. If sufficient positive evidence were to arise in the future indicating that all or a portion of the deferred income tax assets would meet the more likely than not standard, all or a portion of the valuation allowance would be reversed in the period that such a conclusion was reached.

26

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

operations.

 

Accounting for Business Combinations and Asset Acquisitions

 

The Company evaluates acquisitions in accordance with Accounting Standards Codification 805, Business Combinations ("ASC 805"), to determine if a transaction represents an acquisition of a business or an acquisition of assets. 

 

An acquisition of a business represents a business combination.  The acquisition method of accounting is used to account for a business combination by assigning the purchase price to tangible and intangible assets acquired and liabilities assumed.  Assets acquired and liabilities assumed are recorded at their fair values and the excess of the purchase price over the amounts assigned is recorded as goodwill. We determine the fair value of such assets and liabilities, often in consultation with third-party valuation advisors.  Determining the fair value of assets acquired and liabilities assumed requires significant judgment and estimates, including the selection of valuation methodologies, estimates of future revenue, costs and cash flows, discount rates, royalty rates, and selection of comparable companies.  The resulting fair values and useful lives assigned to acquisition-related intangible assets impact the amount and timing of future amortization expense.  Acquired intangible assets with finite lives are amortized over their estimated useful lives. Adjustments to fair value assessments are recorded to goodwill over the purchase price allocation period.measurement period, which is not to exceed one year but is considered complete once all necessary information is available to management to estimate fair value.  Acquisition costs related to a business combination are expensed as incurred.

 

When an acquisition does not meet the definition of a business combination either because: (i) substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset, or group of similar identified assets, or (ii) the acquired entity does not have an input and a substantive process that together significantly contribute to the ability to create outputs, the Company accounts for the acquisition as an asset acquisition.  In an asset acquisition, goodwill is not recognized.  Any excess of the total purchase price plus transaction costs over the fair value of the net assets acquired is allocated on a relative fair value basis to the identifiable net assets at the acquisition date.  The net assets acquired in an asset acquisition of property generally include, but are not limited to: land, building, building and tenant improvements, and intangible assets or liabilities associated with above-market and below-market leases and in-place leases.

23

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

 

The Company's methodology for determining fair value of the acquired tangible and intangible assets and liabilities includes estimating an "as-if vacant" fair value of the physical property, which includes land, building, and improvements. In addition, the Company determines the estimated fair value of identifiable intangible assets and liabilities, considering the following categories: (i) value of in-place leases, and (ii) above and below-market value of in-place leases. The value of in-place leases is estimated based on the value associated with the costs avoided in originating leases compared to the acquired in-place leases as well as the value associated with lost rental and recovery revenue during the assumed lease-up period. The value of in-place leases is amortized on a straight-line basis over the remaining lease term and is included in amortization of intangible assets in the consolidated statements of operations. The fair value of the above-market or below-market component of an acquired lease is based upon the present value (calculated using a market discount rate) of the difference between the contractual rents to be paid pursuant to the lease over its remaining term and management’s estimate of the rents that would be paid using fair market rental rates and rent escalations at the date of acquisition over the remaining term of the lease.  An identifiable intangible asset or liability is recorded if there is an above-market or below-market lease at an acquired property. The amounts recorded for above-market leases are included in intangible assets on the consolidated balance sheets, and the amounts for below-market leases are included in accrued expenses and other liabilities on the consolidated balance sheets. These amounts are amortized on a straight-line basis as an adjustment to rental revenue over the remaining term of the applicable leases.  Changes to these assumptions could result in a different pattern of recognition. If tenants do not remain in their lease through the expected termorterm or exercise an assumed renewal option, there could be a material impact to earnings.

 

Valuation and Impairment Assessment of Intangible Assets

 

Intangible assets are recorded at their estimated fair values at the date of acquisition. Intangible assets with definite useful lives consist of database and customer relationships, in-place lease and non-compete agreement.relationships. Intangible assets with definite useful lives are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. If circumstances require that a definite-lived intangible asset be tested for possible impairment, we first compare the undiscounted cash flows expected to be generated by that definite-lived intangible asset to its carrying amount. If the carrying amount of the definite-lived intangible asset is not recoverable on an undiscounted cash flow basis, an impairment is recognized to the extent that the carrying amount exceeds its fair value.

 

Indefinite-lived intangible assets consist of a tenant relationship and trade names. Intangible assets with indefinite livesnames, which are assessed for impairment annually as of November 30, or more frequently if events or circumstances indicate that the carrying value may not be recoverable.  The Company has the option tomay perform its impairment test for any indefinite-lived intangible asset through a qualitative assessment or elect to determineproceed directly to a quantitative impairment test, however, the Company may resume a qualitative assessment in any subsequent period if facts and circumstances permit.

Under the qualitative approach, the impairment test consists of an assessment of whether it is more likely than not that an indefinite-lived intangible asset is impaired.  If facts and circumstances indicate thatthe Company elects to bypass the qualitative assessment for any indefinite-lived intangible asset, or if a qualitative assessment indicates it is more likely than not that the intangibleestimated carrying amount of such asset is impaired, then a fair value-based impairment test would be required. Management must make estimates and assumptions in determining theexceeds its fair value, the Company performs a quantitative test.  Factors that could trigger a quantitative impairment review include, but are not limited to, significant under performance relative to historical or projected future operating results and significant negative industry or economic trends.

As of indefinite-lived intangible assetsNovember 30, 2022, the Company conducted its annual qualitative assessment.  As a result, the Company determined that may affect any resulting impairment write-down. This includes assumptions regarding future cash flows and future revenues fromcertain trade names should be further examined under a quantitative approach.  Based on the related intangible assets or their reporting units. Management then compares the fair valueresults of the indefinite-lived intangible assets toquantitative approach, the estimated fair values of the trade names exceeded their respective carrying amounts. Ifvalues; therefore, the carrying amount of an intangible asset exceeds the fair values of that intangible asset, an impairment is recorded.Company did not record any impairment.

 

No impairment charges were recorded against intangible assets in 20212022 or 2020.2021. Additional information regarding our intangible assets is included in Note 9,, "Intangible "Intangible Assets,," to the Consolidated Financial Statements.

 

27

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

Goodwill RecoverabilityRevenue Recognition

 

GoodwillService fee and commission revenue represents vehicle service agreement fees, guaranteed asset protection products ("GAP") commissions, maintenance support service fees, warranty product commissions, homebuilder warranty service fees, homebuilder warranty commissions and business services consulting revenue based on terms of various agreements with credit unions, consumers, businesses and homebuilders. Customers either pay in full at the inception of a warranty contract, commission product sale, or when consulting services are billed, or on terms subject to the Company’s customary credit reviews.

The Company’s revenue recognition policy follows guidance from ASC 606, Revenue from Contracts with Customers, which utilizes a five-step revenue recognition framework.  The Company identifies the contract with its customers and then identifies the performance obligations in the contracts. The transaction price is determined based on the amount we expect to be entitled to in exchange for providing the promised services to the customer. The transaction price is allocated to each distinct performance obligation on a relative standalone selling price basis. Revenue is recognized when performance obligations are satisfied.

Certain of the Company’s contracts with customers include obligations to provide multiple services to a customer. Determining whether services are considered distinct performance obligations that should be accounted for separately from one another requires judgment. Revenue from GAP commissions and homebuilder warranty service fees contain multiple distinct performance obligations that are accounted for separately.

Judgment is required to determine the standalone selling price ("SASP") for each distinct performance obligation. Revenue is allocated to each performance obligation based on the relative SASP.  SASP are not directly observable in the GAP and homebuilder warranty contracts for the separate performance obligations. As a result, the Company has applied the expected cost plus a margin approach to develop models to estimate the standalone selling price for each of its performance obligations in order to allocate the transaction price to the two separate performance obligations identified.  In these models, the Company makes judgments about which of its actual costs are associated with each of the performance obligations.  The relative percentage of expected costs plus a margin associated with these performance obligations is applied to the transaction price to determine the estimated SASP of the performance obligations, which the Company recognizes as earned as services are performed over the term of the contract period.

21

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

In certain jurisdictions the Company is required to refund to a customer a pro-rata share of the vehicle service agreement fees if a customer cancels the agreement prior to the end of the term. Depending on the jurisdiction, the Company may be entitled to deduct from the refund a cancellation fee and/or amounts for claims incurred prior to cancellation. While refunds vary depending on the term and type of product offered, historically refunds have averaged 9% to 13% of the original amount of the vehicle service agreement fee. Revenues recorded by the Company are net of variable consideration related to refunds and the associated refund liability is included in accrued expenses and other liabilities. The Company estimates refunds based on the actual historical refund rates by warranty type taking into consideration current observable refund trends in estimating the expected amount of future customer refunds to be paid at each reporting period.

Refer to Note 2, "Summary of Significant Accounting Policies," to the Consolidated Financial Statements for information about our revenue recognition accounting policies.

Valuation of Fixed Maturities and Equity Investments

Our equity investments, including warrants, are recorded at fair value with changes in fair value recognized in net income. Fair value for our equity investments are determined using quoted market values based on latest bid prices, where active markets exist, or models based on significant market observable inputs, where no active markets exist.

For fixed maturities, we use observable inputs such as quoted prices for similar assets in active markets; quoted prices for identical or similar assets in markets that are inactive; or valuations based on models where the significant inputs are observable or can be corroborated by observable market data. We do not have any fixed maturities in our portfolio that require us to use unobservable inputs. The Company engages a third-party vendor who utilizes third-party pricing sources and primarily employs a market approach to determine the fair values of our fixed maturities. The market approach includes primarily obtaining prices from independent third-party pricing services as well as, to a lesser extent, quotes from broker-dealers. Our third-party vendor also monitors market indicators, as well as industry and economic events, to ensure pricing is appropriate. All classes of our fixed maturities are valued using this technique. We have obtained an understanding of our third-party vendor’s valuation methodologies and inputs. Fair values obtained from our third-party vendor are not adjusted by the Company.

Gains and losses realized on the disposition of investments are determined on the first-in first-out basis and credited or charged to the consolidated statements of operations. Premium and discount on investments are amortized using the interest method and charged or credited to net investment income.

Fixed maturities and equity investments are exposed to various risks, such as interest rate risk, credit risk and overall market volatility risk. Accordingly, it is reasonably possible that changes in the fair values of the Company’s investments reported at fair value will occur in the near term and such changes could materially affect the amounts reported in the consolidated financial statements.

Impairment Assessment of Investments

The establishment of an other-than-temporary impairment on an investment requires a number of judgments and estimates.

We perform a quarterly analysis of our investments classified as available-for-sale and our limited liability investments to determine if any declines in market value are other-than-temporary. The analysis for available-for-sale investments includes some or all of the following procedures, as applicable:

identifying all unrealized loss positions that have existed for at least six months;

identifying other circumstances management believes may affect the recoverability of the unrealized loss positions;

obtaining a valuation analysis from third-party investment managers regarding the intrinsic value of these investments based on their knowledge and experience together with market-based valuation techniques;

reviewing the trading range of certain investments over the preceding calendar period;

assessing if declines in market value are other-than-temporary for debt instruments based on the investment grade credit ratings from third-party rating agencies;

assessing if declines in market value are other-than-temporary for any debt instrument with a non-investment grade credit rating based on the continuity of its debt service record;

determining the necessary provision for declines in market value that are considered other-than-temporary based on the analyses performed; and

assessing the Company's ability and intent to hold these investments at least until any investment impairment is recovered.

The risks and uncertainties inherent in the assessment methodology used to determine declines in market value that are other-than-temporary include, but may not be limited to, the following:

the opinions of professional investment managers could be incorrect;

the historical trading patterns of individual investments may not reflect future valuation trends;

the credit ratings assigned by independent credit rating agencies may be incorrect due to unforeseen or unknown facts related to a company's financial situation; and

the debt service pattern of non-investment grade instruments may not reflect future debt service capabilities and may not reflect a company's unknown underlying financial problems.

We perform a quarterly analysis of our investments in private companies. The analysis includes some or all of the following procedures, as applicable:

the opinions of external investment and portfolio managers;

the financial condition and prospects of the investee;

recent operating trends and forecasted performance of the investee;

current market conditions in the geographic area or industry in which the investee operates;

changes in credit ratings; and

changes in the regulatory environment.

22

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

As a result of the analysis performed to determine declines in market value that are other-than-temporary, the Company recorded write downs for other-than-temporary impairment related to limited liability investments, at fair value. See "Investments" section below and Note 7, "Investments," to the Consolidated Financial Statements for further information.

Valuation of Limited Liability Investments, at Fair Value

Limited liability investments, at fair value represent the underlying investments of the Company’s consolidated entities Net Lease Investment Grade Portfolio LLC ("Net Lease") and Argo Holdings Fund I, LLC ("Argo Holdings"). The Company accounts for these investments at fair value with changes in fair value reported in the consolidated statements of operations.

Net Lease owns investments in limited liability companies that hold investment properties. The fair value of Net Lease's investments is based upon the net asset values of the underlying investments companies as a practical expedient to estimate fair value.

Argo Holdings makes investments in limited liability companies and limited partnerships that hold investments in search funds and private operating companies. The fair value of Argo Holdings' limited liability investments that hold investments in search funds is based on the initial investment in the search funds. The fair value of Argo Holdings' limited liability investments that hold investments in private operating companies is valued using a market approach.

Refer to Note 23, "Fair Value of Financial Instruments," to the Consolidated Financial Statements for further information.

Valuation of Deferred Income Taxes

The provision for income taxes is calculated based on the expected tax treatment of transactions recorded in our consolidated financial statements. In determining our provision for income taxes, we interpret tax legislation in a variety of jurisdictions and make assumptions about the expected timing of the reversal of deferred income tax assets and liabilities and the valuation of deferred income taxes.

The ultimate realization of the deferred income tax asset balance is dependent upon the generation of future taxable income during the periods in which the Company's temporary differences reverse and become deductible. A valuation allowance is established when it is more likely than not that all or a portion of the deferred income tax asset balance will not be realized. In determining whether a valuation allowance is needed, management considers all available positive and negative evidence affecting specific deferred income tax asset balances, including the Company's historical and anticipated future performance, the reversal of deferred income tax liabilities, and the availability of tax planning strategies.

Objective positive evidence is necessary to support a conclusion that a valuation allowance is not needed for all or a portion of a company's deferred income tax asset balances when significant negative evidence exists. Cumulative losses are the most compelling form of negative evidence considered by management in this determination. To the extent a valuation allowance is established in a period, an expense must be recorded within the income tax provision in the consolidated statements of operations. As of December 31, 2022, the Company maintains a valuation allowance of $130.6 million, all of which relates to its U.S. deferred income taxes. The largest component of the U.S. deferred income tax asset balance relates to tax loss carryforwards that have arisen as a result of losses generated from the Company's U.S. operations. Uncertainty over the Company's ability to utilize these losses over the short-term has led the Company to record a valuation allowance.

Future events may result in the valuation allowance being adjusted, which could materially affect our financial position and results of operations. If sufficient positive evidence were to arise in the future indicating that all or a portion of the deferred income tax assets would meet the more likely than not standard, all or a portion of the valuation allowance would be reversed in the period that such a conclusion was reached, which would beneficially impact our results of operations.

Accounting for Business Combinations and Asset Acquisitions

The Company evaluates acquisitions in accordance with Accounting Standards Codification 805, Business Combinations ("ASC 805"), to determine if a transaction represents an acquisition of a business or an acquisition of assets. 

An acquisition of a business represents a business combination.  The acquisition method of accounting is used to account for a business combination by assigning the purchase price to tangible and intangible assets acquired and liabilities assumed.  Assets acquired and liabilities assumed are recorded at their fair values and the excess of the purchase price over the amounts assigned is recorded as goodwill. We determine the fair value of such assets and liabilities, often in consultation with third-party valuation advisors.  Determining the fair value of assets acquired and liabilities assumed requires significant judgment and estimates, including the selection of valuation methodologies, estimates of future revenue, costs and cash flows, discount rates, royalty rates, and selection of comparable companies.  The resulting fair values and useful lives assigned to acquisition-related intangible assets impact the amount and timing of future amortization expense.  Acquired intangible assets with finite lives are amortized over their estimated useful lives. Adjustments to fair value assessments are recorded to goodwill over the measurement period, which is not to exceed one year but is considered complete once all necessary information is available to management to estimate fair value.  Acquisition costs related to a business combination are expensed as incurred.

When an acquisition does not meet the definition of a business combination either because: (i) substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset, or group of similar identified assets, or (ii) the acquired entity does not have an input and a substantive process that together significantly contribute to the ability to create outputs, the Company accounts for the acquisition as an asset acquisition.  In an asset acquisition, goodwill is not recognized.  Any excess of the total purchase price plus transaction costs over the fair value of the net assets acquired is allocated on a relative fair value basis to the identifiable net assets at the acquisition date.  The net assets acquired in an asset acquisition of property generally include, but are not limited to: land, building, building and tenant improvements, and intangible assets or liabilities associated with above-market and below-market leases and in-place leases.

23

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

The Company's methodology for determining fair value of the acquired tangible and intangible assets and liabilities includes estimating an "as-if vacant" fair value of the physical property, which includes land, building, and improvements. In addition, the Company determines the estimated fair value of identifiable intangible assets and liabilities, considering the following categories: (i) value of in-place leases, and (ii) above and below-market value of in-place leases. The value of in-place leases is estimated based on the value associated with the costs avoided in originating leases compared to the acquired in-place leases as well as the value associated with lost rental and recovery revenue during the assumed lease-up period. The value of in-place leases is amortized on a straight-line basis over the remaining lease term and is included in amortization of intangible assets in the consolidated statements of operations. The fair value of the above-market or below-market component of an acquired lease is based upon the present value (calculated using a market discount rate) of the difference between the contractual rents to be paid pursuant to the lease over its remaining term and management’s estimate of the rents that would be paid using fair market rental rates and rent escalations at the date of acquisition over the remaining term of the lease.  An identifiable intangible asset or liability is recorded if there is an above-market or below-market lease at an acquired property. The amounts recorded for above-market leases are included in intangible assets on the consolidated balance sheets, and the amounts for below-market leases are included in accrued expenses and other liabilities on the consolidated balance sheets. These amounts are amortized on a straight-line basis as an adjustment to rental revenue over the remaining term of the applicable leases.  Changes to these assumptions could result in a different pattern of recognition. If tenants do not remain in their lease through the expected term or exercise an assumed renewal option, there could be a material impact to earnings.

Valuation and Impairment Assessment of Intangible Assets

Intangible assets are recorded at their estimated fair values at the date of acquisition. Intangible assets with definite useful lives consist of database and customer relationships. Intangible assets with definite useful lives are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. If circumstances require that a definite-lived intangible asset be tested for possible impairment, we first compare the undiscounted cash flows expected to be generated by that definite-lived intangible asset to its carrying amount. If the carrying amount of the definite-lived intangible asset is not recoverable on an undiscounted cash flow basis, an impairment is recognized to the extent that the carrying amount exceeds its fair value.

Indefinite-lived intangible assets consist of trade names, which are assessed for impairment annually as of November 30, or more frequently if events or circumstances indicate that the carrying value may not be recoverable.  In evaluating the recoverability of goodwill,The Company may perform its impairment test for any indefinite-lived intangible asset through a qualitative assessment or elect to proceed directly to a quantitative impairment test, however, the Company estimatesmay resume a qualitative assessment in any subsequent period if facts and circumstances permit.

Under the fair valuequalitative approach, the impairment test consists of its reporting units and comparesan assessment of whether it to the carrying value.is more likely than not that an indefinite-lived intangible asset is impaired.  If the Company elects to bypass the qualitative assessment for any indefinite-lived intangible asset, or if a qualitative assessment indicates it is more likely than not that the estimated carrying valueamount of the reporting unitsuch asset exceeds its fair value, anthe Company performs a quantitative test.  Factors that could trigger a quantitative impairment loss is recognized in an amount equalreview include, but are not limited to, such excess.significant under performance relative to historical or projected future operating results and significant negative industry or economic trends.

 

For Extended Warranty,As of November 30, 2022, the Company estimates the fair value usingconducted its annual qualitative assessment.  As a valuation technique based on observed market capitalization multiples of earnings before interest, taxes, depreciation and amortization ("EBITDA") for a group of publicly traded insurance services and insurance brokerage companies, an approach thatresult, the Company views asdetermined that certain trade names should be further examined under a technique consistent withquantitative approach.  Based on the objectiveresults of measuringthe quantitative approach, the estimated fair value consistent with prior years’ assessments performed.

For Leased Real Estate,values of the trade names exceeded their respective carrying values; therefore, the Company models a hypothetical sale of the underlying asset in order to arrive at fair value, which, due to the unique nature of Leased Real Estate, the Company views as a technique consistent with the objective of measuring fair value.  The estimated fair value of Leased Real Estate is highly sensitive to discount rates applied and changes in the underlying assumptions in the future could differ materially due to the inherent uncertainty in making such estimates. Additionally, estimates regarding future sales proceeds and timing of such proceeds could also have a significant impact on the fair value.   The Company performed a Step 1 impairment assessment for Leased Real Estate at June 30, 2021, due to the sensitivity of interest rates in determining fair value and the impact that the additional borrowing may have on the determination of fair value.  The results of this assessment indicated the fair value exceeded carrying value for Leased Real Estate.  However, if there were sustained increases in the underlying interest rates used in our analysis then the fair value could be reduced to a level that could indicatedid not record any impairment.

 

Estimating the fair value of reporting units requires the use of significant judgments that are based on a number of factors including actual operating results, internal forecasts, market observable pricing multiples of similar businesses and comparable transactions and determining the appropriate discount rate and long-term growth rate assumptions. There are inherent uncertainties related to these factors and management’s judgment in applying them to the analysis of goodwill impairment. It is reasonably possible that the judgments and estimates described above could change in future periods.

Although the Company believes its estimates of fair value are reasonable, actual financial results could differ from those estimates due to the inherent uncertainty involved in making such estimates. Changes in assumptions concerning future financial results or other underlying assumptions could have a significant impact on either the fair value of the reporting units, the amount of the goodwill impairment charge, or both.

No impairment charges were recorded against goodwillintangible assets in 20212022 or 2020, as the estimated fair values of the reporting units exceeded their respective carrying values.2021. Additional information regarding our goodwillintangible assets is included iin n Note 8, "Goodwill,9, "Intangible Assets," to the Consolidated Financial Statements.

 

28

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

Deferred Acquisition Costs

Deferred acquisition costs represent the deferral of expenses that we incur related to successful efforts to acquire new business or renew existing business. Acquisition costs, which are incremental costs to obtain or fulfill a contract with a customer and primarily include commissions and expenses incurred directly related to the acquisition of vehicle service agreements, are deferred and amortized over the expected customer relationship period consistent with the pattern in which the related revenues are earned. Management regularly reviews the categories of acquisition costs that are deferred and assesses the recoverability of this asset.

Fair Value Assumptions for Subordinated Debt Obligations

Our subordinated debt is measured and reported at fair value. The fair value of the subordinated debt is calculated using a model based on significant market observable inputs and inputs developed by a third-party. These inputs include credit spread assumptions developed by a third-party and market observable swap rates.  The following summarizes the impacts:

Impact of Rate Change on Fair Value

2021 Result

2020 Result

Libor:

increase causes fair value to increase; decrease causes fair value to decrease

Increase to fair value

Decrease to fair value

Risk free rate:

increase causes fair value to decrease; decrease causes fair value to increase

Decrease to fair value

Increase to fair value

The other primary variable affecting the fair value of debt calculation is the passage of time, which will always have the effect of increasing the fair value of debt.

Therefore, changes in the underlying interest rates used would cause the fair value to be impacted.  However, such impact only impacts the income statement (or comprehensive income/loss for the portion related to credit risk) and does not impact cash flows.

Fair Value Assumptions for Subsidiary Stock-Based Compensation Awards

Two of the Company's subsidiaries, PWSC and Ravix, have made grants of restricted stock awards or restricted unit awards (together "Subsidiary Restricted Awards"). The Subsidiary Restricted Awards are measured at fair value on the date of grant and recognized as compensation expense on a straight-line basis over the requisite service period during which awards are expected to vest, with a corresponding increase to either additional paid-in capital for equity-classified awards or to a liability for liability-classified awards.  Certain of the Subsidiary Restricted Awards are classified as a liability, either because they contain a noncontingent put option that is exercisable less than six months after the vesting of certain shares or because the awards are expected to settle in cash. Liability-classified awards, included in accrued expenses and other liabilities in the consolidated balance sheets, are measured and reported at fair value on the date of grant and are remeasured each reporting period. The Subsidiary Restricted Awards contain performance conditions that are reviewed quarterly to assess the probability of achievement of the performance condition.  Compensation expense is adjusted when a change in the assessment of achievement of the specific performance condition is determined to be probable.  Forfeitures are recognized in the period that Subsidiary Restricted Awards are forfeited. 

The determination of fair value of the Subsidiary Restricted Awards is subjective and involves significant estimates and assumptions of whether the awards will achieve performance thresholds.  The fair value of the Subsidiary Restricted Awards is estimated using either an internal valuation model without relevant observable market inputs or the Black-Scholes option pricing model. The significant inputs used in the internal valuation model includes a valuation multiple applied to trailing twelve month earnings before interest, tax, depreciation and amortization. The determination of the grant date fair value using the Black-Scholes option-pricing model is affected by subjective assumptions, including the expected term of the awards, expected volatility over the expected term of the awards, expected dividend yield, and risk-free interest rates. The assumptions used in the Company’s Black-Scholes option-pricing model require significant judgment and represent management’s best estimates.

Contingent Consideration

The consideration for certain of the Company's acquisitions include future payments to the former owners that are contingent upon the achievement of certain targets over future reporting periods. Liabilities for contingent consideration are measured and reported at fair value at the date of acquisition with subsequent changes in fair value reported in the consolidated statements of operations as other (expense) income.

Determining the fair value of contingent consideration liabilities requires management to make assumptions and judgments. The fair value of Company’s contingent consideration liability is estimated by applying the Monte Carlo simulation method to forecast achievement of gross profit. These fair value measurements are based on significant inputs not observable in the market.  Key inputs in the valuation include forecasted gross profit, gross profit volatility, discount rate and discount term. Management must use judgment in determining the appropriateness of these assumptions as of the acquisition date and for each subsequent period. Changes in assumptions could have a material impact on the amount of contingent consideration benefit or expense reported in the consolidated statements of operations and have an impact on the payout of contingent consideration liabilities. Contingent consideration liabilities are revalued each reporting period. Changes in the fair value of contingent consideration liabilities can result from changes to one or multiple inputs, including adjustments to the key inputs or changes in the assumed achievement or timing of any targets. Any changes in fair value are reported in the consolidated statements of operations as other (expense) income.  Additional information regarding our contingent consideration liabilities is included in Note 23, "Fair Value of Financial Instruments," to the Consolidated Financial Statements.

29

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

Revenue Recognition

 

Service fee and commission revenue represents vehicle service agreement fees, guaranteed asset protection products ("GAP") commissions, maintenance support service fees, warranty product commissions, homebuilder warranty service fees, homebuilder warranty commissions and business services consulting revenue based on terms of various agreements with credit unions, consumers, businesses and homebuilders. Customers either pay in full at the inception of a warranty contract, commission product sale, or when consulting services are billed, or on terms subject to the Company’s customary credit reviews.

 

The Company’s revenue recognition policy follows guidance from ASC 606, Revenue from Contracts with Customers, which utilizes a five-step revenue recognition framework.  The Company identifies the contract with its customers and then identifies the performance obligations in the contracts. The transaction price is determined based on the amount we expect to be entitled to in exchange for providing the promised services to the customer. The transaction price is allocated to each distinct performance obligation on a relative standalone selling price basis. Revenue is recognized when performance obligations are satisfied.

 

Certain of the Company’s contracts with customers include obligations to provide multiple services to a customer. Determining whether services are considered distinct performance obligations that should be accounted for separately from one another requires judgment. Revenue from GAP commissions and homebuilder warranty service fees contain multiple distinct performance obligations that are accounted for separately.

 

Judgment is required to determine the standalone selling price ("SASP") for each distinct performance obligation. Revenue is allocated to each performance obligation based on the relative SASP.  SASP are not directly observable in the GAP and homebuilder warranty contracts for the separate performance obligations. As a result, the Company has applied the expected cost plus a margin approach to develop models to estimate the standalone selling price for each of its performance obligations in order to allocate the transaction price to the two separate performance obligations identified.  In these models, the Company makes judgments about which of its actual costs are associated with each of the performance obligations.  The relative percentage of expected costs plus a margin associated with these performance obligations is applied to the transaction price to determine the estimated SASP of the performance obligations, which the Company recognizes as earned as services are performed over the term of the contract period.

 

21

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

In certain jurisdictions the Company is required to refund to a customer a pro-rata share of the vehicle service agreement fees if a customer cancels the agreement prior to the end of the term. Depending on the jurisdiction, the Company may be entitled to deduct from the refund a cancellation fee and/or amounts for claims incurred prior to cancellation. While refunds vary depending on the term and type of product offered, historically refunds have averaged 9% to 13% of the original amount of the vehicle service agreement fee. Revenues recorded by the Company are net of variable consideration related to refunds and the associated refund liability is included in accrued expenses and other liabilities. The Company estimates refunds based on the actual historical refund rates by warranty type taking into consideration current observable refund trends in estimating the expected amount of future customer refunds to be paid at each reporting period.

 

Refer to Note 2, "Summary of Significant Accounting Policies," to the Consolidated Financial Statements for information about our revenue recognition accounting policies.

 

Valuation of Fixed Maturities and Equity Investments

Our equity investments, including warrants, are recorded at fair value with changes in fair value recognized in net income. Fair value for our equity investments are determined using quoted market values based on latest bid prices, where active markets exist, or models based on significant market observable inputs, where no active markets exist.

For fixed maturities, we use observable inputs such as quoted prices for similar assets in active markets; quoted prices for identical or similar assets in markets that are inactive; or valuations based on models where the significant inputs are observable or can be corroborated by observable market data. We do not have any fixed maturities in our portfolio that require us to use unobservable inputs. The Company engages a third-party vendor who utilizes third-party pricing sources and primarily employs a market approach to determine the fair values of our fixed maturities. The market approach includes primarily obtaining prices from independent third-party pricing services as well as, to a lesser extent, quotes from broker-dealers. Our third-party vendor also monitors market indicators, as well as industry and economic events, to ensure pricing is appropriate. All classes of our fixed maturities are valued using this technique. We have obtained an understanding of our third-party vendor’s valuation methodologies and inputs. Fair values obtained from our third-party vendor are not adjusted by the Company.

Gains and losses realized on the disposition of investments are determined on the first-in first-out basis and credited or charged to the consolidated statements of operations. Premium and discount on investments are amortized using the interest method and charged or credited to net investment income.

Fixed maturities and equity investments are exposed to various risks, such as interest rate risk, credit risk and overall market volatility risk. Accordingly, it is reasonably possible that changes in the fair values of the Company’s investments reported at fair value will occur in the near term and such changes could materially affect the amounts reported in the consolidated financial statements.

Impairment Assessment of Investments

The establishment of an other-than-temporary impairment on an investment requires a number of judgments and estimates.

We perform a quarterly analysis of our investments classified as available-for-sale and our limited liability investments to determine if any declines in market value are other-than-temporary. The analysis for available-for-sale investments includes some or all of the following procedures, as applicable:

identifying all unrealized loss positions that have existed for at least six months;

identifying other circumstances management believes may affect the recoverability of the unrealized loss positions;

obtaining a valuation analysis from third-party investment managers regarding the intrinsic value of these investments based on their knowledge and experience together with market-based valuation techniques;

reviewing the trading range of certain investments over the preceding calendar period;

assessing if declines in market value are other-than-temporary for debt instruments based on the investment grade credit ratings from third-party rating agencies;

assessing if declines in market value are other-than-temporary for any debt instrument with a non-investment grade credit rating based on the continuity of its debt service record;

determining the necessary provision for declines in market value that are considered other-than-temporary based on the analyses performed; and

assessing the Company's ability and intent to hold these investments at least until any investment impairment is recovered.

The risks and uncertainties inherent in the assessment methodology used to determine declines in market value that are other-than-temporary include, but may not be limited to, the following:

the opinions of professional investment managers could be incorrect;

the historical trading patterns of individual investments may not reflect future valuation trends;

the credit ratings assigned by independent credit rating agencies may be incorrect due to unforeseen or unknown facts related to a company's financial situation; and

the debt service pattern of non-investment grade instruments may not reflect future debt service capabilities and may not reflect a company's unknown underlying financial problems.

We perform a quarterly analysis of our investments in private companies. The analysis includes some or all of the following procedures, as applicable:

the opinions of external investment and portfolio managers;

the financial condition and prospects of the investee;

recent operating trends and forecasted performance of the investee;

current market conditions in the geographic area or industry in which the investee operates;

changes in credit ratings; and

changes in the regulatory environment.

3022

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

 

As a result of the analysis performed to determine declines in market value that are other-than-temporary, the Company recorded write downs for other-than-temporary impairment related to limited liability investments, at fair value. See "Investments" section below and Note 7, "Investments," to the Consolidated Financial Statements for further information.

Valuation of Limited Liability Investments, at Fair Value

Limited liability investments, at fair value represent the underlying investments of the Company’s consolidated entities Net Lease Investment Grade Portfolio LLC ("Net Lease") and Argo Holdings Fund I, LLC ("Argo Holdings"). The Company accounts for these investments at fair value with changes in fair value reported in the consolidated statements of operations.

Net Lease owns investments in limited liability companies that hold investment properties. The fair value of Net Lease's investments is based upon the net asset values of the underlying investments companies as a practical expedient to estimate fair value.

Argo Holdings makes investments in limited liability companies and limited partnerships that hold investments in search funds and private operating companies. The fair value of Argo Holdings' limited liability investments that hold investments in search funds is based on the initial investment in the search funds. The fair value of Argo Holdings' limited liability investments that hold investments in private operating companies is valued using a market approach.

Refer to Note 23, "Fair Value of Financial Instruments," to the Consolidated Financial Statements for further information.

Valuation of Deferred Income Taxes

The provision for income taxes is calculated based on the expected tax treatment of transactions recorded in our consolidated financial statements. In determining our provision for income taxes, we interpret tax legislation in a variety of jurisdictions and make assumptions about the expected timing of the reversal of deferred income tax assets and liabilities and the valuation of deferred income taxes.

The ultimate realization of the deferred income tax asset balance is dependent upon the generation of future taxable income during the periods in which the Company's temporary differences reverse and become deductible. A valuation allowance is established when it is more likely than not that all or a portion of the deferred income tax asset balance will not be realized. In determining whether a valuation allowance is needed, management considers all available positive and negative evidence affecting specific deferred income tax asset balances, including the Company's historical and anticipated future performance, the reversal of deferred income tax liabilities, and the availability of tax planning strategies.

Objective positive evidence is necessary to support a conclusion that a valuation allowance is not needed for all or a portion of a company's deferred income tax asset balances when significant negative evidence exists. Cumulative losses are the most compelling form of negative evidence considered by management in this determination. To the extent a valuation allowance is established in a period, an expense must be recorded within the income tax provision in the consolidated statements of operations. As of December 31, 2022, the Company maintains a valuation allowance of $130.6 million, all of which relates to its U.S. deferred income taxes. The largest component of the U.S. deferred income tax asset balance relates to tax loss carryforwards that have arisen as a result of losses generated from the Company's U.S. operations. Uncertainty over the Company's ability to utilize these losses over the short-term has led the Company to record a valuation allowance.

Future events may result in the valuation allowance being adjusted, which could materially affect our financial position and results of operations. If sufficient positive evidence were to arise in the future indicating that all or a portion of the deferred income tax assets would meet the more likely than not standard, all or a portion of the valuation allowance would be reversed in the period that such a conclusion was reached, which would beneficially impact our results of operations.

Accounting for Business Combinations and Asset Acquisitions

The Company evaluates acquisitions in accordance with Accounting Standards Codification 805, Business Combinations ("ASC 805"), to determine if a transaction represents an acquisition of a business or an acquisition of assets. 

An acquisition of a business represents a business combination.  The acquisition method of accounting is used to account for a business combination by assigning the purchase price to tangible and intangible assets acquired and liabilities assumed.  Assets acquired and liabilities assumed are recorded at their fair values and the excess of the purchase price over the amounts assigned is recorded as goodwill. We determine the fair value of such assets and liabilities, often in consultation with third-party valuation advisors.  Determining the fair value of assets acquired and liabilities assumed requires significant judgment and estimates, including the selection of valuation methodologies, estimates of future revenue, costs and cash flows, discount rates, royalty rates, and selection of comparable companies.  The resulting fair values and useful lives assigned to acquisition-related intangible assets impact the amount and timing of future amortization expense.  Acquired intangible assets with finite lives are amortized over their estimated useful lives. Adjustments to fair value assessments are recorded to goodwill over the measurement period, which is not to exceed one year but is considered complete once all necessary information is available to management to estimate fair value.  Acquisition costs related to a business combination are expensed as incurred.

When an acquisition does not meet the definition of a business combination either because: (i) substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset, or group of similar identified assets, or (ii) the acquired entity does not have an input and a substantive process that together significantly contribute to the ability to create outputs, the Company accounts for the acquisition as an asset acquisition.  In an asset acquisition, goodwill is not recognized.  Any excess of the total purchase price plus transaction costs over the fair value of the net assets acquired is allocated on a relative fair value basis to the identifiable net assets at the acquisition date.  The net assets acquired in an asset acquisition of property generally include, but are not limited to: land, building, building and tenant improvements, and intangible assets or liabilities associated with above-market and below-market leases and in-place leases.

23

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

The Company's methodology for determining fair value of the acquired tangible and intangible assets and liabilities includes estimating an "as-if vacant" fair value of the physical property, which includes land, building, and improvements. In addition, the Company determines the estimated fair value of identifiable intangible assets and liabilities, considering the following categories: (i) value of in-place leases, and (ii) above and below-market value of in-place leases. The value of in-place leases is estimated based on the value associated with the costs avoided in originating leases compared to the acquired in-place leases as well as the value associated with lost rental and recovery revenue during the assumed lease-up period. The value of in-place leases is amortized on a straight-line basis over the remaining lease term and is included in amortization of intangible assets in the consolidated statements of operations. The fair value of the above-market or below-market component of an acquired lease is based upon the present value (calculated using a market discount rate) of the difference between the contractual rents to be paid pursuant to the lease over its remaining term and management’s estimate of the rents that would be paid using fair market rental rates and rent escalations at the date of acquisition over the remaining term of the lease.  An identifiable intangible asset or liability is recorded if there is an above-market or below-market lease at an acquired property. The amounts recorded for above-market leases are included in intangible assets on the consolidated balance sheets, and the amounts for below-market leases are included in accrued expenses and other liabilities on the consolidated balance sheets. These amounts are amortized on a straight-line basis as an adjustment to rental revenue over the remaining term of the applicable leases.  Changes to these assumptions could result in a different pattern of recognition. If tenants do not remain in their lease through the expected term or exercise an assumed renewal option, there could be a material impact to earnings.

Valuation and Impairment Assessment of Intangible Assets

Intangible assets are recorded at their estimated fair values at the date of acquisition. Intangible assets with definite useful lives consist of database and customer relationships. Intangible assets with definite useful lives are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. If circumstances require that a definite-lived intangible asset be tested for possible impairment, we first compare the undiscounted cash flows expected to be generated by that definite-lived intangible asset to its carrying amount. If the carrying amount of the definite-lived intangible asset is not recoverable on an undiscounted cash flow basis, an impairment is recognized to the extent that the carrying amount exceeds its fair value.

Indefinite-lived intangible assets consist of trade names, which are assessed for impairment annually as of November 30, or more frequently if events or circumstances indicate that the carrying value may not be recoverable.  The Company may perform its impairment test for any indefinite-lived intangible asset through a qualitative assessment or elect to proceed directly to a quantitative impairment test, however, the Company may resume a qualitative assessment in any subsequent period if facts and circumstances permit.

Under the qualitative approach, the impairment test consists of an assessment of whether it is more likely than not that an indefinite-lived intangible asset is impaired.  If the Company elects to bypass the qualitative assessment for any indefinite-lived intangible asset, or if a qualitative assessment indicates it is more likely than not that the estimated carrying amount of such asset exceeds its fair value, the Company performs a quantitative test.  Factors that could trigger a quantitative impairment review include, but are not limited to, significant under performance relative to historical or projected future operating results and significant negative industry or economic trends.

As of November 30, 2022, the Company conducted its annual qualitative assessment.  As a result, the Company determined that certain trade names should be further examined under a quantitative approach.  Based on the results of the quantitative approach, the estimated fair values of the trade names exceeded their respective carrying values; therefore, the Company did not record any impairment.

No impairment charges were recorded against intangible assets in 2022 or 2021. Additional information regarding our intangible assets is included in Note 9, "Intangible Assets," to the Consolidated Financial Statements.

Goodwill Recoverability

Goodwill is assessed for impairment annually as of November 30, or more frequently if events or circumstances indicate that the carrying value may not be recoverable. In evaluating the recoverability of goodwill, the Company estimates the fair value of its reporting units and compares it to the carrying value. If the carrying value of the reporting unit exceeds its fair value, an impairment loss is recognized in an amount equal to such excess.

For Extended Warranty, the Company estimates the fair value using a valuation technique based on observed market capitalization multiples of earnings before interest, taxes, depreciation and amortization ("EBITDA") for a group of publicly traded insurance services and insurance brokerage companies, an approach that the Company views as a technique consistent with the objective of measuring fair value consistent with prior years’ assessments performed.

For Kingsway Search Xcelerator, the Company estimates the fair value using a valuation technique based on observed market capitalization multiples of EBITDA from its recent acquisitions of similar businesses.  

Estimating the fair value of reporting units requires the use of significant judgments that are based on a number of factors including actual operating results, internal forecasts, market observable pricing multiples of similar businesses and comparable transactions and determining the appropriate discount rate and long-term growth rate assumptions. There are inherent uncertainties related to these factors and management’s judgment in applying them to the analysis of goodwill impairment. It is reasonably possible that the judgments and estimates described above could change in future periods.

Although the Company believes its estimates of fair value are reasonable, actual financial results could differ from those estimates due to the inherent uncertainty involved in making such estimates. Changes in assumptions concerning future financial results or other underlying assumptions could have a significant impact on either the fair value of the reporting units, the amount of the goodwill impairment charge, or both.

No impairment charges were recorded against goodwill in 2022 or 2021, as the estimated fair values of the reporting units exceeded their respective carrying values. Additional information regarding our goodwill is included in Note 8, "Goodwill," to the Consolidated Financial Statements.

24

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

Deferred Contract Costs

Deferred contract costs represent the deferral of incremental costs to obtain or fulfill a contract with a customer.  Incremental costs to obtain a contract with a customer primarily include sales commissions.  The Company capitalizes costs incurred to fulfill a contract if the costs are identifiable, generate or enhance resources used to satisfy future performance obligations and are expected to be recovered.  Costs to fulfill a contract include labor costs for set-up activities directly related to the acquisition of vehicle service agreements.  Contract costs are deferred and amortized over the expected customer relationship period consistent with the pattern in which the related revenues are earned.  Amortization of incremental costs to obtain a contract and costs to fulfill a contract with a customer are recorded in commissions and general and administrative expenses, respectively, in the consolidated statements of operations.  No impairment charges related to deferred contract costs were recorded in 2022 or 2021.

Fair Value Assumptions for Subordinated Debt Obligations

Our subordinated debt is measured and reported at fair value. The fair value of the subordinated debt is calculated using a model based on significant market observable inputs and inputs developed by a third-party. These inputs include credit spread assumptions developed by a third-party and market observable swap rates.  The following summarizes the impacts:

Impact of Rate Change on Fair Value

2022 Result

2021 Result

Libor:

increase causes fair value to increase; decrease causes fair value to decrease

Increase to fair value

Increase to fair value

Risk free rate:

increase causes fair value to decrease; decrease causes fair value to increase

Decrease to fair value

Decrease to fair value

The other primary variable affecting the fair value of debt calculation is the passage of time, which will always have the effect of increasing the fair value of debt.

Therefore, changes in the underlying interest rates used would cause the fair value to be impacted, but only impacts the income statement (or comprehensive income/loss for the portion related to credit risk) and does not impact cash flows.

Fair Value Assumptions for Subsidiary Stock-Based Compensation Awards

Three of the Company's subsidiaries, PWSC, Ravix and SNS, have made grants of restricted stock awards or restricted unit awards (together "Subsidiary Restricted Awards"). The Subsidiary Restricted Awards are measured at fair value on the date of grant and recognized as compensation expense on a straight-line basis over the requisite service period during which awards are expected to vest, with a corresponding increase to either additional paid-in capital for equity-classified awards or to a liability for liability-classified awards.  Certain of the Subsidiary Restricted Awards are classified as a liability, either because they contain a noncontingent put option that is exercisable less than six months after the vesting of certain shares or because the awards are expected to settle in cash. Liability-classified awards, included in accrued expenses and other liabilities in the consolidated balance sheets, are measured and reported at fair value on the date of grant and are remeasured each reporting period. The Subsidiary Restricted Awards contain performance vesting and/or market vesting conditions.  Performance vesting conditions are reviewed quarterly to assess the probability of achievement of the performance condition.  Compensation expense is adjusted when a change in the assessment of achievement of the specific performance condition is determined to be probable. Compensation expense is recognized on a straight-line basis for awards subject to market conditions regardless of whether the market condition is satisfied, provided that the requisite service has been provided.  Forfeitures are recognized in the period that Subsidiary Restricted Awards are forfeited. 

The determination of fair value of the Subsidiary Restricted Awards is subjective and involves significant estimates and assumptions of whether the awards will achieve performance thresholds.  The fair value of the Subsidiary Restricted Awards is estimated using either an internal valuation model without relevant observable market inputs, the Black-Scholes option pricing model and/or the Monte Carlo simulation model to derive certain inputs. The significant inputs used in the internal valuation model includes a valuation multiple applied to trailing twelve month earnings before interest, tax, depreciation and amortization. The determination of the grant date fair value using the Black-Scholes option-pricing model is affected by subjective assumptions, including the expected term of the awards, expected volatility over the expected term of the awards, expected dividend yield, and risk-free interest rates. The determination of the grant date fair value using the Monte Carlo simulation model is affected by subjective assumptions, including the expected term of the awards, expected volatility over the expected term of the awards and risk-free interest rates. The assumptions used in the Company’s Black-Scholes option-pricing and Monte Carlo simulation models requires significant judgment and represents management’s best estimates.

Derivative Financial Instruments

Derivative financial instruments include interest rate swap contract and the trust preferred debt repurchase options.  The Company measures derivative financial instruments at fair value. The fair value of derivative financial instruments is required to be revalued each reporting period, with corresponding changes in fair value recorded in the consolidated statements of operations. Realized gains or losses are recognized upon settlement of the contracts.  See Note 11, "Derivatives" and Note 23, "Fair Value of Financial Instruments" to the Consolidated Financial Statements, for further discussion.

25

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

Contingent Consideration

The consideration for certain of the Company's acquisitions include future payments to the former owners that are contingent upon the achievement of certain targets over future reporting periods. Liabilities for contingent consideration are measured and reported at fair value at the date of acquisition with subsequent changes in fair value reported in the consolidated statements of operations as non-operating other (expense) revenue.

Determining the fair value of contingent consideration liabilities requires management to make assumptions and judgments. The fair value of Company’s contingent consideration liabilities is estimated by applying the Monte Carlo simulation method to forecast achievement of gross profit or gross revenue. These fair value measurements are based on significant inputs not observable in the market.  Key inputs in the valuations include forecasted gross profit or revenue, gross profit or revenue volatility, discount rate and discount term. Management must use judgment in determining the appropriateness of these assumptions as of the acquisition date and for each subsequent period. Changes in assumptions could have a material impact on the amount of contingent consideration benefit or expense reported in the consolidated statements of operations and have an impact on the payout of contingent consideration liabilities. Contingent consideration liabilities are revalued each reporting period. Changes in the fair value of contingent consideration liabilities can result from changes to one or multiple inputs, including adjustments to the key inputs or changes in the assumed achievement or timing of any targets. Any changes in fair value are reported in the consolidated statements of operations as non-operating other (expense) revenue.  Additional information regarding our contingent consideration liabilities is included in Note 23, "Fair Value of Financial Instruments,to the Consolidated Financial Statements.

RESULTS OF CONTINUING OPERATIONS

 

A reconciliation of total segment operating income to net income (loss) for the years ended December 31, 20212022 and December 31, 20202021 is presented in Table 1 below:

 

Table 1 Segment Operating Income for the Years Ended December 31, 20212022 and December 31, 20202021

For the years ended December 31 (in thousands of dollars)

 

  

2021

 

2020

 

Change

Segment operating income (loss)

      

Extended Warranty

 

12,636

 

6,604

 

6,032

Leased Real Estate

 

909

 

(504)

 

1,413

Kingsway Search Xcelerator

 

484

 

 

484

Total segment operating income

 

14,029

 

6,100

 

7,929

Net investment income

 

1,575

 

2,625

 

(1,050)

Net realized gains

 

1,809

 

580

 

1,229

(Loss) gain on change in fair value of equity investments

 

(242)

 

1,267

 

(1,509)

Gain on change in fair value of limited liability investments, at fair value

 

2,391

 

4,046

 

(1,655)

Net change in unrealized loss on private company investments

 

 

(744)

 

744

Other-than-temporary impairment loss

 

 

(117)

 

117

Interest expense not allocated to segments

 

(6,161)

 

(7,719)

 

1,558

Other revenue and expenses not allocated to segments, net

 

(11,395)

 

(10,606)

 

(789)

Amortization of intangible assets

 

(4,900)

 

(2,291)

 

(2,609)

(Loss) gain on change in fair value of debt

 

(3,201)

 

1,173

 

(4,374)

Gain (loss) on extinguishment of debt not allocated to segments

 

311

 

(851)

 

1,162

Loss from continuing operations before income tax benefit

 

(5,784)

 

(6,537)

 

753

Income tax benefit

 

(7,644)

 

(1,115)

 

(6,529)

Income (loss) from continuing operations

 

1,860

 

(5,422)

 

7,282

Gain on disposal of discontinued operations, net of taxes

 

 

6

 

(6)

Net income (loss)

 

1,860

 

(5,416)

 

7,276

  

2022

 

2021

 

Change

Segment operating income (loss)

      

Extended Warranty

 

9,879

 

12,636

 

(2,757)

Kingsway Search Xcelerator

 

3,548

 

484

 

3,064

Total segment operating income

 

13,427

 

13,120

 

307

Net investment income

 

2,305

 

1,575

 

730

Net realized gains

 

1,209

 

1,809

 

(600)

Loss on change in fair value of equity investments

 

(26)

 

(242)

 

216

(Loss) gain on change in fair value of limited liability investments, at fair value

 

(1,754)

 

2,391

 

(4,145)

Gain on change in fair value of real estate investments 1,488  1,488
Gain on change in fair value of derivative asset option contracts 16,730  16,730

Interest expense

 

(8,092)

 

(6,161)

 

(1,931)

Other revenue and expenses not allocated to segments, net

 

(17,206)

 

(11,395)

 

(5,811)

Amortization of intangible assets

 

(6,133)

 

(4,837)

 

(1,296)

Loss on change in fair value of debt

 

(4,908)

 

(3,201)

 

(1,707)

Gain on disposal of subsidiary 37,917  37,917

Gain on extinguishment of debt not allocated to segments

 

 

311

 

(311)

Income (loss) from continuing operations before income tax expense (benefit)

 

34,957

 

(6,630)

 

41,587

Income tax expense (benefit)

 

4,825

 

(3,916)

 

8,741

Income (loss) from continuing operations

 

30,132

 

(2,714)

 

32,846

(Loss) income from discontinued operations, net of taxes

 

(12,805)

 

4,574

 

(17,379)

Loss on disposal of discontinued operations, net of taxes

 

(2,262)

 

 

(2,262)

Net income

 

15,065

 

1,860

 

13,205

 

Segment Operating Income, Income (Loss) from Continuing Operations and Net Income (Loss) 

During the third quarter of 2021, the Company completed its fair value analysis of the assets acquired and liabilities assumed in its acquisition of PWI, which resulted in PWI recording a $3.6 million reduction to deferred service fees that will be amortized over time. As a result, PWI recorded a $1.9 million non-cash, current period cumulative reduction to service fee and commission revenue during the three months ended September 30, 2021. Of this amount, $1.4 million relates to the period from acquisition through June 30, 2021 and $0.4 million relates to the period from July 1, 2021 through September 30, 2021.Net Income 

 

For the year ended December 31, 2021,2022, we reported segment operating income o$13.4 million compared to $13.1 million for the year ended December 31, 2021.  The increase is primarily due to the following items:

Increased operating income from Kingsway Search Xcelerator, primarily due to including Ravix for twelve months in 2022 (acquired October 2021), as well as the November 2022 acquisitions of CSuite and SNS, which was partially offset by 

2021 operating income in Extended Warranty segment includes a gain on extinguishment of debt of $2.2 million, related to Paycheck Protection Program ("PPP") loan forgiveness, while there was zero in 2022;

2022 operating income includes a reduction to IWS operating income of $0.9 million, due to a change in estimate of IWS' deferred revenue and deferred contract costs associated with vehicle service contract fees; and

The disposal of PWSC as of July 29, 2022, which had segment operating income of $0.1 million and $2.6 million for 2022 and 2021, respectively.

26

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

For the year ended December 31, 2022, we reported income from continuing operations of $1.9$30.1 million comparedcompared to a loss from continuing operations of $5.42.7 million for the year ended December 31, 2020, which2021.  The income from continuing operations for 2022 is primarily attributable to the items explained in the following paragraphs.  Net income (loss) was the same as income (loss)due to: 

A gain on disposal of subsidiary of $37.9 million, related to the sale of PWSC;
A gain on change in fair value of derivative asset option contracts of $16.7 million, related to the trust preferred debt repurchase options;
A gain on change in fair value of real estate investments of $1.5 million; all of which were partially offset by

An increase in interest expense related to rising interest rates;

Other revenue and expenses not allocated to segments, net, which includes a $4.8 million increase in the fair value of previously-granted awards to PWSC employees that are accounted for on a fair value basis and $1.2 million increase in expense due to the increase in fair value of the Ravix contingent consideration;

Loss on change in fair value of debt, which increased by $1.7 million;

Loss on change in fair value of limited liability investments, at fair value which increased by $4.1 million (see below); and

Income tax expense which increased by $8.7 million.  The income tax expense in 2022 is primarily due to the state tax expense associated with the sale of PWSC on July 29, 2022 and the related increase in valuation allowance from the accelerated utilization of indefinite life interest expense carryforwards as a result of such sale.  The income tax benefit in 2021 is primarily due to the release of valuation allowance as a result of deferred tax liabilities available in 2021 arising from the acquisitions of Ravix Financial and PWI available to offset existing deferred tax assets.

The loss from continuing operations for the year ended  December 31, 2021 is primarily due to operating income in Extended Warranty (which includes gain on extinguishment of debt of $2.2 million, related to PPP loan forgiveness) that was negatively impacted by recording a $1.9 million non-cash, cumulative reduction to service fee and was materiallycommission revenue relating to the same decrease in PWI acquired deferred service fees as a result of finalizing the purchase accounting, net investment income, net realized gains, gain on change in fair value of limited liability investments, at fair value and income tax benefit, partially offset by interest expense, other revenue and expenses not allocated to segments, net, increased amortization of intangible assets as a result of a $1.9 million non-cash, cumulative adjustment related to finalizing the PWI purchase accounting and loss on change in fair value of debt.

For the year ended December 31, 2022, we reported net income of $15.1 million compared to $1.9 million for the year ended December 31, 2020.2021.  In addition to the items described above impacting income (loss) from continuing operations, the net income includes:

 

A loss from discontinued operations, net of taxes of $12.8 million and income from discontinued operations, net of taxes of $4.6 million for the years ended December 31, 2022 and December 31, 2021, respectively;

A loss on disposal of discontinued operations, net of taxes of $2.3 million for the year ended December 31, 2022.

The loss from discontinued operations is related to the operations of CMC and VA Lafayette and is primarily due to a final management fee of $16.4 million resulting from the sale of the CMC railyard.

The loss on disposal of discontinued operations includes the gain on disposal of CMC of $0.2 million and a loss of $2.5 million related to a liability recorded at September 30, 2022 regarding the Company's obligation to indemnify a former subsidiary for open claims (the maximum liability under the indemnity is $2.5 million).  See Note 5 "Disposal and Discontinued Operations," to the Consolidated Financial Statements, for further discussion.

Extended Warranty

 

The Extended Warranty service fee and commission revenue increased 57.4%decreased 0.1% (or $27.3$0.9 million) to $74.0 million for the year ended December 31, 2022 compared with $74.9 million for the year ended December 31, 2021 compared with $47.6 million for the year ended December 31, 2020. The 2021 service2021.  Service fee and commission revenue of $74.9 million includeswas impacted by the following in 2022:

A $3.1 million decrease at PWSC, due to the sale of PWSC on July 29, 2022 (the financial results for PWSC are only included through the disposal date);

A $0.7 million decrease at Geminus, due to the continued supply-chain issues in the automotive industry, resulting in significant increases in the prices of used automobiles, making it difficult for smaller automobile dealers to obtain inventory and, therefore, putting downward pressure on revenue; both of which were partially offset by

A $1.3 million increase at PWI. During the third quarter of 2021, PWI recorded a $1.9 million non-cash, cumulative reduction to service fee and commission revenue in the three months ended September 30, 2021 relating to the decrease in PWI acquired deferred service fees as a result of finalizing the purchase accounting. Service fee and commission revenue was impacted by the following in 2021:

A $25.8 million increase due to the inclusion of PWI in 2021 following its acquisition effective December 1, 2020, which includes a $1.9 million non-cash, cumulative reduction to service fee and commission revenue in the three months ended September 30, 2021 relating to the decrease in PWI acquired deferred service fees as a result of finalizing the purchase accounting.  However, the continued COVID-19 pandemicThis was partially offset by similar macro-economic conditions as explained above for Geminus, as well as a restructuring of leadership at PWI that has caused supply-chain issuesresulted in the automotive industry, resulting in significant increases in the prices of used automobiles (PWI’s primary market), making it difficult for smaller automobile dealers to obtain inventory and, therefore, putting downward pressure on PWI’s revenue;a higher focus salesforce production;

 

A $2.1$1.2 million increase at Trinity, primarily driven by increased revenues ($1.4 million)a $0.9 million increase in its equipment breakdown and maintenance support services, primarily dueas Trinity continues to recover from the negativeoriginal impacts of the COVID-19 pandemic on 2020 revenues;pandemic; and increased sales ($0.7 million) of extended warranty services product as a result of marketing efforts;

A $0.6 million increase at PWSC, driven by a strong housing market; 

 

A $0.4 million increase at IWS.  While IWS’ market is also impactedDuring the first quarter of 2022, there was a change in estimate of IWS' deferred revenue associated with vehicle service contract fees, which resulted in a reduction to IWS revenue of $1.2 million.  This reduction was more than offset by similar macro-economic conditions brought on byan increase in revenue due primarily to an increase in the continued COVID-19 pandemicnumber of VSAs written in 2022, as explained above for PWI,sales volume continues to trend up towards pre-COVID levels.  IWS has more product diversity in that it also sells a substantial amount of VSAs for new automobiles but, more importantly, its products are distributed through credit unions at the point of vehicle financing, which has been less impacted by the recent macro-economic conditions; and

A $1.6 million decrease at Geminus, which is being impacted by similar macro-economic conditions brought on by the continued COVID-19 pandemic as explained above for PWI.conditions.

 

The Extended Warranty operating income was $9.9 million for the year ended December 31, 2022 compared with $12.6 million for the year ended December 31, 2021.  The 2021 operating income results include a $1.9 million non-cash, cumulative reduction to service fee and commission revenue relating to the decrease in PWI acquired deferred service fees as a result of finalizing the purchase accounting.

3127

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

 

The Extended Warranty operatingOperating income was $12.6 million for the year ended December 31, 2021 compared with $6.6 million for the year ended December 31, 2020. The increase in operating income is primarily due toimpacted by the following:

 

 

Inclusion of Paycheck Protection Program ("PPP")PPP loan forgiveness related to Extended Warranty companies of $2.2 million for 2021, comparedof which there was zero in 2022;

A 1.1 million decrease at PWSC to an operating income of $0.9 million, primarily due to the sale of PWSC on July 29, 2022; 
A $0.5 million decrease at Geminus to $1.3 million, due to a decrease in revenue that was partially offset by a slight decrease in general and administrative expenses; all of which were partially offset by

A $0.5 million increase at IWS to $4.0 million, primarily due to increased revenue.  This was partially offset by a change in estimate of IWS' deferred revenue and deferred contract costs associated with $0.4vehicle service contract fees, which resulted in a reduction to IWS operating income of $0.9 million for 2020;in 2022.  Also, during 2022, IWS had a slight increase in commission and claims expense, as a decrease in the number of claims was slightly more than offset by an increase in the average cost of a claim;

 

$1.1$0.3 million increase dueat PWI to the inclusion of PWI in$2.1 million. The 2021 following its acquisition effective December 1, 2020.  Current year results include a $1.9 million non-cash, cumulative reduction to service fee and commission revenue relating to the decrease in PWI acquired deferred service fees as a result of finalizing the purchase accounting during 2021;

A $1.8 million increase at IWS primarily due to theaccounting.  The operating income for 2022 was impacted by an increase in revenue explained above, as well as a decrease in claims authorized on vehicle service agreements (fewerexpense (decreased volume of claims in 2021 partiallythat was more than offset by a higher average cost per claim) and lower general and administrative expenses as the company continuescompared to contain costs at pre-COVID levels;

A $0.4 million increase at PWSC, primarily due to increased revenue and holding operating costs in-check;

A $0.1 million increase at Geminus due to a decrease in claims authorized on vehicle service agreements (fewer claims in 2021) and lower general and administrative expenses as the company continues to contain costs at pre-COVID levels, both of which were essentially offset by a decrease in revenue;2021; and

 

$0.8$0.2 million increase at Trinity driven by increased revenues,to $1.7 million, primarily due to an increase in revenue that was partially offset by a relatedan increase in cost of services sold (primarily for equipment breakdown and maintenance support services),higher general and administrative expenses compared to 2020.2021.

Leased Real Estate

Leased Real Estate rental revenue was $13.4 million for each of the years ended December 31, 2021 and December 31, 2020. The rental revenue is derived from CMC's long-term triple net lease.

Leased Real Estate operating income was $0.9 million for the year ended December 31, 2021 compared to operating loss of $0.5 million for the year ended December 31, 2020.  Leased Real Estate operating income (loss) includes interest expense of $6.2 million and $6.0 million for the years ended December 31, 2021 and December 31, 2020, respectively. 

The operating income for the year ended December 31, 2021 was impacted by:

A $2.9 million expense recorded during the second quarter of 2021 to write-off an indemnification receivable (which is exactly offset by a tax benefit of $2.9 million in net income);

Management expense of $0.7 million for the year ended December 31, 2021 as a result of the March settlement agreement; and 

A $0.6 million benefit recorded in 2021 related to the finalization of management fees and legal expenses associated with the settlement of CMC litigation.

The operating loss for the year ended December 31, 2020 was impacted by a $2.6 million management fee expense recorded pursuant to the CMC litigation settlement and $1.3 million of litigation expenses.

See Note 25, "Commitments and Contingent Liabilities," to the Consolidated Financial Statements, for further information on the CMC litigation settlement.  

 

Kingsway Search Xcelerator

 

The Kingsway Search Xcelerator revenue was$increased to$19.2 million for the year ended December 31, 2022 compared wit$3.5 million for the year ended December 31, 2021 and is derived from the Company's subsidiary, Ravix, that was acquired on October 1, 2021.  Kingsway Search Xcelerator operating income was $0.53.5 million for the year ended December 31, 2022 compared with $0.5 million for the year ended December 31, 2021.  The increase in revenue and operating income is primarily due to the inclusion of Ravix for a full year in 2022 following its acquisition effective October 1, 2021,.   as well as revenue and operating income derived from CSuite and SNS, which were acquired on November 1, 2022 and November 18, 2022, respectively.

 

Net Investment Income

 

Net investment income was $2.3 million in 2022 compared to $1.6 million in 2021. The increase in 2022 relates primarily to higher investment income from the Company's limited liability investments, fixed maturities and cash equivalents.  The Company also benefited from increasing interest rates and an increase in the Company’s unrestricted cash balance (from $10.1 million as of December 31, 2021 compared to $2.6$64.2 million in 2020. as of December 31, 2022).

The increases above were partially offset by a decrease in 2021 is primarily due to lower investment income from:from the Company's limited liability investments, at fair value, which is recognized based on the Company's share of the earnings of the limited liability entities.

Limited liability investments, at fair value. This consists of Argo Holdings and Net Lease. Argo Holdings is not expected to generate a substantial portion of investment income annually.  The Net Lease decrease is due to (1) the sale of two underlying properties over the past year and (2) interest income no longer being reported separately by Net Lease due to a change associated with the sale of the two properties; and

Fixed maturities held within investments by Extended Warranty.  The decrease is a result of general changes in market conditions.

 

Net Realized Gains

 

The Company recorded net realized gains of $1.2 million in 2022 compared to $1.8 million in 2021 compared to $0.6 million in 2020.2021.  The net realized gains for 2022 and 2021 primarily relate to:

 

 

The saleNet realized gains on sales of two limited liability investments during the fourth quarter of 2021;;
 

Realized gains recognized by Argo Holdings;Holdings Fund I, LLC ("Argo Holdings"); and
 

Distributions received from one of the Company’s investments in private companies in which its carrying value previously had been written down to zero as a result of prior distributions.

 

(Loss)Gain on Change in Fair Value of Limited Liability Investments, at Fair Value

Loss on change in fair value of limited liability investments, at fair value was $1.8 million in 2022 compared to a gain of $2.4 million in 2021. The net realized gainsloss for 2020 primarily relatethe year ended December 31, 2022 represents decreases in fair value of $0.9 million related to realized gains recognized byNet Lease Investment Grade Portfolio LLC ("Net Lease") and $0.8 million related to Argo Holdings.  The remaining property in Net Lease was sold in February 2023.

The gain for the year ended December 31, 2021 includes increases in fair value of $1.6 million related to Net Lease, due to the sale of one of the Net Lease investment properties, and $0.8 million related to Argo Holdings.

 

Gain on Change in Fair Value of Real Estate Investments

Gain on change in fair value of real estate investments was $1.5 million in 2022 compared to zero in 2021.  Real estate investments solely relates to investment real estate properties held by the Company’s consolidated subsidiary, Flower Portfolio 001, LLC ("Flower").  The Company consolidates the financial statements of Flower on a three-month lag.  The increase in fair value is attributable to the sale of the Flower real estate investment properties for $12.2 million, which closed on September 29, 2022.   As a result of the three-month lag, the Company recorded the sale transaction in its fourth quarter 2022 financial statements.

3228

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

 

(Loss) Gain on Change in Fair Value of Equity Investments

Loss on change in fair value of equity investments was $0.2 million in 2021 compared to a gain of $1.3 million in 2020. Significant drivers include:

Unrealized losses of $0.3 million and $0.2 million on equity investments held during the years ended December 31, 2021 and December 31, 2020, respectively; and

Net realized gains of less than $0.1 million and $1.5 million on equity investments sold during the years ended December 31, 2021 and December 31, 2020, respectively. The net realized gains for the year ended December 31, 2020 relate primarily to the sale of the Company's shares of Limbach Holdings, Inc. ("Limbach") common stock. During the third quarter of 2020, the Company sold all of its shares of Limbach common stock for cash proceeds totaling $3.2 million.  

Gain on Change in Fair Value of Limited Liability Investments, at Fair ValueDerivative Asset Option Contracts

 

Gain on change in fair value of limited liability investments, at fair valuederivative asset option contracts was $2.4 $16.7 million in 2022 compared to zero in 2021, compareddue to $4.0 million in 2020.the fact that the Company entered into three option agreements during the third quarter of 2022 to repurchase a significant portion of its subordinated debt.  The gain foramount relates to the year ended December 31, 2021 represents increasesdifference between the value of the option at date of inception and the cash consideration paid of (total of $11.4 million), and the subsequent change in fair value of $1.6$5.3 million related to Net Lease, due to net cash proceeds received in excess of the carrying value from the sale of one of the properties and a resulting reduction in debt at one of the underlying LLC's, as well as an increase in fair value of $0.8 million related to Argo Holdings.through December 31, 2022.

 

The gainRefer to Note 11, "Derivatives," to the Consolidated Financial Statements, for the year ended December 31, 2020 includes an increase in fair value of $4.9 million related to Net Lease, due to the sale of one of the Net Lease investment properties, partially offset by a decrease in fair value of $0.8 million related to Argo Holdings.

Net Change in Unrealized Loss on Private Company Investments

Net change in unrealized loss on private company investments was zero in 2021 compared to $0.7 million in 2020.  For 2021 and 2020, the Company did not record any adjustments to the fair value of its investments in private companies for observable price changes.  As part of the Company's quarterly impairment analysis of its investments in private companies, the Company determined it should write down two of its investments for other-than-temporary impairment of $0.7 million for the year ended December 31, 2020, as a result of the impacts of COVID-19further information on the investments' underlying business. option agreements.

 

Interest Expense not Allocated to Segments

 

Interest expense not allocated to segments for 20212022 was $6.2$8.1 million compared to $7.7$6.2 million in 2020.2021. The decreaseincrease in 20212022 is primarily attributable to:

 

 

$0.22.1 million lower interest expense related to the Company's bank loan used to acquire PWI in December 2020.  As part of that transaction, the Company borrowed a principal amount of $25.7 million from a bank to partially finance the acquisition of PWI and to fully repay the prior outstanding loan at KWH (which had an original loan amount of $10.0 million). The new loan has an annual interest rate equal to LIBOR, having a floor of 0.75%, plus 3.00% (current rate of 3.75%), while the previous loan had an annual interest rate equal to LIBOR, having a floor of 2.00%, plus 9.25% (rate prior to payoff of 11.25%);

$0.5 million lowerhigher interest expense on the Company’s subordinated debt, which resulted from generally lowerhigher London interbank offered interest rates ("LIBOR") for three-month U.S. dollar deposits ("LIBOR") during 20212022 compared to 20202021. The Company's subordinated debt bears interest at the rate of LIBOR, plus spreads ranging from 3.85% to 4.20%; and
 

An increase of $0.1$0.3 million that partially offset the above decreases, related to a new $6.0 million bank loan as part of the acquisition of2021 Ravix onLoan, which was effective October 1, 2021, thatand has an annual interest rate equal to LIBOR, having a floorthe greater of 0.75%the Prime Rate plus 0.5%, plus 3.00%or 3.75% (current rate of 3.75%8.00%).
An increase of $0.1 million related to the new $6.0 million 2022 Ravix Loan, which was effective November 16, 2022 and has an annual interest rate equal to the Prime Rate plus 0.75% (current rate of 8.25%)
An increase of $0.1 million related to the new $6.5 million SNS Loan, which was effective November 18, 2022 and has an annual interest rate equal to the greater of the Prime Rate plus 0.5%, or 5.00% (current rate of 8.00%); all of which were partially offset by 

A decrease of $0.4 million, related to the 2020 KWH Loan, as a result of lower principal balance, as well as an increase in fair value of the interest rate swap related to the 2020 KWH bank loan; and 
A decrease of $0.1 million related to notes payable at Net Lease.  The Net Lease debt was repaid in the fourth quarter of 2020, however due to the three-month reporting lag for Net Lease, the Company continued to report interest expense through the first quarter of 2021 related to the Net Lease debt.


See "Debt" section below for further details.

 

Other Revenue and Expenses not Allocated to Segments, Net

 

Other revenue and expenses not allocated to segments was a net expense of $17.2 million in 2022 compared to $11.4 million in 2021 compared to $10.6 million2021.  Included are revenue and expenses associated with our various other investments that are accounted for on a consolidated basis, our insurance company that has been in 2020.run-off since 2012, and expenses associated with our corporate holding company.

 

The increase in net expense for 20212022 is primarily attributable higher expense related to restricted stock awards due to new grants to officers of the Company, as well as ana $4.8 million increase in the fair value of previously-granted awards to a subsidiary PresidentPWSC employees that are accounted for on a fair value basis. Thisbasis and an increase was partiallyin the fair value of the Ravix contingent consideration liability of $1.2 million, partially offset by:

$1.3 million in expense recorded in 2020 to settle outstanding litigation between the Company and Aegis Security Insurance Company ("Aegis");

A decrease in audit professional services fees incurred during 2021 compared to the same period in 2020, as the Company is now current in its required financial filings; and

Continued cost reduction initiatives with respect to the holding company’s ongoing expense base.

See Note 25, "Commitmentsby lower general and Contingent Liabilities,"administrative expense incurred by the holding company during 2022 compared to the Consolidated Financial Statements, for further discussion related to Aegis.  2021.

 

Amortization of Intangible Assets

Amortization of intangible assets was $4.96.1 million i20212022 compared to $2.3$4.8 million in 2020.  2021.

The higher amortization expense for 20212022 is related to amortization of intangible assets recorded in conjunction with the Company's acquisitions of PWI effective December 1, 2020 and Ravix effective October 1, 2021.2021, CSuite effective November 1, 2022 and SNS effective November 18, 2022.  During 2021,2022, the Company finalized its fair value analysis of the assets acquiredrecorded $1.1 million, $0.3 million and liabilities assumed in its acquisition of PWI, which resulted in the Company recording $2.6$0.3 million, respectively, of amortization expense during 2021 related to the intangible assets identified.  In addition, during the fourth quarter of 2021, the Company completed a preliminary evaluationidentified as part of the assets acquired and liabilities assumed in its acquisitionacquisitions of Ravix, which resulted in the Company recording $0.4 million of amortization expense during 2021 related to the intangible assets identified.CSuite and SNS.

 

See Note 4, "Acquisitions," to the Consolidated Financial Statements for further details on the Company’s acquisitionacquisitions of PWI.Ravix, CSuite and SNS.

 

33

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

(Loss) GainLoss on Change in Fair Value of Debt

 

The loss on change in fair value of debt amounted to $4.9 million in 2022 compared to $3.2 million in 2021 compared to a gain on change in fair value of debt of $1.2 million in 2020.2021. The loss for 20212022 reflects an increase in the fair value of the subordinated debt resulting primarily from changes in interest rates used (not related to instrument-specific credit risk). The following summarizes the impacts:

 

Impact of Rate Change on Fair Value

 

20212022 Result

 

20202021 Result

Libor:

    

increase causes fair value to increase; decrease causes fair value to decrease

 

Increase to fair value

 

DecreaseIncrease to fair value

Risk free rate:

    

increase causes fair value to decrease; decrease causes fair value to increase

 

Decrease to fair value

 

IncreaseDecrease to fair value

 

See "Debt" section below for further information.

 

3429

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

 

Gain (Loss)on Disposal of Subsidiary

On July 29, 2022, the Company sold its 80% majority-owned subsidiary, PWSC.  As a result of the sale, the Company recognized a net gain on disposal of $37.9 million during the third quarter of 2022.  The sale of PWSC did not represent a strategic shift that would have a major effect on the Company's operations or financial results; therefore, PWSC is not presented within discontinued operations.

See Note 5, "Disposal and Discontinued Operations," to the Consolidated Financial Statements, for further discussion of the PWSC disposal.

Gain on Extinguishment of Debt not Allocated to Segments

 

During 2021, gain on extinguishment of debt not allocated to segments consists of $0.3$0.3 million gain (recorded in the first quarter)quarter of 2021) on forgiveness of the balance of the holding company's loan obtained through the PPP of the Coronavirus Aid, Relief, and Economic Security ("CARES") Act. 

During 2020, loss on extinguishment of debt not allocated to segments consists of a $0.9 million loss on the extinguishment of the 2019 KWH Loan, which includes the write-off of unamortized debt issuance costs and discount of $0.6 million and early termination fees paid to the lender of $0.2 million.

See Note 12,, "Debt, "Debt," to the Consolidated Financial Statements, for further discussion.

 

Income Tax BenefitExpense (Benefit)

 

Income tax benefitexpense for 20212022 was $7.6$4.8 million compared to $1.1income tax benefit of $3.9 million in 2020.2021. The 20212022 and 20202021 income tax benefitexpense (benefit) is primarily related to:

 

 

An income tax benefit of $1.9expense of $1.0 million and $1.3an income tax benefit $0.4 million in 20212022 and 2020,2021, respectively, for the partial release of the Company’s deferred income tax valuation allowance associated with business interest expense with an indefinite life;

 

An income tax expensebenefit of $0.5$0.2 million in 2021 and an income tax benefit2022 for the partial release of $0.5 million in 2020 attributable to the Company’s deferred income tax valuation allowance related to its acquisition of CMC;

Anthe change in future income tax benefit ofassumptions and $4.1 million in 2021 for the partial release of the Company’s deferred income tax valuation allowance related to its acquisitions of PWI and Ravix;

 

An income tax benefit of $2.8 million in 2021 and an income tax expense of $0.2 million in 2020 relating to a change in unrecognized tax benefits;

An income tax expense of $0.2$0.1 million andand $0.2 million in 20212022 and 2020,2021, respectively, relating to a change in indefinite life deferred income tax liabilities; and
 

An income tax expenseexpense of $0.5$3.9 million and 0.3and $0.4 million in 20212022 and 2020,2021, respectively, for state income taxes.

 

See Note 15, "Income Taxes,," to the Consolidated Financial Statements, for additional detail of the income tax benefit recorded for the years ended December 31, 20212022 and December 31, 2020,2021, respectively.

 

INVESTMENTS

 

PWI, which was acquired by the Company in December 2020, began investing a substantial portion of its restricted cash during 2021.  Previously, PWI had not held a substantial amount of investments.

Portfolio Composition

 

The following is an overview of how we account for our various investments:

 

 

Investments in fixed maturities are classified as available-for-sale and are reported at fair value.

 

Equity investments are reported at fair value.

 

Limited liability investments are accounted for under the equity method of accounting. The most recently available financial statements of the limited liability investments are used in applying the equity method. The difference between the end of the reporting period of the limited liability investments and that of the Company is no more than three months.

 

Limited liability investments, at fair value represent the underlying investments of the Company’s consolidated entities Net Lease and Argo Holdings. The difference between the end of the reporting period of the limited liability investments, at fair value and that of the Company is no more than three months.

 

Investments in private companies consist of: convertible preferred stocks and notes in privately owned companies; and investments in limited liability companies in which the Company’s interests are deemed minor. These investments do not have readily determinable fair values and, therefore, are reported at cost, adjusted for observable price changes and impairments.

 

Real estate investments are reported at fair value.value, which consisted of Flowers.

 

Other investments include collateral loans and are reported at their unpaid principal balance.

 

Short-term investments, which consist of investments with original maturities between three months and one year, are reported at cost, which approximates fair value.

 

At December 31, 2022, we held cash and cash equivalents, restricted cash and investments with a carrying value of $134.2 million.  Our U.S. operations typically invest in U.S. dollar-denominated instruments to mitigate their exposure to currency rate fluctuations.

3530

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

At December 31, 2021, we held cash and cash equivalents, restricted cash and investments with a carrying value of $98.3 million.

Investments held by our insurance subsidiary, Kingsway Amigo Insurance Company ("Amigo"), must comply with domiciliary state regulations that prescribe the type, quality and concentration of investments. Our U.S. operations typically invest in U.S. dollar-denominated instruments to mitigate their exposure to currency rate fluctuations.

 

Table 2 below summarizes the carrying value of investments, including cash and cash equivalents and restricted cash, at the dates indicated.

 

TABLE 2 Carrying value of investments, including cash and cash equivalents and restricted cash

As of December 31 (in thousands of dollars, except for percentages)

 

Type of investment

 

2021

 

% of Total

 

2020

 

% of Total

  

2022

 

% of Total

 

2021

 

% of Total

 

Fixed maturities:

  

U.S. government, government agencies and authorities

 16,223  16.5% 10,104  8.8% 15,080  11.2% 16,223  16.9%

States, municipalities and political subdivisions

 1,878  1.9% 1,454  1.3% 2,232  1.7% 1,878  2.0%

Mortgage-backed

 7,629  7.8% 5,394  4.7% 8,412  6.3% 7,629  8.0%

Asset-backed

 445 0.5%  % 1,610 1.2% 445 0.5%

Corporate

 9,491  9.7% 3,764  3.3% 10,257  7.6% 9,491  9.9%

Total fixed maturities

 35,666  36.4% 20,716  18.1% 37,591  28.0% 35,666  37.2%

Equity investments:

  

Common stock

 171  0.2% 155  0.1% 153  0.1% 171  0.2%

Warrants

 8  0.0% 289  0.3%   % 8  0.0%

Total equity investments

 179  0.2% 444  0.4% 153  0.1% 179  0.2%

Limited liability investments

 1,901  1.9% 3,692  3.2% 983  0.7% 1,901  2.0%

Limited liability investments, at fair value

 18,826  19.1% 32,811  28.7% 17,059  12.7% 18,826  19.7%

Investments in private companies

 790  0.8% 790  0.7% 790  0.6% 790  0.8%

Real estate investments

 10,662  10.8% 10,662  9.3%   % 10,662  11.1%

Other investments

 256  0.3% 294  0.2% 201  0.2% 256  0.3%

Short-term investments

 157  0.1% 157  0.1% 157  0.1% 157  0.2%

Total investments

 68,437  69.6% 69,566  60.7% 56,934  42.4% 68,437  71.5%

Cash and cash equivalents

 12,642  12.9% 14,374  12.6% 64,168  47.9% 10,084  10.5%

Restricted cash

 17,257  17.5% 30,571  26.7% 13,064  9.7% 17,257  18.0%

Total

 98,336  100.0% 114,511  100.0% 134,166  100.0% 95,778  100.0%

 

Other-Than-Temporary Impairment

 

The Company performs a quarterly analysis of its investments to determine if declines in market value are other-than-temporary. Further information regarding our detailed analysis and factors considered in establishing an other-than-temporary impairment on an investment is discussed within the "Significant Accounting Policies and Critical Estimates" section of MD&A.

 

As a result of the analysis performed, the Company recorded the following write downs for other-than-temporary impairment:

Other investments: zero and $0.1 million for the years ended December 31, 2021 and December 31, 2020, respectively.

Limited liability investments, at fair value: $0.1 million for the years ended December 31, 2021 and December 31, 2020,impairment related to limited liability investments, at fair value of less than $0.1 million and $0.1 million for the years ended December 31, 2022 and December 31, 2021, respectively, which are included in (loss) gain on change in fair value of limited liability investments, at fair value in the consolidated statements of operations.

Investments in private companies: zero and $0.7 million for the years ended December 31, 2021 and December 31, 2020, respectively, which are included in net change in unrealized loss on private company investments in the consolidated statements of operations.

 

There were no write-downs recorded for other-than-temporary impairments related to available-for sale investments, or limited liability investments, investments in private companies and other investments for the years ended December 31, 20212022 and December 31, 2020.2021.

36

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

 

The length of time a fixed maturity investment may be held in an unrealized loss position may vary based on the opinion of the investment manager and their respective analyses related to valuation and to the various credit risks that may prevent us from recapturing the principal investment. In the case of a fixed maturity investment where the investment manager determines that there is little or no risk of default prior to the maturity of a holding, we would elect to hold the investment in an unrealized loss position until the price recovers or the investment matures. In situations where facts emerge that might increase the risk associated with recapture of principal, the Company may elect to sell a fixed maturity investment at a loss.

 

At December 31, 20212022 and December 31, 2020,2021, the gross unrealized losses for fixed maturities amounted to $0.3$2.5 million and less than $0.1$0.3 million, and there were no unrealized losses attributable to non-investment grade fixed maturities. At each of December 31, 20212022 and December 31, 2020,2021, all unrealized losses on individual investments were considered temporary.

 

Impact


 

DEBT

 

See Note 12, "Debt," tothe Consolidated Financial Statements for further details to those provided below.

 

Bank Loans

On October 12, 2017, the Company borrowed a principal amount of $5.0 million from a bank to partially finance its acquisition of PWSC (the "PWSC Loan"). The PWSC Loan was scheduled to mature on October 12, 2022; however, the principal was fully repaid on January 30, 2020.

 

In 2019, the Company formed Kingsway Warranty Holdings LLC ("KWH"), whose subsidiaries at the time included IWS, Geminus and Trinity.  On March 1, 2019, KWH borrowed a principal amount of $10.0 million from a bank to finance its acquisition of Geminus (the "2019 KWH Loan"). The 2019 KWH Loan had an annual interest rate equal to LIBOR, having a floor of 2.00%, plus 9.25%. The 2019 KWH Loan was scheduled to mature on March 1, 2024; however, the principal was fully repaid on December 1, 2020. 

As part of the acquisition of PWI on December 1, 2020, PWI became a wholly owned subsidiary of KWH, which borrowed a principal amount of $25.7 million from a bank to finance its acquisition of PWI and to fully repay the 2019prior outstanding loan at KWH Loan (the "2020 KWH Loan"). The 2020 KWH Loan hashad an annual interest rate equal to LIBOR, having a floor of 0.75%, plus 3.00% (current.  During the second quarter of 2022, the 2020 KWH Loan was amended to change the annual interest rate to be equal to the Secured Overnight Financing Rate ("SOFR"), having a floor of 3.75%) and0.75%, plus spreads ranging from 2.62% to 3.12%.  At December 31, 2022, the interest rate was 6.96%. The 2020 KWH Loan is carried in the consolidated balance sheets at its amortized cost, which reflects the quarterly pay-down of principal, as well as the amortization of the debt discount and issuance costs using the effective interest rate method. The 2020 KWH Loan matures on December 1, 2025. 

 

The 2020 KWH Loan contains a number of covenants, including, but not limited to, a leverage ratio, a fixed charge ratio and limits on annual capital expenditures, all of which are as defined in and calculated pursuant to the 2020 KWH Loan that, among other things, restrict KWH’s ability to incur additional indebtedness, create liens, make dividends and distributions, engage in mergers, acquisitions and consolidations, make certain payments and investments and dispose of certain assets.

 

On February 28, 2023, KWH entered into a second amendment to the 2020 KWH Loan (the “KWH DDTL”) that provides for an additional delayed draw term loan in the principal amount of up to $10 million, with a maturity date of December 1, 2025.  All or any portion of the KWH DDTL, subject to a $2 million minimum draw amount, may be requested at any time through February 27, 2024.  The proceeds are evidenced by an intercompany loan and guarantee between KAI and KWH.  Proceeds from certain assets dispositions, as defined, may be required to be used to repay outstanding draws under the DDTL.  The principal amount shall be repaid in quarterly installments in an amount equal to 3.75% of the original amount of the drawn DDTL. The KWH DDTL also increases the senior cash flow leverage ratio maximum permissible for certain periods.

As part of the acquisition of Ravix on October 1, 2021, Ravix became a wholly owned subsidiary of Ravix Acquisition LLC ("Ravix LLC"), and together they borrowed from a bank a principal amount of $6.0 million in the form of a term loan, and established a $1.0 million revolver to finance the acquisition of Ravix (together, the "Ravix"2021 Ravix Loan").  The 2021 Ravix Loan has an annual interest rate equal to LIBOR, having a floorthe greater of 0.75%the Prime Rate plus 0.5%, plus 3.00%or 3.75% (current rate of 3.75%8.00%) and is carried in the consolidated balance sheet at December 31, 2021sheets at its amortized cost, which reflects the monthly pay-down of principal as well as the amortization of the debt discount and issuance costs using the effective interest rate method. The revolver matures on October 1, 2023 and the term loan matures on October 1, 2017.2027. 

Subsequent to the acquisition of CSuite on November 1, 2022, CSuite became a wholly owned subsidiary of Ravix LLC.  As a result of the acquisition of CSuite, on November 16, 2022, the Ravix Loan was amended to (1) include CSuite as a borrower; (2) borrow an additional principal amount of $6.0 million in the form of a supplemental term loan (the "2022 Ravix Loan"); and (3) amend the maturity date and interest rate of the $1.0 million revolver (the "2022 Revolver").  The 2022 Ravix Loan matures on November 16, 2028 and has an annual interest rate equal to the Prime Rate plus 0.75% (current rate of 8.25%) and is carried in the consolidated balance sheet at December 31, 2022 at its amortized cost, which reflects the monthly pay-down of principal. The 2022 Revolver matures on November 16, 2024 and has an annual interest rate equal to the Prime Rate plus 0.50%. 

 

The 2021 Ravix Loan containsand 2022 Ravix Loan contain a number of covenants, including, but not limited to, a leverage ratio and a fixed charge ratio, all of which are as defined in and calculated pursuant to the 2021 Ravix Loan and 2022 Ravix Loan that, among other things, restrict Ravix’s abilityRavix and CSuite’s ability to incur additional indebtedness, create liens, make dividends and distributions, engage in mergers, acquisitions and consolidations, make certain payments and investments and dispose of certain assets.

 

37

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

Notes Payable

As part of itsthe asset acquisition of CMC in July 2016,SNS on November 18, 2022, the Company assumed the Mortgageformed Secure Nursing Service LLC, who became and recorded the Mortgage at its estimated fair value wholly owned subsidiary of $191.7 million, which included the unpaidPegasus Acquirer Holdings LLC ("Pegasus LLC"), and together they borrowed from a bank a principal amount of $180.0$6.5 million asin the form of a term loan, and established a $1.0 million revolver to finance the acquisition of SNS (together, the "SNS Loan").  The SNS Loan has an annual interest rate equal to the greater of the date of acquisitionPrime Rate plus a premium of $11.7 million. The Mortgage matures on May 15, 2034 and has a fixed interest0.5%, or 5.00% (current rate of 4.07%. The Mortgage is carried in the consolidated balance sheets at its amortized cost, which reflects the monthly pay-down of principal as well as the amortization of the premium using the effective interest rate method.

On June 2, 2021, TRT Leaseco ("TRT"8.00%), a subsidiary of CMC, entered into an amendment to the Mortgage to borrow an additional $15.0 million, which is recorded as note payable in the consolidated balance sheets ("the Additional Mortgage").  The net proceeds from the Additional Mortgage were used to advance increased rental payments to the parties that had entered into a legal settlement agreement reached during the first quarter of 2021, including the Company, which received $2.7 million.  The Additional Mortgage matures on May 15, 2034 and has a fixed interest rate of 3.20%.  The Additional Mortgage is carried in the consolidated balance sheet at December 31, 20212022 at its amortized cost, which reflects the monthly pay-down of principal as well as the amortization of the debt discount and issuance costs using the effective interest rate method. See Note 25(a), "CommitmentsThe term loan matures on November 18, 2028 and Contingent Liabilities - Legal proceedings," to the Consolidated Financial Statements for further discussion of the CMC litigation settlement agreement.revolver matures on November 18, 2023. 

 

As partThe SNS Loan contains a number of its acquisition of RoeCo on December 30, 2021, the Company assumed the LA Mortgage, which is comprised ofcovenants, including, but not limited to, a senior amortizing note, a senior interest only noteleverage ratio and a junior note. The Company recorded the LA Mortgage at its aggregate unpaid principal amount of $13.5 million as of the date of acquisition plus a premium of $3.5 million. The senior amortizing note maturesfixed charge ratio and limits on September 14, 2036 and has a fixed interest rate of 3.75%. The senior interest only note matures on October 14, 2036 and has a fixed interest rate of 5.682%. The junior note matures on September 16, 2036 and has a fixed interest rate of 7.0%,annual capital expenditures, all of which a fixed amount is payable semi-annuallyare as defined in and the remainder is addedcalculated pursuant to the principal balanceSNS Loan that, among other things, restrict SNS’s ability to incur additional indebtedness, create liens, make dividends and distributions, engage in mergers, acquisitions and consolidations, make certain payments and investments and dispose of the junior note.  The LA Mortgagecertain assets.

Notes Payable is carried in the consolidated balance sheet at December 31, 2021 at its aggregate unpaid principal balance.  

 

On January 5, 2015, Flower Portfolio 001, LLC assumed a $9.2 million mortgage in conjunction with the purchase of investment real estate properties ("the Flower Note"). The Flower Note matureswas scheduled to mature on December 10, 2031 and hashad a fixed interest rate of 4.81%. TheOn September 29, 2022, Flower Note is carried in the consolidated balance sheets atsold its unpaid principal balance.

On October 15, 2015, Net Lease Investment assumed a $9.0 million mezzanine debt in conjunction with the purchase of investment real estate properties ("and used a portion of the Net Lease Note"). The Net Lease Note matured on November 1, 2020 and had a fixed interest ratesales proceeds to repay the unpaid principal balance of 10.25%. The Net Leasethe Flower Note.  At December 31, 2021, the Flower Note is carried in the consolidated balance sheet at December 31, 2020 at its unpaid principal balance. In conjunction with the maturity of the Net Lease Note on November 1, 2020, Net Lease explored alternatives to maximize the value of its investment portfolio. As a result of this process, Net Lease elected to sell one of its three investment real estate properties while refinancing the remaining properties and the existing financing was repaid. Each of these transactions closed on October 30, 2020, however because the Company reports Net Lease on a three-month lag, the consolidated balance sheet at December 31, 2020 continues to report the $9.0 million mezzanine debt.  

 

In April 2020, certain subsidiaries of the Company received loan proceeds under the PPP, totaling $2.9 million with a stated annual interest rate of 1.00%. The PPP, established as part of the CARES Act and administered by the U.S. Small Business Administration (the "SBA"), provides for loans to qualifying businesses for amounts up to 2.5 times of the average monthly payroll costs (as defined for purposes of the PPP) of the qualifying business. The loans and accrued interest are forgivable as long as the borrower uses the loan proceeds for eligible purposes, including payroll, costs, rent and utilities, during the twenty-four week period following the borrower’s receipt of the loan and maintains its payroll levels and employee headcount. The amount of loan forgiveness will be reduced if the borrower reduces its employee headcount below its average employee headcount during a benchmark period or significantly reduces salaries for certain employees during the covered period.

 

32

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

The Company used the entire loan amount for qualifying expenses. The U.S. Department of the Treasury has announced that it will conduct audits for PPP loans that exceed $2.0 million. If we were to be audited and receive an adverse outcome in such an audit, we could be required to return the full amount of the PPP Loan and may potentially be subject to civil and criminal fines and penalties.

 

On December 21, 2020 the SBA approved the forgiveness of the full amount of one of the five PPP loans, which included principal and interest of $0.4 million. In January 2021 and March 2021, the SBA provided the Company with notices of forgiveness of the full amount of the remaining four loans. The forgiveness in the first quarter of 2021 included total principal and interest of $2.5 million. The carrying value of the PPP at December 31, 2020 represents its unpaid principal balance. 

 

Subordinated Debt

 

Between December 4, 2002 and December 16, 2003, six subsidiary trusts of the Company issued $90.5 million of 30-year capital securities to third parties in separate private transactions. In each instance, a corresponding floating rate junior subordinated deferrable interest debenture was then issued by Kingsway America Inc. to the trust in exchange for the proceeds from the private sale. The floating rate debentures bear interest at the rate of LIBOR, plus spreads ranging from 3.85% to 4.20%. The Company has the right to call each of these securities at par value any time after five years from their issuance until their maturity.

 

During the third quarter of 2018, the Company gave notice to its Trust Preferred trustees of its intention to exercise its voluntary right to defer interest payments for up to 20 quarters, pursuant to the contractual terms of its outstanding Trust Preferred indentures, which permit interest deferral. This action does not constitute a default under the Company's Trust Preferred indentures or any of its other debt indentures. At December 31, 20212022 and December 31, 2020,2021, deferred interest payable of $18.725.5 million and $14.118.7 million, respectively, is included in accrued expenses and other liabilities in the consolidated balance sheets.

On August 2, 2022, the Company entered into an agreement with a holder of four of the trust preferred debt instruments ("TruPs") that gives the Company the option to repurchase up to 100% of the holder’s principal and deferred interest for a purchase price equal to 63% of the outstanding principal and deferred interest.  Originally, the agreement called for a repurchase at 63%, which escalated to 63.75% once the September 26, 2022 agreement (described below) was signed.  The Company has agreed that any repurchase made will be for no less than 50% of the TruPs held by the holder.

Until the earlier of (i) the date that all four of the preferred debt instruments have been repurchased and (ii) the nine month anniversary of the agreement ("May Termination Date"), all interest on the four preferred debt instruments will continue to accrue.  However, with respect to TruPs that are repurchased prior to the May Termination Date, the amount of interest accrued during the term of the agreement will be treated as an offset and reduce the repurchase price for such TruPs.  The Company will have no obligation to pay any such accrued interest with respect to any of the TruPs that are repurchased prior to the May Termination Date.

The Company paid approximately $2.0 million to the holder for this option and the Company has until the May Termination Date to execute the repurchases.  If the Company repurchases less than $30.0 million of principal and deferred interest, or fails to purchase any principal or deferred interest within one year, then the $2.0 million paid is forfeited.  If the Company repurchases an amount equal to or great than $30.0 million, then the $2.0 million paid would be applied to such repurchases.

On September 20, 2022, the Company entered into an additional agreement with the same party to the August 2, 2022 agreement that gives the Company the option to repurchase up to 100% of the holder’s principal and deferred interest for 63.75% of the outstanding principal and deferred interest relating to a portion of a fifth TruPs held. The September 20, 2022 agreement is subject to the same terms and conditions as the August 2, 2022 and no additional consideration was paid.

On September 26, 2022, the Company entered into an agreement with a holder of a portion of one of the TruPs that gives the Company the option to repurchase up to 100% of the holder’s principal and deferred interest for a purchase price equal to 63% of the outstanding principal and deferred interest. 

Until the earlier of (i) the date that all of the preferred debt instrument has been repurchased and (ii) the May Termination Date, all interest on the preferred debt instrument will continue to accrue.  However, with respect to TruPs that are repurchased prior to the May Termination Date, the amount of interest accrued during the term of the agreement will be treated as an offset and reduce the repurchase price for such TruPs.  The Company will have no obligation to pay any such accrued interest with respect to the TruPs that are repurchased prior to the May Termination Date.

The Company paid approximately $0.3 million to the holder for this option and the Company has until the May Termination Date to execute the repurchase.  If the Company fails to purchase any principal or deferred interest before the May Termination Date, then the $0.3 million paid is forfeited.  If the Company repurchases any of the TruPs, then the $0.3 million paid would be applied to any repurchases.

The Company continues to accrue interest on all six of the TruPs.

In February 2023, the Company entered into amendments to the repurchase agreements described above that would give the Company an additional discount on the total repurchase price if the Company effected a 100% repurchase on or before March 15, 2023.  On March 2, 2023, the Company gave notice to the holders that it intends to exercise its options to repurchase 100% of the principal no later than March 15, 2023.  The total amount to be paid will be $56.5 million, which includes a credit for the $2.3 million that the Company previously paid at the time of entering into the repurchase agreements. As a result, the Company will have repurchased $75.5 million of principal and $21.2 million of deferred interest (valued as of December 31, 2022). The Company intends to use currently available funds from working capital to fund the repurchases.

In order to execute the repurchase, the Company will have to pay an estimated $4.7 million of deferred interest to the remaining trust preferred debt instrument for which the Company did not have the right to repurchase. After the repurchase is completed, the Company will continue to have $15 million of principal outstanding related to remaining trust preferred debt instrument.

 

The agreements governing our subordinated debt contain a number of covenants that, among other things, restrict the Company’s ability to incur additional indebtedness, make dividends and distributions, and make certain payments in respect of the Company’s outstanding securities.

 

The Company's subordinated debt is measured and reported at fair value. At December 31, 2021,2022, the carrying value of the subordinated debt is $61.067.8 million. The fair value of the subordinated debt is calculated using a model based on significant market observable inputs and inputs developed by a third-party. For a description of the market observable inputs and inputs developed by a third-party used in determining fair value of debt, seNote 23,, "Fair "Fair Value of Financial Instruments,," to the Consolidated Financial Statements.

 

3833

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

 

During the year ended December 31, 2021,2022, the market observable swap rates changed, and the Company experienced a decrease in the credit spread assumption developed by the third-party. Changes in the market observable swap rates affect the fair value model in different ways. An increase in the LIBOR swap rates has the effect of increasing the fair value of the Company's subordinated debt while an increase in the risk-free swap rates has the effect of decreasing the fair value. The increase in the credit spread assumption has the effect of decreasing the fair value of the Company's subordinated debt while a decrease in the credit spread assumption has the effect of increasing the fair value. The other primary variable affecting the fair value of debt calculation is the passage of time, which will always have the effect of increasing the fair value of debt. The changes to the credit spread and swap rate variables during 2021,2022, along with the passage of time, contributed to the $10.0 $6.8 million increase in fair value of the Company’s subordinated debt between December 31, 20202021 and December 31, 2021.2022.

 

Of the $10.0 $6.8 million increase in fair value of the Company’s subordinated debt between December 31, 20202021 and December 31, 2021, $6.8 2022, $1.9 million is reported as an increase in fair value of debt attributable to instrument-specific credit risk in the Company's consolidated statements of comprehensive loss income (loss) and $3.2 $4.9 million is reported as loss on change in fair value of debt in the Company’s consolidated statements of operations.

 

Though changes in the market observable swap rates will continue to introduce some volatility each quarter to the Company’s reported gain or loss on change in fair value of debt, changes in the credit spread assumption developed by the third party does not introduce volatility to the Company’s consolidated statements of operations. The fair value of the Company’s subordinated debt will eventually equal the principal value, totaling $90.5 million, of the subordinated debt by the time of the stated redemption date of each trust, beginning with the trust maturing on December 4, 2032 and continuing through January 8, 2034, the redemption date of the last of the Company’s outstanding trusts.

 

LIQUIDITY AND CAPITAL RESOURCES

 

The purpose of liquidity management is to ensure there is sufficient cash to meet all financial commitments and obligations as they fall due. The liquidity requirements of the Company and its subsidiaries have historically been met primarily by funds generated from operations, capital raising, disposal of discontinued operations,subsidiaries, investment maturities and investment income, and other returns received on investments and from the sale of investments.

 

A significant portion of the cash provided by our Extended Warranty companies is required to be placed into restricted trust accounts, as determined by the insurers who back-up our service contracts, in order to fund future expected claims.  On a periodic basis (quarterly or annually), we may be required to contribute more into the restricted accounts or we may be permitted to draw additional funds from the restricted accounts, dependent upon actuarial analyses performed by the insurers regarding sufficiency of funds to cover future expected claims.  A substantial portion of the restricted trust accounts are invested in fixed maturities and other instruments that have durations similar to the expected future claim projections.

 

Cash provided from these sources is used primarily for warranty expenses, business service expenses, debt servicing, acquisitions and operating expenses of the holding company. 

 

The Company's Extended Warranty and Kingsway Search Xcelerator subsidiaries fund their obligations primarily through service fee and commission revenue. The Company's Leased Real Estate subsidiaries fund their obligations through rental revenue. 

 

Cash Flows from Continuing Operations

 

During 2021,2022, the Company reported $5.9$2.6 million of net cash used in operating activities from continuing operations, primarily due to:

 

 

A $10.6The sale of PWSC, which generated cash flows of $1.8 million cash outflow related to prepaid management fees recorded duringthrough the second quarter of 2021. The $10.6 million was only paid becausedate of the gross proceeds received under the Additional Mortgage (shown as a cash inflow from financing activities), of which the Company retained $2.7 million;

sale in 2022, compared to $2.8 million for 2021;
 

A $3.1$0.4 million changereduction in other assetscash flows from the remaining Extended Warranty companies;

Outflows at the holding company related to the TruPs repurchase option ($2.3 million); all of which were partially offset by;

Continued cost containment initiatives at the holding company regarding ongoing expenses; and liabilities, net, which is primarily
Increases in cash flows from the KSX companies, due to a decreasethe inclusion of Ravix for the full twelve months in income taxes payable;2022 and the acquisitions of CSuite and SNS.

During 2021, the Company reported $6.5 million of net cash provided by operating activities from continuing operations, primarily due to cash inflows generated by the Extended Warranty segment (which includes PWI for 12 months in 2021) and cost containment initiatives at the holding company.

During 2022, the net cash provided by investing activities from continuing operations was $58.1 million. This source of cash was primarily attributed to:

Net cash proceeds received, net of cash disposed of from the sale of PWSC, of $35.2 million;
 

Net cash proceeds received from the sale of the CMC Real Property of $26.4 million;

Cash inflows generated byproceeds received from the Extended Warranty segment (which includes PWI for twelve monthssale of real estate investments of $12.2 million;

The acquisitions of CSuite and SNS in 2021)2022, which totaled $13.7 million, net of cash acquired; and cost containment initiatives at the holding company.

Purchases of fixed maturities in excess of proceeds from limited liability investments and from sales and maturities of fixed maturities.

 

To clarify, the gross proceeds received under the Additional Mortgage and associated cash outflows (to the Company and a third party) had essentially no impact on the Company’s overall net cash flows. However, the outflow to the third party is a reduction to operating cash flows while the gross proceeds are shown as a cash inflow from financing activities, as required by U.S. GAAP.

During 2021, the net cash used in investing activities wasfrom continuing operations was $8.69.0 million. ThisThis use of cash was primarily attributed to:

 

 

 Purchases of fixed maturities in excess of proceeds from sales and maturities of fixed maturities of $15.6 million;
 

The acquisitions of Ravix and RoeCo in 2021, which totaled $12.2$12.6 million, net of cash acquired;
 

Distributions received (reducing the use of cash) by Net Lease from two of its limited liability investment companies of $16.3 million; and 
 

Proceeds received (reducing the use of cash) from the Company's limited liability investments.

34

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

During 2022, the net cash used in financing activities from continuing operations was $5.6 million, primarily attributed to:

Principal repayments: on bank loans of $5.2 million, notes payable of $6.4 million, which relates to the repayment of the Flower Note;

Distributions to noncontrolling interest holders of $6.0 million; and

Net proceeds (reducing the use of cash) from bank loans of $12.7 million related to the 2022 Ravix Loan and the SNS Loan, and proceeds from the exercise of warrants of $0.5 million.

 

During 2021, the net cash provided by used in financing activities from continuing operations was $0.5$9.3 million,primarily attributed to:

 

 

Principal repayments: on bank loans of $4.9 million, notes payable of $14.0$9.5 million, of which $9.0 million relates to the repayment of Net Lease's $9.0 million mezzanine loan and $5.0$0.5 million relating to principal paydowns on the Mortgage, Additional Mortgage and the Flower Note;
 

Distributions to noncontrolling interest holders of $2.4 million; and
 

Net proceeds (reducing the use of cash) from notes payable of $13.3 million related to the Additional Mortgage, net proceeds from bank loans of $6.2 million related to the Ravix Loan and proceeds from the exercise of warrants of $1.8 million.

 

39

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

Holding Company Liquidity

 

The liquidity of the holding company is managed separately from its subsidiaries. The obligations of the holding company primarily consist of holding company operating expenses; transaction-related expenses; investments; and any other extraordinary demands on the holding company.

 

Actions available to the holding company to increase liquidity in order to meet its obligations include the sale of passive investments; sale of subsidiaries; issuance of debt or equity securities; exercise of warrants; distributions from the Company’s Extended Warranty and Kingsway Search Xcelerator subsidiaries, as further described below; and giving notice to its Trust Preferred trustees of its intention to exercise its voluntary right to defer interest payments for up to 20 quarters on the six subsidiary trusts of the Company’s subordinated debt, which right the Company exercised during the third quarter of 2018.

Receipt of dividends from the Company's insurance subsidiaries is currently not considered a source of liquidity for the holding company. The insurance subsidiaries have required regulatory approval for the return of capital and, in certain circumstances, prior to the payment of dividends. At December 31, 2021, Amigo was restricted from making any dividend payments to the holding company without regulatory approval pursuant to domiciliary state insurance regulations.

On December 1, 2020, the Company closed on the acquisition of PWI, a full-service provider of vehicle service agreements. Related to the PWI acquisition, the Company secured the 2020 KWH Loan with IWS, Trinity, Geminus and PWI (the "KWH Subs") as borrowers under the 2020 KWH Loan. Pursuant to satisfying the covenants under the 2020 KWH Loan, the KWH Subs were permitted to make distributions to the holding company in an aggregate amount not to exceed $1.5 million in any 12-month period (which is the same amount as under the predecessor loan).

Beginningare permitted.  Also, beginning in 2022, the Companyholding company is permitted to receive a portion of the excess cash flow (as defined in the 2020 KWH Loan document) generated by the KWH Subs in the previous year.  Based on current covenants,In 2022, the Company would bewas entitled to 50% of the excess cash flow with the other 50% used to pay down the 2020 KWH Loan.  TheDuring 2022, the Company is currently finalizing the excess cash flow calculation for the year ended December 31, 2021, but is expected to receive between $1.0received $1.7 million and $1.5 million (with an equivalent amount expected to payin March 2022 paid down the KWH 2020 Loan).Loan by $1.7 million. 

 

The amount of excess cash flow the Company is entitled to retain is dependent upon the leverage ratio (as defined in the 2020 KWH Loan document):

 

   

Percent of excess cash flow

 
 

If leverage ratio is

 

retained by the Company

 
 

Greater than 1.75:1.00

 

50%

 
 

Less than 1.75:1.00 but greater than 0.75:1.00

 

75%

 
 

Less than 0.75:1.0

 

100%

 

 

Separately, pursuantThe Company anticipates that in 2023 it will be entitled to covenants under the PWSC Loan secured to partially finance the acquisition of PWSC on October 12, 2017, PWSC was not permitted to make distributions to the holding company without the consentreceive 75% of the lender. The PWSC Loan was scheduled to mature on October 12, 2022; however, the remaining principal totaling $0.3 million was fully repaid on January 30, 2020 and, as such, PWSC is no longer subject to such restrictions.2022 excess cash flow.

 

On October 1, 2021, the Company closed on the acquisition of Ravix. Related to the PWIRavix acquisition, the Company secured the 2021 Ravix Loan with Ravix and Ravix LLC as borrowers under the 2021 Ravix Loan.  On November 1, 2022, the Company closed on the acquisition of CSuite. Related to the CSuite acquisition, the Company secured the 2022 Ravix Loan with CSuite, Ravix and Ravix LLC as borrowers under the 2022 Ravix Loan. Pursuant to the covenants under the 2021 Ravix Loan and the 2022 Ravix Loan, Ravix isand CSuite are permitted to make distributions to the holding company so long as doing such would not cause non-compliance with the various covenants outlined within the 2021 Ravix Loan and 2022 Ravix Loan.

 

Historically, dividends fromOn November 18, 2022, the Leased Real Estate segment wereCompany closed on the acquisition of SNS. Related to the SNS acquisition, the Company secured the SNS Loan with SNS and Pegasus LLC as borrowers under the SNS Loan. Pursuant to the covenants under the SNS Loan, SNS is not generally considered a source of liquidity for the holding company. However, as more fully described inNote 25, "Commitments and Contingent Liabilities,"permitted to the Consolidated Financial Statements, make distributions to the holding company is now permitted to receive 20%without the consent of the proceeds from the increased rental payments resulting from an earlier amendment to the CMC lease (or any borrowings against such increased rental payments).  In the second quarter of 2021, the holding company received a dividend of $2.7 million from the net proceeds from the Additional Mortgage.  Refer to Note 12, "Debt," to the Consolidated Financial Statements, for further information about this borrowing.  In conjunction with the Additional Mortgage, TRT paid a guarantee fee of $1.1 million to a third-party during the second quarter of 2021, who is serving as a guarantor or indemnitor with respect to certain obligations between TRT and the holder of the Additional Mortgage.  Refer to Note 25, "Commitments and Contingent Liabilities," to the Consolidated Financial Statements for further discussion of this off-balance sheet guarantee.lender.

 

On October 18, 2018, the Company completed the previously announced sale of its non-standard automobile insurance companies Mendota Insurance Company, Mendakota Insurance Company and Mendakota Casualty Company (collectively "Mendota").  As part of the transaction, the Company will indemnify the buyer for any loss and loss adjustment expenses with respect to open claims in excess of Mendota's carried unpaid loss and loss adjustment expenses at June 30, 2018 related to the open claims. The maximum obligation to the Company with respect to the open claims is $2.5 million. Per the purchase agreement, a security interest on the Company’s equity interest in its consolidated subsidiary, Net Lease, as well as any distributions to the Company from Net Lease, was to be collateral for the Company’s payment of obligations with respect to the open claims.

During the third quarter of 2021, the purchasers of Mendota and the Company agreed to release the Company's equity interest in Net Lease as collateral and allow Net Lease to make distributions to the Company.  In exchange, the Company agreed to deposit $2.0 million into an escrow account and advance $0.5 million to the purchaser of Mendota to satisfy the Company's payment obligation with respect to the open claims.  Refer to Note 25, "Commitments

35

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Contingent Liabilities,"Analysis

During the third quarter of 2022, the buyer provided to the Consolidated Financial StatementsCompany an analysis of the claims development that indicated that the Company's potential exposure with respect to the open claims was at the maximum obligation amount.  Previous communications from the buyer noted no such development.  As a result of the newly provided information, the Company recorded a liability of $2.5 million during the third quarter of 2022, which is included in accrued expenses and other liabilities in the consolidated balance sheet at December 31, 2022 and loss on disposal of discontinued operations in the consolidated statement of operations for further discussionthe year ended December 31, 2022.  There were no payments made by the Company related to the open claims during the years ended December 31, 2022 and December 31, 2021.  During the first quarter of this off-balance sheet guarantee.2023, the $2.0 million that had been previously deposited into an escrow account was released and remitted to the buyer to satisfy the Company's payment with respect to the open claims.  

 

The holding company’s liquidity, defined as the amount of cash in the bank accounts of Kingsway Financial Services Inc. and Kingsway America Inc., was $2.2$48.9 million (approximately five months of recurring operating cash outflows) and $1.1$2.2 million at December 31, 20212022 and December 31, 2020,2021, respectively, which excludes future actions available to the holding company that could be taken to generate liquidity.  The holding company cash amounts are reflected in the cash and cash equivalents of $12.664.2 million and $14.410.1 million reported at December 31, 20212022 and December 31, 2020,2021, respectively, on the Company’s consolidated balance sheets.  

The holding company’s liquidity at December 31, 2021 represents only actual cash on hand and does not include cash that would be made availablesignificant increase is primarily due to the holding company from the sale of investments owned byPWSC and the holding company. sale of the CMC railyard in 2022.

In addition theto its collections from subsidiaries and holding company has access to some ofexpenditures, the operatingCompany anticipates the following cash generated byinflows and outflows over the Extended Warranty and Kingsway Search Xcelerator subsidiaries as described above. While these sources do not represent cash of the holding company, they do represent future sources of liquidity.next twelve months:

Inflows:

Distributions from Net Lease of $8.3 million, from the sale of the last commercial real estate property in February 2023
$3.7 million from the exercise of 0.7 million warrants from January 1 through February 28, 2023
$1.5 million distribution from Amigo, given that as of early March 2023 it was no longer a regulated insurance company

Outflows:

$56.5 million to repurchase the trust preferred debt instruments (aka subordinate debt) for which it has the option to repurchase, which outflow is expected no later than March 15, 2023 (see Note 11, "Derivatives," and Note 26, “Subsequent Events,” to the Consolidated Financial Statements)
$4.7 million of deferred interest to the remaining trust preferred debt instrument for which the Company did not have the right to repurchase (see Note 26 , “ Subsequent Events ,” to the Consolidated Financial Statements); the Company would have the ability to defer interest payments for up to 20 quarters on the remaining trust preferred debt instrument, if it so elected
$6.1 million required to redeem the Class A Preferred Shares; however, based on discussions with the holders of the Class A Preferred Shares, the Company anticipates that 100% of the Class A Preferred Shares would be converted and, in that case, there would be no cash outlay by the Company (see Note 19 , “ Redeemable Class A Preferred Stock ,” and Note 26 , “ Subsequent Events ,” to the Consolidated Financial Statements)

 

40

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

As of December 31, 2021, there are 169,733 shares of the Company’s Class A Preferred Stock (the "Preferred Shares"), issued and outstanding. The outstanding Preferred Shares were required to be redeemed by the Company on April 1, 2021 ("Redemption Date") if the Company had sufficient legally available funds to do so.  Additionally, the Company has exercised its right to defer payment of interest on its outstanding subordinated debt ("trust preferred securities") and, because of the deferral which totaled $18.7 million at December 31, 2021, the Company is prohibited from redeeming any shares of its capital stock while payment of interest on the trust preferred securities is being deferred. If the Company was required to pay either the Preferred Shares redemption value or both the deferred interest on the trust preferred securities and redeem all the Preferred Shares currently outstanding, then the Company has determined that it does not have sufficient legally available funds to do so. However, the Company is prohibited from doing so under Delaware law and, as such, (a) the interest on the trust preferred securities remains on deferral as permitted under the indentures and (b) in accordance with Delaware law the Preferred Shares were not redeemed on the Redemption Date and instead remain outstanding with a redemption value of $6.5 million as of December 31, 2021, continue to be convertible at the discretion of the holder, and will accrue dividends until such time as the Company has sufficient legally available funds to redeem the Preferred Shares and is not otherwise prohibited from doing so. The Company continues to operate in the ordinary course.

The Company notes there are several variables to consideroutstanding warrants that expire in such a situation, and management continues to explore the following opportunities: negotiating with the holders of the Preferred Shares with respectSeptember 2023 (see Note 20 , “ Shareholders' Equity ,” to the key provisions, raisingConsolidated Financial Statements) and, if all outstanding warrants were exercised, the Company would receive an additional funds through capital market transactions, as well as$18.7 million.  The Company also notes that it has an additional $10 million available from the Company’s strategy of workingsecond amendment to monetize its non-core investments while attemptingthe 2020 KWH Loan (see Note 12 , " Debt ," and Note 26 , “ Subsequent Events ,” to maximize the tradeoff between liquidity and value received.

Consolidated Financial Statements), that is available to be drawn.

Based on the Company’s current business plan and revenue prospects, existing cash, cash equivalents, investment balances and anticipated cash flows from operations are expected to be sufficient to meet the Company’s working capital and operating expenditure requirements, excludingincluding the cash that may be required to redeem the Preferred Shares, repurchase its trust preferred securities and pay deferred interest on its trust preferred securities, for the next twelve months. However, the Company’s assessment could also be affected by various risks and uncertainties, including, but not limited to, the effects of the COVID-19 pandemic.developing macro-economic environment.

 

Regulatory Capital

In the United States, a risk-based capital ("RBC") formula is used by the National Association of Insurance Commissioners ("NAIC") to identify property and casualty insurance companies that may not be adequately capitalized. In general, insurers reporting surplus as regards policyholders below 200% of the authorized control level, as defined by the NAIC, at December 31 are subject to varying levels of regulatory action, including discontinuation of operations. As of December 31, 2021, surplus as regards policyholders reported by Amigo exceeded the 200% threshold.

During the fourth quarter of 2012, the Company began taking steps to place all of Amigo into voluntary run-off. As of December 31, 2012, Amigo’s RBC was 157%. In April 2013, Kingsway filed a comprehensive run-off plan with the Florida Office of Insurance Regulation, which outlines plans for Amigo's run-off. Amigo remains in compliance with that plan. As of December 31, 2021, Amigo's RBC was 8,417%.

 

Kingsway Reinsurance Corporation ("Kingsway Re"), our reinsurance subsidiary domiciled in Barbados, is required by the regulator in Barbados to maintain minimum statutory capital of $125,000. Kingsway Re is currently operating with statutory capital near the regulatory minimum, requiring us to periodically contribute capital to fund operating expenses. Kingsway Re incurs operating expenses of approximately $0.1 million per year. As of December 31, 2021,2022, the capital maintained by Kingsway Re was in excess of the regulatory capital requirements in Barbados.

 

New York Stock Exchange Listing Standards

On April 17, 2020, the Company received notification from the New York Stock Exchange ("NYSE") of the Company's noncompliance with certain NYSE standards for continued listing of its common shares. Specifically, Kingsway was below the NYSE's continued listing criteria because its average total market capitalization over a 30 consecutive trading day period was less than $50.0 million at the same time that reported shareholders' equity was below $50.0 million. Under the NYSE's continued listing criteria, a NYSE-listed company must maintain average market capitalization of not less than $50.0 million over a 30 consecutive trading day period or reported shareholders' equity of not less than $50.0 million.

In accordance with the NYSE listing requirements, the Company submitted a business plan to the NYSE on June 1, 2020 that demonstrated how we expected to return to compliance with NYSE listing standard. On July 9, 2020, the NYSE notified the Company that the plan was accepted.

4136

KINGSWAY FINANCIAL SERVICES INC.
Management's Discussion and Analysis

On January 18, 2021, the Company received notification from the NYSE that the Company is again in compliance with NYSE's continued listing standards, but that the Company was subject to continued monitoring and review for a period of 12 months. The Company remained in compliance during this 12-month period.

 

CONTRACTUAL OBLIGATIONS

 

Table 3 summarizes cash disbursements related to the Company's contractual obligations projected by period, including debt maturities, interest payments on outstanding debt and future minimum payments under operating leases. Interest payments on outstanding debt in Table 3 related to the subordinated debt, the 2020 KWH Loan, the 2021 Ravix Loan, the 2022 Ravix Loan and the RavixSNS Loan assume LIBOR remainsthe variable rates remain constant throughout the projection period. Also, interest payments on outstanding debt reflect the interest deferral described in the "Subordinated Debt" section above.

 

TABLE 3 Cash payments related to contractual obligations projected by period 

As of December 31, 20212022 (in thousands of dollars)

 

 

2022

 

2023

 

2024

 

2025

 

2026

 

Thereafter

 

Total

  

2023

 

2024

 

2025

 

2026

 

2027

 

Thereafter

 

Total

 

Bank loans

 4,305  4,455  4,655  11,271  1,250  1,250  27,186  5,413  6,580  12,723  3,750  3,775  2,567  34,808 

Notes payable

 6,499  7,047  7,623  8,229  8,729  158,260  196,387 

Subordinated debt

           90,500  90,500            90,500  90,500 

Interest payments on outstanding debt

 8,805  36,601  11,875  11,365  10,638  63,072  142,356  36,451  10,461  9,859  9,162  8,832  41,189  115,954 

Future minimum lease payments

 908  628  554  382  165    2,637  472  356  191  124  59  61  1,263 

Total

 20,517  48,731  24,707  31,247  20,782  313,082  459,066  42,336  17,397  22,773  13,036  12,666  134,317  242,525 

 

Table 3 above does not assume that the Company has repurchased any of its TruPs subordinated debt on or before March 15, 2023, as discussed in the “Debt” section above, given the table presents information as of December 31, 2022.  Refer to Note 11, "Derivatives," to the Consolidated Financial Statements for further information regarding the trust preferred debt repurchase option agreements.  

While the Company gave notice on March 1, 2023 of its intent to redeem the Preferred Shares on March 15, 2023, Table 3 above does not reflect amountsthe $6.1 million that may be paid for the redemption of the 169,733 shares of Preferred Shares outstanding at December 31, 2021. Each Preferred Share is convertible into 6.25 common shares at a conversion price of $4.00 per common share any time at the option of the holder prior to the Redemption Date. On and after February 3, 2016, theredemption.  See "Holding Company may redeem all or any part of the then outstanding Preferred SharesLiquidity" above for the price of $28.75 per Preferred Share, plus accrued but unpaid dividends thereon, whether or not declared, up to and including the Redemption Date. The total redemption amount of the Preferred Shares if the Preferred Shares are not converted is $6.5 million as of December 31, 2021.  As discussed in the "Cash Flows" section above, in accordance with Delaware law, the Preferred Shares were not redeemed on the Redemption Date and instead remain outstanding, continue to be convertible at the discretion of the holder, and will accrue dividends until such time as the Company has sufficient legally available funds to redeem the Preferred Shares and is not otherwise prohibited from doing so.  The timing and amount of cash, if any, to be paid by the Company will be based upon the extent, if at all, that the Company exercises its right to redeem any Preferred Shares prior to the Redemption Date or the holders of the Preferred Shares exercise their option to convert any of the Preferred Shares to common shares.

further discussion.  Refer to Note 19,, "Redeemable "Redeemable Class A Preferred Stock,," to the Consolidated Financial Statements for further information regarding the Preferred Shares.

 

 

 

 

4237

KINGSWAY FINANCIAL SERVICES INC.

 

Item 7A. Quantitative and Qualitative Disclosures About Market Risk 

 

We are a smaller reporting company as defined in Rule 12b-2 of the Exchange Act; therefore, pursuant to Regulation S-K, we are not required to make disclosures under this Item.

 

4338

KINGSWAY FINANCIAL SERVICES INC.

 

Item 8. Financial Statements and Supplementary Data.

 

Index to the Consolidated Financial Statements of

 

Kingsway Financial Services Inc.

 

Report of Independent Registered Public Accounting Firm (PCAOB ID 166)

4540

Consolidated Balance Sheets at December 31, 20212022 and 20202021

4742

Consolidated Statements of Operations for the Years Ended December 31, 20212022 and 20202021

4843

Consolidated Statements of Comprehensive LossIncome (Loss) for the Years Ended December 31, 20212022 and 20202021

4944

Consolidated Statements of Shareholders' Equity for the Years Ended December 31, 20212022 and 20202021

5045

Consolidated Statements of Cash Flows for the Years Ended December 31, 20212022 and 20202021

5146

Notes to the Consolidated Financial Statements

5146

Note 1 -Business

5348

Note 2-Summary of Significant Accounting Policies

5348

Note 3-Recently Issued Accounting Standards

6155

Note 4-Acquisitions

6255

Note 5-Disposal and Discontinued Operations61

Note 6-Variable Interest Entities

61

Note 5-Variable Interest Entities7-Investments

63

Note 8-Goodwill

66

Note 9-Intangible Assets66
Note 10-Property and Equipment67

Note 6-Investments11-Derivatives

68

Note 7-Deferred Acquisition Costs12-Debt

72

Note 8-Goodwill

72

Note 9-Intangible Assets

7369

Note 10-Property and Equipment13-Leases7472

Note 11-Derivatives

75

Note 12-Debt

76

Note 13-Leases

79

Note 14-Revenue from Contracts with Customers

8072

Note 15-Income Taxes

8173

Note 16-Loss from Continuing Operations16-Earnings (Loss) Per Share

8476

Note 17-Stock-Based Compensation

8577

Note 18-Employee Benefit Plan

8779

Note 19-Redeemable Class A Preferred Stock

8879

Note 20-Shareholders' Equity

8879

Note 21-Accumulated Other Comprehensive Income

8980

Note 22-Segmented Information

9081

Note 23-Fair Value of Financial Instruments

9282

Note 24-Related Parties

9988

Note 25-Commitments and Contingent Liabilities

10089

Note 26-Regulatory Capital Requirements and Ratios

26-Subsequent Events

101

Note 27-Statutory Information and Policies

101

 

4439

KINGSWAY FINANCIAL SERVICES INC.

 

Report of Independent Registered Public Accounting Firm

 

To the Stockholders and Board of Directors of Kingsway Financial Services, Inc.

 

Opinion on the Financial Statements

 

We have audited the accompanying balance sheets of Kingsway Financial Services, Inc. (the “Company”) as of December 31, 20212022 and 2020,December 31, 2021, the related statements of operations, comprehensive loss,income (loss), stockholders' equity, and cash flows for each of the years in the two-year period ended December 31, 2021,2022, and the related notes and schedulesschedule (collectively referred to as the “financial statements”). In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 20212022 and 2020,December 31, 2021, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2021,2022, in conformity with accounting principles generally accepted in the United States of America.

 

Basis for Opinion

 

The Company's management is responsible for these financial statements. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

Critical Audit MatterMatters

 

The critical audit mattermatters communicated below is a matterare matters arising from the current period audit of the financial statements that waswere communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit mattermatters below, providing a separate opinion on the critical audit mattermatters or on the accounts or disclosures to which it relates.

Revenue Recognition Refer to Note 2 and Note 14 to the financial statements

 

Critical Audit Matter Description

 

The Company's revenue from contracts with customers (ASC 606) relates to extended warranty service fee and commission income, which is comprised of multiple revenue streams including: vehicle service agreement fees, guaranteed asset protection commissions, maintenance support service fees, warranty product commissions, homebuilder warranty service fees, and homebuilder warranty commissions.  Many of the Company's contracts include revenue which is generated from contracts with multiple performance obligations.  Accordingly, the application of revenue recognition policies requires the Company to exercise significant judgement in the following areas:

 

 

Determination of whether individual services are promises which are considered distinct performance obligations.

 

Assessing whether the Company is a principal or an agent in providing services to the ultimate customer in the contract.

 

Assessing variable consideration attributable to each contract and the related estimates of variable consideration, which are significant in vehicle service contracts, based on refund rights provided to the customer under vehicle service contracts and related business practices.

 

Assessing the transaction price including the impact of various dealer and partner incentive and rebate programs which are considered contract acquisition costs.

 

Determining stand-alone selling prices for each distinct service and allocation to each individual performance obligation on a relative selling price basis.

 

Determining the timing of when revenue is recognized for separate performance obligations and whether the performance is deemed to occur over time or at a point in time.

 

For performance obligations satisfied over time, the selection of an appropriate methodology which best depicts the transfer of services to the customer under the contract.

 

For these reasons, we identified revenue recognition as a critical audit matter.

4540

KINGSWAY FINANCIAL SERVICES INC.

For these reasons, we identified revenue recognition as a critical audit matter.

 

How the Critical Audit Matter was Addressed in the Audit

 

The primary procedures we performed to address this critical audit matter included the following, among other procedures:

 

 

We obtained an understanding of the processes and internal controls related to each significant revenue generating activity within scope of ASC 606.

 

We evaluated the Company's application of the portfolio approach to individual groups of contracts to ensure the application was in compliance with ASC 606.

 

We tested the determination of individual performance obligations identified by management to ensure distinct performance obligations identified were consistent with the underlying contracts. We also tested whether all distinct performance obligations within each contract were complete and reflected all material promises which are capable of being distinct.

 

We evaluated and tested the key judgements applied by management, including:

 

o

Assessing whether the Company is deemed to be the principal or an agent in delivering services to the customer.  We evaluated the key factors to determine whether the Company is responsible for fulfillment of each significant service provided to the customer.

 

o

Estimating variable consideration, primarily related to refund liabilities on vehicle service contracts, based on historical patterns and future expectations of customer refund requests. We tested the estimated amount of expected refunds including management’s assessment of refund rates on each significant type of warranty contract to assess the overall reasonableness of the refund liabilities.

 

o

Determining whether certain incentive payments to dealers and partners were considered customer acquisition costs and should be included in the determination of the overall transaction price by examining the underlying program agreements and related business practices followed by the Company.

 

o

Estimating stand-alone selling prices when multiple performance obligations exist within a contract, based on management’s internal estimates of cost plus an appropriate margin to support expected selling prices.  We tested the related costs expected to be incurred in satisfying the delivery of services at contract commencement and those expected to be incurred over the life of the contract which are primarily associated with contract administration services.  We also tested the relative selling price allocation of the contract price to each separate performance obligation.

 

o

Application of over time recognition patterns, including management’s estimates related to claims emergence patterns for each separate group of contracts which possess similar characteristics that faithfully represent the transfer of services to the customer. We tested contracts at the warranty company subsidiaries to determine the accuracy and consistency of claim emergence patterns.

 

Trust Preferred Debt Repurchase Options Refer to Note 2 and Note 11 to the financial statements

Critical Audit Matter Description

The Company entered into agreements with multiple holders of trust preferred debt instruments that gives the Company the option to repurchase 100% of the holder’s principal and deferred interest at agreed upon prices.  These agreements constitute derivative financial instruments are carried at fair value and are required to be revalued each reporting period, with corresponding changes in fair value recorded in the consolidated statements of operations.

The fair value of the Trust Preferred Repurchase Options contracts are estimated using the binomial lattice model.  Key inputs in the valuation include credit spread assumptions, interest rate volatility, debt coupon interest rate and time to maturity which in their entirety fall under level 3 in the fair value hierarchy.  Significant judgment is required, as the transaction(s) are based upon a hypothetical market and the initial deposit consideration paid by the Company does not reflect fair value as the deposit consideration was not based on the most advantageous market from a market participant assumption basis.

For these reasons, we identified the derivative option contracts as a critical audit matter.

How the Critical Audit Matter Was Addressed in the Audit

The primary procedures we performed to address this critical audit matter included the following, among other procedures:

We evaluated the Company's application of the accounting for derivatives to ensure the application was in compliance with ASC 815.

We confirmed the terms of the trust preferred debt repurchase options directly with debt holders.

We evaluated the business purpose of the transactions for reasonableness.

We reviewed and tested the methodologies and key assumptions in the valuation analysis provided by management using our internal valuation specialists.  In performing these procedures, we considered the following:

o

Completeness and accuracy of underlying data provided by management

o

The nature and basis for valuation adjustments and calculations used by management’s valuation specialists

o

Reasonableness of the valuation methods and assumptions used by management’s valuation specialists in the analysis

o

The sensitivity of significant inputs to the valuation model and their impact on management’s conclusions.

o

The probabilities of certain outcomes as selected by management

We tested key inputs to the valuation model, including checking calculations of significant inputs to the valuation model.

We considered the sensitivity of key assumptions and performed sensitivity analysis around the key assumptions in evaluating their reasonableness.

/s/ Plante & Moran PLLC

We have served as the Company’s auditor since 2020.

Denver, CO

February 28, 2022March 8, 2023

 

4641

KINGSWAY FINANCIAL SERVICES INC.

 

Consolidated Balance Sheets

(in thousands, except share data)

 

 

December 31, 2021

 

December 31, 2020

  

December 31, 2022

 

December 31, 2021

 

Assets

        

Investments:

  

Fixed maturities, at fair value (amortized cost of $35,889 and $20,488, respectively)

 $35,666  $20,716 

Equity investments, at fair value (cost of $1,147 and $1,157, respectively)

 179  444 

Fixed maturities, at fair value (amortized cost of $40,127 and $35,889, respectively)

 $37,591  $35,666 

Equity investments, at fair value (cost of $187 and $1,147, respectively)

 153  179 

Limited liability investments

 1,901  3,692  983  1,901 

Limited liability investments, at fair value

 18,826  32,811  17,059  18,826 

Investments in private companies, at adjusted cost

 790  790  790  790 

Real estate investments, at fair value (cost of $10,225 and $10,225, respectively)

 10,662  10,662 

Real estate investments, at fair value (cost of $0 and $10,225, respectively)

   10,662 

Other investments, at cost which approximates fair value

 256  294  201  256 

Short-term investments, at cost which approximates fair value

  157  157   157  157 

Total investments

 68,437  69,566  56,934  68,437 

Cash and cash equivalents

 12,642  14,374  64,168  10,084 

Restricted cash

 17,257  30,571  13,064  17,257 

Accrued investment income

 1,013  757  1,195  1,013 

Service fee receivable, net of allowance for doubtful accounts of $241 and $478, respectively

 6,656  4,834 

Other receivables, net of allowance for doubtful accounts of $5 and $201, respectively

 13,898  15,417 

Deferred acquisition costs, net

 10,930  8,835 

Property and equipment, net of accumulated depreciation of $24,224 and $24,441, respectively

 108,587  95,015 

Service fee receivable, net of allowance for doubtful accounts of $147 and $241, respectively

 10,304  6,656 

Other receivables, net of allowance for doubtful accounts of $8 and $5, respectively

 3,720  4,032 

Deferred contract costs

 13,257  10,930 

Property and equipment, net of accumulated depreciation of $1,041 and $2,235, respectively

 773  1,101 

Right-of-use asset

 2,248  2,960  911  2,248 

Goodwill

 110,247  121,130  45,498  49,264 

Intangible assets, net of accumulated amortization of $20,333 and $15,433, respectively

 108,230  84,133 

Intangible assets, net of accumulated amortization of $22,228 and $19,990, respectively

 33,099  30,833 

Other assets

 15,489  4,882  23,249  4,394 

Assets held for sale

 19,478 19,913 

Assets of discontinued operations

  249,472 

Total Assets

 $475,634  $452,474  $285,650  $475,634 

Liabilities and Shareholders' Equity

        

Liabilities:

  

Accrued expenses and other liabilities

 $47,622  $43,951  $55,801  $44,974 

Income taxes payable

 294  2,859  945  294 

Deferred service fees

 89,217  87,945  82,713  89,217 

Bank loans

 26,717  25,303  34,281  26,717 

Notes payable

 205,025  192,057    6,411 

Subordinated debt, at fair value

 60,973  50,928  67,811  60,973 

Lease liability

 2,479  3,213  1,217  2,479 

Net deferred income tax liabilities

 28,553  27,555  4,176  28,553 

Liabilities held for sale

 16,585 17,035 

Liabilities of discontinued operations

  184,227 

Total Liabilities

 460,880  433,811  263,529  460,880 

Redeemable Class A preferred stock, no par value; 1,000,000 and 1,000,000 authorized at December 31, 2021 and December 31, 2020, respectively; 169,733 and 182,876 issued and outstanding at December 31, 2021 and December 31, 2020, respectively; redemption amount of $6,497 and $6,658 at December 31, 2021 and December 31, 2020, respectively

 6,497  6,504 

Redeemable Class A preferred stock, no par value; 1,000,000 authorized; 149,733 and 169,733 issued and outstanding at December 31, 2022 and December 31, 2021, respectively; redemption amount of $6,013 and $6,497 at December 31, 2022 and December 31, 2021, respectively

 6,013  6,497 

Shareholders' Equity:

  

Common stock, no par value; 50,000,000 and 50,000,000 authorized at December 31, 2021 and December 31, 2020, respectively; 22,882,614 and 22,211,069 issued and outstanding at December 31, 2021 and December 31, 2020, respectively

 0  0 

Common stock, no par value; 50,000,000 authorized; 23,437,530 and 23,130,064 issued at December 31, 2022 and December 31, 2021, respectively; and 23,190,080 and 22,882,614 outstanding at December 31, 2022 and December 31, 2021, respectively

    

Additional paid-in capital

 359,138  355,242  359,985  359,138 

Treasury stock, at cost; 247,450 and 247,450 outstanding at December 31, 2021 and December 31, 2020, respectively

 (492) (492)

Treasury stock, at cost; 247,450 and 247,450 outstanding at December 31, 2022 and December 31, 2021, respectively

 (492) (492)

Accumulated deficit

 (395,149) (394,807) (370,427) (395,149)

Accumulated other comprehensive income

 30,779  38,059  26,605  30,779 

Shareholders' equity attributable to common shareholders

 (5,724) (1,998) 15,671  (5,724)

Noncontrolling interests in consolidated subsidiaries

 13,981  14,157  437  13,981 

Total Shareholders' Equity

 8,257  12,159  16,108  8,257 

Total Liabilities, Class A preferred stock and Shareholders' Equity

 $475,634  $452,474  $285,650  $475,634 

See accompanying notes to Consolidated Financial Statements.

 

4742

KINGSWAY FINANCIAL SERVICES INC.

 

 

Consolidated Statements of Operations

(in thousands, except per share data)

 

 

Years ended December 31,

  

Years ended December 31,

 
 

2021

 

2020

  

2022

 

2021

 

Revenues:

  

Service fee and commission revenue

 $78,401  $47,607  $93,280  $78,401 

Rental revenue

 13,365  13,365 

Total revenues

 91,766  60,972  93,280  78,401 

Operating expenses:

  

Claims authorized on vehicle service agreements

 19,536  9,922  20,895  19,536 

Commissions

 7,042  5,530  8,358  7,042 

Cost of services sold

 7,052  2,692  18,673  7,052 

General and administrative expenses

 48,733  42,099  43,519  45,245 

Leased real estate segment interest expense

 6,164  5,950 

Disposal of subsidiary transaction expenses

 5,408  

Total operating expenses

 88,527  66,193  96,853  78,875 

Operating income (loss)

 3,239  (5,221)

Operating loss

 (3,573) (474)

Other revenues (expenses), net:

  

Net investment income

 1,575  2,625  2,305  1,575 

Net realized gains

 1,809  580  1,209  1,809 

(Loss) gain on change in fair value of equity investments

 (242) 1,267 

Gain on change in fair value of limited liability investments, at fair value

 2,391  4,046 

Net change in unrealized loss on private company investments

 0  (744)

Other-than-temporary impairment loss

 0  (117)

Loss on change in fair value of equity investments

 (26) (242)

(Loss) gain on change in fair value of limited liability investments, at fair value

 (1,754) 2,391 

Gain on change in fair value of real estate investments

 1,488  

Gain on change in fair value of derivative asset option contracts

 16,730  

Non-operating other (expense) revenue

 (2,788) 332  (206) 16 

Interest expense not allocated to segments

 (6,161) (7,719)

Interest expense

 (8,092) (6,161)

Amortization of intangible assets

 (4,900) (2,291) (6,133) (4,837)

(Loss) gain on change in fair value of debt

 (3,201) 1,173 

Gain (loss) on extinguishment of debt, net

 2,494  (468)

Total other expenses, net

 (9,023) (1,316)

Loss from continuing operations before income tax benefit

 (5,784) (6,537)

Income tax benefit

 (7,644) (1,115)

Loss on change in fair value of debt

 (4,908) (3,201)

Gain on disposal of subsidiary

 37,917  

Gain on extinguishment of debt

   2,494 

Total other revenue (expenses), net

 38,530  (6,156)

Income (loss) from continuing operations before income tax expense (benefit)

 34,957  (6,630)

Income tax expense (benefit)

 4,825  (3,916)

Income (loss) from continuing operations

 1,860  (5,422) 30,132  (2,714)

Gain on disposal of discontinued operations, net of taxes

 0  6 

Net income (loss)

 1,860  (5,416)

Less: Net income attributable to noncontrolling interests in consolidated subsidiaries

 2,202  1,309 

(Loss) income from discontinued operations, net of taxes

 (12,805) 4,574 

Loss on disposal of discontinued operations, net of taxes

 (2,262)  

Net income

 15,065  1,860 

Less: Net (loss) income from continuing operations attributable to noncontrolling interests in consolidated subsidiaries

 (1,471) 1,660 

Less: Net (loss) income from discontinued operations attributable to noncontrolling interests in consolidated subsidiaries

 (8,186) 542 

Less: Dividends on preferred stock

 494  1,066  306  494 

Net loss attributable to common shareholders

 $(836) $(7,791)

Loss per share - continuing operations:

 

Basic:

 $(0.04) $(0.35)

Diluted:

 $(0.04) $(0.35)

Earnings per share - discontinued operations:

 

Basic:

 $0  $0 

Diluted:

 $0  $0 

Loss per share – net loss attributable to common shareholders:

 

Basic:

 $(0.04) $(0.35)

Diluted:

 $(0.04) $(0.35)

Net income (loss) attributable to common shareholders

 $24,416  $(836)
 

Net income (loss) from continuing operations attributable to common shareholders

 $31,297 $(4,868)

Net (loss) income from discontinued operations attributable to common shareholders

 (6,881) 4,032 

Net income (loss) attributable to common shareholders

 $24,416 $(836)
 

Basic earnings (loss) per share attributable to common shareholders:

 

Continuing operations

 $1.36 $(0.22)

Discontinued operations

 $(0.30) $0.18 

Basic earnings (loss) per share - net income (loss) attributable to common shareholders

 $1.06 $(0.04)

Diluted earnings (loss) per share attributable to common shareholders:

 

Continuing operations

 $1.25 $(0.22)

Discontinued operations

 $(0.27) $0.18 

Diluted earnings (loss) per share - net income (loss) attributable to common shareholders

 $0.98 $(0.04)

Weighted average shares outstanding (in ‘000s):

  

Basic:

  22,537   22,176   22,961   22,537 

Diluted:

  22,537   22,176   25,304   22,537 

 

See accompanying notes to Consolidated Financial Statements.

 

4843

KINGSWAY FINANCIAL SERVICES INC.

 

 

Consolidated Statements of Comprehensive LossIncome (Loss)

(in thousands)

 

  

Years ended December 31,

 
  

2021

  

2020

 
         

Net income (loss)

 $1,860  $(5,416)

Other comprehensive (loss) income, net of taxes(1):

        

Unrealized (losses) gains on available-for-sale investments:

        

Unrealized (losses) gains arising during the period

  (478)  104 

Reclassification adjustment for amounts included in net income (loss)

  27   64 

Change in fair value of debt attributable to instrument-specific credit risk

  (6,844)  2,555 

Other comprehensive (loss) income

  (7,295)  2,723 

Comprehensive loss

 $(5,435) $(2,693)

Less: comprehensive income attributable to noncontrolling interests in consolidated subsidiaries

  2,187   1,320 

Comprehensive loss attributable to common shareholders

 $(7,622) $(4,013)
  

Years ended December 31,

 
  

2022

  

2021

 
         

Net income

 $15,065  $1,860 

Other comprehensive loss, net of taxes(1):

        

Unrealized (losses) gains on available-for-sale investments:

        

Unrealized losses arising during the period

  (2,330)  (478)

Reclassification adjustment for amounts included in net income

  22   27 

Change in fair value of debt attributable to instrument-specific credit risk

  (1,930)  (6,844)

Other comprehensive loss

  (4,238)  (7,295)

Comprehensive income (loss)

 $10,827  $(5,435)

Less: comprehensive (loss) income attributable to noncontrolling interests in consolidated subsidiaries

  (9,721)  2,187 

Comprehensive income (loss) attributable to common shareholders

 $20,548  $(7,622)

(1) Net of income tax benefitexpense (benefit) of $0 and $0 in 20212022 and 2020,2021, respectively

 

See accompanying notes to Consolidated Financial Statements.

 

4944

KINGSWAY FINANCIAL SERVICES INC.

 

 

Consolidated Statements of Shareholders' Equity

(in thousands, except share data)

 

             

Shareholders'

                  

Shareholders'

     
           

Accumulated

 

Equity

 

Noncontrolling

              

Accumulated

 

Equity

 

Noncontrolling

   
     

Additional

     

Other

 

Attributable to

 

Interests in

 

Total

      

Additional

     

Other

 

Attributable to

 

Interests in

 

Total

 
     

Paid-in

 

Treasury

 

Accumulated

 

Comprehensive

 

Common

 

Consolidated

 

Shareholders'

      

Paid-in

 

Treasury

 

Accumulated

 

Comprehensive

 

Common

 

Consolidated

 

Shareholders'

 
 

Common Stock

  

Capital

  

Stock

 

Deficit

  

Income (Loss)

  

Shareholders

  

Subsidiaries

 

Equity

  

Common Stock

  

Capital

  

Stock

 

Deficit

  

Income (Loss)

  

Shareholders

  

Subsidiaries

 

Equity

 
 

Shares

 

Amount

                

Shares

 

Amount

               

Balance, December 31, 2019

 21,866,959  $0  $354,101  $(492) $(388,082) $35,347  874  $13,080  $13,954 

Vesting of restricted stock awards, net of share settlements for tax withholdings

 94,110  0  0  0  0  0  0  0  0 

Conversion of redeemable Class A preferred stock to common stock

 250,000 0 1,381 0 0 0 1,381 0 1,381 

Net (loss) income

   0  0  0  (6,725) 0  (6,725) 1,309  (5,416)

Preferred stock dividends

   0  (1,066) 0  0  0  (1,066) 0  (1,066)

Distributions to noncontrolling interest holders

   0  0  0  0  0  0  (243) (243)

Other comprehensive income

   0  0  0  0  2,712  2,712  11  2,723 

Stock-based compensation, net of forfeitures

   0  826  0  0  0  826  0  826 

Balance, December 31, 2020

 22,211,069  $0  $355,242  $(492) $(394,807) $38,059  (1,998) $14,157  $12,159  22,211,069  $  $355,242  $(492) $(394,807) $38,059  (1,998) $14,157  $12,159 

Vesting of restricted stock awards, net of share settlements for tax withholdings

 239,402  0  0  0  0  0  0  0  0  239,402                 

Conversion of redeemable Class A preferred stock to common stock

 82,143  0  500  0  0  0  500  0  500  82,143  500    500  500 

Exercise of Series B warrants

 350,000 0 1,750 0 0 0 1,750 0 1,750  350,000  1,750    1,750  1,750 

Net (loss) income

   0  0  0  (342) 0  (342) 2,202  1,860          (342)   (342) 2,202  1,860 

Preferred stock dividends

   0  (494) 0  0  0  (494) 0  (494)     (494)       (494)   (494)

Distributions to noncontrolling interest holders

   0  0  0  0  0  0  (2,363) (2,363)               (2,363) (2,363)

Other comprehensive loss

   0  0  0  0  (7,280) (7,280) (15) (7,295)           (7,280) (7,280) (15) (7,295)

Stock-based compensation

   0  2,140  0  0  0  2,140  0  2,140      2,140        2,140    2,140 

Balance, December 31, 2021

 22,882,614  $0  $359,138  $(492) $(395,149) $30,779  $(5,724) $13,981  $8,257  22,882,614  $  $359,138  $(492) $(395,149) $30,779  (5,724) $13,981  $8,257 

Vesting of restricted stock awards, net of share settlements for tax withholdings

 73,437                 

Conversion of redeemable Class A preferred stock to common stock

 125,000    788        788    788 

Exercise of Series B warrants

 109,029  545    545  545 

Net income (loss)

         24,722    24,722  (9,657) 15,065 

Preferred stock dividends

     (306)       (306)   (306)

Distributions to noncontrolling interest holders

               (6,016) (6,016)

Deconsolidation of noncontrolling interest

        2,193 2,193 

Other comprehensive loss

           (4,174) (4,174) (64) (4,238)

Redemption of equity awards related to disposal of subsidiary

   (1,056)    (1,056)  (1,056)

Stock-based compensation

     876        876    876 

Balance, December 31, 2022

 23,190,080  $  $359,985  $(492) $(370,427) $26,605  $15,671  $437  $16,108 

 

See accompanying notes to Consolidated Financial Statements.

 

5045

KINGSWAY FINANCIAL SERVICES INC.

 

 

Consolidated Statements of Cash Flows

(in thousands)

 

  

Years ended December 31,

 
  

2021

  

2020

 

Cash provided by (used in):

        

Operating activities:

        

Net income (loss)

 $1,860  $(5,416)

Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:

        

Gain on disposal of discontinued operations, net of taxes

  0   (6)

Equity in net income of limited liability investments

  (27)  (30)

Depreciation and amortization expense

  8,627   6,728 

Stock-based compensation expense, net of forfeitures

  3,598   1,351 

Net realized gains

  (1,809)  (580)

Loss (gain) on change in fair value of equity investments

  242   (1,267)

Gain on change in fair value of limited liability investments, at fair value

  (2,391)  (4,046)

Net change in unrealized loss on private company investments

  0   744 

Loss (gain) on change in fair value of debt

  3,201   (1,173)

Loss on change in fair value of derivatives

  14   0 

Loss on change in fair value of contingent consideration

  263   0 

Deferred income taxes, adjusted for Ravix, Roeco and PWI liabilities assumed

  741   (1,001)

Other-than-temporary impairment loss

  0   117 

Amortization of fixed maturities premiums and discounts

  230   140 

Amortization of notes payable premium, discounts and debt issue costs

  (787)  (888)

(Gain) loss on extinguishment of debt, net

  (2,494)  468 

Changes in operating assets and liabilities:

        

Service fee receivable, net, adjusted for Ravix and PWI assets acquired

  (791)  1,186 

Other receivables, net, adjusted for Ravix, RoeCo and PWI assets acquired

  1,669   183 

Deferred acquisition costs, net

  (2,095)  (231)

Other assets, adjusted for Ravix, RoeCo and PWI assets acquired

  (10,474)  1,507 

Deferred service fees, adjusted for PWI liabilities assumed

  (2,354)  (2,333)

Other, net, adjusted for Ravix, RoeCo and PWI assets acquired and liabilities assumed

  (3,131)  6,219 

Net cash (used in) provided by operating activities

  (5,908)  1,672 

Investing activities:

        

Proceeds from sales and maturities of fixed maturities

  6,251   14,168 

Proceeds from sales of equity investments

  23   3,249 

Purchases of fixed maturities

  (21,868)  (12,560)

Net proceeds from limited liability investments

  2,664   179 

Net proceeds from limited liability investments, at fair value

  17,006   787 

Net proceeds from investments in private companies

  391   719 

Net proceeds from other investments

  38   390 

Net purchases of short-term investments

  0   (4)

Acquisition of businesses, net of cash acquired

  (10,003)  (2,706)

Acquisition of assets, net of cash acquired

  (2,270)  0 

Net purchases of property and equipment

  (830)  (213)

Net cash (used in) provided by investing activities

  (8,598)  4,009 

Financing activities:

        

Proceeds from exercise of warrants

  1,750   0 

Distributions to noncontrolling interest holders

  (2,363)   

Contributions from noncontolling interest holders

     (243)

Taxes paid related to net share settlements of restricted stock awards

  (499)  (83)

Principal proceeds from bank loans, net of debt issuance costs of $160 and $403 in 2021 and 2020, respectively

  6,240   25,297 

Principal payments on bank loans

  (4,914)  (10,062)

Principal proceeds from notes payable, net of debt issuance costs of $1,685 in 2021

  13,270   2,858 

Principal payments on notes payable

  (14,024)  (4,164)

Net cash (used in) provided by financing activities

  (540)  13,603 

Net (decrease) increase in cash and cash equivalents and restricted cash

  (15,046)  19,284 

Cash and cash equivalents and restricted cash at beginning of period

  44,945   25,661 

Cash and cash equivalents and restricted cash at end of period

 $29,899  $44,945 
  

Years ended December 31,

 
  

2022

  

2021

 

Cash provided by (used in):

        

Operating activities:

        

Net income

 $15,065  $1,860 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

        

Loss (income) from discontinued operations, net of taxes

  12,805   (4,574)

Loss on disposal of discontinued operations, net of taxes

  2,262    

Equity in net income of limited liability investments

  (293)  (27)

Depreciation and amortization expense

  6,449   5,067 

Stock-based compensation expense, net of forfeitures

  4,052   3,598 

Net realized gains

  (1,209)  (1,809)

Loss on change in fair value of equity investments

  26   242 

Loss (gain) on change in fair value of limited liability investments, at fair value

  1,754   (2,391)

Gain on change in fair value of real estate investments

  (1,488)   

Loss on change in fair value of debt

  4,908   3,201 

(Gain) loss on change in fair value of derivatives

  (17,070)  14 

Loss on change in fair value of contingent consideration

  1,510   263 

Deferred income taxes, adjusted for Ravix liabilities assumed

  1,406   2,203 

Amortization of fixed maturities premiums and discounts

  236   230 

Gain on disposal of subsidiary

  (37,917)   

Gain on extinguishment of debt

     (2,494)

Changes in operating assets and liabilities:

        

Service fee receivable, net, adjusted for CSuite, SNS and Ravix assets acquired

  (136)  (791)

Other receivables, net, adjusted for CSuite and Ravix assets acquired

  (7)  75 

Deferred contract costs

  (2,327)  (2,095)

Other assets, adjusted for CSuite, SNS and Ravix assets acquired

  (2,067)  (387)

Deferred service fees

  (6,504)  (2,354)

Other, net, adjusted for CSuite, SNS and Ravix assets acquired and liabilities assumed

  15,916   6,647 

Cash (used in) provided by operating activities - continuing operations

  (2,629)  6,478 

Cash used in operating activities - discontinued operations

  (11,945)  (12,386)

Net cash used in operating activities

  (14,574)  (5,908)

Investing activities:

        

Proceeds from sales and maturities of fixed maturities

  9,714   6,251 

Proceeds from sales of equity investments

     23 

Purchases of fixed maturities

  (14,211)  (21,868)

Net proceeds from limited liability investments

  1,577   2,664 

Net proceeds from limited liability investments, at fair value

  621   17,006 

Net proceeds from investments in private companies

  258   391 

Proceeds from sale of real estate investments

  12,150    

Net proceeds from other investments

  55   38 

Net proceeds from disposal of subsidiary, net of cash disposed of $1,391

  35,158    

Acquisition of businesses, net of cash acquired

  (13,689)  (10,003)

Acquisition of assets, net of cash acquired

     (2,635)

Net disposals (purchases) of property and equipment

  26,461   (830)

Cash provided by (used in) investing activities - continuing operations

  58,094   (8,963)

Cash provided by investing activities - discontinued operations

  42,846   365 

Net cash provided by (used in) investing activities

  100,940   (8,598)

Financing activities:

        

Proceeds from exercise of warrants

  545   1,750 

Distributions to noncontrolling interest holders

  (6,016)  (2,363)

Payment of contingent consideration from acquisition

  (750)   

Taxes paid related to net share settlements of restricted stock awards

  (396)  (499)

Principal proceeds from bank loans, net of debt issuance costs of $167 in 2022 and $160 in 2021

  12,682   6,240 

Principal payments on bank loans

  (5,228)  (4,914)

Principal payments on notes payable

  (6,411)  (9,474)

Cash used in financing activities - continuing operations

  (5,574)  (9,260)

Cash (used in) provided by financing activities - discontinued operations

  (32,358)  8,720 

Net cash used in financing activities

  (37,932)  (540)

Net increase (decrease) in cash and cash equivalents and restricted cash from continuing operations

  49,891   (11,745)

Cash and cash equivalents and restricted cash at beginning of period

  29,899   44,945 

Less: cash and cash equivalents and restricted cash of discontinued operations

  2,558   5,859 

Cash and cash equivalents and restricted cash of continuing operations at beginning of period

  27,341   39,086 

Cash and cash equivalents and restricted cash of continuing operations at end of period

 $77,232  $27,341 

 

5146

KINGSWAY FINANCIAL SERVICES INC.

 

 

Years ended December 31,

  

Years ended December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Supplemental disclosures of cash flows information:

  

Cash paid during the year for:

 

Cash paid by continuing operations during the year for:

 

Interest

 $7,760  $7,816  $1,427  $821 

Income taxes

 $187  $81  $501  $243 

Non-cash investing and financing activities:

 

Non-cash investing and financing activities from continuing operations:

 

Contingent consideration for acquisition of business

 $2,195 $0  $ $2,195 

Notes payable assumed in asset acquisition

 $13,463 $0 

Conversion of redeemable Class A preferred stock to common stock

 $500  $1,381  $788  $500 

Accrued dividends on Class A preferred stock issued

 $340  $343  $306  $340 

 

See accompanying notes to Consolidated Financial Statements.

   

5247

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

 

NOTE 1 BUSINESS

 

Kingsway Financial Services Inc. (the "Company" or "Kingsway") was incorporated under the Business Corporations Act (Ontario) on September 19, 1989. Effective December 31, 2018, the Company changed its jurisdiction of incorporation from the province of Ontario, Canada, to the State of Delaware. Kingsway is a holding company with operating subsidiaries located in the United States. The Company owns or controls subsidiaries primarily in the extended warranty and business services asset management and real estate industries.

 

 

NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

(a)

Principles of consolidation:

 

The accompanying information in the 20212022 Annual Report has been prepared in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP").

 

The accompanying consolidated financial statements include the accounts of Kingsway and its majority owned and controlled subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation.

 

In addition, the Company evaluates its relationships or investments for consolidation pursuant to authoritative accounting guidance related to the consolidation of a variable interest entity ("VIE") under the Variable Interest Model prescribed by the Financial Accounting Standards Board ("FASB").

 

The Company’s investments include certain investments, primarily in limited liability companies and limited partnerships in which the Company holds a variable interest. The Company evaluates these investments for the characteristics of a VIE. The Variable Interest Model identifies the characteristics of a VIE to include investments (1) lacking sufficient equity to finance activities without additional subordinated support or (2) in which the holders of equity at risk in the investments lack characteristics of a controlling financial interest, such as the power to direct activities that most significantly impact the legal entity’s economic performance; the obligation to absorb the legal entity’s expected losses; or the right to receive the expected residual returns of the legal entity. The equity investors as a group are considered to lack the power to direct activities that most significantly impact the legal entity’s economic performance when (1) the voting rights of some investors are not proportional to their obligations to absorb the expected losses of the legal entity or their rights to receive the expected residual returns of the legal entity and (2) substantially all of the activities of the legal entity are conducted on behalf of an investor with disproportionately few voting rights. When evaluating whether an investment lacks characteristics of a controlling financial interest, the Company considers limited liability companies and limited partnerships to lack the power of a controlling financial interest if neither of the following exists: (1) a simple majority or lower threshold of partners or members with equity at risk are able to exercise substantive kick-out rights through voting interest over the general partner(s) or managing member(s) or (2) limited partners with equity at risk are able to exercise substantive participating rights over the general partner(s) or managing member(s).

 

If the characteristics of a VIE are met, the Company evaluates whether it meets the primary beneficiary criteria. The primary beneficiary is considered to be the entity holding a variable interest that has the power to direct activities that most significantly impact the economic performance of the VIE; the obligation to absorb losses of the VIE; or the right to receive benefits from the VIE that could potentially be significant to the VIE. In instances where the Company is considered to be the primary beneficiary, the Company consolidates the VIE. When the Company is not considered to be the primary beneficiary of the VIE, the VIE is not consolidated and the Company uses the equity method to account for the investment. Under this method, the carrying value is generally the Company’s share of the net asset value of the unconsolidated entity, and changes in the Company’s share of the net asset value are recorded in net investment income.

 

Certain prior year amounts have been reclassified to conform to current year presentation. Such reclassifications had no impact on previously reportedreported net income (loss) or total shareholders' equity.

 

Subsidiaries

 

The Company's consolidated financial statements include the assets, liabilities, shareholders' equity, revenues, expenses and cash flows of the holding company and its subsidiaries and have been prepared in accordance with U.S. GAAP. A subsidiary is an entity controlled, directly or indirectly, through ownership of more than 50% of the outstanding voting rights, or where the Company has the power to govern the financial and operating policies so as to obtain benefits from its activities. Assessment of control is based on the substance of the relationship between the Company and the entity and includes consideration of both existing voting rights and, if applicable, potential voting rights that are currently exercisable and convertible. The operating results of subsidiaries that have been disposed are included up to the date control ceased, and any difference between the fair value of the consideration received and the carrying value of a subsidiary that has been disposed is recognized in the consolidated statements of operations. All intercompany balances and transactions are eliminated in full.

 

5348

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

The consolidated financial statements are prepared as of December 31, 20212022 based on individual company financial statements at the same date, or in the case of certain limited liability companies that are consolidated, on a three-month lag basis. Accounting policies of subsidiaries have been aligned where necessary to ensure consistency with those of Kingsway.

 

The Company's subsidiaries Argo Holdings Fund I, LLC ("Argo Holdings"), Flower Portfolio 001, LLC ("Flower") and Net Lease Investment Grade Portfolio LLC ("Net Lease") meet the definition of an investment company and follow the accounting and reporting guidance in Financial Accounting Standards Codification Topic 946, Financial Services-Investment Companies.

 

Noncontrolling interests

 

The Company has noncontrolling interests attributable to certain of its subsidiaries. A noncontrolling interest arises where the Company owns less than 100% of the voting rights and economic interests in a subsidiary. A noncontrolling interest is initially recognized at the proportionate share of the identifiable net assets of the subsidiary at the acquisition date and is subsequently adjusted for the noncontrolling interest's share of the acquiree's net income (loss) and changes in capital. The effects of transactions with noncontrolling interests are recorded in shareholders' equity where there is no change of control.

 

(b)

Use of estimates:

 

The preparation of consolidated financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts and classification of assets and liabilities, revenues and expenses, and the related disclosures of contingent assets and liabilities in the consolidated financial statements and accompanying notes. Actual results could differ from these estimates. Estimates and their underlying assumptions are reviewed on an ongoing basis. Changes in estimates are recorded in the accounting period in which they are determined.

 

The critical accounting estimates and assumptions in the accompanying consolidated financial statements include, but are not limited to, revenue recognition; valuation of fixed maturities and equity investments; impairment assessment of investments; valuation of limited liability investments, at fair value; valuation of real estate investments; valuation of deferred income taxes; accounting for business combinations and asset acquisitions; valuation and impairment assessment of intangible assets; goodwill recoverability; deferred acquisitioncontract costs; fair value assumptions for subordinated debt obligations; fair value assumptions for subsidiary stock-based compensation liabilitieawardss;; fair value assumptions for derivative instruments and contingent consideration and revenue recognition.consideration.

 

(c)

Business combinations and asset acquisitions:

 

The Company evaluates acquisitions in accordance with Accounting Standards Codification ("ASC") 805, Business Combinations ("ASC 805"), to determine if a transaction represents an acquisition of a business or an acquisition of assets. The results of acquired subsidiaries are included in the consolidated statements of operations from the date of acquisition.

 

An acquisition of a business represents a business combination.  The acquisition method of accounting is used to account for a business combination. The cost of an acquired business is measured as the fair value of the assets received, equity instruments issued and liabilities incurred or assumed at the date of exchange. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date, irrespective of the extent of any noncontrolling interest. The excess of the cost of an acquired business over the fair value of the Company's share of the identifiable net assets acquired is recorded as goodwill. If the cost of acquired business is less than the fair value of the net assets of the subsidiary acquired, the difference is recognized in the consolidated statements of operations. Noncontrolling interests in the net assets of consolidated entities are reported separately in shareholders' equity and initially measured at fair value.  Acquisition costs related to a business combination are expensed as incurred.

 

When an acquisition does not meet the definition of a business combination either because: (i) substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset, or group of similar identified assets, or (ii) the acquired entity does not have an input and a substantive process that together significantly contribute to the ability to create outputs, the Company accounts for the acquisition as an asset acquisition.  In an asset acquisition, goodwill is not recognized.  Any excess of the total purchase price plus transaction costs over the fair value of the net assets acquired is allocated on a relative fair value basis to the identifiable net assets at the acquisition date.

54

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

(d)

Investments:

 

Investments in fixed maturities are classified as available-for-sale and reported at fair value. Unrealized gains and losses are included in accumulated other comprehensive income, net of tax, until sold or until an other-than-temporary impairment is recognized, at which point cumulative unrealized gains or losses are reclassified to the consolidated statements of operations.

 

Equity investments include common stocks and warrants and are reported at fair value. Changes in fair value of equity investments are recognizedrecognized in net income (loss).income.

 

Limited liability investments include investments in limited liability companies and limited partnerships in which the Company's interests are not deemed minor and, therefore, are accounted for under the equity method of accounting. The most recently available financial statements are used in applying the equity method. The difference between the end of the reporting period of the limited liability entities and that of the Company is no more than three months. Income or loss from limited liability investments is recognized based on the Company's share of the earnings of the limited liability entities and is included in net investment income.

 

49

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


Limited liability investments, at fair value are accounted for at fair value with changes in fair value included in gain on change in fair value of limited liability investments, at fair value. The difference between the end of the reporting period of the limited liability investments, at fair value and that of the Company is no more than three months.

 

Investments in private companies consist of convertible preferred stocks and notes in privately owned companies and investments in limited liability companies in which the Company’s interests are deemed minor. These investments do not have readily determinable fair values and, therefore, are reported at cost, adjusted for observable price changes and impairments. Changes in carrying value are included in net change in unrealized loss on private company investments.

 

Real estate investments are reported at fair value.value, which is zero as of December 31, 2022 due to the sale of Flower’s investment real estate properties for $12.2 million on September 29, 2022.   Note 7, "Investments," for further details.

 

Other investments include collateral loans and are reported at their unpaid principal balance, which approximates fair value.

 

Short-term investments, which consist of investments with original maturities between three months and one year, are reported at cost, which approximates fair value.

 

Realized gains and losses on sales, determined on a first-in first-out basis, are included in net realized gains.

 

Dividends and interest income are included in net investment income. Investment income is recorded as it accrues.

 

The Company accounts for all financial instruments using trade date accounting.

 

The Company conducts a quarterly review to identify and evaluate investments that show objective indications of possible impairment. Impairment is charged to the consolidated statements of operations if the fair value of an instrument falls below its cost/amortized cost and the decline is considered other-than-temporary. Factors considered in determining whether a loss is other-than-temporary include the length of time and extent to which fair value has been below cost; the financial condition and near-term prospects of the issuer; and the Company's ability and intent to hold investments for a period of time sufficient to allow for any anticipated recovery.

(e)

Cash and cash equivalents:

 

Cash and cash equivalents include cash and investments with original maturities of no more than three months when purchased that are readily convertible into cash.

 

(f)

Restricted cash:

 

Restricted cash represents certain cash and cash equivalent balances restricted as to withdrawal or use. The Company's restricted cash is comprised primarily of cash held for the payment of vehicle service agreement claims under the terms of certain contractual agreements, funds held in escrow, statutory deposits and amounts pledged to third-parties as deposits or to collateralize liabilities.

 

(g)

Service fee receivable:

 

Service fee receivable includes balances due and uncollected from customers. Service fee receivable is reported net of an estimated allowance for doubtful accounts. The allowance for doubtful accounts is determined based on periodic evaluations of aged receivables, historical business data, management’s experience and current economic conditions.

55

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

(h)

Deferred acquisition costs, net:contract costs:

 

Deferred acquisitioncontract costs represent the deferral of expenses the Company's incurs related to successful efforts to acquire new business or renew existing business. Acquisition costs, which are incremental costs to obtain or fulfill a contract with a customer.  Incremental costs to obtain a contract with a customer and primarily include commissionssales commissions.  The Company capitalizes costs incurred to fulfill a contract if the costs are identifiable, generate or enhance resources used to satisfy future performance obligations and expenses incurredare expected to be recovered.  Costs to fulfill a contract include labor costs for set-up activities directly related to the acquisition of vehicle service agreements,agreements.  Contract costs are deferred and amortized over the expected customer relationship period consistent with the pattern in which the related revenues are earned.  Amortization of incremental costs to obtain a contract and costs to fulfill a contract with a customer are recorded in commissions and general and administrative expenses, respectively, in the consolidated statements of operations. Changes in estimates, if any, are recorded in the accounting period in which they are determined. Anticipated investment income is included in determining the realizable value of the deferred acquisition costs.

 

50

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


(i)

Property and equipment:

 

Property and equipment are reported in the consolidated financial statements at cost. Depreciation of property and equipment has been provided using the straight-line method over the estimated useful lives of such assets. Repairs and maintenance are recognized in operations during the period incurred. Land is not depreciated. The Company estimates useful life to be fortythree to forty-five years for buildings; seven to fifty years for site and tenant improvements; five to ten years for leasehold improvements; threethree to seventen years for furniture and equipment; and three to five years for computer hardware.

 

(j)

Goodwill and intangible assets:

 

When the Company acquires a subsidiary or other business where it exerts significant influence, the fair value of the net tangible and intangible assets acquired is determined and compared to the amount paid for the subsidiary or business acquired. Any excess of the amount paid over the fair value of those net assets is considered to be goodwill.

 

Goodwill is tested for impairment annually as of November 30, or more frequently if events or circumstances indicate that the carrying value may not be recoverable, to ensure that its fair value is greater than or equal to the carrying value. Any excess of carrying value over fair value is charged to the consolidated statements of operations in the period in which the impairment is determined.

 

When the Company acquires a subsidiary or other business where it exerts significant influence or acquires certain assets, intangible assets may be acquired, which are recorded at their fair value at the time of the acquisition. An intangible asset with a definite useful life is amortized in the consolidated statements of operations over its estimated useful life. The Company writes down the value of an intangible asset with a definite useful life when the undiscounted cash flows are not expected to allow for full recovery of the carrying value.

 

Intangible assets with indefinite useful lives are not subject to amortization and are tested for impairment annually as of November 30, or more frequently if events or circumstances indicate that the carrying value may not be recoverable, to ensure that fair values are greater than or equal to carrying values. Any excess of carrying value over fair value is charged to the consolidated statements of operations in the period in which the impairment is determined.

 

(k)

Derivatives:Derivative financial instruments:

 

DuringDerivative financial instruments include an interest rate swap contact and the second quartertrust preferred debt repurchase options.   The Company measures derivative financial instruments at fair value. The fair value of derivative financial instruments is required to be revalued each reporting period, with corresponding changes in fair value recorded in the consolidated statements of operations. Realized gains or losses are recognized upon settlement of the contracts.  Refer to Note 2021,11 the, "Derivatives," for further information. 

The Company entered into a pay fixed, receive variable interest rate swap contract to reduce its exposure to changes in interest rates.  The interest rate swap contract is measured and reported at fair value and is included in other assets and accrued expenses and other liabilities in the consolidated balance sheets.sheets at December 31, 2022 and December 31, 2021, respectively. The Company has not elected hedge accounting for the interest rate swap, therefore changes in fair value are recorded in current period earnings and are included in interest expense in the consolidated statements of operations.

During the notthird allocated to segmentsquarter of 2022, the Company entered into three trust preferred debt repurchase option agreements. The trust preferred debt repurchase options are included in other assets in the consolidated balance sheet at December 31, 2022 with changes in fair value included in gain on change in fair value of derivative asset option contracts in the consolidated statement of operations. 

 

(l)

Debt:

 

Bank loans and notes payable are reported in the consolidated balance sheets at par value adjusted for unamortized discount or premium and unamortized issuance costs. Discounts, premiums, and costs directly related to the issuance of debt are capitalized and amortized through the maturity date of the debt using the effective interest rate method and are recorded in interest expense not allocated to segments in the consolidated statements of operations. Gains and losses on the extinguishment of debt are recorded in gain (loss) on extinguishment of debt, net.debt.

 

The Company's subordinated debt is measured and reported at fair value. The fair value of the subordinated debt is calculated using a model based on significant market observable inputs and inputs developed by a third-party. These inputs include credit spread assumptions developed by a third-party and market observable swap rates. The portion of the change in fair value of subordinated debt related to the instrument-specific credit risk is recognized in other comprehensive (loss) income.loss.

 

5651

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

(m)

Contingent consideration:

 

The consideration for certain of the Company's acquisitions include future payments to former owners that are contingent upon the achievement of certain targets over future reporting periods. Liabilities for contingent consideration are measured and reported at fair value at the date of acquisition and are included in accrued expenses and other liabilities in the consolidated balance sheets. Changes in the fair value of contingent consideration liabilities can result from changes to one or multiple inputs, including adjustments to the discount rates or changes in the assumed achievement or timing of any targets. These fair value measurements are based on significant inputs not observable in the market. Changes in assumptions could have an impact on the payout of contingent consideration liabilities. Changes in fair value are reported in the consolidated statements of operations as non-operating other (expense) income.revenue.

 

(n)

Income taxes:

 

The Company follows the asset and liability method of accounting for income taxes, whereby deferred income tax assets and liabilities are recognized for (i) the differences between the financial statement carrying amount of existing assets and liabilities and their respective tax bases and (ii) loss and tax credit carryforwards. Deferred income tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the date of enactment. Future tax benefits are recognized to the extent that realization of such benefits is more likely than not and a valuation allowance is established for any portion of a deferred tax asset that management believes will not be realized. Current federal income taxes are charged or credited to operations based upon amounts estimated to be payable or recoverable as a result of taxable operations for the current year. The Company accounts for uncertain tax positions in accordance with the income tax accounting guidance. The Company recognizes interest and penalties, if any, related to unrecognized tax benefits in income tax benefit.expense (benefit).

 

(o)

Leases:

 

The Company records a right of use asset and lease liability for all leases in which the estimated term exceeds twelve months. The Company treats contracts as a lease when the contract: (1) conveys the right to use a physically distinct property or equipment asset for a period of time in exchange for consideration, (2) the Company directs the use of the asset and (3) the Company obtains substantially all the economic benefits of the asset. Right-of-use assets and lease liabilities are measured and recognized based on the present value of the future minimum lease payments over the lease term at the commencement date. As the Company’s leases are office leases, the Company is unable to determine an implicit rate; therefore, the Company uses its incremental borrowing rate based on the information available at the lease commencement date in determining the present value of future payments for those leases. The Company includes options to extend or terminate the lease in the measurement of the right-of-use asset and lease liability when it is reasonably certain that such options will be exercised. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.

 

The Company determines lease classification at the commencement date. Leases not classified as sales-type (lessor) or financing leases (lessor and lessee) are classified as operating leases. The primary accounting criteria the Company uses that results in operating lease classification are: (a) the lease does not transfer ownership of the underlying asset to the lessee by the end of the lease term, (b) the lease does not grant the lessee a purchase option that the lessee is reasonably certain to exercise, (c) using a seventy-five percent or more threshold in addition to other qualitative factors, the lease term is not for a major part of the remaining economic life of the underlying asset, (d) using a ninety percent or more threshold in addition to other qualitative factors, the present value of the sum of the lease payments and residual value guarantee from the lessee, if any, does not equal or substantially exceed the fair value of the underlying asset.

 

As an accounting policy, the Company has elected not to apply the recognition requirements in ASC 842 to short-term leases (generally those with terms of twelve months or less). Instead, the Company recognizes the lease payments as expense on a straight-line basis over the lease term and any variable lease payments in the period in which the obligation for those payments is incurred.

 

Rental income from operating leases in which the Company is the lessor is recognized on a straight-line basis, based on contractual lease terms with fixed and determinable increases over the non-cancellable term of the related lease when collectability is reasonably assured. Rental income recognized in excess of amounts contractually due and collected pursuant to the underlying lease is recorded in other receivables in the consolidated balance sheets.

Rental expense for operating leases is recognized on a straight-line basis over the lease term, net of any applicable lease incentive amortization. Above-market lease assets and below-market lease liabilities recorded in connection with acquisitions are amortized on a straight-line basis over the remaining terms of the applicable leases, as determined at the acquisition date.  Above-market lease assets are included in intangible assets on the consolidated balance sheets and below-market lease liabilities are included in accrued expenses and other liabilities in the consolidated balance sheets. Amortization of above-market and below-market lease liabilities is included as an adjustment to rental revenue in the consolidated statements of operations.

 

(p)

Revenue recognition:

 

Service fee and commission revenue and deferred service fees

 

Service fee and commission revenue represents vehicle service agreement fees, guaranteed asset protection products ("GAP") commissions, maintenance support service fees, warranty product commissions, homebuilder warranty service fees, homebuilder warranty commissions and business services consulting revenue based on terms of various agreements with credit unions, consumers, businesses and homebuilders. Customers either pay in full at the inception of a warranty contract, commission product sale, or when consulting services are billed, or on terms subject to the Company’s customary credit reviews.

 

57

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


Vehicle service agreement fees include the fees collected to cover the costs of future automobile mechanical breakdown claims and the associated administration of those claims. Vehicle service agreement fees are earned over the duration of the vehicle service agreement contracts as the single performance obligation is satisfied. Vehicle service agreement fees are initially recorded as deferred service fees.fees with revenues recognized over the term of the contract based on the proportion of expected claims to total overall claims to be incurred over the life of the contract.  The Company believes this reasonably represents the transfer of services to the vehicle service contract holder over the warranty term. The Company compares the remaining deferred service fees balance to the estimated amount of expected future claims under the vehicle service agreement contracts and records an additional accrual if the deferred service fees balance is less than expected future claims costs.

 

52

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


In certain jurisdictions the Company is required to refund to a customer a pro-rata share of the vehicle service agreement fees if a customer cancels the agreement prior to the end of the term. Depending on the jurisdiction, the Company may be entitled to deduct from the refund a cancellation fee and/or amounts for claims incurred prior to cancellation. While refunds vary depending on the term and type of product offered, historically refunds have averaged 9% to 13% of the original amount of the vehicle service agreement fee. Revenues recorded by the Company are net of variable consideration related to refunds and the associated refund liability is included in accrued expenses and other liabilities. The Company estimates refunds based on the actual historical refund rates by warranty type taking into consideration current observable refund trends in estimating the expected amount of future customer refunds to be paid at each reporting period.

GAP commissions include commissions from the sale of GAP products. The Company acts as an agent on behalf of the third-party insurance company that underwrites and guaranties these GAP contracts. The Company receives a single commission fee as its transaction price at the time it sells a GAP contract to a customer. Each GAP contract contains two separate performance obligations - sale of a GAP contract and GAP claims administration. The first performance obligation is related to the sale of a GAP contract and is satisfied upon closing the sale. The second performance obligation is related to the administration of claims during the GAP contract period. The amount of revenue the Company recognizes is based the costs to provide services during the GAP contract period, including an appropriate estimate of profit margin.

 

Maintenance support service fees include the service fees collected to administer equipment breakdown and maintenance support services and are earned as services are rendered.

 

Warranty product commissions include the commissions from the sale of warranty contracts for certain new and used heating, ventilation, air conditioning ("HVAC"), standby generator, commercial LED lighting and commercial refrigeration equipment. The Company acts as an agent on behalf of the third-party insurance companies that underwrite and guaranty these warranty contracts. The Company does not guaranty the performance underlying the warranty contracts it sells. Warranty product commissions are earned at the time of the warranty product sales.

 

Homebuilder warranty service fees include fees collected from the sale of warranties issued by new homebuilders. The Company receives a single warranty service fee as its transaction price at the time it enters into a written contract with each of its builder customers. Each contract contains two separate performance obligations - warranty administrative services and other warranty services. Warranty administrative services include enrolling each home sold by the builder into the program and the warranty administrative system and delivering the warranty product. Other warranty services include answering builder or homeowner questions regarding the home warranty and dispute resolution services.

 

Standalone selling prices are not directly observable in the contract for each of the separate home warranty performance obligations. As a result, the Company has applied the expected cost plus a margin approach to develop models to estimate the standalone selling price for each of its performance obligations in order to allocate the transaction price to the two separate performance obligations identified.

 

For the model related to the warranty administrative services performance obligation, the Company makes judgments about which of its actual costs are associated with enrolling each home sold by the builder into the program and the warranty administrative system and delivering the warranty product. For the model related to the other warranty services performance obligation, the Company makes judgments about which of its actual costs are associated with activities, such as answering builder or homeowner questions regarding the home warranty and dispute resolution services, which are performed over the life of the warranty coverage period. The relative percentage of expected costs plus a margin associated with the warranty administrative services performance obligation is applied to the transaction price to determine the estimated standalone selling price of the warranty administrative services performance obligation, which the Company recognizes as earned at the time the home is enrolled and the warranty product is delivered. The relative percentage of expected costs plus a margin associated with the other warranty services performance obligation is applied to the transaction price to determine the estimated standalone selling price of the other warranty services performance obligation, which the Company recognizes as earned as services are performed over the warranty coverage period.

 

58

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


For the other warranty services performance obligation, the Company applies an input method of measurement, based on the expected costs plus a margin of providing services, to determine the transfer of its services over the warranty coverage period. The Company uses historical data regarding the number of calls it receives and activities performed, in addition to the number of homes enrolled, to estimate the number of complaints and dispute resolution requests to be received by year until coverage expires, which allows the Company to develop a revenue recognition pattern that it believes provides a faithful depiction of the transfer of services over time for the other warranty services performance obligation.

 

Homebuilder warranty commissions include commissions from the sale of warranty contracts for those builders who have requested and receive insurance backing of their warranty obligations. The Company acts as an agent on behalf of the third-party insurance company that underwrites and guaranties these warranty contracts. Homebuilder warranty commissions are earned on the certification date, which is typically the date of the closing of the sale of the home to the buyer. The Company also earns fees to manage remediation or repair services related to claims on insurance-backed warranty obligations, which are earned when the claims are closed.

 

Kingsway Search Xcelerator consulting revenue includes the revenue from providing outsourced finance and human resources consulting services, as well as healthcare professional staffing services. The Company invoices for business services consulting revenue based on contracted rates.  Revenue is earned as services are provided.

 

Contingent consideration receivable

The terms of the sale of one of the Company's subsidiaries includes potential receipt by the Company of future earnout payments. The gain related to the earnout payments is recorded when the consideration is determined to be realizable and is reported in the consolidated statements of operations as gain on disposal of subsidiary. The assumptions and methodologies used are continually reviewed and any adjustments are reflected in the consolidated statements of operations in the period in which the adjustments are made.  See Note 5, "Disposal and Discontinued Operations," for further discussion.

53

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


(q)

Stock-based compensation:

 

The Company uses the fair-value method of accounting for stock-based compensation awards granted to employees. Expense is recognized on a straight-line basis over the requisite service period during which awards are expected to vest, with a corresponding increase to either additional paid-in capital for equity-classified awards or to a liability for liability-classified awards. Liability-classified awards, included in accrued expenses and other liabilities in the consolidated balance sheets, are measured and reported at fair value on the date of grant and are remeasured each reporting period.  Compensation expense related to the change in fair value for liability-classified awards is reported in the consolidated statements of operations as general and administrative expenses. For awards with a graded vesting schedule, expense is recognized on a straight-line basis over the requisite service period for each separately vesting portion of the award.award. For awards subject to a performance condition, expense is recognized when the performance condition has been satisfied or is probable of being satisfied. For awards subject to a market condition, compensation expense is recognized on a straight-line basis regardless of whether the market condition is satisfied, provided that the requisite service has been provided.  Forfeitures are recognized in the period that the award is forfeited.

 

(r)

Fair value of financial instruments:

 

The fair values of the Company's investments in fixed maturities and equity investments, limited liability investments, at fair value, real estate investments, subordinated debt, warrant liability, stock-based compensation liabilities, derivative contracfinancial instrumentsts and contingent consideration are estimated using a fair value hierarchy to categorize the inputs it uses in valuation techniques. Fair values for other investments approximate their unpaid principal balance. The carrying amounts reported in the consolidated balance sheets approximate fair values for cash and cash equivalents, restricted cash, short-term investments and certain other assets and other liabilities because of their short-term nature.

 

(s)

Holding company liquidity:

 

The Company's Extended Warranty and Kingsway Search Xcelerator subsidiaries fund their obligations primarily through service fee and commission revenue. The Company's Leased Real Estate subsidiaries fund their obligations through rental revenue. 

 

The liquidity of the holding company is managed separately from its subsidiaries. The obligations of the holding company primarily consist of holding company operating expenses; transaction-related expenses; investments; certain debt and associated interest; and any other extraordinary demands on the holding company.

 

Actions available to the holding company to increase liquidity in order to meet its obligations include the sale of passive investments; sale of subsidiaries; issuance of debt or equity securities; distributions from the Company’s Extended Warranty subsidiaries, subject to certain restrictions; and giving notice to its Trust Preferred trustees of its intention to exercise its voluntary right to defer interest payments for up to 20 quarters on the six subsidiary trusts of the Company’s subordinated debt, which right the Company exercised during the third quarter of 2018.

Receipt of dividends from the Company's insurance subsidiaries is currently not considered a source of liquidity for the holding company. The insurance subsidiaries have required regulatory approval for the return of capital and, in certain circumstances, prior to the payment of dividends. At December 31, 2021, Kingsway Amigo Insurance Company ("Amigo") was restricted from making any dividend payments to the holding company without regulatory approval pursuant to domiciliary state insurance regulations.

Historically, dividends from the Leased Real Estate segment were not generally considered a source of liquidity for the holding company, except upon the occurrence of certain events that would trigger payment of service fees. However, as more fully described in Note 25, "Commitments and Contingent Liabilities," the holding company is now permitted to receive 20% of the proceeds from the increased rental payments resulting from an earlier amendment to the lease (or any borrowings against such increased rental payments).  In the second quarter of 2021, the Leased Real Estate segment completed a borrowing against the increased rental payments and, as a result, the holding company received a dividend of $2.7 million.  Refer to Note 12, "Debt," for further information about this borrowing.

59

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The holding company’s liquidity, defined as the amount of cash in the bank accounts of Kingsway Financial Services Inc. and Kingsway America Inc. ("KAI"), was $2.248.9 million (approximately five months of recurring operating cash outflows) and $1.12.2 million at December 31, 20212022 and December 31, 20202021, respectively, which excludes future actions available to the holding company that could be taken to generate liquidity.respectively. The holding company cash amounts are reflected in the cash and cash equivalents of $12.664.2 million and $14.410.1 million reported at December 31, 20212022 and December 31, 20202021, respectively, on the Company’s consolidated balance sheets. 

 

As of December 31, 2021, there are 169,733 shares of the Company’s Class A Preferred Stock (the "Preferred Shares"), issuedIn addition to its collections from subsidiaries and outstanding. The outstanding Preferred Shares were required to be redeemed byholding company expenditures, the Company on April 1, 2021 ("Redemption Date") at a redemption value of $6.5 million, ifanticipates the Company had sufficient legally available funds to do so. Additionally,following cash inflows and outflows over the Company has exercised its right to defer payment of interest on its outstanding subordinated debt ("trust preferred securities") and, because of the deferral which totaled $18.7 million at December 31, 2021, the Company is prohibited from redeeming any shares of its capital stock while payment of interest on the trust preferred securities is being deferred. If the Company was required to pay either the Preferred Shares redemption value or both the deferred interest on the trust preferred securities and redeem all the Preferred Shares currently outstanding, then the Company has determined that it does not have sufficient legally available funds to do so. However, the Company is prohibited from doing so under Delaware law and, as such, (a) the interest on the trust preferred securities remains on deferral as permitted under the indentures and (b) in accordance with Delaware law the Preferred Shares were not redeemed on the Redemption Date and instead remain outstanding with a redemption value of $6.5 million, as of December 31, 2021, continue to be convertible at the discretion of the holder, and will accrue dividends until such time as the Company has sufficient legally available funds to redeem the Preferred Shares and is not otherwise prohibited from doing so. The Company continues to operate in the ordinary course.next twelve months:

 

Inflows:

Distributions from Net Lease of $8.3 million, from the sale of the last commercial real estate property in February 2023

$3.7 million from the exercise of 0.7 million warrants from January 1 through February 28, 2023

$1.5 million distribution from Amigo, given that as of early March 2023 it was no longer a regulated insurance company

Outflows:

$56.5 million to repurchase the trust preferred debt instruments (aka subordinate debt) for which it has the option to repurchase, which outflow is expected no later than March 15, 2023 (see Note 11, "Derivatives," and Note 26, “Subsequent Events ”)

$4.7 million of deferred interest to the remaining trust preferred debt instrument for which the Company did not have the right to repurchase (see Note 26, “Subsequent Events”); the Company would have the ability to defer interest payments for up to 20 quarters on the remaining trust preferred debt instrument, if it so elected

$6.1 million required to redeem the Class A Preferred  Shares; however, based on discussions with the holders of the Class A Preferred Shares, the Company anticipates that 100% of the Class A Preferred Shares would be converted and, in that case, there would be no cash outlay by the Company (see Note 19, "Redeemable Class A Preferred Stock," and Note 26, “Subsequent Events”)

The Company notes there are several variablesoutstanding warrants that expire in September 2023 (see Note 20, “Shareholders' Equity”) and, if all outstanding warrants were exercised, the Company would receive an additional $18.7 million.  The Company also notes that it has an additional $10 million available from the second amendment to consider in such a situation,the 2020 KWH Loan (see Note 12, "Debt," and management continuesNote 26, “Subsequent Events”), that is available to explore the following opportunities: negotiating with the holders of the Preferred Shares with respect to key provisions, raising additional funds through capital market transactions, as well as the Company’s strategy of working to monetize its non-core investments while attempting to maximize the tradeoff between liquidity and value received.be drawn.

 

Based on the Company’s current business plan and revenue prospects, existing cash, cash equivalents, investment balances and anticipated cash flows from operations are expected to be sufficient to meet the Company’s working capital and operating expenditure requirements, excludingincluding the cash that may be required to redeem the Preferred Shares, repurchase its trust preferred securities and to pay the deferred interest on its trust preferred securities, for the next twelve months. However, the Company’s assessment could also be affected by various risks and uncertainties, including, but not limited to, the effects of the COVID-19 pandemic.developing macro-economic environment.

 

(t)

COVID-19:

The COVID-

1954 pandemic has had a notable impact on general economic conditions, including but not limited to the temporary closures of many businesses; "shelter in place" and other governmental regulations; and many businesses continue to operate in a work-from-home mode.

The near-term impacts of COVID-19 are primarily with respect to the Company’s Extended Warranty segment. Consumer spending was initially impacted, including a decline in the purchase of new and used vehicles, and many businesses through which the Company distributes its products remained closed or were open but with capacity restraints.  More recently, consumer spending has improved but supply-chain issues have caused a shortage of new automobiles which, in turn, has caused demand for used automobiles to increase.  This dynamic has had both positive and negative impacts on the Company’s revenues. With respect to homeowner warranties, the Company experienced an initial reduction in new enrollments in its home warranty programs associated with the impact of COVID-19 on new home sales in the United States.

The Company could experience other potential impacts as a result of the COVID-19 pandemic, including, but not limited to, potential impairment charges to the carrying amounts of goodwill, indefinite-lived intangibles and long-lived assets, the loss in value of investments, as well as the potential for adverse impacts on the Company's debt covenant financial ratios. The Company is not aware of any specific event or circumstance that would require an update to its estimates or judgments or a revision of the carrying value of its assets or liabilities as of the date of issuance of this 2021 Annual Report. Actual results may differ materially from the Company’s current estimates as the scope of the COVID-19 pandemic evolves or if the duration of business disruptions is longer than initially anticipated.

60

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

 

NOTE 3 RECENTLY ISSUED ACCOUNTING STANDARDS

 

(a)

Adoption of New Accounting Standards:

 

Effective January 1, 2021,2022, the Company adopted Accounting Standards Update ("ASU")2019-12,Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. ASU 2019-12 is intended to simplify accounting for income taxes by eliminating certain exceptions to the guidance in ASC Topic 740,Income Taxes, related to the approach for intraperiod tax allocation, the methodology for calculating income taxes in an interim period, and the recognition of deferred tax liabilities for outside basis differences. ASU 2019-12 also simplifies aspects of the accounting for franchise taxes and enacted changes in tax laws or rates and clarifies the accounting for transactions that result in a step-up in the tax basis of goodwill. Further, ASU 2019-12 clarifies that single-member limited liability companies and similar disregarded entities that are not subject to income tax are not required to recognize an allocation of consolidated income tax expense in their separate financial statements, but they could elect to do so. The adoption of ASU 2019-12 did not have a material effect on the Company’s consolidated financial statements.

Effective January 1, 2021, the Company adopted ASU 2020-01,Investments-Equity Securities (Topic 321), Investments-Equity Method and Joint Ventures (Topic 323), and Derivatives and Hedging (Topic 815) - Clarifying the Interactions between Topic 321, Topic 323, and Topic 815. ASU 2020-01 clarifies the interaction between accounting standards related to equity securities (ASC 321), equity method investments (ASC 323), and certain derivatives (ASC815). The adoption of ASU 2020-01 did not have an impact on the Company's consolidated financial statements.

Effective October 1, 2021, the Company early adopted ASU 2021-08,Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers ("ASU 2021-08").  ASU 2021-08 requires that an entity (acquirer) recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with ASU 2014-09,Revenue from Contracts with Customers ("Topic 606").  Under the new guidance, at the acquisition date, an acquirer should account for the related revenue contracts in accordance with Topic 606 as if it had originated the contracts.  Generally, this should result in an acquirer recognizing and measuring the acquired contract assets and contract liabilities consistent with how they were recognized and measured in the acquiree’s financial statements.  Under current GAAP, an acquirer generally recognizes assets acquired and liabilities assumed in a business combination, including contract assets and contract liabilities arising from revenue contracts with customers, at fair value on the acquisition date. The Company will apply this guidance prospectively to all business combinations that occur on or after October 1, 2021. The adoption of ASU 2021-08 did not have an impact on the Company's consolidated financial statements.

(b)

Accounting Standards Not Yet Adopted:

In June 2016, the FASB issued ASU 2016-13,Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments ("ASU 2016-13"). ASU 2016-13 replaces the current incurred loss model used to measure impairment losses with an expected loss model for trade, reinsurance, and other receivables as well as financial instruments measured at amortized cost. ASU 2016-13 will require a financial asset measured at amortized cost, including reinsurance balances recoverable, to be presented at the net amount expected to be collected by means of an allowance for credit losses that runs through net income (loss). Credit losses relating to available-for-sale debt securities will also be recorded through an allowance for credit losses. However, the amendments would limit the amount of the allowance to the amount by which fair value is below amortized cost. The measurement of credit losses on available-for-sale investments is similar under current GAAP, but the update requires the use of the allowance account through which amounts can be reversed, rather than through irreversible write-downs. On November 15, 2019, the FASB issued ASU 2019-10, which (1) provides a framework to stagger effective dates for future major accounting standards and (2) amends the effective dates for certain major new accounting standards to give implementation relief to certain types of entities. Specifically, per ASU 2019-10 the Company would adopt ASU 2016-13 beginning January 1, 2023, as the Company is a smaller reporting company. The Company is currently evaluating ASU 2016-13 to determine the potential impact that adopting this standard will have on its consolidated financial statements.

61

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


In May 2021, the FASB issued ASU 2021-04, Earnings Per Share (Topic 260), DebtModifications and Extinguishments (Subtopic 470-50), CompensationStock Compensation (Topic 718), and Derivatives and HedgingContracts in Entitys Own Equity (Subtopic 815-40): Issuers Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified Written Call Options (a consensus of the FASB Emerging Issues Task Force) ("ASU 2021-04"). ASU 2021-04 clarifies and reduces diversity in an issuer’s accounting for modifications or exchanges of freestanding equity-classified written call options (for example, warrants) that remain equity classified after modification or exchange. ASU 2021-04 provides guidance that will clarify whether an issuer should account for a modification or an exchange of a freestanding equity-classified written call option that remains equity classified after modification or exchange as (1) an adjustment to equity and, if so, the related earnings per share (EPS) effects, if any, or (2) an expense and, if so, the manner and pattern of recognition. The new guidance is effective for annual and interim periods beginning after December 15, 2021, and early adoption is permitted, including adoption in an interim period. The Company notes thatof ASU 2021-04 only applies to modifications or exchanges of freestanding equity-classified written call options, which historically the Company hasdid not done.have an effect on the Company’s consolidated financial statements.

 

In August 2021,March 2020, the FASB issued ASU 2021No.2020-04Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting that provides optional expedients for a limited period of time for accounting for contracts, hedging relationships, and other transactions affected by the London Interbank Offered Rate ("LIBOR") or other reference rates expected to be discontinued. These optional expedients can be applied from March 2020 through December 31, 2022.  In December 2022, the FASB issued ASU No.2022-06 Presentation of Financial StatementsReference Rate Reform (Topic 205), Financial ServicesDepository and Lending (Topic 942), and Financial ServicesInvestment Companies (Topic 946848): Amendments Deferral of the Sunset Date of Topic 848 which deferred the sunset date of Topic 848 from December 31, 2022 to SEC Paragraphs PursuantDecember 31, 2024.  Debt arrangements that were entered into during the year ended December 31, 2022, including the new term loans expiring in November 2028 and the new revolving credit facilities expiring in November 2024, no longer use LIBOR as a reference rate. LIBOR continues to SEC Final Rule Releasesbe the reference rate for our trust preferred subordinated debt with maturity dates ranging from No.December 2032 through January 2034.  The phase out of LIBOR reference rates for our subordinated debt will occur beginning in June 2023. The Company's adoption of this new standard occurred during the year ended December 31, 2022, prior to the phase-out of the LIBOR reference rate. There was no 33-10786, Amendmentsmaterial impact to Financial Disclosures about Acquired and Disposed Businesses, andthe Company's consolidated financial statements, nor do we expect the adoption of this standard to have a material impact on the consolidated financial statements during the LIBOR transition period.

(b)

Accounting Standards Not Yet Adopted:

In No.June 2016, 33-10835, Update of Statistical Disclosures for Bank and Savings and Loan Registrants. This ASU incorporates recent SEC rule changes into the FASB Codification, including SEC Final Rule Releasesissued ASU No.332016-10786,13, Amendments to Financial Disclosures about Acquired and Disposed Businesses, andInstruments-Credit Losses (Topic No.326): Measurement of Credit Losses on Financial Instruments ("ASU 332016-10835, Update of Statistical Disclosures for Bank and Savings and Loan Registrants ("ASU 2021-06"13"). ASU 20212016-0613 replaces the current incurred loss model used to measure impairment losses with an expected loss model for trade, reinsurance, and other receivables as well as financial instruments measured at amortized cost. ASU 2016-13 will require a financial asset measured at amortized cost, including reinsurance balances recoverable, to be presented at the net amount expected to be collected by means of an allowance for credit losses that runs through net income (loss). Credit losses relating to available-for-sale debt securities will also be recorded through an allowance for credit losses. However, the amendments would limit the amount of the allowance to the amount by which fair value is below amortized cost. The measurement of credit losses on available-for-sale investments is similar under current GAAP, but the update requires the use of the allowance account through which amounts can be reversed, rather than through irreversible write-downs. On November 15, 2019, the FASB issued ASU 2019-10, which (1) provides a framework to stagger effective dates for future major accounting standards and (2) amends the SEC sectionseffective dates for certain major new accounting standards to give implementation relief to certain types of the Codification related to SEC Final Rule Releasesentities. Specifically, per ASU No.332019-10786,10 Amendments to Financial Disclosures about Acquired and Disposed Businesses, andthe Company would adopt ASU No.332016-10835,13 Update of Statistical Disclosures for Bank and Savings and Loan Registrants.  The new guidance is effective upon its addition tobeginning January 1, 2023, as the FASB codification. The Company is assessinga smaller reporting company.  The Company's service fee receivable and other receivables are within the scope of ASU 2016-13, however the Company does not anticipate the impact of ASU 2021-06 andadopting this standard will be material to its impact on its disclosure.

consolidated financial statements.

 

NOTE 4 ACQUISITIONS

 

(a)

Business Combinations

 

During the years ended December 31, 20212022 and December 31, 20202021, the Company incurred acquisition expenses related to business combinations of$1.1 million and $0.4 million and $0.4 million,, respectively, which are included in general and administrative expenses in the consolidated statements of operations.

 

CSuite Financial Partners, LLC

On November 1,2022, the Company acquired 100% of the outstanding equity interests of CSuite Financial Partners, LLC ("CSuite").  CSuite, based in Manhattan Beach, California, is a national financial executive services firm providing financial management leadership to companies in every industry, regardless of size, throughout the United States.  As further discussed in Note 22, "Segmented Information," CSuite is included in the Kingsway Search Xcelerator segment.  This acquisition was the Company’s second acquisition under its novel CEO Accelerator program and further expands the Company’s portfolio of businesses with recurring revenue and low capital intensity.

The Company acquired CSuite for aggregate cash consideration of approximately $8.5 million, less certain escrowed amounts for purposes of indemnification claims and working capital adjustments.  The Company will also pay additional contingent consideration, only to the extent earned, in an aggregate amount of up to $3.6 million, which is subject to certain conditions, including the successful achievement of certain financial metrics for CSuite during the three-year period commencing on the first full calendar month following the acquisition date.  

55

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


This acquisition was accounted for as a business combination using the acquisition method of accounting. The purchase price was provisionally allocated to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition and are subject to adjustment during a measurement period subsequent to the acquisition date, not to exceed one-year as permitted under U.S. GAAP.  The Company expects to complete its purchase price allocation in early 2023.  These estimates, allocations and calculations are subject to change as we obtain further information; therefore, the final fair values of the assets acquired and liabilities assumed could change from the estimates included in these consolidated financial statements.

Refer to Note 9, "Intangible Assets," for further disclosure of the intangible assets related to this acquisition.  The goodwill of $4.1 million represents the premium paid over the fair value of the net tangible and intangible assets acquired, which the Company paid to grow its portfolio of companies and acquire an assembled workforce. The goodwill is not deductible for tax purposes.  The estimated fair value of the contingent consideration obligation at the acquisition date of zero was determined using a Monte Carlo simulation based on forecasted future results. 

The following table summarizes the preliminary estimated allocation of the CSuite assets acquired and liabilities assumed at the date of acquisition:

(in thousands)

    
  

November 1, 2022

 

Cash and cash equivalents

 $569 

Service fee receivable

  311 

Other receivables

  21 

Goodwill

  4,109 

Intangible asset not subject to amortization - trade name

  1,500 

Intangible asset subject to amortization - customer relationships

  2,500 

Other assets

  53 

Total assets

 $9,063 
     

Accrued expenses and other liabilities

 $539 

Total liabilities

 $539 
     

Purchase price

 $8,524 

The consolidated statements of operations include the earnings of CSuite from the date of acquisition. From the date of acquisition through December 31, 2022, CSuite earned revenue of $1.3 million and had a net loss of less than $0.1 million.

Secure Nursing Service, Inc.
On November 18, 2022, the Company acquired substantially all of the assets and assumed certain specified liabilities of Secure Nursing Service, Inc. ("SNS") for aggregate cash consideration of $11.5 million, less certain escrowed amounts for purposes of indemnification claims and working capital adjustments.  SNS, based in Los Angeles, California, employs highly skilled and professional per diem and travel Registered Nurses, Licensed Vocational Nurses, Certified Nurse Assistants and Allied Healthcare Professionals with multiple years of acute care hospital experience.  SNS places these healthcare professionals in both per diem assignments, and in short-term and long-term travel assignments in a variety of hospitals in southern California. As further discussed in Note 22, "Segmented Information," SNS is included in the Kingsway Search Xcelerator segment.  This acquisition was the Company’s third acquisition under its novel CEO Accelerator program and further expands the Company’s portfolio of businesses with recurring revenue and low capital intensity.
This acquisition was accounted for as a business combination using the acquisition method of accounting.  The purchase price was provisionally allocated to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition and are subject to adjustment during a measurement period subsequent to the acquisition date, not to exceed one-year as permitted under U.S. GAAP.  The Company expects to complete its purchase price allocation in early 2023.  These estimates, allocations and calculations are subject to change as we obtain further information; therefore, the final fair values of the assets acquired and liabilities assumed could change from the estimates included in these consolidated financial statements.

Refer to Note 9, "Intangible Assets," for further disclosure of the intangible assets related to this acquisition.  The goodwill of $1.6 million represents the premium paid over the fair value of the net tangible and intangible assets acquired, which the Company paid to grow its portfolio of companies and acquire an assembled workforce. The goodwill is not deductible for tax purposes.  

The following table summarizes the preliminary estimated allocation of the SNS assets acquired and liabilities assumed at the date of acquisition:

(in thousands)

    
  

November 18, 2022

 

Service fee receivable

 $3,200 

Goodwill

  1,600 

Intangible asset not subject to amortization - trade name

  3,100 

Intangible asset subject to amortization - customer relationships

  3,600 

Other assets

  6 

Total assets

 $11,506 
     

Accrued expenses and other liabilities

 $6 

Total liabilities

 $6 
     

Purchase price

 $11,500 

The consolidated statements of operations include the earnings of SNS from the date of acquisition. From the date of acquisition through December 31, 2022, SNS earned revenue of $2.4 million and had a net loss of $0.1 million.

56

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


Ravix Financial, Inc.

On October 1, 2021, the Company acquired 100% of the outstanding equity interests of Ravix Financial, Inc. ("Ravix").  Ravix, based in San Jose, California, provides outsourced financial services and human resources consulting for short or long duration engagements.  As further discussed in Note 22, "Segmented Information," Ravix is included in the Kingsway Search Xcelerator segment, which was created as a result of the Ravix acquisition.  This acquisition was the Company’s first acquisition under its novel CEO Accelerator program and further expands the Company’s portfolio of businesses with recurring revenue and low capital intensity.

The Company acquired Ravix for aggregate cash consideration of approximately $10.9 million, less certain escrowed amounts for purposes of indemnification claims.  The final purchase price was subject to a working capital true-up of $0.1 million that was settled during the first quarter of 2022. The Company will also pay additional contingent consideration, only to the extent earned, in an aggregate amount of up to $4.5 million, which is subject to certain conditions, including the successful achievement of gross profit for Ravix during the three-year period commencing on the first full calendar month following the acquisition date. During 2022, Ravix made a cash earn-out payment of $0.8 million.  

This acquisition was accounted for as a business combination using the acquisition method of accounting.  The purchase price was provisionally allocated to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition and were subject to adjustment during a measurement period subsequent to the acquisition date, not to exceed one-year as permitted under U.S. GAAP.  During the first quarter of 2022, the Company finalized its fair value analysis of the assets acquired and liabilities assumed with the assistance of a third-party.  No measurement period adjustments were recorded as a result of finalizing the fair value analysis.

Refer to Note 9, "Intangible Assets," for further disclosure of the intangible assets related to this acquisition.  The goodwill of $7.9 million represents the premium paid over the fair value of the net tangible and intangible assets acquired, which the Company paid to grow its portfolio of companies and acquire an assembled workforce. The goodwill is not deductible for tax purposes.  The estimated fair value of the contingent consideration obligation at the acquisition date of $2.2 million was determined using a Monte Carlo simulation based on forecasted future results. See Note 23, "Fair Value of Financial Instruments,"for further discussion related to the contingent consideration.

The following table summarizes the purchase price of Ravix:

(in thousands)

    

Purchase price:

 

October 1, 2021

 

Cash paid at closing

 $10,930 

Working capital adjustment

  83 

Contingent consideration

  2,195 

Total purchase price

 $13,208 

The following table summarizes the estimated allocation of the Ravix assets acquired and liabilities assumed at the date of acquisition:

(in thousands)

    
  

October 1, 2021

 

Cash and cash equivalents

 $225 

Restricted cash

  752 

Service fee receivable

  1,031 

Other receivables

  17 

Right-of-use asset

  116 

Goodwill

  7,905 

Intangible asset subject to amortization - customer relationships

  4,000 

Intangible asset not subject to amortization - trade name

  2,500 

Other assets

  133 

Total assets

 $16,679 
     

Accrued expenses and other liabilities

 $1,546 

Income taxes payable

  13 

Lease liability

  116 

Net deferred income tax liabilities

  1,796 

Total liabilities

 $3,471 
     

Purchase price

 $13,208 

The consolidated statements of operations include the earnings of Ravix from the date of acquisition. From the date of acquisition through December 31, 2021, Ravix earned revenue of $3.5 million and had a net loss of $0.2 million.

57

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


PWI Holdings, Inc.

On December 1, 2020, the Company acquired 100% of the outstanding shares of PWI Holdings, Inc. for cash consideration of $24.4 million. The final purchase price was subject to a working capital true-up that was finalized during the first quarter of 2021 of $0.1 million. PWI Holdings, Inc., through its subsidiaries Preferred Warranties, Inc., Superior Warranties, Inc., Preferred Warranties of Florida, Inc., and Preferred Nationwide Reinsurance Company, Ltd. (collectively, "PWI"), markets, sells and administers vehicle service agreements in all fifty states, primarily through a network of automobile dealer partners. As further discussed inNote 22, "Segmented Information," PWI is included in the Extended Warranty segment. This acquisition allows the Company to grow its portfolio of warranty companies and further expand into the vehicle service agreement business.

This acquisition was accounted for as a business combination using the acquisition method of accounting.  The purchase price was provisionally allocated to the assets acquired and liabilities assumed based upon their estimated fair values at the date of acquisition and were subject to adjustment during a measurement period subsequent to the acquisition date, not to exceed one-year as permitted under U.S. GAAP.   During the third quarter of 2021, the Company finalized its fair value analysis of the assets acquired and liabilities assumed with the assistance of a third-party.

 

The Company records measurement period adjustments in the period in which the adjustments occur.  During the third quarter of 2021, the Company recorded a cumulative net measurement period adjustment that decreased goodwill byof $18.8 million compared to the amount recorded at December 31, 2020. The measurement period adjustments reflectreflected changes in the estimated fair values of certain assets and liabilities, and the working capital true-up, as follows:

$19.6 million of separately identifiable intangible assets were recognized resulting from acquired customer relationships ($15.0 million) and trade name ($4.6 million);

A $3.6 million decrease to deferred service fees;

Deferred income tax liabilities of $4.2 million were recognized, primarily related to the measurement period adjustments for intangible assets and deferred service fees;

An increase to accrued expenses and other liabilities of $0.1 million; and

An increase to the final purchase price of $0.1 million related to the working capital true-up.

 

The measurement period adjustmentadjustments resulted in an increase in amortization expense of $1.9 million related to the customer relationships intangible asset also resulted in an increase in amortization expense and accumulated amortization of $1.9 million that was recorded during the third quarter of 2021, of which:

$0.6 million relates to the three months ended September 30, 2021;

$0.6 million relates to the three months ended June 30, 2021;

$0.6 million relates to the three months ended March 31, 2021; and

$0.1 million relates to the year ended December 31, 2020.

The measurement period adjustment related to deferred service fees also resulted in a decrease to service fee and commission revenue of $1.9 million, that wasboth of which were recorded during the third quarter of 2021, of which:

$0.4 million relates to the three months ended September 30, 2021;

$0.5 million relates to the three months ended June 30, 2021;

$0.7 million relates to the three months ended March 31, 2021; and

$0.3 million relates to the year ended December 31, 2020.

62

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The Company notes that had ASU 2021-08 (see Note 3, "Recently Issued Accounting Standards") been applicable to the PWI acquisition, the Company would not have recorded the $3.6 million reduction to deferred service fees and would not have recorded the $1.9 million reduction to service fee and commission revenue during the third quarter of 2021.

 

Refer toNote 9, "Intangible Assets," for further disclosure of the intangible assets related to this acquisition.  The goodwill of $20.2 million represents the premium paid over the fair value of the net tangible and intangible assets acquired, which the Company paid to grow its portfolio of warranty companies and acquire an assembled workforce. The goodwill is not deductible for tax purposes.

The following table summarizes the finalized allocation recorded during the third quarter of 2021 of the PWI assets acquired and liabilities assumed at the date of acquisition:

(in thousands)

    
  

December 1, 2020

 

Cash and cash equivalents

 $90 

Restricted cash

  21,578 

Service fee receivable

  1,459 

Other receivables

  2,748 

Income taxes recoverable

  60 

Property and equipment, net

  175 

Right-of-use asset

  254 

Goodwill

  20,238 

Intangible asset subject to amortization - customer relationships

  15,000 

Intangible asset subject to amortization - trade name

  4,550 

Other assets

  1,321 

Total assets

 $67,473 
     

Accrued expenses and other liabilities

 $8,165 

Lease liability

  255 

Net deferred income tax liabilities

  4,229 

Deferred service fees

  30,400 

Total liabilities

 $43,049 
     

Purchase price

 $24,424 

63

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


Ravix Financial, Inc.

On October 1, 2021, the Company acquired 100% of the outstanding equity interests of Ravix Financial, Inc. ("Ravix").  Ravix, based in San Jose, California, provides outsourced financial services and human resources consulting for short or long duration engagements.  As further discussed in Note 22, "Segmented Information," Ravix is included in the Kingsway Seach Xcelerator segment, which was created as a result of the Ravix acquisition.  This acquisition was the Company’s first acquisition under its novel CEO Accelerator program and further expands the Company’s portfolio of businesses with recurring revenue and low capital intensity.

The Company acquired Ravix for aggregate cash consideration of approximately $10.9 million, less certain escrowed amounts for purposes of indemnification claims.  The final purchase price is subject to a working capital true-up of $0.1 million that will be settled during the first quarter of 2022. The Company will also pay additional contingent consideration, only to the extent earned, in an aggregate amount of up to $4.5 million, which is subject to certain conditions, including the successful achievement of gross profit for Ravix during the three-year period commencing on the first full calendar month following the acquisition date. 

This acquisition was accounted for as a business combination using the acquisition method of accounting.  The purchase price was provisionally allocated to the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition and are subject to adjustment during a measurement period subsequent to the acquisition date, not to exceed one-year as permitted under U.S. GAAP.  The Company expects to complete its purchase price allocation in early 2022.  These estimates, allocations and calculations are subject to change as we obtain further information; therefore, the final fair values of the assets acquired and liabilities assumed could change from the estimates included in these consolidated financial statements.

Refer to Note 9, "Intangible Assets," for further disclosure of the intangible assets related to this acquisition.  The goodwill of $7.9 million represents the premium paid over the fair value of the net tangible and intangible assets acquired, which the Company paid to grow its portfolio of companies and acquire an assembled workforce. The goodwill is not deductible for tax purposes.  The estimated fair value of the contingent consideration obligation at the acquisition date of $2.2 million was determined using a Monte Carlo simulation based on forecasted future results, and is recorded in accrued expenses and other liabilities on the consolidated balance sheets. See Note 23, "Fair Value of Financial Instruments," for further discussion related to the contingent consideration.

The following table summarizes the purchase price of Ravix:

(in thousands)

    

Purchase price:

 

October 1, 2021

 

Cash paid at closing

 $10,930 

Working capital adjustment

  83 

Contingent consideration

  2,195 

Total purchase price

 $13,208 

The following table summarizes the preliminary estimated allocation of the Ravix assets acquired and liabilities assumed at the date of acquisition:

(in thousands)

  
 

October 1, 2021

Cash and cash equivalents

$225

Restricted cash

 752

Service fee receivable

 1,031

Other receivables

 17

Right-of-use asset

 116

Goodwill

 7,905

Intangible asset subject to amortization - customer relationships

 4,000

Intangible asset not subject to amortization - trade name

 2,500

Other assets

 133

Total assets

$16,679
   

Accrued expenses and other liabilities

$1,546

Income taxes payable

 13

Lease liability

 116

Net deferred income tax liabilities

 1,796

Total liabilities

$3,471
   

Purchase price

$13,208

The consolidated statements of operations include the earnings of Ravix from the date of acquisition. From the date of acquisition through December 31, 2021, Ravix earned revenue of $3.5 million and net loss of $0.2 million.

64

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


Unaudited Pro Forma Summary

 

The following unaudited pro forma summary presents the Company's consolidated financial statements for the year ended December 31, 20212022 and December 31, 20202021 as if RavixCSuite, SNS and PWIRavix had been acquired on January 1 of the year prior to the acquisitions. The pro forma summary is presented for illustrative purposes only and does not purport to represent the results of our operations that would have actually occurred had the acquisitions occurred as of the beginning of the period presented or project our results of operations as of any future date or for any future period, as applicable. The pro forma results primarily include purchase accounting adjustments related to the acquisitionacquisitions of CSuite, SNS and Ravix,, interest expense and the amortization of debt issuance costs and discount associated with the related financing obtained in connection with the RavixCSuite, SNS and PWIRavix acquisitions (seeNote 12, "Debt"Debt"), tax related adjustments and acquisition-related expenses. Purchase accounting adjustments related to the acquisition of PWI were not  included in the pro forma information below for the year ended December 31, 2020 since the fair value analysis of the assets acquired and liabilities assumed was not finalized until the third quarter of 2021.

 

(in thousands, except per share data)

 

Years ended December 31,

  

2021

 

2020

Revenues

 

$ 101,662

 

$ 100,458

Loss from continuing operations attributable to common shareholders

 

$ (770)

 

$ (3,554)

Basic loss per share - continuing operations

 

$ (0.03)

 

$ (0.16)

Diluted loss per share - continuing operations

 

$ (0.03)

 

$ (0.16)

(in thousands, except per share data)

 

Years ended December 31,

  

2022

 

2021

Revenues

 

$ 121,789

 

$ 113,342

Income (loss) from continuing operations attributable to common shareholders

 

$ 35,009

 

$ (4,439)

Basic earnings (loss) per share - continuing operations

 

$ 1.52

 

$ (0.20)

Diluted earnings (loss) per share - continuing operations

 

$ 1.40

 

$ (0.20)

 

(b)

Asset Acquisition

 

 VA Lafayette, LLC (formerly RoeCo Lafayette, LLC LLC)

 

On December 30, 2021, the Company acquired 100% of the outstanding membership interests of RoeCo Lafayette, LLC ("RoeCo") from a current holder of the Company’s Preferred Shares, for cash consideration of approximately $2.4 million.  Refer toNoteto Note 24, ""Related PartiesRelated Parties," for further disclosure.  In 2022,RoeCo changed its name to VA Lafayette, LLC ("VA Lafayette").  VA Lafayette owns real property consisting of approximately 6.5 acres and a 29,224 square foot single-tenant medical office building located in the State of Louisiana (the "LA Real Property"). The LA Real Property serves as a medical and dental clinic for the Department of Veteran Affairs and is subject to a long-term lease.  The LA Real Property is also subject to a mortgage in the principal amount of $13.5 million (the "RoeCo"LA Mortgage") at the date of acquisition plus a premium of $3.5 million.  As further discussed in Note 22, "Segmented InformationRoeCo is included in the Leased Real Estate segment.

This transactionThe acquisition was accounted for as an asset acquisition as substantially all the fair value of the gross assets acquired is concentrated in a single asset comprised of land, building and improvements.  The total purchase price, including the transaction costs, has beenwas allocated to the individual net assets acquired based on their relative fair values.In connection with the acquisition, the Company recorded an above-market lease intangible asset of $0.8 million and in-place and other lease intangible assets of $2.1 million. Refer to Note 9, "Intangible Assets," for further disclosure of the intangible assets related to this acquisition. 

The following table summarizes the allocation of the purchase price to the net assets of RoeCoVA Lafayette at the date of acquisition: 

 

(in thousands)

    

Purchase price:

 

December 30, 2021

 

Cash

 $2,386 

Acquisition costs

  249 

Liabilities assumed

  16,983 

Total purchase price

 $19,618 
     

Fair value of net assets acquired:

 December 30, 2021 

Cash and cash equivalents

 $365 

Other receivables

  133 

Property and equipment, net

  16,466 

Intangible asset subject to amortization - Above-market lease

  835 

Intangible asset subject to amortization - In-place and other lease assets

  2,114 

Accrued expenses and other liabilities

  (50)

Net deferred income tax liabilities

  (245)

Total fair value of net assets acquired

 $19,618 

 

58

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


Since RoeCoVA Lafayette was acquired on December 30, 2021, the consolidated statement of operations doesfor the year ended December 31, 2021 did not include any revenue or earnings of RoeCo,VA Lafayette, as such items are immaterial.  

 

During the fourth quarter of 2022, the Company began executing a plan to sell VA Lafayette, and as a result, VA Lafayette is reported as held for sale.  Further information is contained in Note 5, "Disposal and Discontinued Operations" to the consolidated financial statements.

NOTE 5 DISPOSAL AND DISCONTINUED OPERATIONS

(a)

Disposal

Professional Warranty ServiceCorporation

On July 29, 2022, Professional Warranty Services LLC ("PWS LLC"), a subsidiary of the Company entered into an Equity Purchase Agreement (the "Agreement") with Professional Warranty Service Corporation ("PWSC"), an 80% majority-owned, indirect subsidiary of the Company, Tyler Gordy, the president of PWSC and a 20% owner of PWSC ("Gordy") and PCF Insurance Services of the West, LLC ("Buyer"), pursuant to which PWS LLC and Gordy sold PWSC to Buyer. 

The purchase price paid by Buyer to PWS LLC and Gordy consisted of $51.2 million in base purchase price, subject to customary adjustments for net working capital, and non-compensation related transaction expenses of approximately $1.7 million.  As a result of the sale, the Company incurred compensation expenses of $5.4 million, primarily related to previously-granted awards to PWSC employees that are accounted for on a fair value basis, which are included in disposal of subsidiary transaction expenses in the consolidated statement of operations for the year ended December 31, 2022.

To the extent the EBITDA of PWSC (as defined in the Agreement) for the one-year period following the sale transaction exceeds 103% of the EBITDA at the closing of the sale transaction (the "Closing EBITDA"), PWS LLC and Gordy will also be entitled to receive an earnout payment in an amount equal to five times the EBITDA in excess of 103% of Closing EBITDA.  The Company does not have access to the information needed to reasonably estimate the potential earnout payment and accordingly any gain related to the earnout payment will be recorded in the period the consideration is determined to be realizable.

As a result of the sale, the Company recognized a net gain on disposal of $37.9 million, net of direct selling costs of $1.7 million, during the year ended December 31, 2022.  The sale of PWSC did not represent a strategic shift that would have a major effect on the Company's operations or financial results; therefore, PWSC is not presented as a discontinued operation.  The earnings of PWSC, which is included in the Extended Warranty segment, are included in the consolidated statements of operations through the July 29, 2022 disposal date.  The assets, liabilities and equity (including the non-controlling interest) of PWSC were deconsolidated effective July 29, 2022.

The sale of PWSC represents the disposal of a significant subsidiary of the Company, that had contributions to Extended Warranty service fee and commission revenue of $4.9 million and $8.0 million for the years ended December 31, 2022 and December 31, 2021, respectively.  Additionally, PWSC had a pre-tax loss of $5.5 million for the year ended December 31, 2022 and pre-tax income of $0.6 million for the for the year ended December 31, 2021.  For the years ended December 31, 2022 and December 31, 2021, pre-tax loss of $4.4 million and pre-tax income of $0.5 million was attributable to the controlling interest, respectively.  At the July 29, 2022 disposal date, PWSC had service fee receivables totaling $0.7 million, intangible assets, net of $2.3 million, deferred service fees of $7.6 million and a non-controlling interest of ($2.2) million.

As a result of the sale, the Company incurred additional compensation expenses of $5.4 million that are included in disposal of subsidiary transaction expenses in the consolidated statement of operations for the for the year ended December 31, 2022.

(b)

Discontinued Operations

Leased Real Estate Segment

The Company’s subsidiaries, VA Lafayette and CMC Industries Inc. ("CMC"), which includes CMC’s subsidiaries Texas Rail Terminal LLC and TRT Leaseco, LLC ("TRT"), comprised the Company's entire Leased Real Estate segment.  Each of CMC, through indirect wholly owned subsidiary, TRT, and VA Lafayette own a single asset, which is real estate property.  As further described below, on December 29, 2022, TRT sold its assets and at December 31, 2022, VA Lafayette was classified as held for sale. 

In accordance with ASU No.2014-08,Reporting of Discontinued Operations and Disclosures of Disposals of Components of an Entity, a disposal is categorized as a discontinued operation if the disposal group is a component of an entity or group of components that meets the held for sale criteria, is disposed of by sale, or is disposed of other than by sale, and represents a strategic shift that has or will have a major effect on an entity’s operations and financial results.

Leased Real Estate is a component of Kingsway since its operations and cash flows can be clearly distinguished, both operationally and for financial reporting purposes, from the rest of the reporting entity.  A component of an entity may consist of multiple disposal groups and does not need to be disposed of in a single transaction.  The disposal of the Leased Real Estate segment represents a strategic shift that will have a major effect on the Company's operations and financial results, as the disposal of the Leased Real Estate assets is in excess of 20% of the entity's total assets.  As a result, the assets, liabilities, operating results and cash flows related to Leased Real Estate have been classified as discontinued operations in the consolidated financial statements for all periods presented.

Sale of CMC Real Property

CMC owned, through its indirect wholly owned subsidiary, TRT, a parcel of real property consisting of approximately 192 acres located in the State of Texas (the "Real Property"), which is subject to a long-term triple net lease agreement. The Real Property is also subject to two mortgages (the "Mortgages").

59
65

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

On December 22, 2022, TRT entered into a Purchase and Sale Agreement (the "CMC Agreement") with BNSF Dayton LLC ("Purchaser"), pursuant to which TRT agreed to sell to the Purchaser the Real Property.  TRT was also the landlord and an affiliate of the Purchaser was the current tenant under the long-term triple net lease over the Real Property.  Under the terms of the CMC Agreement, at the closing on December 29, 2022, TRT assigned, and the Purchaser assumed, the rights and obligations of the landlord under the existing long-term triple net lease.  

The purchase price paid by the Purchaser at the closing consisted of $44.5 million in cash plus the assumption of the unpaid principal balance as of the closing of the Mortgages of approximately $170.7 million, netting cash proceeds of $21.4 million to Kingsway after taxes, fees and distribution to the minority shareholder.  The Company recognized a gain on disposal of CMC of $0.2 million which is included in loss on disposal of discontinued operations, net of taxes in the consolidated statement of operations for the year ended December 31, 2022.

As discussed above, CMC and TRT are part of the Leased Real Estate disposal group.   The sale of the Leased Real Estate's assets represents a strategic shift that will have a major effect on the Company's operations and financial results.  As a result, CMC and its subsidiaries, have been classified as a discontinued operation and the results of their operations are reported separately for all periods presented. The assets and liabilities of CMC are presented as discontinued operations in the consolidated balance sheet at December 31, 2021.

VA Lafayette

During the fourth quarter of 2022, the Company began executing a plan to sell its subsidiary, VA Lafayette.  VA Lafayette owns the LA Real Property, that is subject to a long-term lease and the LA Mortgage.  

As discussed above, VA Lafayette is part of the Leased Real Estate disposal group.   In conjunction with the sale of the CMC Real Property, the sale of the Leased Real Estate's assets represents a strategic shift that will have a major effect on the Company's operations and financial results.  As a result, VA Lafayette has been classified as a discontinued operation and the results of its operations are reported separately for all periods presented. The assets and liabilities of VA Lafayette are presented as held for sale in the consolidated balance sheets at December 31, 2022 and December 31, 2021.

Summary financial information for Leased Real Estate included in (loss) income from discontinued operations, net of taxes in the statements of operations for the years ended  December 31, 2022 and December 31, 2021 is presented below:

(in thousands)

Years ended December 31,

 
 

2022

 

2021

 

(Loss) income from discontinued operations, net of taxes:

      

Revenues:

      

Rental revenue

$14,567 $13,365 

Total revenues

 14,567  13,365 

Expenses:

      

Cost of services sold

 204   

General and administrative expenses

 20,778  3,488 

Leased real estate segment interest expense

 6,387  6,164 

Non-operating other (expense) revenue

 154  2,804 

Amortization of intangible assets

 206  63 

Total expenses

 27,729  12,519 

(Loss) income from discontinued operations before income tax benefit

 (13,162) 846 

Income tax benefit

 (357) (3,728)

(Loss) income from discontinued operations, net of taxes

$(12,805)$4,574 

For the years ended December 31, 2022 and December 31, 2021, pre-tax loss from discontinued operations of $10.7 million and pre-tax income from discontinued operations of $0.7 million was attributable to the controlling interest, respectively. 

The assets and liabilities of Leased Real Estate are presented as held for sale and as discontinued operations in the consolidated balance sheets at December 31, 2022 and December 31, 2021.

The carrying amounts of the major classes of assets and liabilities of Leased Real Estate presented as held for sale at December 31, 2022 and December 31, 2021 are as follows:

(in thousands)

 

December 31, 2022

  

December 31, 2021

 

Assets

        

Cash and cash equivalents

 $570  $365 

Other receivables, net

     133 

Property and equipment, net

  16,160   16,466 

Intangible assets, net

  2,748   2,949 

Assets held for sale

 $19,478  $19,913 

Liabilities

        

Accrued expenses and other liabilities

 $473  $52 

Notes payable

  16,112   16,983 

Liabilities held for sale

 $16,585  $17,035 

60

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The carrying amounts of the major classes of assets and liabilities of Leased Real Estate presented as discontinued operations at December 31, 2021 are as follows:

(in thousands)

 

December 31, 2021

 

Assets

    

Cash and cash equivalents

 $2,193 

Other receivables, net

  9,733 

Property and equipment, net

  91,019 

Goodwill

  60,983 

Intangible assets, net

  74,448 

Other assets

  11,096 

Assets of discontinued operations

 $249,472 

Liabilities

    

Accrued expenses and other liabilities

 $2,596 

Notes payable

  181,631 

Liabilities of discontinued operations

 $184,227 

Mendota Insurance Company, Mendakota Insurance Company and Mendakota Casualty Company

As part of the October 18, 2018 transaction to sell Mendota Insurance Company, Mendakota Insurance Company and Mendakota Casualty Company (collectively "Mendota"), the Company will indemnify the buyer for any loss and loss adjustment expenses with respect to open claims in excess of Mendota's carried unpaid loss and loss adjustment expenses at June 30, 2018 related to the open claims. The maximum obligation to the Company with respect to the open claims is $2.5 million. Per the purchase agreement, a security interest on the Company’s equity interest in its consolidated subsidiary, Net Lease, as well as any distributions to the Company from Net Lease, was to be collateral for the Company’s payment of obligations with respect to the open claims.

During the third quarter of 2021, the purchasers of Mendota and the Company agreed to release the Company's equity interest in Net Lease as collateral and allow Net Lease to make distributions to the Company.  In exchange, the Company agreed to deposit $2.0 million into an escrow account and advance $0.5 million to the purchaser of Mendota to satisfy the Company's payment obligation with respect to the open claims.

During the third quarter of 2022, the buyer provided to the Company an analysis of the claims development that indicated that the Company's potential exposure with respect to the open claims was at the maximum obligation amount.  Previous communications from the buyer noted no such development and the buyer was not obligated to provide development information to the Company until the first quarter of 2023.  As a result of the newly provided information, the Company recorded a liability of $2.5 million, which is included in accrued expenses and other liabilities in the consolidated balance sheet at December 31, 2022 and loss on disposal of discontinued operations, net of taxes in the consolidated statement of operations for the year ended December 31, 2022.  There were no payments made by the Company related to the open claims during the years ended December 31, 2022 and December 31, 2021.  During the first quarter of 2023, the $2.0 million that had been previously deposited into an escrow account was released and remitted to the buyer to satisfy the Company's payment with respect to the open claims.  

Loss on disposal of discontinued operations, net of taxes, related to Leased Real Estate and Mendota, in the statements of operations for the years ended December 31, 2022 and December 31, 2021 is comprised on the following:

(in thousands)

 

Years ended December 31,

 
  

2022

  

2021

 

Loss on disposal of discontinued operations before income tax benefit

  (26,751)   

Income tax benefit

  (24,489)   

Loss on disposal of discontinued operations, net of taxes

 $(2,262) $ 

 

NOTE 56 VARIABLE INTEREST ENTITIES

 

(a)

Consolidated VIEs

 

Argo Holdings Fund I, LLC

 

The Company heldholds a 43.4% investment in Argo Holdings at December 31, 20212022 and December 31, 20202021. Argo Holdings makes investments, primarily in established lower middle market companies based in North America, through investments in search funds. The managing member of Argo Holdings is Argo Management Group, LLC ("Argo Management"), a wholly owned subsidiary of the Company. Argo Holdings is considered to be a VIE as the members holding equity at risk lack characteristics of a controlling financial interest. The Company holds a variable interest in Argo Holdings due to its right to absorb significant economics in Argo Holdings and through its controlling interest in Argo Management, through which the Company holds the power to direct the significant activities of Argo Holdings. As such, the Company was the primary beneficiary of Argo Holdings and consolidated Argo Holdings at December 31, 20212022 and December 31, 20202021.

 

Net Lease Investment Grade Portfolio, LLC

 

The Company heldholds a 71.0% investment in Net Lease at December 31, 20212022 and December 31, 20202021. Net Lease holds one commercial property under a triple net lease as of December 31, 2021 (three commercials properties held as of December 31, 2020). lease. The current property is encumbered by a mortgage loan.  Net Lease is considered to be a VIE as the members holding equity at risk lack characteristics of a controlling financial interest.  The Company holds a variable interest in Net Lease due to its right to absorb significant economics in Net Lease and to control the management decisions of Net Lease, which allows the Company to hold the power to direct the significant activities of Net Lease.  As such, the Company is the primary beneficiary of Net Lease and consolidated Net Lease at December 31, 20212022 and December 31, 20202021.

 

6661

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

The following table summarizes the assets and liabilities related to VIEs consolidated by the Company at December 31, 20212022 and December 31, 20202021:     

                                                 

(in thousands)

 

December 31,

  

December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Assets

        

Limited liability investments, at fair value

 $18,826  $32,811  $17,059  $18,826 

Cash and cash equivalents

 944  538  573  944 

Accrued investment income

  716   454   829   716 

Total Assets

  20,486   33,803   18,461   20,486 

Liabilities

        

Accrued expenses and other liabilities

 250  352   333   250 

Notes payable

  0   9,000 

Total Liabilities

 $250  $9,352  $333  $250 

 

No arrangements exist requiring the Company to provide additional funding to the consolidated VIEs in excess of the Company’s unfunded commitments to its consolidated VIEs. At December 31, 20212022 and December 31, 20202021, the Company had 0no unfunded commitments. There are no restrictions on assets consolidated by these VIEs. There are no structured settlements of liabilities consolidated by these VIEs. Creditors have no recourse to the general credit of the Company as the primary beneficiary of these VIEs.

 

(b)

Non-Consolidated VIEs

 

The Company’s investments include certain non-consolidated investments, primarily in limited liability companies and limited partnerships in which the Company holds variable interests, that are considered VIEs due to the legal entities holding insufficient equity; the holders of equity at risk in the legal entities lacking controlling financial interests; and/or the holders of equity at risk having non-proportional voting rights.

 

The Company’s risk of loss associated with its non-consolidated VIEs is limited and depends on the investment. Limited liability investments accounted for under the equity method are limited to the Company’s initial investments. At December 31, 20212022 and December 31, 20202021, the Company had 0no unfunded commitments to its non-consolidated VIEs.

 

The following table summarizes the carrying value and maximum loss exposure of the Company’s non-consolidated VIEs at December 31, 20212022 and December 31, 20202021:

 

(in thousands)

 

December 31,

  

December 31,

 
 

2021

  

2020

  

2022

  

2021

 
   

Maximum Loss

   

Maximum Loss

    

Maximum Loss

   

Maximum Loss

 
 

Carrying Value

  

Exposure

  

Carrying Value

  

Exposure

  

Carrying Value

  

Exposure

  

Carrying Value

  

Exposure

 

Investments in non-consolidated VIEs

 $1,514  $1,514  $2,940  $2,940  $940  $940  $1,514  $1,514 

 

The following table summarizes the Company’s non-consolidated VIEs by category at December 31, 20212022 and December 31, 20202021:

 

(in thousands)

 

December 31,

  

December 31,

 
 

2021

  

2020

  

2022

  

2021

 
 

Carrying

   

Carrying

    

Carrying

   

Carrying

   
 

Value

 

Percent of total

  

Value

 

Percent of total

  

Value

 

Percent of total

  

Value

 

Percent of total

 

Investments in non-consolidated VIEs:

  

Real estate related

 $628  41.5% $1,610  54.8% $  % $628  41.5%

Non-real estate related

  886  58.5% 1,330  45.2%  940  100.0% 886  58.5%

Total investments in non-consolidated VIEs

 $1,514  100.0% $2,940  100.0% $940  100.0% $1,514  100.0%

 

67

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The following table presents aggregated summarized financial information of the Company’s non-consolidated VIEs at December 31, 20212022 and December 31, 20202021. For certain of the non-consolidated VIEs, the financial information is presented on a lag basis, consistent with how the changes in the Company’s share of the net asset values of these equity method investees are recorded in net investment income. The difference between the end of the reporting period of an equity method investee and that of the Company is typically no more than three months.

 

(in thousands)

 

December 31,

  

December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Assets

 $283,432  $325,215  $241,050  $283,432 

Liabilities

 $299,340  $307,464  $330,470  $299,340 

Equity

 $(15,908) $17,751  $(89,420) $(15,908)

 

(in thousands)

 

December 31,

 
  

2021

  

2020

 

Net income

 $18,647  $27,419 
62

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


(in thousands)

 

December 31,

 
  

2022

  

2021

 

Net income

 $16,330  $18,647 

 

 

NOTE 67 INVESTMENTS

PWI, which was acquired by the Company in December 2020, began investing a substantial portion of its restricted cash during 2021.  Previously, PWI had not held a substantial amount of investments.

 

The amortized cost, gross unrealized gains and losses, and estimated fair value of the Company's available-for-sale investments at December 31, 20212022 and December 31, 20202021 are summarized in the tables shown below:

 

(in thousands)

 

December 31, 2021

  

December 31, 2022

 
   

Gross

 

Gross

      

Gross

 

Gross

   
 

Amortized

 

Unrealized

 

Unrealized

 

Estimated Fair

  

Amortized

 

Unrealized

 

Unrealized

 

Estimated Fair

 
 

Cost

  

Gains

  

Losses

  

Value

  

Cost

  

Gains

  

Losses

  

Value

 

Fixed maturities:

  

U.S. government, government agencies and authorities

 $16,276  $31  $84  $16,223  $15,797  $  $717  $15,080 

States, municipalities and political subdivisions

 1,880  3  5  1,878  2,390    158  2,232 

Mortgage-backed

 7,679  18  68  7,629  9,058  1  647  8,412 

Asset-backed

 449 0 4 445  1,682  72 1,610 

Corporate

  9,605   15   129   9,491   11,200   1   944   10,257 

Total fixed maturities

 $35,889  $67  $290  $35,666  $40,127  $2  $2,538  $37,591 

 

(in thousands)

 

December 31, 2020

  

December 31, 2021

 
   

Gross

 

Gross

      

Gross

 

Gross

   
 

Amortized

 

Unrealized

 

Unrealized

 

Estimated Fair

  

Amortized

 

Unrealized

 

Unrealized

 

Estimated Fair

 
 

Cost

  

Gains

  

Losses

  

Value

  

Cost

  

Gains

  

Losses

  

Value

 

Fixed maturities:

  

U.S. government, government agencies and authorities

 $9,999  $105  $0  $10,104  $16,276  $31  $84  $16,223 

States, municipalities and political subdivisions

 1,447  7  0  1,454  1,880  3  5  1,878 

Mortgage-backed

 5,334  66  6  5,394  7,679  18  68  7,629 

Asset-backed

 449  4 445 

Corporate

  3,708   56   0   3,764   9,605   15   129   9,491 

Total fixed maturities

 $20,488  $234  $6  $20,716  $35,889  $67  $290  $35,666 

 

68

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The table below summarizes the Company's fixed maturities at December 31, 20212022 by contractual maturity periods. Actual results may differ as issuers may have the right to call or prepay obligations, with or without penalties, prior to the contractual maturity of these obligations.

 

(in thousands)

 

December 31, 2021

  

December 31, 2022

 
   

Estimated Fair

    

Estimated Fair

 
 

Amortized Cost

  

Value

  

Amortized Cost

  

Value

 

Due in one year or less

 $8,424  $8,450  $7,163  $7,034 

Due after one year through five years

 22,371  22,174  26,317  24,628 

Due after five years through ten years

 1,831  1,823  2,239  1,982 

Due after ten years

  3,263   3,219   4,408   3,947 

Total

 $35,889  $35,666  $40,127  $37,591 

 

63

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The following tables highlight the aggregate unrealized loss position, by security type, of available-for-sale investments in unrealized loss positions as of December 31, 20212022 and December 31, 20202021. The tables segregate the holdings based on the period of time the investments have been continuously held in unrealized loss positions.

 

(in thousands)

         

December 31, 2021

          

December 31, 2022

 
 

Less than 12 Months

  

Greater than 12 Months

  

Total

  

Less than 12 Months

  

Greater than 12 Months

  

Total

 
 

Estimated

 

Unrealized

 

Estimated

 

Unrealized

 

Estimated

 

Unrealized

  

Estimated

 

Unrealized

 

Estimated

 

Unrealized

 

Estimated

 

Unrealized

 
 

Fair Value

  

Loss

  

Fair Value

  

Loss

  

Fair Value

  

Loss

  

Fair Value

  

Loss

  

Fair Value

  

Loss

  

Fair Value

  

Loss

 

Fixed maturities:

  

U.S. government, government agencies and authorities

 $12,077  $84  $0  $0  $12,077  $84  $4,543  $126  $10,537  $591  $15,080  $717 

States, municipalities and political subdivisions

 846 5 0 0 846 5  1,040 73 937 85 1,977 158 

Mortgage-backed

  5,388   68   0   0   5,388   68   2,248   93   5,756   554   8,004   647 

Asset-backed

 445 4 0 0 445 4  1,251 39 299 33 1,550 72 

Corporate

  7,542 129 0 0 7,542 129   3,244 155 6,760 789 10,004 944 

Total fixed maturities

 $26,298  $290  $0  $0  $26,298  $290  $12,326  $486  $24,289  $2,052  $36,615  $2,538 

 

(in thousands)

         

December 31, 2020

          

December 31, 2021

 
 

Less than 12 Months

  

Greater than 12 Months

  

Total

  

Less than 12 Months

  

Greater than 12 Months

  

Total

 
 

Estimated

 

Unrealized

 

Estimated

 

Unrealized

 

Estimated

 

Unrealized

  

Estimated

 

Unrealized

 

Estimated

 

Unrealized

 

Estimated

 

Unrealized

 
 

Fair Value

  

Loss

  

Fair Value

  

Loss

  

Fair Value

  

Loss

  

Fair Value

  

Loss

  

Fair Value

  

Loss

  

Fair Value

  

Loss

 

Fixed maturities:

  

U.S. government, government agencies and authorities

 $511  $0  $0  $0  $511  $0  $12,077  $84  $  $  $12,077  $84 

States, municipalities and political subdivisions

 846 5   846 5 

Mortgage-backed

  834   6   0   0   834   6   5,388   68         5,388   68 

Asset-backed

 445 4   445 4 

Corporate

 7,542 129   7,542 129 

Total fixed maturities

 $1,345  $6  $0  $0  $1,345  $6  $26,298  $290  $  $  $26,298  $290 

 

There are approximately 138208 and 5138 individual available-for-sale investments that were in unrealized loss positions as of December 31, 20212022 and December 31, 20202021, respectively. 

 

The establishment of an other-than-temporary impairment on an investment requires a number of judgments and estimates. The Company performs a quarterly analysis of the individual investments to determine if declines in market value are other-than-temporary. Refer to "Significant Accounting Policies and Critical Estimates" section of Management's Discussion & Analysis for further information regarding the Company's detailed analysis and factors considered in establishing an other-than-temporary impairment on an investment.

 

69

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


As a result of the analysis performed by the Company to determine declines in market value that are other-than-temporary, the Company recorded write downsdid not record any write-downs for other-than-temporary impairment related to other investments of zero and $0.1 million for the years ended December 31, 2021 and December 31, 2020, respectively.  There were no write-downs recorded for other-than-temporary impairments related to available-for sale investments, or limited liability investments, investments in private companies and other investments for the years ended December 31, 20212022 and December 31, 20202021.

 

The Company has reviewed currently available information regarding investments with estimated fair values less than their carrying amounts and believes these unrealized losses are not other-than-temporary and are primarily due to temporary market and sector-related factors rather than to issuer-specific factors. The Company does not intend to sell those investments, and it is not likely it will be required to sell those investments before recovery of its amortized cost.

 

The Company does not have any exposure to subprime mortgage-backed investments.

 

As of December 31, 20212022 and December 31, 20202021, the carrying value of limited liability investments totaled $1.91.0 million and $3.71.9 million, respectively. At December 31, 20212022, the Company has no unfunded commitments related to limited liability investments.  The decrease in the carrying value is primarily attributable

64

KINGSWAY FINANCIAL SERVICES INC.

Notes to the sale of three limited liability company investments during2021.Consolidated Financial Statements


Limited liability investments, at fair value represents the underlying investments of the Company’s consolidated entities Net Lease and Argo Holdings.  As of December 31, 20212022 and December 31, 20202021, the carrying value of the Company's limited liability investments, at fair value was $18.8$17.1 million and $32.8$18.8 million, respectively.  The decrease in the carrying value is primarily attributable to the sale of two of Net Lease's investment properties during 2021, as further discussed below.  The Company recorded impairments related to limited liability investments, at fair value of less than $0.1 million and $0.1 million for the years ended December 31, 20212022 and December 31, 20202021, respectively, which are included in (loss) gain on change in fair value of limited liability investments, at fair value in the consolidated statements of operations. At December 31, 20212022, the Company has no unfunded commitments related to limited liability investments, at fair value.

The Company consolidates the financial statements of Net Lease on a three-month lag. Net Lease owns investments in limited liability companies that hold investment properties.  During 2021,one of Net Lease’s limited liability companies sold their investment property for $14.3 million.  A portion of the proceeds from the sale were distributed to Net Lease.  As a result of the distribution, Net Lease recorded a gain of $0.8 million related to its investment in the limited liability company, with an offsetting change in unrealized gain of $0.8 million, which collectively are included in net investment income in the consolidated statement of operations for the year ended December 31, 2021.  During the fourth quarter of 2020,one of Net Lease's limited liability companies sold their investment property.  As a result of the three-month lag, the Company recorded this transaction in its first quarter 2021 financial statements.  A portion of the proceeds from the sale were distributed to Net Lease who used them primarily to repay their $9.0 million mezzanine loan. As a result of the distribution, Net Lease recorded a gain of $1.2 million related to its investment in the limited liability company, with an offsetting change in unrealized gain of $1.2 million, which collectively are included in net investment income in the consolidated statement of operations for the for the year ended December 31, 2021.

During 2021,one of Net Lease’s limited liability companies sold their investment property for $14.3 million.  A portion of the proceeds from the sale were distributed to Net Lease.  As a result of the distribution, Net Lease recorded a gain of $0.8 million related to its investment in the limited liability company, with an offsetting change in unrealized gain of $0.8 million, which collectively are included in net investment income in the consolidated statement of operations for the year ended December 31, 2021. 

During the fourth quarter of 2020,one of Net Lease's limited liability companies sold their investment property.  As a result of the three-month lag, the Company recorded this transaction in its first quarter 2021 financial statements.  A portion of the proceeds from the sale were distributed to Net Lease who used them primarily to repay their $9.0 million mezzanine loan. As a result of the distribution, Net Lease recorded a gain of $1.2 million related to its investment in the limited liability company, with an offsetting change in unrealized gain of $1.2 million, which collectively are included in net investment income in the consolidated statement of operations for the for the year ended December 31, 2021. 

Net Lease sold its final property in February 2023. 

As of December 31, 20212022 and December 31, 20202021, the carrying value of the Company'sCompany’s investments in private companies totaled $0.8 million. For the years ended December 31, 20212022 and December 31, 20202021, the Company did not record any adjustments to the fair value of its investments in private companies for observable price changes.

The Company performs a quarterly impairment analysis of its investments in private companies. As a result of the analysis performed, the Company recordeddid not record any impairments related to investments in private companies of 0 and $0.7 million for the years ended December 31, 20212022 and December 31, 20202021.

Real estate investments represent investment real estate properties held by the Company’s consolidated subsidiary, Flower.  As of December 31, 2022 and December 31, 2021respectively,the carrying value of the Company’s real estate investments was zero and $10.7 million, respectively.  The Company consolidates the financial statements of Flower on a three-month lag.  On September 29, 2022, Flower sold their investment real estate properties for $12.2 million.  A portion of the proceeds from the sale were used to repay the Flower note payable with an unpaid principal balance of $5.9 million at the transaction date.  Flower recorded a gain of $1.5 million related to the sale, which areis included in netgain on change in unrealized loss on private companyfair value of real estate investments in the consolidated statementsstatement of operations. The impairments recordedoperations for the year ended December 31, 2020 2022are a result of the impact of the COVID-19 pandemic on the investments' underlying business..  

 

The Company previously had issued promissory notes (the "Notes") to five former employees (the "Debtors"), which were recorded as other investments in the consolidated balance sheets prior to December 31, 2020.  During the third and fourth quarters of 2020, the Company agreed to accept partial payment from the Debtors as full satisfaction of the Debtors' obligations under the Notes and recognized a loss of $0.2 million for the year ended December 31, 2020, which is included in net realized gains in the consolidated statements of operations. During the year ended December 31, 2020, the Company recorded a write-down of $0.1 million for other-than-temporary impairment related to the Notes for one of the Debtors. The remaining principal amount outstanding on the Notes was zero as of December 31, 2021 and December 31, 2020.

70

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


Net investment income for the years ended December 31, 20212022 and December 31, 20202021, respectively, is comprised as follows:

 

(in thousands)

 

Years ended December 31,

  

Years ended December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Investment income

  

Interest from fixed maturities

 $242  $310  $556  $242 

Dividends

 125  153  159  125 

Income from limited liability investments

 27  30  293  27 

Income from limited liability investments, at fair value

 106  937  4  106 

Income from real estate investments

 800  800  795  800 

Other

  364   461   612   364 

Gross investment income

 1,664  2,691  2,419  1,664 

Investment expenses

  (89)  (66)  (114)  (89)

Net investment income

 $1,575  $2,625  $2,305  $1,575 

 

Gross realized gains and losses on available-for-sale investments, limited liability investments, limited liability investments, at fair value and investments in private companies for the years ended December 31, 20212022 and December 31, 20202021 is comprised as follows:

 

(in thousands)

 

Years ended December 31,

 
  

2021

  

2020

 

Gross realized gains

 $1,917  $806 

Gross realized losses

  (108)  (226)

Net realized gains

 $1,809  $580 

(Loss) gain on change in fair value of equity investments for the years ended December 31, 2021 and December 31, 2020 is comprised as follows:

(in thousands)

 

Years ended December 31,

 
  

2021

  

2020

 

Net gain recognized on equity investments sold during the period

 $13  $1,506 

Change in unrealized losses on equity investments held at end of the period

  (255)  (239)

(Loss) gain on change in fair value of equity investments

 $(242) $1,267 

Impact of the COVID-19 Pandemic on Investments

The Company continues to assess the impact that the COVID-19 pandemic may have on the value of its various investments, which could result in future material decreases in the underlying investment values. Such decreases may be considered temporary or could be deemed to be other-than-temporary, and management may be required to record write-downs of the related investments in future reporting periods.

(in thousands)

 

Years ended December 31,

 
  

2022

  

2021

 

Gross realized gains

 $1,648  $1,917 

Gross realized losses

  (439)  (108)

Net realized gains

 $1,209  $1,809 

 

65
71

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

NOTE 7 DEFERRED ACQUISITION COSTS

The components(Loss) gain on change in fair value of deferred acquisition costs and the related amortization expenseequity investments for the years ended December 31, 20212022 and December 31, 20202021 areis comprised as follows:

 

(in thousands)

 

Years ended December 31,

 
  

2021

  

2020

 

Balance at January 1, net

 $8,835  $8,604 

Additions

  8,702   4,896 

Amortization

  (6,607)  (4,665)

Balance at December 31, net

 $10,930  $8,835 

There were 0 impairment losses recorded in 2021 or 2020 related to deferred acquisition costs.

(in thousands)

 

Years ended December 31,

 
  

2022

  

2021

 

Net gain recognized on equity investments sold during the period

 $  $13 

Change in unrealized losses on equity investments held at end of the period

  (26)  (255)

Loss on change in fair value of equity investments

 $(26) $(242)

 

 

NOTE 8 GOODWILL

 

The following table summarizes goodwill activity for the years ended December 31, 20212022 and December 31, 20202021:

 

           

(in thousands)

 

Extended Warranty

 

Leased Real Estate

 

Kingsway Search Xcelerator

 

Corporate

 

Total

  

Extended Warranty

 

Kingsway Search Xcelerator

 

Corporate

 

Total

 

Balance, December 31, 2019

 $20,389  $60,983  $0  $732  $82,104 

Acquisition

  39,026   0   0   0   39,026 

Balance, December 31, 2020

 59,415  60,983  0  732  121,130  $59,415  $  $732  $60,147 

Acquisition

 0  0  7,905  0  7,905    7,905    7,905 

Measurement period adjustment

  (18,788)  0   0   0   (18,788)  (18,788)        (18,788)

Balance, December 31, 2021

 $40,627  $60,983  $7,905  $732  $110,247  40,627  7,905  732  49,264 

Acquisitions

   5,708    5,708 

Goodwill disposed of related to PWSC

  (9,474)        (9,474)

Balance, December 31, 2022

 $31,153  $13,613  $732  $45,498 

As further discussed in Note 4, "Acquisitions," during 2022, the Company recorded goodwill of $4.1 million related to the acquisition of CSuite on November 1, 2021 and $1.6 million related to the acquisition of SNS on November 18, 2022.  The goodwill related to these acquisitions is provisional and subject to adjustment during the measurement period.  The Company expects to complete its purchase price allocations in early 2023.  The estimates, allocations and calculations recorded at December 31, 2022 are subject to change as we obtain further information; therefore, the final fair values of the assets acquired and liabilities assumed may not agree with the estimates included in these consolidated financial statements. 

 

As further discussed inNote 4, "Acquisitions," during 2021, the Company recorded goodwill of$7.9 million related to the acquisition of Ravix on October 1, 2021.  The goodwill related to this acquisition is provisional and subject to adjustment during the measurement period.  The Company expects to complete its purchase price allocation in early 2022.  The estimates, allocations and calculations recorded at December 31, 2021 are subject to change as we obtain further information; therefore, the final fair values of the assets acquired and liabilities assumed may not agree with the estimates included in these consolidated financial statements.  

 

In 2020, the Company recorded goodwill of $39.0 million related to the acquisition of PWI on December 1, 2020 which was provisional and subject to adjustment during the measurement period.  As further discussed inNote 4, "Acquisitions," during the third quarter of 2021, the Company recorded a cumulative net measurement period adjustment, related to the acquisition of PWI, that decreased goodwill by $18.8 million.  

 

72

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


Goodwill is assessed for impairment annually as of November 30, or more frequently if events or circumstances indicate that the carrying value may not be recoverable. The Company tested goodwill for recoverability at November 30, 2021 and December 31, 2020. Based on the assessment performed, 0 goodwill impairments were recognized in 2021 and 2020.

For Leased Real Estate, the Company models a hypothetical sale of the underlying asset in order to arrive at fair value, which, due to the unique nature of Leased Real Estate, the Company views as a technique consistent with the objective of measuring fair value.  The estimated fair value of Leased Real Estate is highly sensitive to discount rates applied and changes in the underlying assumptions in the future could differ materially due to the inherent uncertainty in making such estimates. Additionally, estimates regarding future sales proceeds and timing of such proceeds could also have a significant impact on the fair value.   The Company performed a Step 1 impairment assessment for Leased Real Estate atJune 30, 2021, due to the sensitivity of interest rates in determining fair value and the impact that the additional borrowing may have on the determination of fair value.  The results of this assessment indicated the fair value exceeded carrying value for Leased Real Estate. However, if there were sustained increases in the underlying interest rates used in our analysis then the fair value could be reduced to a level that could indicate impairment. See Note 12, "Debt," for further information regarding the additional borrowing.

Although the Company believes its estimates of fair value are reasonable, actual financial results could differ from those estimates due to the inherent uncertainty involved in making such estimates. Changes in assumptions concerning future financial results or other underlying assumptions could have a significant impact on either the fair value of the reporting units, the amount of the goodwill impairment charge, or both.  Based on the assessment performed, no goodwill impairments were recognized in 2022 and 2021.

 

 

NOTE 9 INTANGIBLE ASSETS

 

Intangible assets at December 31, 20212022 and December 31, 20202021 are comprised as follows:

 

(in thousands)

   

December 31, 2021

    

December 31, 2022

 
 

Gross Carrying

 

Accumulated

 

Net Carrying

  

Gross Carrying

 

Accumulated

 

Net Carrying

 
 

Value

  

Amortization

  

Value

  

Value

  

Amortization

  

Value

 

Intangible assets subject to amortization

  

Database

 $4,918  $4,488  $430  $4,918  $4,918  $ 

Vehicle service agreements in-force

 3,680  3,680  0  3,680  3,680   

Customer relationships

 31,645  11,598  20,047  32,442  13,630  18,812 

In-place and other lease assets

 3,238  343  2,895 

Above-market lease

 835 0 835 

Non-compete

 266  224  42 

Intangible assets not subject to amortization

  

Tenant relationship

 73,667    73,667 

Trade names

  10,314      10,314   14,287      14,287 

Total

 $128,563  $20,333  $108,230  $55,327  $22,228  $33,099 

 

(in thousands)

     

December 31, 2020

 
  

Gross Carrying

  

Accumulated

  

Net Carrying

 
  

Value

  

Amortization

  

Value

 

Intangible assets subject to amortization

            

Database

 $4,918  $3,997  $921 

Vehicle service agreements in-force

  3,680   3,680 �� 0 

Customer relationships

  12,646   7,305   5,341 

In-place lease

  1,125   281   844 

Non-compete

  266   170   96 

Intangible assets not subject to amortization

           

Tenant relationship

  73,667      73,667 

Trade names

  3,264      3,264 

Total

 $99,566  $15,433  $84,133 
66

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


(in thousands)

     

December 31, 2021

 
  

Gross Carrying

  

Accumulated

  

Net Carrying

 
  

Value

  

Amortization

  

Value

 

Intangible assets subject to amortization

            

Database

 $4,918  $4,488  $430 

Vehicle service agreements in-force

  3,680   3,680    

Customer relationships

  31,645   11,598   20,047 

Non-compete

  266   224   42 

Intangible assets not subject to amortization

           

Trade names

  10,314      10,314 

Total

 $50,823  $19,990  $30,833 

As discussed in Note 5, "Disposal and Discontinued Operations," the Company disposed of PWSC on July 29, 2022.  PWSC had intangible assets with a gross carrying value of $6.2 million and a net carrying value of $2.3 million at the disposal date.

 

As further discussed in Note 4, "Acquisitions," dduriuringng the thirdfourth quarter of 2021,2022, the Company completedrecorded $4.0 million of separately identifiable intangible assets, related to acquired customer relationships and finalizedtrade name, as part of the acquisition of CSuite on November 1, 2022. The customer relationships intangible asset of $2.5 million is being amortized over seven years based on the pattern in which the economic benefits of the intangible asset are expected to be consumed. The trade name intangible asset of $1.5 million is deemed to have indefinite useful life and is not amortized. The intangible assets related to this acquisition are provisional and subject to adjustment during the measurement period. The Company expects to complete its purchase price allocation in early 2023. The estimates, allocations and calculations recorded at December 31, 2022 are subject to change as we obtain further information; therefore, the final fair value analysisvalues of the assets acquired and liabilities assumed related tomay not agree with the Company's acquisition of PWI onestimates included in these consolidated financial statements.

As further discussed in Note December 1, 2020.  4As a result, during, "Acquisitions," during the thirdfourth quarter of 2021,2022, the Company recorded $19.6recorded $6.7 million of separately identifiable intangible assets, related to acquired customer relationships and trade name, as part of the acquisition of PWI. SNS on November 18, 2022. The customer relationships intangible asset of $15.0$3.6 million is being amortized over nine years based on the pattern in which the economic benefits of the intangible asset are expected to be consumed. The trade name intangible asset of $4.6$3.1 million is deemed to have an indefinite useful life and is not amortized. The intangible assets related to this acquisition are provisional and subject to adjustment during the measurement period. The Company expects to complete its purchase price allocation in early 2023. The estimates, allocations and calculations recorded at December 31, 2022 are subject to change as we obtain further information; therefore, the final fair values of the assets acquired and liabilities assumed may not agree with the estimates included in these consolidated financial statements.

 

As further discussed inNotein Note 4, "Acquisitions," during the fourth quarter of 2021, the Company recorded $6.5 million of separately identifiable intangible assets, related to acquired customer relationships and trade name, as part of the acquisition of Ravix on October 1, 2021. The customer relationships intangible asset of $4.0 million is being amortized over seven years based on the pattern in which the economic benefits of the intangible asset are expected to be consumed. The trade name intangible asset of $2.5 million is deemed to have indefinite useful life and is not amortized. The intangible assets related to this acquisition are provisional and subject to adjustment during the measurement period. The Company expects to complete its purchase price allocation in early 2022. The estimates, allocations and calculations recorded at December 31, 2021 are subject to change as we obtain further information; therefore, the final fair values of the assets acquired and liabilities assumed may not agree with the estimates included in these consolidated financial statements.

73

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


As further discussed in Note 4, "Acquisitions," during the fourth quarter of 2021, the Company recorded $2.9 million of separately identifiable intangible assets, related to above-market lease and in-place and other lease assets, as part of the acquisition of RoeCo on December 30, 2021.  The above-market lease intangible asset of $0.8 million resulted from the terms of the acquired operating lease contract being favorable relative to market terms of comparable leases on the date of acquisition.  The in-place and other lease intangible assets of $2.1 million are estimated based on the costs avoided in originating leases comparable to the acquired in-place lease as well as the value associated with lost rental revenue during the assumed lease-up period.  The above-market and in-place and other lease assets are amortized on a straight-line basis over the remaining lease term, which expires in September 2036.

 

The Company's other intangible assets with definite useful lives are amortized either based on the patterns in which the economic benefits of the intangible assets are expected to be consumed or using the straight-line method over their estimated useful lives, which range from 5from 7 to 1815 years. Amortization of intangible assets was$4.9was $6.1 million and $2.34.8 million for the years ended December 31, 20212022 and December 31, 20202021, respectively. The estimated aggregate future amortization expense of all intangible assets is $5.8 million for 2022, $4.4$5.6 million for 2023, $3.4$4.3 million for 2024, $2.6$3.1 million for 2025, and $1.9$2.2 million for 2026.2026,$1.6 million for 2027 and $2.0 million thereafter.

 

The measurement period adjustment recorded during the third quarter of 2021 related to the PWI customer relationships intangible asset resulted in an increase in amortization expense of $1.9 million that was recorded during the third quarter of 2021.  Refer to Note 4, "Acquisitions," for further detail.

The tenant relationship and trade names intangible assets have indefinite useful lives and are not amortized. All intangible assets with indefinite useful lives are reviewed annually by the Company for impairment. No impairment charges were taken on intangible assets in 20212022 or 20202021.

 

 

NOTE 10 PROPERTY AND EQUIPMENT

 

Property and equipment at December 31, 20212022 and December 31, 20202021 are comprised as follows:

 

(in thousands)

    

December 31, 2021

     

December 31, 2022

 
 

Total Property and Equipment

  

Total Property and Equipment

 
   

Accumulated

      

Accumulated

   
 

Cost

  

Depreciation

  

Carrying Value

  

Cost

  

Depreciation

  

Carrying Value

 

Land

 $25,623  $0  $25,623 

Site and tenant improvements

 92,047  21,910  70,137 

Buildings

 11,805  79  11,726 

Leasehold improvements

 286  163  123  $485  $206  $279 

Furniture and equipment

 562  442  120  375  319  56 

Computer hardware

  2,488   1,630   858   954   516   438 

Total

 $132,811  $24,224  $108,587  $1,814  $1,041  $773 

 

(in thousands)

     

December 31, 2020

 
  

Total Property and Equipment

 
      

Accumulated

     
  

Cost

  

Depreciation

  

Carrying Value

 

Land

 $21,120  $0  $21,120 

Site improvements

  91,308   18,428   72,880 

Buildings

  580   65   515 

Leasehold improvements

  296   125   171 

Furniture and equipment

  1,223   1,074   149 

Computer hardware

  4,929   4,749   180 

Total

 $119,456  $24,441  $95,015 

During the fourth quarter of 2021, the Company recorded land of $4.5 million, site and tenant improvements of $0.7 million and building of $11.2 million as part of the acquisition of RoeCo on December 30, 2021. 

(in thousands)

     

December 31, 2021

 
  

Total Property and Equipment

 
      

Accumulated

     
  

Cost

  

Depreciation

  

Carrying Value

 

Leasehold improvements

 $286  $163  $123 

Furniture and equipment

  562   442   120 

Computer hardware

  2,488   1,630   858 

Total

 $3,336  $2,235  $1,101 

 

For the years ended December 31, 20212022 and December 31, 20202021, depreciation expense on property and equipment of $3.7$0.3 million and $4.4$0.2 million, respectively, is included in general and administrative expenses in the consolidated statements of operations.

 

7467

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

 

NOTE 11 DERIVATIVES

(a)

Interest rate swap:

 

On April 1, 2021, the Company entered into an interest rate swap agreement with CIBC Bank USA to convert the variable London interbank offered interest rate for three-month U.S. dollar deposits ("LIBOR") interest rate on a portion of its 2020 KWH Loan (as defined below in Note 12, "Debt""Debt") to a fixed interest rate of 1.18%.  On September 15, 2022, the interest rate swap agreement was amended to convert from a variable Secured Overnight Financing Rate ("SOFR") to a fixed interest rate of 1.103%.  The interest rate swap had an initial notional amount of $11.9 million and matures on February 29, 2024.

 

The purpose of this interest rate swap, which is not designated as a cash flow hedge, is to reduce the Company's exposure to variability in cash flows from interest payments attributable to fluctuations in the variable interest rate associated with the 2020 KWH Loan.  The Company has not elected hedge accounting for the interest rate swap.  The interest rate swap is recorded in the consolidated balance sheetsheets at fair value with changes in fair value recorded in the consolidated statement of operations.

 

The notional amount of the interest rate swap contract is $10.5is$8.6 million atDecember 31, 20212022.  AtDecember 31, 2022 and December 31, 2021, the fair value of the interest rate swap contract was an asset of $0.3 million and a liability of less than $0.1 million, respectively, which is included in other receivables and accrued expenses and other liabilities, respectively, in the consolidated balance sheet.sheets.  During the yearyears endedDecember 31, 2022 and December 31, 2021, the Company recognized a gain of $0.3 million and a loss of less than $0.1$0.1 million, respectively, related to the change in fair value of the interest rate swap, which is included in interest expense not allocated to segments in the consolidated statementstatements of operations and within cash flows from(used in) provided by operating activities from continuing operations in the consolidated statementstatements of cash flows.  Net cash receipts of $0.1 million were made to the Company during the year ended December 31, 2022 and net cash payments of less than $0.1 million were made by the Company during the year ended December 31, 2021, to settle a portion of the liabilities related to the interest rate swap agreement.agreement.  These cash receipts and payments are reflected as cash inflows or outflows in the consolidated statements of cash flows within net cash used in operating activities.cash (used in) provided by operating activities from continuing operations.

(b)

Trust preferred debt repurchase options:

On August 2, 2022, the Company entered into an agreement with a holder of four of the trust preferred debt instruments ("TruPs") that gives the Company the option to repurchase up to 100% of the holder’s principal and deferred interest for a purchase price equal to 63.75% of the outstanding principal and deferred interest ( "August Option"). Originally, the agreement called for a repurchase at 63%, which escalated to 63.75% once the September 26, 2022 agreement (described below) was signed.  The Company has agreed that any repurchase made will be for no less than 50% of the TruPs held by the holder.  

 

Until the earlier of (i) the date that all four of the preferred debt instruments have been repurchased and (ii) the nine month anniversary of the agreement ( "May Termination Date"), all interest on the four preferred debt instruments will continue to accrue.  However, with respect to TruPs that are repurchased prior to the May Termination Date, the amount of interest accrued during the term of the agreement will be treated as an offset and reduce the repurchase price for such TruPs.  The Company will have no obligation to pay any such accrued interest with respect to any of the TruPs that are repurchased prior to the May Termination Date.

The Company paid approximately $2.0 million to the holder for this option and the Company has until the May Termination Date to execute the repurchases.  If the Company repurchases less than $30.0 million of principal and deferred interest, or fails to purchase any principal or deferred interest within one year, then the $2.0 million paid is forfeited.  If the Company repurchases an amount equal to or greater than $30.0 million, then the $2.0 million paid would be applied to such repurchases.

On September 20, 2022, the Company entered into an additional agreement with the same party to the August 2, 2022 agreement that gives the Company the option to repurchase up to 100% of the holder’s principal and deferred interest for 63.75% of the outstanding principal and deferred interest relating to a portion of a fifth TruPs held ( "September 20 Option"). The September 20, 2022 agreement is subject to the same terms and conditions as the August 2, 2022 and no additional consideration was paid.

On September 26, 2022, the Company entered into an agreement with a holder of a portion of one of the TruPs that gives the Company the option to repurchase up to 100% of the holder’s principal and deferred interest for a purchase price equal to 63% of the outstanding principal and deferred interest ( "September 26 Option"). 

Until the earlier of (i) the date that all of the preferred debt instrument has been repurchased and (ii) the May Termination Date, all interest on the preferred debt instrument will continue to accrue.  However, with respect to TruPs that are repurchased prior to the May Termination Date, the amount of interest accrued during the term of the agreement will be treated as an offset and reduce the repurchase price for such TruPs.  The Company will have no obligation to pay any such accrued interest with respect to the TruPs that are repurchased prior to the May Termination Date.

The Company paid approximately $0.3 million to the holder for this option and the Company has until the May Termination Date to execute the repurchase.  If the Company fails to purchase any principal or deferred interest by the May Termination Date, then the $0.3 million paid is forfeited.  If the Company repurchases any of the TruPs, then the $0.3 million paid would be applied to any repurchases.

The August Option, September 20 Option and September 26 Options (collectively "the TruPs Options") are derivative contracts. The Company's accounting policies do not apply hedge accounting treatment to derivative instruments.  The TruPs options are recorded in the consolidated balance sheets at fair value with changes in fair value recorded in the consolidated statements of operations.

 

7568

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

The notional amount of the TruPs Options contracts is $59.7 million at December 31, 2022.  At December 31, 2022, the fair value of the TruPs Options contracts was an asset o$19.0 million, which is included in other assets in the consolidated balance sheet. See Note 23, "Fair Value of Financial Instruments," for further discussion. During the year ended December 31, 2022, the Company recognized an initial gain of $11.4 million, equal to the difference between the fair value of the TruPs Options contracts at the date of inception and the cash consideration paid, and a subsequent gain on change in fair value of $5.3 million, both of which are included in gain on change in fair value of derivative asset option contracts in the consolidated statement of operations and as an adjustment to calculate cash flows used in operating activities from continuing operations in the consolidated statement of cash flows.  No cash payments were made to repurchase any of the TruPs during the year ended December 31, 2022 with respect to the TruPs Options contracts.

 

NOTE 12 DEBT

 

Debt consists of the following instruments at December 31, 20212022 and December 31, 20202021:

 

(in thousands)

 

December 31, 2021

 

December 31, 2020

  

December 31, 2022

 

December 31, 2021

 
 

Principal

  

Carrying Value

  

Fair Value

  

Principal

  

Carrying Value

  

Fair Value

  

Principal

  

Carrying Value

  

Fair Value

  

Principal

  

Carrying Value

  

Fair Value

 

Bank loans:

  

Ravix Loan

 $6,000  $5,847  $5,936  $0  $0  $0 

2021 Ravix Loan

 $5,300  $5,300  $5,460  $6,000  $5,847  $5,936 

2022 Ravix Loan

 5,950  5,754  6,245       

SNS Loan

 6,850  6,755  6,921       

2020 KWH Loan

  21,186  20,870  20,815  25,700  25,303  25,893   16,708   16,472   16,819   21,186   20,870   20,815 

Total bank loans

 27,186  26,717  26,751  25,700  25,303  25,893  34,808  34,281  35,445  27,186  26,717  26,751 

Notes payable:

  

Mortgage

 161,998  168,730  182,128  166,106  173,696  194,158 

Additional Mortgage

 14,514 12,901 15,104 0 0 0 

LA Mortgage

  13,463   16,983   16,437   0   0   0 

Flower Note

 6,411  6,411  7,101  6,885  6,885  7,863            6,411   6,411   7,101 

Net Lease Note

 0  0  0  9,000  9,000  9,054 

PPP

  0   0   0   2,476   2,476   2,476 

Total notes payable

 196,386  205,025  220,770  184,467  192,057  213,551        6,411  6,411  7,101 

Subordinated debt

  90,500  60,973  60,973   90,500  50,928  50,928   90,500  67,811  67,811   90,500  60,973  60,973 

Total

 $314,072  $292,715  $308,494  $300,667  $268,288  $290,372  $125,308  $102,092  $103,256  $124,097  $94,101  $94,825 

 

Subordinated debt mentioned above consists of the following trust preferred debt instruments:

 

  

Principal

    

Issuer

 

(in thousands)

 

Issue date

Interest

Redemption date

Kingsway CT Statutory Trust I

 $15,000 

12/4/2002

annual interest rate equal to LIBOR, plus 4.00% payable quarterly

12/4/2032

Kingsway CT Statutory Trust II

 $17,500 

5/15/2003

annual interest rate equal to LIBOR, plus 4.10% payable quarterly

5/15/2033

Kingsway CT Statutory Trust III

 $20,000 

10/29/2003

annual interest rate equal to LIBOR, plus 3.95% payable quarterly

10/29/2033

Kingsway DE Statutory Trust III

 $15,000 

5/22/2003

annual interest rate equal to LIBOR, plus 4.20% payable quarterly

5/22/2033

Kingsway DE Statutory Trust IV

 $10,000 

9/30/2003

annual interest rate equal to LIBOR, plus 3.85% payable quarterly

9/30/2033

Kingsway DE Statutory Trust VI

 $13,000 

12/16/2003

annual interest rate equal to LIBOR, plus 4.00% payable quarterly

1/8/2034

 

(a)

Bank loans:

 

Ravix

 

As part of the acquisition of Ravix on October 1, 2021, Ravix became a wholly owned subsidiary of Ravix Acquisition LLC ("Ravix LLC"), and together they borrowed from a bank a principal amount of $6.0 million in the form of a term loan, and established a $1.0 million revolver to finance the acquisition of Ravix (together, the "Ravix"2021 Ravix Loan").  The2021 Ravix Loan requires monthly payments of principal and interest.  The 2021 Ravix Loan has an annual interest rate equal to LIBOR, having a floorthe greater of 0.75%the Prime Rate plus 0.5%, plus 3.00%or 3.75%.  At December 31, 20212022, the interest rate was 3.75%8.00%. The revolver matures on October 1, 2023 and the term loan matures on October 1, 2017.2027 Duringand the revolver was scheduled to mature on October 1, 2023 (see discussion below related to the fourth quarter of 2021,2022 Ravix Loan).  Subsequent to October 1, 2021, Ravix borrowed and made payments under the revolver.  The carrying valuevalues at December 31, 2022 and December 31, 2021 for the 2021 Ravix Loan includes $5.1 millionand $5.7 million, respectively, related to the term loan and zero and $0.1 million related to the revolver.

The Company also recorded as a discount to the carrying value of the 2021Ravix Loan issuance costs of $0.2 million specifically related to the 2021Ravix Loan.  The2021 Ravix Loan is carried in the consolidated balance sheet at December 31, 2022 at its unpaid principal balance. 

Subsequent to the acquisition of CSuite on November 1, 2022, CSuite became a wholly owned subsidiary of Ravix LLC.  As a result of the acquisition of CSuite, on November 16, 2022, the 2021 Ravix Loan was amended to (1) include CSuite as a borrower; (2) borrow an additional principal amount of $6.0 million in the form of a supplemental term loan (the "2022 Ravix Loan"); and (3) amend the maturity date and interest rate of the $1.0 million revolver (the "2022 Revolver").  The 2022 Ravix Loan requires monthly payments of principal and interest.  The 2022 Ravix Loan matures on November 16, 2028 and has an annual interest rate equal to the Prime Rate plus 0.75%.  At December 31, 2022, the interest rate was 8.25%.  The 2022 Revolver matures on November 16, 2024 and has an annual interest rate equal to the Prime Rate plus 0.50%. At December 31, 2022, the balance of the 2022 Revolver was zero. 

The Company also recorded as a discount to the carrying value of the 2022 Ravix Loan issuance costs of $0.1 million specifically related to the 2022 Ravix Loan.  The 2022 Ravix Loan is carried in the consolidated balance sheet at December 31, 2022 at its amortized cost, which reflects the monthly pay-down of principal as well as the amortization of the debt discount and issuance costs using the effective interest rate method.

69

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The 2022 Ravix Loan and the 2021 Ravix Loan were not deemed to be substantially different; therefore, the 2022 Ravix Loan is accounted for as a modification of the 2021 Ravix Loan and a new effective interest rate was determined based on the carrying amount of the 2021 Ravix Loan.  The issuance costs related to the 2022 Ravix Loan, along with the existing unamortized issuance costs from the 2021 Ravix Loan, are being amortized over the remaining term of the 2022 Ravix Loan using the effective interest rate.  

The fair valuevalues of the2021 Ravix Loan and the 2022 Ravix Loan disclosed in the table above is derived from quoted market prices ofB and BB minus rated industrial bonds with similar maturities and is categorized within Level 2 of the fair value hierarchy. The 2021Ravix Loan isand the 2022 Ravix Loan are secured by certain of the equity interests and assets of Ravix.

Ravix and CSuite.

The2021 Ravix Loan and the 2022 Ravix Loan contains a number of covenants, including, but not limited to, a leverage ratio and a fixed charge ratio, all of which are as defined in and calculated pursuant to the 2021 Ravix Loan and 2022Ravix Loan that, among other things, restrict Ravix’sRavix and CSuite’s ability to incur additional indebtedness, create liens, make dividends and distributions, engage in mergers, acquisitions and consolidations, make certain payments and investments and dispose of certain assets.

SNS

As part of the asset acquisition of SNS on November 18, 2022, the Company formed Secure Nursing Service LLC, who became a wholly owned subsidiary of Pegasus Acquirer Holdings LLC ("Pegasus LLC"), and together they borrowed from a bank a principal amount of $6.5 million in the form of a term loan, and established a $1.0 million revolver to finance the acquisition of SNS (together, the "SNS Loan").  The SNS Loan has an annual interest rate equal to the greater of the Prime Rate plus 0.5%, or 5.00%.  At December 31, 2022, the interest rate was 8.00%.  Monthly principal payments on the term loan begin on November 15, 2023.  The revolver matures on November 18, 2023 and the term loan matures on November 18, 2028.  Subsequent to November 18, 2022, SNS borrowed under the revolver.  The carrying value at December 31, 2022 for the SNS Loan includes $6.4 million related to the term loan and $0.4million related to the revolver.

The Company also recorded as a discount to the carrying value of the SNS Loan issuance costs of $0.1 million specifically related to the SNS Loan.  The SNS Loan is carried in the consolidated balance sheet at its amortized cost, which reflects the amortization of the debt discount and issuance costs using the effective interest rate method.  The fair value of the SNS Loan disclosed in the table above is derived from quoted market prices of B and BB minus rated industrial bonds with similar maturities and is categorized within Level 2 of the fair value hierarchy. The SNS Loan is secured by certain of the equity interests and assets of SNS.

The SNS Loan contains a number of covenants, including, but not limited to, a leverage ratio and a fixed charge ratio and limits on annual capital expenditures, all of which are as defined in and calculated pursuant to the SNS Loan that, among other things, restrict SNS’s ability to incur additional indebtedness, create liens, make dividends and distributions, engage in mergers, acquisitions and consolidations, make certain payments and investments and dispose of certain assets.

KWH

In 2019, the Company formed Kingsway Warranty Holdings LLC ("KWH"), whose original subsidiaries included IWS Acquisition Corporation ("IWS"), Geminus Holdings Company, Inc. ("Geminus") and Trinity Warranty Solutions LLC ("Trinity"). As part of the acquisition of PWI on December 1, 2020, PWI became a wholly owned subsidiary of KWH, which borrowed a principal amount of $25.7 million from a bank, consisting of a $24.7 million term loan and a $1.0 million revolving credit facility (the "2020 KWH Loan"). The proceeds from the 2020 KWH Loan were used to partially fund the acquisition of PWI and to fully repay the prior outstanding loan at KWH, which occurred on December 1, 2020.

The 2020 KWH Loan hashad an annual interest rate equal to LIBOR having a floor of 0.75%, plus 3.00%2.75%.  During the second quarter of 2022, the 2020 KWH Loan was amended to change the annual interest rate to be equal to the Secured Overnight Financing Rate ("SOFR"), having a floor of 0.75%, plus spreads ranging from 2.62% to 3.12%.  At December 31, 20212022, the interest rate was 3.75%6.96%. The 2020 KWH Loan matures on December 1, 2025.  The carrying values at December 31, 2022 and December 31, 2021 include $16.0 millionand $20.4 million, respectively, related to the term loan and $0.5 million and $0.5 million, respectively, related to the revolver.

The Company also recorded as a discount to the carrying value of the 2020 KWH Loan issuance costs of $0.4 million specifically related to the 2020 KWH Loan. The 2020 KWH Loan is carried in the consolidated balance sheets at its amortized cost, which reflects the quarterly pay-down of principal as well as the amortization of the debt discount and issuance costs using the effective interest rate method.   The fair value of the 2020 KWH Loan disclosed in the table above is derived from quoted market prices of B and BB minus rated industrial bonds with similar maturities and is categorized within Level 2 of the fair value hierarchy. The 2020 KWH Loan is secured by certain of the equity interests and assets of KWH and its subsidiaries.

 

76

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The 2020 KWH Loan contains a number of covenants, including, but not limited to, a leverage ratio, a fixed charge ratio and limits on annual capital expenditures, all of which are as defined in and calculated pursuant to the 2020 KWH Loan that, among other things, restrict KWH’s ability to incur additional indebtedness, create liens, make dividends and distributions, engage in mergers, acquisitions and consolidations, make certain payments and investments and dispose of certain assets.

 

70

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


(b)

Notes payable:

CMC Industries

As part of the acquisition of CMC Industries, Inc. ("CMC") in July 2016, the Company assumed a mortgage, which is recorded as note payable in the consolidated balance sheets ("the Mortgage"). The Mortgage was recorded at its estimated fair value of $191.7 million, which included the unpaid principal amount of $180.0 million as of the date of acquisition plus a premium of $11.7 million. The Mortgage matures on May 15, 2034 and has a fixed interest rate of 4.07%. The Mortgage is carried in the consolidated balance sheets at its amortized cost, which reflects the monthly pay-down of principal as well as the amortization of the premium using the effective interest rate method. The fair value of the Mortgage disclosed in the table above is derived from quoted market prices of A-rated industrial bonds with similar maturities and is categorized within Level 2 of the fair value hierarchy.

On June 2, 2021, TRT Leaseco ("TRT"), a subsidiary of CMC, entered into an amendment to the Mortgage to borrow an additional $15.0 million, which is recorded as note payable in the consolidated balance sheets ("the Additional Mortgage").  The net proceeds from the Additional Mortgage were used to advance increased rental payments to the parties that had entered into a legal settlement agreement reached during the first quarter of 2021, including the Company which received $2.7 million.  See Note 25(a), "Commitments and Contingent Liabilities - Legal proceedings," for further discussion of the CMC litigation settlement agreement.  In the consolidated statement of cash flows for the year ended December 31, 2021, the additional borrowing of $15.0 million is shown as a cash inflow in the net cash provided by financing activities and the prepayment of the management fee, net of amortization, of $10.2 million is shown as an outflow in the net cash used in operating activities.

The Additional Mortgage matures on May 15, 2034 and has a fixed interest rate of 3.20%.  The Company recorded as a discount to the carrying value of the Additional Mortgage issuance costs of $1.7 million specifically related to the Additional Mortgage. The Additional Mortgage is carried in the consolidated balance sheets at its amortized cost, which reflects the monthly pay-down of principal as well as the amortization of the debt discount and issuance costs using the effective interest rate method.  The fair value of the Additional Mortgage disclosed in the table above is derived from quoted market prices of A-rated industrial bonds with similar maturities and is categorized within Level 2 of the fair value hierarchy.

Both the Mortgage and the Additional Mortgage are nonrecourse indebtedness with respect to CMC and its subsidiaries, and the Mortgage and Additional Mortgage are not, nor will it be, guaranteed by Kingsway or its affiliates. The Mortgage and Additional Mortgage are collateralized by a parcel of real property consisting of approximately 192 acres located in the State of Texas (the "Real Property") and the assignment of leases and rents related to a long-term triple net lease agreement with an unrelated third-party.

RoeCo

As part of its acquisition of RoeCo on December 30, 2021, the Company assumed the LA Mortgage, which is comprised of a senior amortizing note, a senior interest only note and a junior note. The LA Mortgage is nonrecourse indebtedness with respect to the assets of RoeCo, and the LA Mortgage is not, nor will it be, guaranteed by Kingsway or its affiliates unless RoeCo acts in bad-faith or commits intentional acts with respect to the LA Mortgage.  Refer to Note 25, "Commitments and Contingent Liabilities," for further disclosure. The LA Mortgage is collateralized by a parcel of real property and a single tenant building located in the state of Louisiana (the "LA Real Property") and the assignment of a lease and rent related to a long-term lease agreement with an unrelated third-party.The Company recorded the LA Mortgage at its aggregate unpaid principal amount of $13.5 million as of the date of acquisition plus a premium of $3.5 million. The senior amortizing note, which has unpaid principal of $6.6 million at December 31, 2021, matures on September 14, 2036 and has a fixed interest rate of 3.75%. The senior interest only note, which has unpaid principal of $5.0 million at December 31, 2021, matures on October 14, 2036 and has a fixed interest rate of 5.682%. The junior note, which has unpaid principal of $1.9 million at December 31, 2021, matures on September 16, 2036 and has a fixed interest rate of 7.0%, of which a fixed amount is payable semi-annually and the remainder is added to the principal balance of the junior note.  The LA Mortgage is carried in the consolidated balance sheet at December 31, 2021 at its aggregate unpaid principal balance.  The fair value of the LA Mortgage disclosed in the table above is derived from quoted market prices of bonds backed by loans to hospitals and guaranteed by the U.S. Government and A-rated industrial bonds with similar maturities and is categorized within Level 2 of the fair value hierarchy.

 

Flower

 

On January 5, 2015, Flower assumed a $9.2 million mortgage in conjunction with the purchase of investment real estate properties, which is recorded as note payable in the consolidated balance sheets ("sheet at December 31, 2021 ("the Flower Note"). The Flower Note requiresrequired monthly payments of principal and interest and iswas secured by certain investments of Flower. The Flower Note matureswas scheduled to mature on December 10, 2031 and hashad a fixed interest rate of 4.81%. On September 29, 2022, Flower sold its investment real estate properties and used a portion of the sales proceeds to repay the unpaid principal balance of the Flower Note.  The carrying value of the Flower Note of $6.4 million at December 31, 2021 of $6.4 million represents its unpaid principal balance. The fair value of the Flower Note disclosed in the table above is derived from quoted market prices of A and BBB rated industrial bonds with similar maturities and is categorized within Level 2 of the fair value hierarchy.

 

77

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


Net Lease

On October 15, 2015, Net Lease assumed a $9.0 million mezzanine debt in conjunction with the purchase of investment real estate properties, which is recorded as note payable in the consolidated balance sheet at December 31, 2020 ("the Net Lease Note"). The Net Lease Note required monthly payments of interest and was secured by certain investments of Net Lease. The Net Lease Note matured on November 1, 2020 and had a fixed interest rate of 10.25%.

In conjunction with the maturity of the Net Lease Note on November 1, 2020, Net Lease explored alternatives to maximize the value of its investment portfolio. As a result of this process, Net Lease elected to sell one of its three investment real estate properties while refinancing the remaining properties and the existing financing was repaid. Each of these transactions closed on October 30, 2020; however, because the Company reports Net Lease on a three-month lag, the consolidated balance sheet at December 31, 2020 continued to report the $9.0 million mezzanine debt, which represents its unpaid principal balance. The fair value of the Net Lease Note disclosed in the table above is derived from quoted market prices of B and B minus rated industrial bonds with similar maturities and is categorized within Level 2 of the fair value hierarchy.

Paycheck Protection Program

 

In April 2020, certain subsidiaries of the Company received loan proceeds under the Paycheck Protection Program ("PPP"), totaling $2.9 million with a stated annual interest rate of 1.00%. The PPP, established as part of the Coronavirus Aid, Relief, and Economic Security Act and administered by the U.S. Small Business Administration (the "SBA"), provides for loans to qualifying businesses for amounts up to 2.5 times of the average monthly payroll costs (as defined for purposes of the PPP) of the qualifying business. The loans and accrued interest are forgivable as long as the borrower uses the loan proceeds for eligible purposes, including payroll, costs, rent and utilities, during the twenty-four week period following the borrower’s receipt of the loan and maintains its payroll levels and employee headcount. The amount of loan forgiveness will be reduced if the borrower reduces its employee headcount below its average employee headcount during a benchmark period or significantly reduces salaries for certain employees during the covered period.

 

The Company used the entire loan amount for qualifying expenses. The U.S. Department of the Treasury has announced that it will conduct audits for PPP loans that exceed $2.0 million. If the Company were to be audited and receive an adverse outcome in such an audit, it could be required to return the full amount of the PPP Loan and may potentially be subject to civil and criminal fines and penalties.

 

On December 21, 2020 the SBA approved the forgiveness of the full amount of one of the five PPP loans. The forgiveness included principal and interest of $0.4 million.  In January 2021 and March 2021, the SBA provided the Company with notices of forgiveness of the full amount of the remaining four loans. The forgiveness in the first quarter of 2021 included total principal and interest of $2.5 million.  The loan forgiveness is included in gain (loss) on extinguishment of debt net in the consolidated statementsstatement of operations for the years ended December 31, 20212021.  and December 31, 2020. The carrying value of the PPP at December 31, 2020 of $2.5 million represents its unpaid principal balance.

 

(c)

Subordinated debt:

 

Between December 4, 2002 and December 16, 2003, six subsidiary trusts of the Company issued $90.5 million of 30-year capital securities to third-parties in separate private transactions. In each instance, a corresponding floating rate junior subordinated deferrable interest debenture was then issued by KAI to the trust in exchange for the proceeds from the private sale. The floating rate debentures bear interest at the rate of LIBOR, plus spreads ranging from 3.85% to 4.20%. The Company has the right to call each of these securities at par value any time after five years from their issuance until their maturity.

 

The subordinated debt is carried in the consolidated balance sheets at fair value. See Note 23, "Fair"Fair Value of Financial Instruments,," for further discussion of the subordinated debt. The portion of the change in fair value of subordinated debt related to the instrument-specific credit risk is recognized in other comprehensive loss. Of the $6.8 million increase in fair value of the Company’s subordinated debt between December 31, 2021 and December 31, 2022, $1.9 million is reported as increase in fair value of debt attributable to instrument-specific credit risk in the Company's consolidated statements of comprehensive income (loss) income.and $4.9 million is reported as loss on change in fair value of debt in the Company’s consolidated statements of operations. Of the $10.0 million increase in fair value of the Company’s subordinated debt between December 31, 2020and December 31, 2021$6.8$6.8 million is reported as increase in fair value of debt attributable to instrument-specific credit risk in the Company's consolidated statements of comprehensive lossincome (loss) and $3.2$3.2 million is reported as loss on change in fair value of debt in the Company’s consolidated statements of operations. Of the $3.7 million decrease in fair value of the Company’s subordinated debt between December 31, 2019 and December 31, 2020, $2.6 million is reported as decrease in fair value of debt attributable to instrument-specific credit risk in the Company's consolidated statements of comprehensive loss and $1.2 million is reported as gain on change in fair value of debt in the Company’s consolidated statements of operations.

 

During the third quarter of 2018, the Company gave notice to its Trust Preferred trustees of its intention to exercise its voluntary right to defer interest payments for up to 20 quarters, pursuant to the contractual terms of its outstanding Trust Preferred indentures, which permit interest deferral. This action does not constitute a default under the Company's Trust Preferred indentures or any of its other debt indentures. At December 31, 20212022 and December 31, 20202021, deferred interest payable of $18.725.5 million and $14.1 $18.7 million, respectively, is included in accrued expenses and other liabilities in the consolidated balance sheets.

 

78

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The agreements governing the subordinated debt contain a number of covenants that, among other things, restrict the Company’s ability to incur additional indebtedness, make dividends and distributions, and make certain payments in respect of the Company’s outstanding securities.

 

71

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

NOTE 13 LEASES

(a)

Lessee leases:

 

The Company has operating leases for office space that include fixed base rent payments, as well as variable rent payments to reimburse the landlord for operating expenses and taxes. The Company’s variable lease payments do not depend on a published index or rate, and therefore, are expensed as incurred. The Company includes only fixed payments for lease components in the measurement of the right-of-use asset and lease liability. There are no residual value guarantees.

 

Operating lease costs and variable lease costs included in sellinggeneral and administrative expenses for the year ended December 31, 2022 were $0.8 million and $0.2 million, respectively.  Operating lease costs and variable lease costs included in general and administrative expenses for the year ended December 31, 2021 wer$1.0$1.0 million and $0.1$0.1 million, respectively.

 

The annual maturities of lease liabilities as of December 31, 20212022 were as follows:

 

(in thousands)

 

Lease Commitments

  

Lease Commitments

 

2022

 $982 

2023

 638  $438 

2024

 550  405 

2025

 381  231 

2026

  165   167 

2027 and thereafter

  0 

2027

 107 

2028 and thereafter

  17 

Total undiscounted lease payments

 2,716  1,365 

Imputed interest

  237   148 

Total lease liabilities

 $2,479  $1,217 

 

Lease liabilities are included in accrued expenses and other liabilities in the consolidated balance sheets.  The weighted-average remaining lease term for operating leases was 3.683.57 years as of December 31, 20212022. The weighted average discount rate of operating leases was 5.14%5.84% as of December 31, 20212022. Cash paid for amounts included in the measurement of lease liabilities was $1.00.8 million and $0.7$1.0 million for the years ended December 31, 20212022 and December 31, 20202021, respectively.

 

Supplemental non-cash information related to leases for the year ended December 31, 20212022 includes right-of-use assets of $0.10.3 million acquired in exchange for $0.10.5 million of lease obligations.

(b)

Lessor leases:

The Company owns the Real Property that is subject to a long-term triple net lease agreement with an unrelated third-party. The lease provides for future rent escalations and renewal options. The initial lease term ends in May 2034. The lessee bears the cost of maintenance and property taxes. Rental income from operating leases is recognized on a straight-line basis, based on contractual lease terms with fixed and determinable increases over the non-cancellable term of the related lease when collectability is reasonably assured. Rental revenue includes amortization of below-market lease liabilities related to the Real Property of $0.1 million and $0.1 million for the years ended December 31, 2021 and December 31, 2020, respectively. The estimated aggregate future amortization of below-market lease liabilities is $0.1 million for 2022, $0.1 million for 2023, $0.1 million for 2024, $0.1 million for 2025 and $0.1 million for 2026. Realization of the residual values of the assets under lease is dependent on the future ability to market the assets under prevailing market conditions. The lease is classified as an operating lease and the underlying leased assets are included in property and equipment in the consolidated balance sheets. Refer to Note 10, "Property and Equipment".

The Company acquired the LA Property on December 30, 2021.  The LA Real Property is subject to a long-term lease agreement with an unrelated third-party. The lease provides for future rent decreases. The initial lease term ends in March 2035. The lessee bears the cost of maintenance and property taxes. Rental income from operating leases is recognized on a straight-line basis, based on contractual lease terms with fixed and determinable increases over the non-cancellable term of the related lease when collectability is reasonably assured. Rental revenue does not include any amortization of above-market lease asset related to the LA Property for the year ended December 31, 2021 due to RoeCo being acquired on December 30, 2021. The estimated aggregate future amortization of above-market lease asset is $0.1 million for 2022, $0.1 million for 2023, $0.1 million for 2024, $0.1 million for 2025 and $0.1 million for 2026. Realization of the residual values of the assets under lease is dependent on the future ability to market the assets under prevailing market conditions. The lease is classified as an operating lease and the underlying leased assets are included in property and equipment in the consolidated balance sheets. Refer to Note 10, "Property and Equipment".

Lease revenue related to operating leases was $13.4 million for each of the years ended December 31, 2021 and December 31, 2020.

79

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The following table provides the net book value of operating lease property included in property and equipment in the consolidated balance sheets:

(in thousands)

 

December 31, 2021

  

December 31, 2020

 
         

Land

 $25,623  $21,120 

Site and tenant improvements

  92,047   91,308 

Buildings

  11,805   580 

Gross property and equipment leased

  129,475   113,008 

Accumulation depreciation

  (21,989)  (18,493)

Net property and equipment leased

 $107,486  $94,515 

As of December 31, 2021, future undiscounted cash flows to be received in each of the next five years and thereafter, on non-cancelable operating leases are as follows:

(in thousands)

    

2022

 $13,912 

2023

  14,190 

2024

  14,475 

2025

  14,766 

2026

  14,883 

Thereafter

  119,590 

 

 

NOTE 14 REVENUE FROM CONTRACTS WITH CUSTOMERS

 

Revenue from contracts with customers relates to the Extended Warranty and Kingsway Search Xcelerator segments and includes: vehicle service agreement fees, GAP commissions, maintenance support service fees, warranty product commissions, homebuilder warranty service fees, homebuilder warranty commissions and business services consulting revenue.  Revenue is based on terms of various agreements with credit unions, consumers, businesses and homebuilders. Customers either pay in full at the inception of a warranty contract, commission product sale, or when consulting services are billed, or on terms subject to the Company’s customary credit reviews.

 

The following table disaggregates revenues from contracts with customers by revenue type:

 

(in thousands)

  

Years ended December 31,

   

Years ended December 31,

 
  

2021

  

2020

   

2022

  

2021

 
  

Vehicle service agreement fees and GAP commissions

IWS, Geminus and PWI

 $57,756  $33,137 

IWS, Geminus and PWI

 $58,775  $57,756 

Maintenance support service fees

Trinity

 4,871  3,457 

Trinity

 5,815  4,871 

Warranty product commissions

Trinity

 4,317  3,622 

Trinity

 4,564  4,317 

Homebuilder warranty service fees

PWSC

 7,099  6,290 

PWSC (a)

 4,348  7,099 

Homebuilder warranty commissions

PWSC

 876  1,101 

PWSC (a)

 540  876 

Business services consulting fees

Ravix

 3,482  0 

Ravix, CSuite and SNS

 19,238  3,482 

Service fee and commission revenue

Service fee and commission revenue

 $78,401  $47,607 

Service fee and commission revenue

 $93,280  $78,401 
(a)
Through the July 29, 2022 disposal

During the first quarter of 2022, IWS recorded a net charge of $0.9 million relating to a change in estimate in accounting for deferred revenue and deferred contract costs associated with vehicle service agreement fees, resulting in an increase to deferred service fees of $1.1 million and an increase in deferred contract costs of $0.2 million.

 

Receivables from contracts with customers are reported as service fee receivable, net in the consolidated balance sheets and at December 31, 20212022 and December 31, 2020 2021were$6.710.3 million and $4.86.7 million, respectively. The increase in receivables from contracts with customers is primarily due to receivables related to CSuite and SNS, which were acquired on November 1, 2022 and November 18, 2022, respectively, and the timing difference between the Company's satisfaction of performance obligations and customer payments; partially offset by a decrease due to the disposal of PWSC on July 29, 2022.  

 

72

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The Company records deferred service fees resulting from contracts with customers when payment is received in advance of satisfying the performance obligations.  DeferredChanges in deferred service fees were $89.2 million and $87.9 million atfor the years ended December 31, 20212022 and December 31, 20202021, respectively. were as follows:

(in thousands)

 

Years ended December 31,

 

Balance, December 31, 2020

 $87,945 

Deferral of revenue

  60,415 

Recognition of deferred service fees

  (59,143)

Balance, December 31, 2021

  89,217 

Deferral of revenue

  61,058 

Recognition of deferred service fees

  (59,966)

Deferred service fees disposed of related to PWSC

  (7,596)

Balance, December 31, 2022

 $82,713 

The decrease in deferred service fees during the year ended December 31, 2022 is primarily due to the disposal of PWSC on July 29, 2022, partially offset by additions to deferred service fees in excess of deferred service fees recognized during the year ended December 31, 2022 as cash sales have begun to increase.  The increase in deferred service fees during the year ended December 31, 2021 is primarily due to additions to deferred service fees in excess of deferred service fees recognized during the year ended December 31, 2021, that was partially offset by the adjustment recorded in the third quarter of 2021 of $3.6 million to reduce PWI’s acquisition date deferred revenue to fair value.  

 

The Company expects to recognize within one year as service fee and commission revenue approximately 49.1%52.7% of the deferred service fees as of December 31, 20212022. Approximately $43.2$44.2 million and $23.5$44.2 million ofof service fee and commission revenue recognized during the years ended December 31, 20212022 and December 31, 20202021 was included in deferred service fees as of December 31, 20202021 and December 31, 20192020, respectively.

 

80

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial StatementsDeferred contract costs


 

Deferred contract costs represent the deferral of incremental costs to obtain or fulfill a contract with a customer.  The deferred contract costs balances and related amortization expense for the years ended December 31, 2022 and December 31, 2021 are comprised as follows:

(in thousands)

 

Years ended December 31, 2022

  

Years ended December 31, 2021

 
  

Costs to Obtain a Contract

  

Costs to Fulfill a Contract

  

Total

  

Costs to Obtain a Contract

  

Costs to Fulfill a Contract

  

Total

 

Balance at January 1, net

 $10,850  $80  $10,930  $8,759  $76  $8,835 

Additions

  9,273   21   9,294   8,674   27   8,701 

Amortization

  (6,949)  (18)  (6,967)  (6,583)  (23)  (6,606)

Balance at December 31, net

 $13,174  $83  $13,257  $10,850  $80  $10,930 

No impairment charges related to deferred contract costs were recorded in 2022 or 2021

 

NOTE 15 INCOME TAXES

 

The Company and all of its eligible U.S. subsidiaries file a U.S. consolidated federal income tax return ("KFSI Tax Group"). The method of allocating federal income taxes among the companies in the KFSI Tax Group is subject to written agreement, approved by each company's Board of Directors. The allocation is made primarily on a separate return basis, with current credit for any net operating losses or other items utilized in the consolidated federal income tax return. The Company’s non-U.S. subsidiaries file separate foreign income tax returns.   

 

Income tax benefitexpense (benefit) consists of the following:

 

(in thousands)

 

Years ended December 31,

 
  

2021

  

2020

 
         

Current income tax (benefit) expense

 $(2,372) $345 

Deferred income tax benefit

  (5,272)  (1,460)

Income tax benefit

 $(7,644) $(1,115)

Income tax benefit varies from the amount that would result by applying the applicable U.S. corporate income tax rate of 21% to loss from continuing operations before income tax benefit. The following table summarizes the differences:

(in thousands)

 

Years ended December 31,

 
  

2021

  

2020

 

Income tax benefit at U.S. statutory income tax rate

 $(1,215) $(1,373)

Valuation allowance

  (4,822)  (322)

Indefinite life intangibles

  215   215 

Change in unrecognized tax benefits

  (2,811)  244 

Non-deductible compensation

  649   220 

Investment income

  (253)  (269)

State income tax

  372   192 

Indemnification receivable

  590   (51)

Non-taxable income

  (524)  (80)

Other

  155   109 

Income tax benefit for continuing operations

 $(7,644) $(1,115)

(in thousands)

 

Years ended December 31,

 
  

2022

  

2021

 
         

Current income tax expense

 $3,419  $395 

Deferred income tax expense (benefit)

  1,406   (4,311)

Income tax expense (benefit)

 $4,825  $(3,916)

 

73
81

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

Income tax expense (benefit) varies from the amount that would result by applying the applicable U.S. corporate income tax rate of 21% to income (loss) from continuing operations before income tax expense (benefit). The following table summarizes the differences:

(in thousands)

 

Years ended December 31,

 
  

2022

  

2021

 

Income tax expense (benefit) at U.S. statutory income tax rate

 $7,341  $(1,393)

Valuation allowance

  (10,100)  (3,103)

Indefinite life intangibles

  106   215 

Non-deductible compensation

  867   649 

Investment income

  (62)  (253)

State income tax

  3,052   338 

Disposition of subsidiary

  3,268    

Non-taxable income

     (524)

Other

  353   155 

Income tax expense (benefit) for continuing operations

 $4,825  $(3,916)

The tax effects of temporary differences that give rise to significant portions of the deferred income tax assets and liabilities are presented as follows:

 

(in thousands)

 

December 31,

  

December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Deferred income tax assets:

  

Losses carried forward

 $181,096  $184,130  $137,155  $181,096 

Unpaid loss and loss adjustment expenses and unearned premiums

 3,864  3,911  3,902  3,864 

Intangible assets

 1,050  1,705  1,380  1,050 

Debt issuance costs

 789  835  474  789 

Investments

 1,198  145  2,065  1,198 

Deferred rent

 586  624  64  586 

Deferred revenue

 1,603  1,350  147  1,603 

Management fees

 0  550 

Compensation

 520  265  306  520 

Other

 131  660  155  131 

Valuation allowance

  (169,678)  (173,202)  (130,596)  (169,678)

Deferred income tax assets

 $21,159  $20,973  $15,052  $21,159 

Deferred income tax liabilities:

  

Indefinite life intangibles

 $(19,179) $(17,483) $(3,815) $(19,179)

Depreciation and amortization

 (14,485) (14,632) (756) (14,485)

Fair value of debt

 (4,048) (6,716) (7,598) (4,048)

Land

 (4,482) (4,435) (47) (4,482)

Intangible assets

 (3,698) (452) (2,606) (3,698)

Deferred revenue

 (1,443) (1,239) (1,188) (1,443)

Investments

 (35) (1,716)   (35)

Deferred acquisition costs

 (2,295) (1,855) (2,784) (2,295)

Other

  (47)  0   (434)  (47)

Deferred income tax liabilities

 $(49,712) $(48,528) $(19,228) $(49,712)

Net deferred income tax liabilities

 $(28,553) $(27,555) $(4,176) $(28,553)

 

The Company maintains a valuation allowance for its gross deferred income tax assets of $130.6 million (U.S. operations - $130.6 million; Other - less than $0.1 million) and $169.7 million (U.S. operations - $169.7 million; Other - less than $0.1 million) and $173.2 million (U.S. operations - $173.2 million; Other - less than $0.1 million) at December 31, 20212022 and December 31, 20202021, respectively. The Company's businesses have generated substantial operating losses in prior years. These losses can be available to reduce income taxes that might otherwise be incurred on future taxable income; however, it is uncertain whether the Company will generate the taxable income necessary to utilize these losses or other reversing temporary differences. This uncertainty has caused management to place a full valuation allowance on its December 31, 20212022 and December 31, 20202021 net deferred income tax assets, excluding the deferred income tax asset and liability amounts set forth in the paragraph below.

 

In 20212022the Company (i) increased by $2.1 million its valuation allowance associated with business interest expense carryforwards with an indefinite life; and (ii) increased by $0.1 million its valuation allowance relating to a change in indefinite life deferred income tax liabilities.

In2021, the Company (i) released into income $2.0 million of its valuation allowance associated with business interest expense carryforwards with an indefinite life;life and (ii) released into income $3.3 million and $0.8 million of its valuation allowance, as a result of its acquisitions of PWI and Ravix, respectively, due to net deferred income tax liabilities that are expected to reverse during the period in which the Company will have deferred income tax assets available; and (iii) charged to expense $0.5 million for an increase in its valuation allowance, as a result of its acquisition of CMC, due to net deferred income tax liabilities that are not expected to reverse during the period in which the Company will have deferred income tax assets available.

 

In

202074, the Company released into income $1.3 million

Notes to net deferred income tax liabilities that are expected to reverse during the period in which the Company will have deferred income tax assets available.Consolidated Financial Statements


The Company carries net deferred income tax liabilities of$28.64.2 million and $27.628.6 million at December 31, 20212022 and December 31, 20202021, respectively, that consists of:

 

 

$8.2 millionZero and $7.6$8.2 million of deferred income tax liabilities that are scheduled to reverse in periods after the expiration of the KFSI Tax Group's consolidated U.S. net operating loss carryforwards;

 

$23.83.8 million and $21.9$23.8 million of deferred income tax liabilities related to land and indefinite life intangible assets;

 

$3.3 millionZero and $1.3$3.3 million of deferred income tax assets associated with business interest expense carryforwards with an indefinite life;

 

$0.5 millionZero and $0.6$0.5 million of deferred state income tax assets; and

 

$0.4 million and zero$0.4 of deferred state income tax liabilities.

 

82

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The Tax Cuts and Jobs Act (the "Tax Act") modified the U.S. net operating loss deduction, effective with respect to losses arising in tax years beginning after December 31, 2017. The Tax Act, however, did not limit the utilization, in 2018 and later tax years, of U.S. net operating losses generated in 2017 and prior tax years.

 

Amounts, originating dates and expiration dates of the KFSI Tax Group's consolidated U.S. net operating loss carryforwards, totaling $824.4 $644.2 million, are as follows:

 

   

Net operating loss

    

Net operating loss

 

Year of net operating loss

 

Expiration date

 

(in thousands)

  

Expiration date

 

(in thousands)

 
            

2007

 

2027

 $35,890 

2008

 

2028

  53,895 

2009

 

2029

  496,889  

2029

 $406,477 

2010

 

2030

  92,058  

2030

  92,058 

2011

 

2031

  39,865  

2031

  39,865 

2012

 

2032

  30,884  

2032

  30,884 

2013

 

2033

  30,779  

2033

  30,779 

2014

 

2034

  7,245  

2034

  7,245 

2016

 

2036

  16,006  

2036

  16,006 

2017

 

2037

  20,848  

2037

  20,848 

 

In addition, not reflected in the table above, are net operating loss carryforwards of (i) $10.1$8.9 million relating to losses generated in separate U.S. tax return years, which losses will expire over various years through 2037 and (ii) $0.5$0.1 million relating to non-U.S. operations, in Barbados, which losses will expire over various years through 2028.2042.

 

A reconciliation of the beginning and ending unrecognized tax benefits related to discontinued operations, exclusive of interest and penalties, is as follows:

 

(in thousands)

 

December 31,

  

December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Unrecognized tax benefits - beginning of year

 $1,381  $1,381  $65  $1,381 

Gross additions

        

Gross reductions

     (65)  

Impact due to expiration of statute of limitations

  (1,316)  0      (1,316)

Unrecognized tax benefits - end of year

 $65  $1,381  $  $65 

 

The amount of unrecognized tax benefits that, if recognized as of December 31, 20212022 and December 31, 20202021 would affect the Company's effective tax rate on discontinued operations, was a benefit of $0.1 million and $2.8 million, and an expense of $0.2 million, respectively.

 

During the year endedended December 31, 20212022, thethe Company recorded an income tax benefit of $2.8$0.2 million for the release of a liability for unrecognized tax benefits (including interest and penalties) that had been included in income taxes payable in the consolidated balance sheets.  The Company carried a liability for unrecognized tax benefits of $0.1 millionzero and $1.4$0.1 million as of December 31, 20212022 and December 31, 20202021, respectively, that is included in income taxes payable in the consolidated balance sheets. The Company classifies interest and penalty accruals, if any, related to unrecognized tax benefits as income tax expense.expense (benefit). During the years ended December 31, 20212022 and December 31, 20202021, the Company recognized a benefit of $1.5$0.1 million and an expense of $0.2$1.5 million, respectively, for interest and penalties.penalties, which are included in (loss) income from discontinued operations, net of taxes. At December 31, 20212022 and December 31, 20202021, the Company carried an accrual for the payment of interest and penalties of $0.1 millionzero and $1.6$0.1 million, respectively, that is included in income taxes payable in the consolidated balance sheets.

 

The federal income tax returns of the Company's U.S. operations for the years through 20172018 are closed for Internal Revenue Service ("IRS") examination. The Company's federal income tax returns are not currently under examination by the IRS for any open tax years. The federal income tax returns of the Company's Canadian operations for the years through 20162017 are closed for Canada Revenue Agency ("CRA") examination. The Company's Canadian federal income tax returns are not currently under examination by the CRA for any open tax years.

 

8375

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

 

NOTE 16 LOSS FROM CONTINUING OPERATIONSEARNINGS (LOSS) PER SHARE

 

The following table sets forth the reconciliation of numerators and denominators for the basic and diluted loss from continuing operationsearnings (loss) per share computation for the years ended December 31, 20212022 and December 31, 20202021:

 

(in thousands, except per share data)

 

Years ended December 31,

  

Years ended December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Numerator:

  

Income (loss) from continuing operations

 $1,860  $(5,422) $30,132  $(2,714)

Less: net income attributable to noncontrolling interests

 (2,202) (1,309)

Plus (less): net loss (income) from continuing operations attributable to noncontrolling interests

 1,471  (1,660)

Less: dividends on preferred stock, net of tax

  (494)  (1,066)  (306)  (494)

Loss from continuing operations attributable to common shareholders

 $(836) $(7,797)

Numerator used in calculating basic earnings (loss) per share from continuing operations attributable to common shareholders

 $31,297  $(4,868)

Adjustment to add-back dividends on preferred stock

 306  

Adjustment for proportionate interest in Ravix and SNS's earnings attributable to common stock

  76    

Numerator used in calculating diluted earnings (loss) per share from continuing operations attributable to common shareholders

 $31,679 $(4,868)

Loss (income) from discontinued operations

 (15,067) 4,574 

Plus (less): net loss (income) from discontinued operations attributable to noncontrolling interests

  8,186   (542)

Numerator used in calculating diluted earnings (loss) per share - net income (loss) attributable to common shareholders

 $24,798 $(836)

Denominator:

  

Weighted average basic shares

  

Weighted average common shares outstanding

 22,537  22,176  22,961  22,537 

Weighted average diluted shares

  

Weighted average common shares outstanding

 22,537  22,176   22,961   22,537 

Effect of potentially dilutive securities (a)

  0   0  

Unvested restricted stock awards

 596   

Warrants

 811  

Convertible preferred stock

  936    

Total weighted average diluted shares

  22,537   22,176   25,304   22,537 

Basic loss from continuing operations per share

 $(0.04) $(0.35)

Diluted loss from continuing operations per share

 $(0.04) $(0.35)

Basic earnings (loss) attributable to common shareholders:

 

Continuing operations

 $1.36  $(0.22)

Discontinued operations

 $(0.30) $0.18 

Basic earnings (loss) per share - net income (loss) attributable to common shareholders

 $1.06  $(0.04)

Diluted earnings (loss) attributable to common shareholders:

 

Continuing operations

 $1.25  $(0.22)

Discontinued operations

 $(0.27) $0.18 

Diluted earnings (loss) per share - net income (loss) attributable to common shareholders

 $0.98 $(0.04)

 

 

(a)

Potentially dilutive securities consist of unvested restricted stock awards, warrants and convertible preferred stock. Because the Company is reporting a loss from continuing operations attributable to common shareholders for the yearsyear ended December 31, 2021, and December 31, 2020, all potentially dilutive securities outstanding were excluded from the calculation of diluted loss from continuing operations per share since their inclusion would have been anti-dilutive.

 

Basic loss from continuing operationsearnings (loss) per share excludes dilution and is calculated usingcomputed by dividing income (loss) attributable to common shareholders by the weighted-average number of common shares outstanding.outstanding for the period.  Diluted loss from continuing operationsearnings (loss) per share is calculated using weighted-average diluted shares. Weighted-average diluted shares is calculated by adding the effect of potentially dilutive securities to weighted-average common shares outstanding.  Potentially dilutive securities are excluded from the diluted earnings (loss) per share computation in loss periods and when the applicable exercise price is greater than the market price on the period end date as their effect would be anti-dilutive.

 

The following weighted-average potentially dilutive securities are not included in the diluted loss from continuing operationsearnings (loss) per share calculations above because they would have had an antidilutive effect on the loss from continuing operationsearnings (loss) per share:

 

(in thousands)

 

Years ended December 31,

 
 

Years ended December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Unvested restricted stock awards

 1,252,754  500,000  550,528  1,252,754 

Warrants

 4,573,765  4,923,765    4,573,765 

Convertible preferred stock

  1,060,831   1,142,975      1,060,831 

Total

 6,887,350  6,566,740  550,528  6,887,350 

 

8476

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

 

NOTE 17 STOCK-BASED COMPENSATION

 

On September 21, 2020, the Company's shareholders approved the 2020 Equity Incentive Plan (the "2020 Plan"). The 2020 Plan replaced the Company's previous 2013 Equity Incentive Plan (the "2013 Plan") with respect to the granting of future equity awards. The 2020 Plan permits the grant of Nonqualified Stock Options, Incentive Stock Options, Stock Appreciation Rights, Restricted Shares, Restricted Stock Units, Performance Share Awards, Dividend Equivalent Rights, Other Stock-Based Awards and Cash-Based Awards (collectively "Awards"). Under the 2020 Plan, an aggregate of 1.6 million common shares will be available for all Awards, subject to adjustment in the event of certain corporate transactions. 

 

(a)

Restricted Stock Awards of the Company

 

Under the 2013 Plan, the Company made grants of restricted common stock awards to certain officers of the Company on March 28, 2014 (the "2014 Restricted Stock Awards"). On February 28, 2020, the Company executed an Employment Separation Agreement and Release ("2020 Separation Agreement") with a former officer. Under the terms of the 2020 Separation Agreement, the former officer forfeited 93,713 shares of the 2014 Restricted Stock Awards. The Company’s accounting policy is to account for forfeitures when they occur. As a result, the Company reversed during the first quarter of 2020 $0.2 million of compensation expense previously recognized from March 28, 2014 through February 28, 2020. The former officer's remaining 135,787 shares of the original 2014 Restricted Stock Awards became fully vested on February 28, 2020.  There are 0 2014 Restricted Stock Awards outstanding at December 31, 2021 and December 31, 2020.

85

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


On September 5, 2018, the Company granted 500,000 restricted common stock awards to an officer (theon September 5, 2018 (the "2018 Restricted Stock Award"). The 2018 Restricted Stock Award shall become fully vested and the restriction period shall lapse as of March 28, 2024 subject to the officer's continued employment through the vesting date. The 2018 Restricted Stock Award is amortized on a straight-line basis over the requisite service period. The grant-date fair value of the 2018 Restricted Stock Award was determined using the closingclosing price of Kingsway common stock on the date of grant. Total unamortized compensation expense related to unvested 2018 Restricted Stock Award at December 31, 20212022 was $0.8$0.5 million.

 

Under the 2020 Plan, the Company has granted 1,092,754 restricted common stock awards to certain officers of the Company during 2022 and 2021 (the "20212020 Plan Restricted Stock Awards"). The 20212020 Plan Restricted Stock Awards vest according to a graded vesting schedule and shall become fully vested subject to the officers' continued employment through the applicable vesting dates. The 20212020 Plan Restricted Stock Awards are amortized on a straight-line basis over the requisite service periods. The grant-date fair values of the 20212020 Plan Restricted Stock Awards were determined using the closing price of Kingsway common stock on the datedates of grant. During the year ended December 31, 20212022340,000130,918 shares of thethe 20212020 Plan Restricted Stock Awards became fully vested.  Total unamortized compensation expense related to unvested 20212020 Plan Restricted Stock Awards at December 31, 20212022 was $3.3$2.9 million.

 

The following table summarizes the activity related to unvested 20212020 Plan Restricted Stock Awards and 2018 Restricted Stock Award (collectively "Restricted Stock Awards") during the year ended December 31, 20212022:

 

 
   

Weighted-Average

    

Weighted-Average

 
 

Number of Restricted

 

Grant Date Fair Value

  

Number of Restricted

 

Grant Date Fair Value

 
 

Stock Awards

  

(per Share)

  

Stock Awards

  

(per Share)

 

Unvested at December 31, 2020

 500,000  $5.73 

Unvested at December 31, 2021

 1,252,754  $5.09 

Granted

 1,092,754  4.66  25,111  7.25 

Vested

 (239,402) 4.64  (73,437) 4.67 

Cancelled for Tax Withholding

  (100,598) 4.64   (57,481) 4.67 

Unvested at December 31, 2021

 1,252,754  $5.09 

Unvested at December 31, 2022

 1,146,947  $5.19 

 

The unvested balance at December 31, 20212022 in the table above is comprised of 752,754646,947 shares of the 20212020 Plan Restricted Stock Awards and 500,000 shares of the 2018 Restricted Stock Award.

Stock-based compensation expense related to the Restricted Stock Awards was $1.0 million and $2.1 million for the years ended December 31, 2022 and December 31, 2021, respectively.

 

(b)

Restricted Stock Awards of PWSC

 

PWSC granted 1,000 restricted Class B common stock awards ("2018 PWSC RSA") to an officer of PWSC pursuant to an agreement dated September 7, 2018. The 2018 PWSC RSA containscontained both a service and a performance condition that affectsaffected vesting. On December 18, 2020, the 2018 PWSC RSA was amended to modify the vesting terms related to the service and performance condition ("Modified PWSC RSA").

 

PWSC granted 250 restricted Class B common stock awards to an officer of PWSC pursuant to an agreement dated December 18, 2020 ("2020 PWSC RSA"). The 2020 PWSC RSA containscontained both a service and a performance condition that affectsaffected vesting.

As discussed in Note 5, "Disposal and Discontinued Operations," the Company sold PWSC on July 29, 2022; therefore there are no outstanding Modified PWSC RSA and 2020 PWSC RSA reported in the consolidated balance sheet at December 31, 2022.

 

86

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


The service condition for the Modified PWSC RSA and the 2020 PWSC RSA vestvested according to a graded vesting schedule and shall become fully vested on February 20, 2022 subject to the officer's continued employment through the applicable vesting dates.schedule. The performance condition vests on February 20, 2022 and iswas based on the internal rate of return of PWSC. The grant-date fair value of the Modified PWSC RSA and the 2020 PWSC RSA were estimated using an internal valuation model. See See Note 23, "Fair"Fair Value of Financial Instruments,," for furtherfurther discussion related to the valuation of the Modified PWSC RSA and the 2020 PWSC RSA.

 

The Modified PWSC RSA and the 2020 PWSC RSA includeincluded a noncontingent put option that iswas exercisable between February 20, 2022 and February 20, 2023. Since the put option is exercisable less than six months after the vesting of certain shares, the compensation expense related to these shares iswas classified as a liability and included in accrued expenses and other liabilities in the consolidated balance sheets. The fair value of the liability classified portion of the Modified PWSC RSA and the 2020 PWSC RSA is re-evaluated each reporting period.

Atsheet at December 31, 20212021. ,

77

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


On February 20, 2022, both the service condition and performance condition of the Modified PWSC RSA were probablebecame fully vested.  During the year ended December 31, 2022, 437.50 shares of vesting.the Modified RSA became fully vested.  At December 31, 20212022 and December 31, 2020, 2021, there were 437.5zero and 625.0437.50 unvested shares, respectively, of the Modified PWSC RSA with a weighted-average grant date fair value of $1,672 per share.  During the year ended December 31, 2021,187.50 shares of the Modified RSA vested. Total unamortized compensation expense related to unvested equity-classified portion of the Modified PWSC RSA at December 31, 20212022 was less than $0.1 million.   zero.

 

AtOn December 31, 2021February 20, 2022, , both the service condition and performance condition of the 2020 PWSC RSA were probablebecame fully vested.  During the year ended December 31, 2022, 109.38 shares of vesting.the 2020 PWSC RSA became fully vested.  At December 31, 20212022 and December 31, 2020, 2021, there were 109.38zero and 156.25109.38 unvested shares, respectively, of the 2020 PWSC RSA with a weighted-average grant date fair value of $1,672 per share.  During the year ended December 31, 2021, 46.88 shares of the 2020 PWSC RSA vested. Total unamortized compensation expense related to unvested equity-classified portion of the 2020 PWSC RSA at December 31, 20212022 was zero.

 

Stock-based compensation expense related to the Restricted Stock Awards of PWSC was $2.8 million and $1.2 million for the years ended December 31, 2022 and December 31, 2021, respectively.

(c)

Restricted Common Unit Awards of Ravix

 

Ravix LLC granted 199,000 restricted Class B common unit awards to an officer of Ravix pursuant to an agreement dated October 1, 2021 ("2021 Ravix RUA"). The 2021 Ravix RUA contains both avests based on service and a performance condition that affects vesting.

On October 1, 2021, 83,333 shares, representing one halfthe achievement of the service condition for the 2021 Ravix RUA, became fully vested. The remainder of the service condition vests according to a graded vesting schedule and shall become fully vested on October 1, 2025 subject to the officer's continued employment through the applicable vesting dates. The performance condition vests on October 1, 2025 and iscriteria based on the internal rate of return ("IRR") of Ravix. 

The grant-date fair value of the 2021 Ravix RUA was estimated using the Black-Scholes option pricing model, using the following assumptions: expected term of four years, expected volatility of 75%, expected dividend yield of zero, and risk-free interest rate of 0.93%. 

 

AtOn December 31,October 1, 2021,, both83,333 shares, representing one half of the service condition for the 2021 Ravix RUA, became fully vested. The remainder of the service condition vests according to a graded vesting schedule and performance conditionshall become fully vested subject to the officer's continued employment through the applicable vesting dates. 

On November 1, 2022, the Company modified the inputs related to the IRR portion of the 2021 Ravix RUA wereto be based on the combined internal rate of return of Ravix and CSuite.  The modified portion of the awards was probable of vesting.vesting both immediately before and after the modification.  As a result, the fair value of the award that is subject to the IRR was measured at the modification date and compared to the fair value of the modified portion of the award immediately prior to the modification, with the difference resulting in incremental compensation expense of less than $0.1 million. The incremental fair value was estimated using the Monte Carlo simulation model, using the following assumptions at the modification date: expected term of 2.92 years, expected volatility of 72% and risk-free interest rate of 4.44%; and the following assumptions prior to the modification: expected term of 2.92 years, expected volatility of 58% and risk-free interest rate of 4.44%.

During the year ended December 31, 2022, 24,306 shares of the 2021 Ravix RUA became fully vested.  At December 31, 20212022, there were 115,66791,361 unvested shares of the 2021 Ravix RUA with a weighted-average grant date fair value of $3.08 per share. TotalTotal unamortized compensation expense related to unvested 2021 Ravix RUA at December 31, 20212022 was $0.2wa$0.3 million.

 

Total stock-basedStock-based compensation expense inclusive of Restricted Stock Awards, Restricted Stock Awards of PWSC and Restricted Unit Awards ofrelated to the 2021 Ravix described above, net of forfeitures, was $3.6RUA was $0.1 million and $1.4$0.3 million forfor the years ended December 31, 20212022 and December 31, 20202021, respectively.

 

(d)

Restricted Common Unit Awards of SNS

Pegasus LLC granted 75,000 restricted Class B common unit awards to an officer of SNS pursuant to an agreement dated November 18, 2022 ("SNS RUA"). The SNS RUA vests based on service and the achievement of criteria based on the IRR of SNS.
The grant-date fair value of the SNS RUA was estimated using the Monte Carlo simulation model, using the following assumptions : expected term of four years, expected volatility of 85% and risk-free interest rate of 4.09%.

On November 18, 2022, 25,000 shares, representing one half of the service condition for the SNS RUA, became fully vested. The remainder of the service condition vests according to a graded vesting schedule and shall become fully vested subject to the officer's continued employment through the applicable vesting dates. 

At December 31, 2022, there were50,000 unvested shares of the SNS RUA with a weighted-average grant date fair value of $5.95 per share. Total unamortized compensation expense related to unvested SNS RUA at December 31, 2022was $0.3 million.

Stock-based compensation expense related to the SNS RUA was $0.2 million for the year ended December 31, 2022.

(e)

Employee Share Purchase Plan

 

The Company has an employee share purchase plan ("ESPP Plan") whereby qualifying employees can choose each year to have up to 5% of their annual base earnings withheld to purchase the Company's common shares. After one year of employment, the Company matches 100% of the employee contribution amount, and the contributions vest immediately. All contributions are used by the plan administrator to purchase common shares in the open market. The Company's contribution is expensed as paid and for the years ended December 31, 20212022 and December 31, 20202021 totaled $0.2 million and $0.1$0.2 million, respectively.

 

7
8

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

NOTE 18 EMPLOYEE BENEFIT PLAN

 

The Company maintains a defined contribution plan in the United States for all of its qualified employees. Qualifying employees can choose to voluntarily contribute up to 60% of their annual earnings subject to an overall limitation of $20,500 and $19,500 in both 20212022 and 20202021, respectively. The Company matches an amount equal to 50% of each participant's contribution, limited to the lesser of contributions up to 5% of a participant's earnings or $7,250.

 

The contributions for the plan vest based on years of service with 100% vesting after five years of service. The Company's contribution is expensed as paid and for the years ended December 31, 20212022 and December 31, 20202021 totaled $0.40.5 million and $0.2 $0.4 million, respectively. All Company obligations to the plans were fully funded as of December 31, 20212022.

 

87

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

NOTE 19 REDEEMABLE CLASS A PREFERRED STOCK

 

On May 13, 2013, the Company's shareholders approved an amendment to the Company's Articles of Incorporation to create an unlimited number of zero par value class A preferred shares. The Company's Board of Directors have the ability to fix the designation, rights, privileges, restrictions and conditions attaching to the shares of each series of preferred shares. The preferred shares have priority over the common shares.

 

There were 169,733149,733 and 169,733 182,876 shares of Preferred Shares outstanding at December 31, 20212022 and December 31, 20202021, respectively. Each Preferred Share is convertible into 6.25 common shares at a conversion price of $4.00 per common share any time at the option of the holder prior to the redemption date. During 20212022 and 2020,2021 13,143, 20,000 and 40,00013,143 Preferred Shares, respectively, were converted into 82,143125,000 and 250,00082,143 common shares, respectively, at the conversion price of $4.00 per common share, or $0.5 million and $0.3 million, and $1.0 million, respectively, at the option of the holders. As of December 31, 20212022, the maximum number of common shares issuable upon conversion of the Preferred Shares is 1,060,831935,831 common shares.

 

The Preferred Shares are not entitled to vote. The holders of the Preferred Shares are entitled to receive fixed, cumulative, preferential cash dividends at a rate of $1.25 per Preferred Share per year. The cash dividend rate shall be revised to $1.875 per Preferred Share per year if the dividend accumulates for a period greater than 30 consecutive months from the date of the most recent dividend payment. On and after February 3, 2016, the Company may redeem all or any part of the then outstanding Preferred Shares for the price of $28.75 per Preferred Share, plus accrued but unpaid dividends thereon, whether or not declared, up to and including the date specified for redemption. The Company will redeem any Preferred Shares not previously converted into common shares, and which remain outstanding on the redemption date, for the price of $25.00 per Preferred Share, plus accrued but unpaid dividends, whether or not declared, up to and including the date specified for redemption.

 

As discussed in "Note 2(s), "Summary"Summary of Significant Accounting Policies - Holding company liquidity," the outstanding Preferred Shares were required to be redeemed by the Company on April 1, 2021 ("Redemption Date") if the Company had sufficient legally available funds to do so. Additionally,. However, the Company has exercised its right to defer payment of interest on its outstanding subordinated debt ("trust preferred securities") and, because of the deferral, the Companytherefore is prohibited from redeeming any shares of its capital stock while payment of interest on the trust preferred securities is being deferred.  If the Company was required to pay either the Preferred Shares redemption value or both the deferred interest on the trust preferred securities and redeem all the Preferred Shares currently outstanding, then the Company has determined that it does not have sufficient legally available funds to do so. However, the Company is prohibited from doing so under Delaware law and, asAs such, (a) the interest on the trust preferred securities remains on deferral as permitted under the indentures and (b) in accordance with Delaware law, the Preferred Shares were not redeemed on the Redemption Date and instead remain outstanding with a redemption value of $6.5$6.0 million as of December 31, 20212022. None of the terms of the Preferred Shares have changed after the Redemption Date.  The Preferred Shares continue to be convertible into common shares at the discretion of the holder, and will accrue dividends until such time asthat either (i) the shares are converted at the discretion of the holder or (ii) the interest on the trust preferred securities is no longer deferred and the Company has sufficient legally available funds to redeemredeems the outstanding Preferred Shares and is not otherwise prohibited from doing so.at that time.  

 

The Company accrues dividends through additional paid-in-capital at the stated coupon.  At December 31, 20212022 and December 31, 20202021, accrued dividends of $2.3$2.3 million and $2.1$2.3 million were included in Class A preferred stock in the consolidated balance sheets. The redemption amount of the Preferred Shares was $6.5$6.0 million and $6.7$6.5 million at December 31, 20212022 and December 31, 20202021, respectively.

 

In accordance with FASB ASC Topic 480-10-S99-3A, SEC Staff Announcement: Classification and Measurement of Redeemable Securities, redemption features not solely within the control of the issuer are required to be presented outside of permanent equity on the consolidated balance sheets. As described above, the holder has the option to convert the Preferred Shares at any time; however, if not converted, they are required to be redeemed when the Company has sufficient legally available funds and is not otherwise prohibited from doing so.  As such, the Preferred Shares are presented in temporary or mezzanine equity on the consolidated balance sheets.

 

 

NOTE 20 SHAREHOLDERS' EQUITY

 

The Company is authorized to issue 50,000,000 shares of 0zero par value common stock. There were 22,882,61423,190,080 and 22,211,06922,882,614 shares of common stock outstanding at December 31, 20212022 and December 31, 20202021, respectively.

 

There were 0no dividends declared during the years ended December 31, 20212022 and December 31, 20202021.

 

As described inNotein Note 19, "Redeemable"Redeemable Class A Preferred Stock", during 20212022 and 2020,2021 13,143, 20,000 and 40,00013,143 Preferred Shares, respectively, were converted into 82,143125,000 and 250,00082,143 common shares, respectively.  As a result, $0.3$0.8 million and $1.0and $0.5 million was reclassified from redeemable Class A preferred stock to additional paid-in capital on the consolidated balance sheets at December 31, 20212022 and December 31, 20202021, respectively.

 

8879

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

There were 247,450 shares of treasury stock outstanding at December 31, 20212022 and December 31, 20202021.  The Company records treasury stock at cost.

 

TheAt December 31, 2022, the Company has 4,464,736 warrants outstanding that expire on September 15, 2023. The warrants are recorded in shareholders' equity that willand entitle each subscriber to purchase one common share of Kingsway at an exercise price of $5.00 for each warrant. During 2022 and 2021, warrants to purchase 109,029 and 350,000 shares of common stock, respectively, were exercised, resulting in cash proceeds of $0.5 million and $1.8 million, respectively.

In early January 2023, a holder exercised 611,547 of warrants, resulting in cash proceeds to the Company of $1.8$3.1 million.  The following table summarizes information about warrants outstanding atCompany has seen an increase in warrant exercises in December 31, 20212023,: compared to prior periods. 

December 31, 2021

 
      

Remaining Contractual

  

Number

 

Exercise Price

 

Date of Issue

Expiry Date

 

Life (in years)

  

Outstanding

 
$5.00 

16-Sep-13

15-Sep-23

  1.71   2,930,790 
$5.00 

3-Feb-14

15-Sep-23

  1.71   1,642,975 
    

Total:

  1.71   4,573,765 

 

 

NOTE 21 ACCUMULATED OTHER COMPREHENSIVE INCOME

 

The table below details the change in the balance of each component of accumulated other comprehensive income, net of tax, for the years ended December 31, 20212022 and December 31, 20202021 as it relates to shareholders' equity attributable to common shareholders on the consolidated balance sheets.

 

(in thousands)

  
     

Change in

        

Change in

   
     

Fair Value of

        

Fair Value of

   
 

Unrealized

   

Debt

    

Unrealized

   

Debt

   
 

Gains

   

Attributable

 

Total

  

Gains

   

Attributable

 

Total

 
 

(Losses) on

 

Foreign

  to  

Accumulated

  

(Losses) on

 

Foreign

  to  

Accumulated

 
 

Available-

 

Currency

 

Instrument-

 

Other

  

Available-

 

Currency

 

Instrument-

 

Other

 
 

for-Sale

 

Translation

 

Specific

 

Comprehensive

  

for-Sale

 

Translation

 

Specific

 

Comprehensive

 
 

Investments

  

Adjustments

  

Credit Risk

  

Income (Loss)

  

Investments

  

Adjustments

  

Credit Risk

  

Income (Loss)

 

Balance, December 31, 2019

 $59  $(3,286) $38,574  $35,347 
 

Other comprehensive income arising during the period

 93  0  2,555  2,648 

Amounts reclassified from accumulated other comprehensive income

  64  0  0   64 

Net current-period other comprehensive income

  157  0  2,555  2,712 

Balance, December 31, 2020

 $216  $(3,286) $41,129  $38,059  $216  $(3,286) $41,129  $38,059 
  

Other comprehensive loss arising during the period

 (463) 0  (6,844) (7,307) (463)   (6,844) (7,307)

Amounts reclassified from accumulated other comprehensive income

  27   0   0   27   27       27 

Net current-period other comprehensive loss

  (436)  0   (6,844)  (7,280)  (436)   (6,844) (7,280)

Balance, December 31, 2021

 $(220) $(3,286) $34,285  $30,779  $(220) $(3,286) $34,285  $30,779 
 

Other comprehensive loss arising during the period

 (2,266)   (1,930) (4,196)

Amounts reclassified from accumulated other comprehensive income

  22         22 

Net current-period other comprehensive loss

  (2,244)     (1,930)  (4,174)

Balance, December 31, 2022

 $(2,464) $(3,286) $32,355  $26,605 

 

89

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


It should be noted that the consolidated statements ofof comprehensive loss presentincome (loss) present the components of other comprehensive (loss) income,loss, net of tax, only for the years ended December 31, 20212022 and December 31, 20202021 and inclusive of the components attributable to noncontrolling interests in consolidated subsidiaries.

 

Components of accumulated other comprehensive income were reclassified to the following lines of the consolidated statements of operations for the years ended December 31, 20212022 and December 31, 20202021:

 

(in thousands)

 

Years ended December 31,

  

Years ended December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Reclassification of accumulated other comprehensive income from unrealized gains (losses) on available-for-sale investments to:

  

Net realized gains

 $(27) $(64) $(22) $(27)

Other-than-temporary impairment loss

  0   0       

Loss from continuing operations before income tax benefit

 (27) (64)

Income tax benefit

  0   0 

Income (loss) from continuing operations before income tax expense (benefit)

 (22) (27)

Income tax expense (benefit)

      

Income (loss) from continuing operations

  (27)  (64)  (22)  (27)

Net income (loss)

 $(27) $(64)

(Loss) income from discontinued operations, net of taxes

    

Net income

 $(22) $(27)

 

80

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

NOTE 22 SEGMENTED INFORMATION

 

The Company reports segment information based on the "management" approach. The management approach designates the internal reporting used by management for making decisions and assessing performance as a source of the Company’s reportable operating segments. The Company conducts its business through the following 3two reportable segments -segments: Extended Warranty Leased Real Estate and Kingsway Search Xcelerator.

 

Prior to the fourth quarter of 2022, the Company conducted its business through a third reportable segment, Leased Real Estate. Leased Real Estate included the following subsidiaries of the Company: CMC and VA Lafayette.  As further discussed in Note 5, "Disposal and Discontinued Operations," both CMC and VA Lafayette have been classified as discontinued operations and the results of their operations are reported separately for all periods presented.  As such, the Leased Real Estate segment no longer exists and all segmented information has been restated to exclude the Leased Real Estate segment for all periods presented. 

Extended Warranty Segment

 

Extended Warranty includes the following subsidiaries of the Company: IWS, Geminus, PWI, PWSC and Trinity (collectively, "Extended Warranty").  As discussed in Note 5, "Disposal and Discontinued Operations," the Company disposed of PWSC on July 29, 2022.  The earnings of PWSC are included in the consolidated statements of operations and the segment disclosures through the disposal date.   

 

IWS is a licensed motor vehicle service agreement company and is a provider of after-market vehicle protection services distributed by credit unions in 25 states and the District of Columbia to their members, with customers in all 50 states.

 

Geminus primarily sells vehicle service agreements to used car buyers across the United States, through its subsidiaries, Penn and Prime. Penn and Prime distribute these products in 3239 and 40 states, respectively, via independent used car dealerships and franchised car dealerships.

 

PWI markets, sells and administers vehicle service agreements to used car buyers in all fifty states via independent used car and franchise network of approved automobile and motorcycle dealer partners. PWI’s business model is supported by an internal sales and operations team and partners with American Auto Shield in three states with a "white label" agreement.  PWI also has a "white label" agreement with a third-party that sells and administers a GAP product in certain states.

 

PWSC sells home warranty products and provides administration services to homebuilders and homeowners across the United States. PWSC distributes its products and services through an in house sales team and through insurance brokers and insurance carriers throughout all states except Alaska and Louisiana.

 

Trinity sells HVAC, standby generator, commercial LED lighting and commercial refrigeration warranty products and provides equipment breakdown and maintenance support services to companies across the United States. As a seller of warranty products, Trinity markets and administers product warranty contracts for certain new and used products in the HVAC, standby generator, commercial LED lighting and commercial refrigeration industries throughout the United States. Trinity acts as an agent on behalf of the third-party insurance companies that underwrite and guaranty these warranty contracts. Trinity does not guaranty the performance underlying the warranty contracts it sells. As a provider of equipment breakdown and maintenance support services, Trinity acts as a single point of contact to its clients for both certain equipment breakdowns and scheduled maintenance of equipment. Trinity will provide such repair and breakdown services by contracting with certain HVAC providers.

 

90

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


Leased Real EstateKingsway Search Xcelerator Segment

Leased Real Estate includes the Company's subsidiaries, CMC and RoeCo.

CMC owns the Real Property that is leased to a third-party pursuant to a long-term triple net lease with a single customer. For the year ended December 31, 2021, revenue of $13.4 million from this single customer represents more than 10% of the Company’s consolidated revenues. The Real Property is also subject to the Mortgage. When assessing and measuring the operational and financial performance of the Leased Real Estate segment, interest expense related to the Mortgage is included in Leased Real Estate's segment operating income.

RoeCo owns the LA Real Property that is leased to a third-party pursuant to a long-term lease with a single customer. The LA Real Property is also subject to the LA Mortgage. The Company acquired RoeCo on December 30, 2021, therefore the Leased Real Estate segment operating income does not include any financial results related to RoeCo for the year ended December 31, 2021.

 

Kingsway Search Xcelerator Segment

Kingsway Search Xceleratorincludes the Company's subsidiary, Ravix.  subsidiaries CSuite, Ravix and SNS.  

CSuite provides financial executive services, for project and interim-staffing engagements, and search services for full-time placements for customers throughout the United States. 

Ravix provides outsourced financial services and human resources consulting for short or long duration engagements for customers in21 states and 5 countries. Allin several states.  

SNS provides healthcare staffing services are delivered by employees who are locatedto acute healthcare facilities on a contract or per diem basis in the United States.States, primarily in California. 

Revenues and Operating Income by Reportable Segment

Results for the Company's reportable segments are based on the Company's internal financial reporting systems and are consistent with those followed in the preparation of the consolidated financial statements. The following tables provide financial data used by management. Segment assets are not allocated for management use and, therefore, are not included in the segment disclosures below.

 

Revenues by reportable segment reconciled to consolidated revenues for the years ended December 31, 2021 and December 31, 2020 were:

(in thousands)

 

Years ended December 31,

 
  

2021

  

2020

 

Revenues:

        

Extended Warranty:

        

Service fee and commission revenue

 $74,919  $47,607 

Total Extended Warranty

  74,919   47,607 

Leased Real Estate:

        

Rental revenue

  13,365   13,365 

Total Leased Real Estate

  13,365   13,365 

Kingsway Search Xcelerator:

        

Service fee and commission revenue

  3,482   0 

Total Kingsway Search Xcelerator

  3,482   0 

Total revenues

 $91,766  $60,972 

91
81

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

Revenues by reportable segment reconciled to consolidated revenues for the years ended December 31, 2022 and December 31, 2021 were:

(in thousands)

 

Years ended December 31,

 
  

2022

  

2021

 

Revenues:

        

Service fee and commission revenue - Extended Warranty

 $74,042  $74,919 

Service fee and commission revenue - Kingsway Search Xcelerator

  19,238   3,482 

Total revenues

 $93,280  $78,401 

The operating income (loss) by reportable segment in the following table is before income taxes and includes revenues and direct segment costs. Total segment operating income reconciled to the consolidated income (loss)(loss) from continuing operations for the years ended December 31, 20212022 and December 31, 20202021 were:

 

(in thousands)

 

Years ended December 31,

 
  

2021

  

2020

 

Segment operating income (loss)

        

Extended Warranty (a)

 $12,636  $6,604 

Leased Real Estate (b)

  909   (504)

Kingsway Search Xcelerator

  484   0 

Total segment operating income

  14,029   6,100 

Net investment income

  1,575   2,625 

Net realized gains

  1,809   580 

(Loss) gain on change in fair value of equity investments

  (242)  1,267 

Gain on change in fair value of limited liability investments, at fair value

  2,391   4,046 

Net change in unrealized loss on private company investments

  0   (744)

Other-than-temporary impairment loss

  0   (117)

Interest expense not allocated to segments

  (6,161)  (7,719)

Other revenue and expenses not allocated to segments, net

  (11,395)  (10,606)

Amortization of intangible assets

  (4,900)  (2,291)

(Loss) gain on change in fair value of debt

  (3,201)  1,173 

Gain (loss) on extinguishment of debt not allocated to segments

  311   (851)

Loss from continuing operations before income tax benefit

  (5,784)  (6,537)

Income tax benefit

  (7,644)  (1,115)

Income (loss) from continuing operations

 $1,860  $(5,422)

(in thousands)

 

Years ended December 31,

 
  

2022

  

2021

 

Segment operating income

        

Extended Warranty (a)

 $9,879  $12,636 

Kingsway Search Xcelerator

  3,548   484 

Total segment operating income

  13,427   13,120 

Net investment income

  2,305   1,575 

Net realized gains

  1,209   1,809 

Loss on change in fair value of equity investments

  (26)  (242)

(Loss) gain on change in fair value of limited liability investments, at fair value

  (1,754)  2,391 

Gain on change in fair value of real estate investments

  1,488    

Gain on change in fair value of derivative asset option contracts

  16,730    

Interest expense

  (8,092)  (6,161)

Other revenue and expenses not allocated to segments, net

  (17,206)  (11,395)

Amortization of intangible assets

  (6,133)  (4,837)

Loss on change in fair value of debt

  (4,908)  (3,201)

Gain on disposal of subsidiary

  37,917    

Gain on extinguishment of debt not allocated to segments

     311 

Income (loss) from continuing operations before income tax expense (benefit)

  34,957   (6,630)

Income tax expense (benefit)

  4,825   (3,916)

Income (loss) from continuing operations

 $30,132  $(2,714)

 

 

(a)

For the yearsyear ended December 31, 2021,and December 31, 2020, Extended Warranty segment operating income includes gain on extinguishment of debt of $2.2 million, and $0.4 million, respectively, related to PPP loan forgiveness directly associated with the respective warranty businesses.  TheExtended Warranty segment operating income before the gain of $0.4extinguishment of debt totaled $10.5 million for the year ended December 31, 2020 was reclassified to segment operating income from gain (loss) on extinguishment of debt not allocated to segments to be consistent with current year presentation. Extended Warranty segment operating income before the gain on extinguishment of debt totaled $10.5 million and $6.2 million for the years ended December 31, 2021,and December 31, 2020, respectively. See Note 12, ""Debt" fDebt," foror further discussion.

(b)

For the year ended December 31, 2021, includes $2.9 million expense due to the release of an indemnification receivable, which is exactly offset in net income (loss) (not shown here) by an income tax benefit of $2.9 million for the release of a liability that had been included in income taxes payable in the consolidated balance sheets.

 

 

NOTE 23 FAIR VALUE OF FINANCIAL INSTRUMENTS

 

Fair value is the price that would be received upon sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best evidenced by quoted bid or ask price, as appropriate, in an active market. Where bid or ask prices are not available, such as in an illiquid or inactive market, the closing price of the most recent transaction of that instrument subject to appropriate adjustments as required is used. Where quoted market prices are not available, the quoted prices of similar financial instruments or valuation models with observable market-based inputs are used to estimate the fair value. These valuation models may use multiple observable market inputs, including observable interest rates, foreign exchange rates, index levels, credit spreads, equity prices, counterparty credit quality, corresponding market volatility levels and option volatilities. Minimal management judgment is required for fair values calculated using quoted market prices or observable market inputs for models. Greater subjectivity is required when making valuation adjustments for financial instruments in inactive markets or when using models where observable parameters do not exist. Also, the calculation of estimated fair value is based on market conditions at a specific point in time and may not be reflective of future fair values. For the Company's financial instruments carried at cost or amortized cost, the book value is not adjusted to reflect increases or decreases in fair value due to market fluctuations, including those due to interest rate changes, as it is the Company's intention to hold them until there is a recovery of fair value, which may be to maturity.

 

The Company employs a fair value hierarchy to categorize the inputs it uses in valuation techniques to measure the fair value. The following fair value hierarchy is used in selecting inputs, with the highest priority given to Level 1:

 

 

Level 1 – Quoted prices for identical instruments in active markets.

 

Level 2 – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs are observable in active markets.

 

Level 3 – Valuations derived from valuation techniques in which one or more significant inputs are not observable.

 

9282

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

The Company classifies its investments in fixed maturities as available-for-sale and reports these investments at fair value. The Company's equity investments, limited liability investments, at fair value, real estate investments, subordinated debt, warrant liability and stock-based compensation liabilities, derivative contracts (interest rate swap)swap and trust preferred debt repurchase options) and contingent consideration are measured and reported at fair value.

 

Fixed maturities - Fair values of fixed maturities for which no active market exists are derived from quoted market prices of similar instruments or other third-party evidence. All classes of the Company’s fixed maturities, primarily consisting of investments in US. Treasury bills and government bonds; obligations of states, municipalities and political subdivisions; mortgage-backed securities; and corporate securities, are classified as Level 2. Level 2 is applied to valuations based upon quoted prices for similar assets in active markets; quoted prices for identical or similar assets in markets that are inactive; or valuations based on models where the significant inputs are observable or can be corroborated by observable market data.

 

The Company engages a third-party vendor who utilizes third-party pricing sources and primarily employs a market approach to determine the fair values of our fixed maturities. The market approach includes primarily obtaining prices from independent third-party pricing services as well as, to a lesser extent, quotes from broker-dealers. Our third-party vendor also monitors market indicators, as well as industry and economic events, to ensure pricing is appropriate. All classes of our fixed maturities are valued using this technique. The Company has obtained an understanding of our third-party vendor’s valuation methodologies and inputs. Fair values obtained from our third-party vendor are not adjusted by the Company.

 

The following is a description of the significant inputs, by asset class, used by the third-party pricing services to determine the fair values of our fixed maturities included in Level 2:

 

 

U.S. government, government agencies and authorities are generally priced using the market approach. Inputs generally consist of trades of identical or similar securities, quoted prices in inactive markets and maturity.

 

States, municipalities and political subdivisions are generally priced using the market approach. Inputs generally consist of trades of identical or similar securities, quoted prices in inactive markets, new issuances and credit spreads.

 

Mortgage-backed securities are generally priced using the market approach. Inputs generally consist of trades of identical or similar securities, quoted prices in inactive markets, expected prepayments, expected credit default rates, delinquencies and issue specific information including, but not limited to, collateral type, seniority and vintage.

 

Corporate securities are generally priced using the market approach using pricing vendors. Inputs generally consist of trades of identical or similar securities, quoted prices in inactive markets, issuer rating, benchmark yields, maturity and credit spreads.

 

Equity investments - Fair values of equity investments, including warrants, reflect quoted market values based on latest bid prices, where active markets exist, or models based on significant market observable inputs, where no active markets exist.

 

Limited liability investments, at fair value - Limited liability investments, at fair value include the underlying investments of Net Lease and Argo Holdings. Net Lease owns investments in limited liability companies that hold investment properties. Argo Holdings makes investments in limited liability companies and limited partnerships that hold investments in search funds and private operating companies.

 

 

The fair value of Net Lease's investments in limited liability companies is based upon the net asset values of the underlying investments in companies as a practical expedient to estimate fair value. The Company applies the net asset value practical expedient to Net Lease's limited liability investments on an investment-by-investment basis unless it is probable that the Company will sell a portion of an investment at an amount different from the net asset value of the investment. Investments that are measured at fair value using the net asset value practical expedient are not required to be classified using the fair value hierarchy.

 

The fair value of Argo Holdings' limited liability investments that hold investments in search funds is based on the initial investment in the search funds. The fair value of Argo Holdings' limited liability investments that hold investments in private operating companies is valued using a market approach including valuation multiples applied to corresponding performance metrics, such as earnings before interest, tax, depreciation and amortization; revenue; or net earnings. The selected valuation multiples were estimated using multiples provided by the investees and review of those multiples in light of investor updates, performance reports, financial statements and other relevant information. These investments are categorized in Level 3 of the fair value hierarchy.

 

93

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


Real estate investments - The fair value of real estate investments involves a combination of the market and income valuation techniques. Under this approach, a market-based capitalization rate is derived from comparable transactions, adjusted for any unique characteristics of each asset, and applied to the asset under consideration. The cap rates used during underwriting and subsequent valuation incorporate the consideration of risks of vacancy and collection loss, administrative costs of owning net leased assets and possible capital expenditures that could be determined a landlord expense. These investments are categorized in Level 3 of the fair value hierarchy.

 

Subordinated debt - The fair value of the subordinated debt is calculated using a model based on significant market observable inputs and inputs developed by a third-party. These inputs include credit spread assumptions developed by a third-party and market observable swap rates. The subordinated debt is categorized in Level 2 of the fair value hierarchy.

 

Warrant liabilityStock-based compensation liabilities- ThCe Company issued the KWH Warrants on March 1, 2019. On December 1, 2020, the Company repurchased the KWH Warrants. The KWH Warrants were measured and reported at fair value.  The fair value of the warrant liability was estimated using an internal model without relevant observable market inputs. The significant inputs used in the model include an enterprise value multiple applied to earnings before interest, tax, depreciation and amortization. The implied enterprise value was reduced by the remaining debt associated with the 2019 KWH Loan to determine an implied equity value. The liability classified warrants were categorized in Level 3 of the fair value hierarchy.

Stock-based compensation liabilities- As described in Note 17, "Stock-Based Compensation," certertain of the restricted stock awards granted by PWSC arewere classified as a liability. liability prior to the sale of PWSC on July 29, 2022. Liability-classified awards are measured and reported at fair value and are included in accrued expenses and other liabilities in the consolidated balance sheets. The fair value of the restricted stockliability-classified awards granted by PWSC arewere estimated using an internal valuation model without relevant observable market inputs. The significant inputs used in the model include a valuation multiple applied to trailing twelve month earnings before interest, tax, depreciation and amortization. Liability-classified PWSC restricted stock awards arewere categorized in Level 3 of the fair value hierarchy.

 

9483

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

Derivative contractscontract interest rate swap - As described inNotein Note 11, "Derivatives,"Derivatives," the Company entered into an interest rate swap agreement effective April 1, 2021 to convert the variable interest rate on a portion of the 2020 KWH Loan to a fixed interest rate.  The interest rate swap contract is measured and reported at fair value and is included in other receivables and accrued expenses and other liabilities in the consolidated balance sheets.sheets at December 31, 2022 and December 31, 2021, respectively. The fair value of the interest rate swap contract is estimated using inputs which the Company obtains from the counterparty and is determined using a discounted cash flow analysis on the expected cash flows of the derivative.  The discounted cash flow valuation technique reflects the contractual term of the derivative contract, including the period to maturity, and uses observable market based inputs, including quoted mid-market prices or third-party consensus pricing, interest rate curves and implied volatilities.  The interest rate swap contract is categorized in Level 2 of the fair value hierarchy.

 

Derivative contracts- trust preferred debt repurchase options- As described in Note 11, "Derivatives,"the Company entered into three TruPs Options contracts during the third quarter of 2022.  The TruPs Options contracts are measured and reported at fair value and are included in other assets in the consolidated balance sheet at December 31, 2022. The fair value of the TruPs Options contracts are estimated using the binomial lattice model.  Key inputs in the valuation include credit spread assumptions, interest rate volatility, debt coupon interest rate and time to maturity.  The TruPs Options contracts are categorized in Level 3 of the fair value hierarchy. 

Contingent consideration - The consideration for the Company's acquisitionacquisitions of Ravix and CSuite includes future payments to the former owners that are contingent upon the achievement of certain targets over future reporting periods. Liabilities for contingent consideration are measured and reported at fair value and are included in accrued expenses and other liabilities in the consolidated balance sheets.  The fair value of the Company's contingent consideration liability is estimated by applying the Monte Carlo simulation method to forecast achievement of gross profit which may result in up to $4.5 million in total payments to the former owners of Ravix through October 2024.  Key inputs in the valuation include forecasted gross profit, gross profit volatility, discount rate and discount term.  Contingent consideration liabilities are revalued each reporting period. Changes in the fair value of contingent consideration liabilities can result from changes to one or multiple inputs, including adjustments to the discount rates or changes in the assumed achievement or timing of any targets. Any changes in fair value are reported in the consolidated statements of operations as non-operating other (expense) income. revenue. The contingent consideration liability isliabilities are categorized in Level 3 of the fair value hierarchy.

The fair value of Ravix's contingent consideration liability is estimated by applying the Monte Carlo simulation method to forecast achievement of gross profit which may result in up to $4.5 million in total payments to the former owners of Ravix through October 2024.  Key inputs in the valuation include forecasted gross profit, gross profit volatility, discount rate and discount term.

The fair value of CSuite's contingent consideration liability is estimated by applying the Monte Carlo simulation method to forecast achievement of gross revenue which may result in up to $3.6 million in total payments to the former owners of CSuite through November 2025.  Key inputs in the valuation include forecasted gross revenue, gross revenue volatility, discount rate and discount term.

 

Assets and Liabilities Measured at Fair Value on a Recurring Basis

 

The balances of the Company's financial assets and liabilities measured at fair value on a recurring basis by level within the fair value hierarchy as of December 31, 20212022 and December 31, 20202021 are as follows. Certain investments in limited liability companies that are measured at fair value using the net asset value practical expedient are not required to be classified using the fair value hierarchy, but are presented in the following tables to permit reconciliation of the fair value hierarchy to the amounts presented in the consolidated balance sheets:

 

(in thousands)

      

December 31, 2021

       

December 31, 2022

 
 

Fair Value Measurements at the End of the Reporting Period Using

  

Fair Value Measurements at the End of the Reporting Period Using

 
  
   

Quoted

          

Quoted

       
   

Prices in

          

Prices in

       
   

Active

 

Significant

        

Active

 

Significant

     
   

Markets for

 

Other

 

Significant

      

Markets for

 

Other

 

Significant

   
   

Identical

 

Observable

 

Unobservable

 

Measured at

    

Identical

 

Observable

 

Unobservable

 

Measured at

 
   

Assets

 

Inputs

 

Inputs

 

Net Asset

    

Assets

 

Inputs

 

Inputs

 

Net Asset

 
 

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

Value

  

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

Value

 

Recurring fair value measurements

  
  

Assets:

  

Fixed maturities:

  

U.S. government, government agencies and authorities

 $16,223  $0  $16,223  $0  $0  $15,080  $  $15,080  $  $ 

States, municipalities and political subdivisions

 1,878  0  1,878  0  0  2,232    2,232     

Mortgage-backed

 7,629  0  7,629  0  0  8,412    8,412     

Asset-backed

 445  0  445  0  0  1,610    1,610     

Corporate

  9,491   0   9,491   0   0   10,257      10,257       

Total fixed maturities

 35,666  0  35,666  0  0  37,591    37,591     

Equity investments:

  

Common stock

 171  171  0  0  0   153   153          

Warrants

  8   0   8   0   0 

Total equity investments

 179  171  8  0  0  153  153       

Limited liability investments, at fair value

 18,826  0  0  4,022  14,804  17,059      3,196  13,863 

Real estate investments

  10,662  0  0  10,662  0 

Derivative contract - interest rate swap

 326  326   

Derivative contract - trust preferred debt repurchase options

  19,034   19,034  

Total assets

 $65,333  $171  $35,674  $14,684  $14,804  $74,163  $153  $37,917  $22,230  $13,863 
  

Liabilities:

  

Subordinated debt

 $60,973  $0  $60,973  $0  $0  $67,811  $  $67,811  $  $ 

Contingent consideration

 2,458 0 0 2,458 0   3,218   3,218  

Stock-based compensation liabilities

 1,402  0  0  1,402  0 

Derivative contract - interest rate swap

  14  0  14  0  0 

Total liabilities

 $64,847  $0  $60,987  $3,860  $0  $71,029  $  $67,811  $3,218  $ 

 

9584

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

(in thousands)

      

December 31, 2020

       

December 31, 2021

 
 Fair Value Measurements at the End of the Reporting Period Using  Fair Value Measurements at the End of the Reporting Period Using 
  
   

Quoted

          

Quoted

       
   

Prices in

          

Prices in

       
   

Active

 

Significant

        

Active

 

Significant

     
   

Markets for

 

Other

 

Significant

      

Markets for

 

Other

 

Significant

   
   

Identical

 

Observable

 

Unobservable

 

Measured

    

Identical

 

Observable

 

Unobservable

 

Measured

 
   

Assets

 

Inputs

 

Inputs

 

at Net

    

Assets

 

Inputs

 

Inputs

 

at Net

 
 

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

Asset Value

  

Total

  

(Level 1)

  

(Level 2)

  

(Level 3)

  

Asset Value

 

Recurring fair value measurements

  
  

Assets:

  

Fixed maturities:

  

U.S. government, government agencies and authorities

 $10,104  $0  $10,104  $0  $0  $16,223  $  $16,223  $  $ 

States, municipalities and political subdivisions

 1,454  0  1,454  0  0  1,878    1,878     

Mortgage-backed

 5,394  0  5,394  0  0  7,629    7,629     

Asset-backed

 445  445   

Corporate

  3,764   0   3,764   0   0   9,491      9,491       

Total fixed maturities

 20,716  0  20,716  0  0  35,666    35,666     

Equity investments:

  

Common stock

 155  155  0  0  0  171  171       

Warrants

  289   17   272   0   0   8      8       

Total equity investments

 444  172  272  0  0  179  171  8     

Limited liability investments, at fair value

 32,811  0  0  3,263  29,548  18,826      4,022  14,804 

Real estate investments

  10,662  0  0  10,662  0   10,662      10,662   

Total assets

 $64,633  $172  $20,988  $13,925  $29,548  $65,333  $171  $35,674  $14,684  $14,804 
  

Liabilities:

  

Subordinated debt

 $50,928  $0  $50,928  $0  $0  $60,973  $  $60,973  $  $ 

Contingent consideration

 2,458   2,458  

Stock-based compensation liabilities

  443 0 0 443 0  1,402   1,402  

Derivative contract - interest rate swap

  14  14   

Total liabilities

 $51,371  $0  $50,928  $443  $0  $64,847  $  $60,987  $3,860  $ 

 

9685

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

The following table provides a reconciliation of the fair value of recurring Level 3 fair value measurements for the years ended December 31, 20212022 and December 31, 20202021:

 

(in thousands)

 

Years ended December 31,

  

Years ended December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Assets:

  

Limited liability investments, at fair value:

  

Beginning balance

 $3,263  $4,392  $4,022  $3,263 

Purchases

 0  21 

Distributions received

 (658) (808) (621) (658)

Realized gains included in net income (loss)

 631  474 

Change in fair value of limited liability investments, at fair value included in net income (loss)

  786   (816)

Realized gains included in net income

 607  631 

Change in fair value of limited liability investments, at fair value included in net income

  (812)  786 

Ending balance

 $4,022  $3,263  $3,196  $4,022 

Unrealized lossses (gains) on limited liability investments, at fair value held at end of period:

 

Included in net income (loss)

 $786  $(816)

Included in other comprehensive (loss) income

 $0  $0 

Unrealized (gains) losses on limited liability investments, at fair value held at end of period:

 

Included in net income

 $(812) $786 

Included in other comprehensive loss

 $  $ 

Real estate investments:

  

Beginning balance

 $10,662  $10,662  $10,662  $10,662 

Change in fair value of real estate investments included in net income (loss)

  0   0 

Realized gains on sale of real estate investments included in net income

 1,488   

Sale of real estate investments

  (12,150)   

Ending balance

 $10,662  $10,662  $  $10,662 

Unrealized gains recognized on real estate investments held at end of period:

  

Included in net income (loss)

  0   0 

Included in other comprehensive (loss) income

  0   0 

Included in net income

 $  $ 

Included in other comprehensive loss

      

Derivative - trust preferred debt repurchase options:

 

Beginning balance

 $  $ 

Purchase of options

 2,304  

Initial valuation of options included in net income

 11,412  

Change in fair value of derivative assets included in net income

  5,318    

Ending balance

 $19,034  $ 

Unrealized gains recognized on derivative assets held at end of period:

 

Included in net income

 $16,730  $ 

Included in other comprehensive loss

     

Ending balance - assets

 $14,684  $13,925  $22,230  $14,684 

Liabilities:

  

Contingent consideration:

��  

Beginning balance

 $0  $0  $2,458  $ 

Issuance of contingent consideration in connection with acquisition

 2,195 0   2,195 

Change in fair value of contingent consideration included in net income (loss)

  263 0 

Settlements of contingent consideration liabilities

 (750)  

Change in fair value of contingent consideration included in net income

  1,510 263 

Ending balance

 $2,458  $0  $3,218  $2,458 

Unrealized losses recognized on contingent consideration liability held at end of period:

 

Included in net income (loss)

 $263 $0 

Included in other comprehensive (loss) income

 $0 $0 

Warrant liability:

 

Beginning balance

 $0  $249 

Termination of warrants

 0  (336)

Change in fair value of warrant liability included in net loss

  0   87 

Ending balance

 $0  $0 

Unrealized losses recognized on warrant liability held at end of period:

    

Included in net income (loss)

 $0  $87 

Included in other comprehensive (loss) income

 $0  $0 

Unrealized gains recognized on contingent consideration liabilities held at end of period:

      

Included in net income

 $1,510  $263 

Included in other comprehensive loss

 $  $ 

Stock-based compensation liabilities:

  

Beginning balance

 $443 $0  $1,402 $443 

Issuance of stock-based compensation awards

 0  443     

Change in fair value of stock-based compensation liabilities included in net income (loss)

  959   0 

Change in fair value of stock-based compensation liabilities included in net income

  2,780   959 

Stock-based compensation liabilities disposed of related to PWSC

  (4,182)   

Ending balance

 $1,402 $443  $ $1,402 

Unrealized losses recognized on stock-based compensation liabilities held at end of period:

 

Included in net income (loss)

 $959 $0 

Included in other comprehensive (loss) income

 $0 $0 

Unrealized gains recognized on stock-based compensation liabilities held at end of period:

 

Included in net income

 $2,780  $959 

Included in other comprehensive loss

 $ $ 

Ending balance - liabilities

 $3,860  $443  $3,218  $3,860 

 

9786

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

The following table summarizes the valuation techniques and significant unobservable inputs utilized in determining fair values for the Company's investments that are categorized as Level 3 at December 31, 2022:

Categories

 

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Limited liability investments, at fair value

 $3,196 

Market approach

Valuation multiples

 

1.0x - 9.0x

 

Derivative - trust preferred debt repurchase options

 $19,034 

Binomial lattice option approach

Credit spread

  8.95%
      

Interest rate volatility

 2.3%
      

Debt coupon interest rate

 8.72%-8.87% 
      

Time to maturity (in years)

 10.4 - 10.59 

Contingent consideration

 $3,218 

Option-based income approach

Discount rate

  8.25%
      

Risk-free rate

 4.44%
      

Expected volatility

 13.0%

The following table summarizes the valuation techniques and significant unobservable inputs utilized in determining fair values for the Company's investments that are categorized as Level 3 at December 31, 2021:

 

Categories

 

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Limited liability investments, at fair value

 $4,022 

Market approach

Valuation multiples

 

1.0x - 8.0x

 

Real estate investments

 $10,662 

Market and income approach

Cap rates

  7.5%

Contingent consideration

 $2,458 

Option-based income approach

Discount rate

  4.0%
      

Risk-free rate

 0.49%
      

Expected volatility

 15.0%

Stock-based compensation liabilities

 $1,402 

Market approach

Valuation multiple

 

6.0x

 

The following table summarizes the valuation techniques and significant unobservable inputs utilized in determining fair values for the Company's investments that are categorized as Level 3 at December 31, 2020:

Categories

 

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Limited liability investments, at fair value

 $3,263 

Market approach

Valuation multiples

 

3.1x - 8.0x

 

Real estate investments

 $10,662 

Market and income approach

Cap rates

  7.5%

Stock-based compensation liabilities

 $443 

Market approach

Valuation multiple

 

6.0x

 

 

Investments Measured Using the Net Asset Value per Share Practical Expedient

 

The following table summarizes investments for which fair value is measured using the net asset value per share practical expedient at December 31, 20212022:

 

 

Fair Value

       

Redemption

  

Fair Value

       

Redemption

 

Category

 

(in thousands)

 

Unfunded Commitments

 

Redemption Frequency

 

Notice Period

  

(in thousands)

 

Unfunded Commitments

 

Redemption Frequency

 

Notice Period

 

Limited liability investments, at fair value

 $14,804  n/a  n/a  n/a  $13,863  n/a  n/a  n/a 

 

The following table summarizes investments for which fair value is measured using the net asset value per share practical expedient at December 31, 20202021:

 

 

Fair Value

       

Redemption

  

Fair Value

       

Redemption

 

Category

 

(in thousands)

 

Unfunded Commitments

 

Redemption Frequency

 

Notice Period

  

(in thousands)

 

Unfunded Commitments

 

Redemption Frequency

 

Notice Period

 

Limited liability investments, at fair value

 $29,548  n/a  n/a  n/a  $14,804  n/a  n/a  n/a 

 

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

 

Certain assets and liabilities are measured at fair value on a nonrecurring basis, including assets that are adjusted for observable price changes or written down to fair value as a result of an impairment. For the years ended December 31, 20212022 and December 31, 20202021, the Company did not record any adjustments to the fair value of its investments in private companies for observable price changes. The Company recordeddid not record any impairments related to investments in private companies of 0 and $0.7 million for the years ended December 31, 20212022 and December 31, 20202021, respectively, which are included in net change in unrealized loss on private company investments in the consolidated statements of operations. The impairments recorded for the year ended December 31, 2020 are a result of the impact of the COVID-19 pandemic on the investments' underlying business.. To determine the fair value of investments in these private companies, the Company considered rounds of financing and third-party transactions, discounted cash flow analyses and market-based information, including comparable transactions, trading multiples and changes in market outlook, among other factors. The Company has classified the fair value measurements of these investments in private companies as Level 3 because they involve significant unobservable inputs.

 

9887

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

As further discussed inin Note 4, "Acquisitions,"Acquisitions,thethe Company acquired PWIRavix on DecemberOctober 1, 20202021 and finalizedallocated the related purchase price allocation duringto the third quarter of 2021.assets acquired and liabilities assumed. The fair values of intangible assets and deferred service fees associated with the acquisition of PWIRavix were determined to be Level 3 under the fair value hierarchy.

 

The following table summarizes the valuation techniques and significant unobservable inputs utilized in determining fair values for these Level 3 measurements:

 

Categories

 

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

  

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Customer relationships

 $15,000 

Multi-period excess earnings

Growth rate

 3.0% $4,000 

Multi-period excess earnings

Growth rate

 3.0%
    

Attrition rate

 12.3%    

Attrition rate

 15.0%
    

Discount rate

 29.5%    

Discount rate

 21.0%

Trade name

 $4,550 

Relief from royalty

Royalty rate

 4.0% $2,500 

Relief from royalty

Royalty rate

 3.0%
    

Discount rate

 29.5%    

Discount rate

 21.0%

Deferred service fees

 $3,626 

Cost build-up

Normal profit margin

 17.8%-21.1% 
    

Discount rate

 2.5%

 

As further discussed inin Note 4, "Acquisitions,"Acquisitions," thethe Company acquired RavixCSuite on OctoberNovember 1, 2021 2022and provisionally allocatedallocated the purchase price to the assets acquired and liabilities assumed. The fair values of intangible assets associated with the acquisition of RavixCSuite were determined to be Level 3 under the fair value hierarchy.

The following table summarizes the valuation techniques and significant unobservable inputs utilized in determining fair values for these Level 3 measurements:

 

Categories

 

Fair Value

 

Valuation Techniques

 

Unobservable Inputs

 

Input Value(s)

 

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Customer relationships

 

$ 4,000

 

Multi-period excess earnings

 

Growth rate

 

3.0%

 $2,500 

Multi-period excess earnings

Growth rate

 3.0%
     

Attrition rate

 

15.0%

    

Attrition rate

 25.0%
     

Discount rate

 

21.0%

    

Discount rate

 16.5%

Trade name

 

$ 2,500

 

Relief from royalty

 

Royalty rate

 

3.0%

 $1,500 

Relief from royalty

Royalty rate

 2.5%
     

Discount rate

 

21.0%

    

Discount rate

 15.5%

As further discussed in Note 4, "Acquisitions," the Company acquired SNS on November 18, 2022 and provisionally allocated the purchase price to the assets acquired and liabilities assumed. The fair values of intangible assets associated with the acquisition of SNS were determined to be Level 3 under the fair value hierarchy.

The following table summarizes the valuation techniques and significant unobservable inputs utilized in determining fair values for these Level 3 measurements:

Categories

 

Fair Value

 

Valuation Techniques

Unobservable Inputs

 

Input Value(s)

 

Customer relationships

 $3,600 

Multi-period excess earnings

Growth rate

  3.0%
      

Attrition rate

  10.0%
      

Discount rate

  21.0%

Trade name

 $3,100 

Relief from royalty

Royalty rate

  3.0%
      

Discount rate

  21.0%

 

 

NOTE 24 RELATED PARTIES

 

Related party transactions, including services provided to or received by the Company's subsidiaries, are measured in part by the amount of consideration paid or received as established and agreed by the parties. Except where disclosed elsewhere in these consolidated financial statements, the following is a summary of related party relationships and transactions.

 

(a)

Argo Management Group, LLC

 

The Company acquired Argo Management in April 2016. Argo Management's primary business is to act as Managing Member of Argo Holdings. At December 31, 20212022 and December 31, 20202021, each of the Company, John T. Fitzgerald ("Fitzgerald"), the Company's Chief Executive Officer and President, and certain of Fitzgerald’s immediate family members owns equity interests in Argo Holdings, all of which interests were acquired prior to the Company’s acquisition of Argo Management. Subject to certain limitations, Argo Holdings' governing documents require all individuals and entities owning an equity interest in Argo Holdings to fund upon request his/her/its pro rata share of any funding requirements of Argo Holdings up to an aggregate maximum amount equal to his/her/its total capital commitment (each request for funds being referred to as a "Capital Call"). Argo Holdings made no Capital Calls during the years ended December 31, 20212022 and December 31, 20202021.

 

(b)

RoeCoVA Lafayette

 

On December 30 2021, the Company closed on an agreement to acquire 100% of the membership interests in RoeCoVA Lafayette from a current holder of the Company’s Preferred Shares (refe(refer to Note 4, ""Acquisitions",Acquisitions", for further detail).  The Company determined the acquisition was an arms-length transaction based upon the purchase price paid compared to the pricing of similar third-party transactions.

 

9988

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

 

NOTE 25 COMMITMENTS AND CONTINGENT LIABILITIES

 

(a)

Legal proceedings:

CMC Industries

In April 2018, TRT, an indirect subsidiary of Kingsway, was named as a defendant in a lawsuit filed in the United States District Court for the Southern District of New York relating to CMC and its subsidiaries.  Kingsway indirectly, through its indirect, wholly-owned subsidiary, CMC Acquisition, LLC ("CMCA"), owns 81% of CMC.  TRT  (an indirect, wholly-owned subsidiary of CMC) entered into a Management Services Agreement (the "MSA") with DGI-BNSF Corp. ("DGI") (an affiliate of CRIC TRT Acquisition, LLC ("CRIC"), the entity that owns the remaining 19% of CMC) in July 2016 pursuant to which, among other things, DGI agreed to provide services to TRT in exchange for the fees specified in the MSA.  The complaint filed by DGI alleged that DGI was owed certain fees under the MSA that had not been paid.

In March 2021, DGI, TRT and various other entities affiliated with each of them entered into a settlement agreement with respect to such litigation and certain other matters ("CMC Settlement Agreement"). Pursuant to the CMC Settlement Agreement, the parties agreed that proceeds from increased rental payments due to an earlier amendment to the lease of the Real Property (or any borrowings against such increased rental payments) would be split 80% to DGI as a management fee under the MSA and 20% to CMCA as a priority distribution on its ownership of CMC, after CMCA received a priority payment of $1.5 million. The parties also agreed that net proceeds from an eventual sale or renewal of the lease of the Real Property (after repayment of outstanding indebtedness and various other fees and expenses) would be split as follows:

(a) if such net proceeds are equal to or greater than $72 million, (i) CMCA would receive the first $40 million as a distribution of a preferred return on its ownership of CMC, (ii) CRIC would receive the next $9.4 million as a distribution on its ownership of CMC, (iii) DGI would receive the next $30.6 million as a management fee under the MSA, and (iv) the remainder of such net proceeds (if any) would be split 48.6% to CMCA as a distribution in respect of its ownership of CMC, 40% to DGI in the form of a management fee under the MSA, and 11.4% to CRIC s a distributions in respect of its ownership of CMC; or

(b) if such net proceeds are less than $72 million, (i) 55% to CMCA as a distribution of a preferred return on its ownership of CMC, (ii) 12.9% to CRIC as a distribution on its ownership of CMC, and (iii) 32.1% to DGI in the form of a management fee to DGI under the MSA. In connection with the CMC Settlement Agreement, the Company recorded a liability of $2.6 million for the 80% management fee due to DGI at December 31, 2020, which is included in general and administrative expenses in its consolidated statement of operations for the year ended December 31, 2020.  

On June 2, 2021, TRT borrowed $15.0 million under the Additional Mortgage. The Company distributed $10.6 million to DGI during the second quarter of 2021 as a prepaid management fee, representing 80% of the net proceeds from the Additional Mortgage, and $2.7 million (20%) to CMCA as a priority distribution on its ownership of CMC.

Aegis

 

In May 2016, Aegis Security Insurance Company ("Aegis") filed a complaint for breach of contract and declaratory relief against the Company in the Eastern District of Pennsylvania alleging, among other things, that the Company breached a contractual obligation to indemnify Aegis for certain customs bond losses incurred by Aegis under the indemnity and hold harmless agreements provided by the Company to Aegis for certain customs bonds reinsured by Lincoln General Insurance Company ("Lincoln General") during the period of time that Lincoln General was a subsidiary of the Company.  Lincoln General was placed into liquidation in November 2015 and Aegis subsequently invoked its rights to indemnity under the indemnity and hold harmless agreements. Effective January 20, 2020, Aegis and the Company entered into a Settlement Agreement with respect to such litigation pursuant to which the Company agreed to pay Aegis a one-time settlement amount of $0.9 million, which the Company reported in its consolidated statement of operations during the first quarter of 2020, and to reimburse Aegis for 60% of future losses that Aegis may sustain in connection with such customs bonds, up to a maximum reimbursement amount of $4.8 million. During the third and fourth quarters of 2020, the Company made reimbursement payments to Aegis of $0.5 million in connection with the Settlement Agreement.  TheDuring 2022 and 2021, the Company reported themade reimbursement payments to Aegis in generalof $0.4 million and administrative expenses in its consolidated statement of operations for the year ended December 31, 2020.   During the third quarter of 2021, the Company made a reimbursement payment to Aegis of $0.1 million, respectively, in connection with the Settlement Agreement, which is included in general and administrative expenses in its consolidated statementstatements of operations for the yearyears ended December 31, 2022 and December 31, 2021., respectively.  The Company’s potential exposure under these agreements was not reasonably determinable at December 31, 20212022, and no liability has been recorded in the in the consolidated financial statements at December 31, 20212022.

 

(b)

Guarantees:

 

Mendota

 

As part of the October 18, 2018 transaction to sell Mendota, Insurance Company, Mendakota Insurance Company and Mendakota Casualty Company (collectively "Mendota"), the Company will indemnify the buyer for any loss and loss adjustment expenses with respect to open claims in excess of Mendota's carried unpaid loss and loss adjustment expenses at June 30, 2018 related to the open claims. The maximum obligation to the Company with respect to the open claims is $2.5 million. Per the purchase agreement, a security interest on the Company’s equity interest in its consolidated subsidiary, Net Lease, as well as any distributions to the Company from Net Lease, was to be collateral for the Company’s payment of obligations with respect to the open claims.

During the third quarter of 2021, the purchasers of Mendota and the Company agreed to release the Company's equity interest in Net Lease as collateral and allow Net Lease to make distributions to the Company.  In exchange, the Company agreed to deposit $2.0 million into an escrow account and advance $0.5 million to the purchaser of Mendota to satisfy the Company's payment obligation with respect to the open claims.

During the third quarter of 2022, the buyer provided to the Company an analysis of the claims development that indicated that the Company's potential exposure with respect to the open claims was at the maximum obligation amount.  Previous communications from the buyer noted no such development and the buyer was not obligated to provide development information to the Company until the first quarter of 2023.  As a result of the newly provided information, the Company recorded a liability of $2.5 million during the third quarter of 2022, which is included in accrued expenses and other liabilities in the consolidated balance sheet at December 31, 2022 and loss on disposal of discontinued operations in the consolidated statement of operations for the year ended December 31, 2022.  There were no payments made by the Company related to the open claims during the years ended December 31, 20212022 and December 31, 20202021The Company's potential exposure under these agreements was not reasonably determinable at December 31, 2021, and no liability has been recorded in During the consolidated financial statements at December 31, 2021.

CMC Industries

In conjunction with the Additional Mortgage, TRT paid a guarantee fee of $1.1 million to a third-party during the secondfirst quarter of 2021,2023, who is serving as a guarantor or indemnitorthe $2.0 million that had been previously deposited into an escrow account was released and remitted to the buyer to satisfy the Company's payment with respect to certain obligations between TRT and the holder of the Additional Mortgage.  The guarantee fee was recorded as a debt issuance cost related to the Additional Mortgage.open claims.  

 

100

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


RoeCoVA Lafayette

 

The LA Mortgage is nonrecourse indebtedness with respect to the assets of RoeCo,VA Lafayette, and the LA Mortgage is not, nor will it be, guaranteed by Kingsway or its affiliates unless RoeCoVA Lafayette acts in bad-faith or commits intentional acts with respect to the LA Mortgage.  The LA Mortgage is secured in part by a guaranty of recourse liabilities, whereby KAI, as guarantor, would become liable for the recourse liabilities if RoeCo,VA Lafayette, as borrower, violates certain terms of the loan agreement.  Under the guarantee, the lender can recover losses from the guarantor for certain bad-faith or other intentional acts of the borrower, such as rents retained by the borrower in violation of the loan documents, fraud or intentional misrepresentation, changes to the lease without the lender's consent, willful misconduct, criminal acts and environmental losses sustained by lender.  In addition, the guarantee provides that the LA Mortgage will be the full personal recourse obligation of the guarantor, for certain actions, such as prohibited transfers of the collateral or bankruptcy of the borrower. 

 

(c)

Collateral pledged and restricted cash:

 

Short-term investments with an estimated fair value of $0.2 million at December 31, 20212022 and December 31, 20202021, were on deposit with state regulatory authorities.

 

The Company also has restricted cash of $17.3$13.1 million and $30.617.3 million at December 31, 20212022 and December 31, 20202021, respectively. Included in restricted cash are:

 

 

$12.67.6 million and $27.7$12.6 million at December 31, 20212022 and December 31, 20202021, respectively, held as deposits by IWS, Geminus, PWI, PWSC ( December 31, 2021 only), Ravix and Ravix.  PWI, which was acquired by the Company in December 2020, began investing a substantial portion of its restricted cash during 2021;CSuite;

 

$1.9 million at December 31, 20212022 and December 31, 20202021, on deposit with state regulatory authorities; and

 

$2.83.5 million and $1.0 million$2.8million at December 31, 20212022 and December 31, 20202021, respectively, pledged to third-parties as deposits or to collateralize liabilities. Collateral pledging transactions are conducted under terms that are common and customary to standard collateral pledging and are subject to the Company's standard risk management controls.

NOTE 26 REGULATORY CAPITAL REQUIREMENTS AND RATIOS

In the United States, a risk-based capital ("RBC") formula is used by the National Association of Insurance Commissioners ("NAIC") to identify property and casualty insurance companies that may not be adequately capitalized. In general, insurers reporting surplus as regards policyholders below 200% of the authorized control level, as defined by the NAIC, at December 31 are subject to varying levels of regulatory action, including discontinuation of operations. As of December 31, 2021, surplus as regards policyholders reported by Amigo exceeded the 200% threshold.

During the fourth quarter of 2012, the Company began taking steps to place all of Amigo into voluntary run-off. As of December 31, 2012, Amigo’s RBC was 157%. In April 2013, Kingsway filed a comprehensive run-off plan with the Florida Office of Insurance Regulation, which outlines plans for Amigo's run-off. Amigo remains in compliance with that plan. As of December 31, 2021, Amigo's RBC was 8,417%.

Kingsway Reinsurance Corporation ("Kingsway Re"), which is domiciled in Barbados, is required by the regulator in Barbados to maintain minimum capital levels. As of December 31, 2021, the capital maintained by Kingsway Re was in excess of the regulatory capital requirements in Barbados.

NOTE 27 STATUTORY INFORMATION AND POLICIES

The Company's insurance subsidiary, Amigo, prepares statutory basis financial statements in accordance with accounting practices prescribed or permitted by the Florida Office of Insurance Regulation. "Prescribed" statutory accounting practices include state laws, regulations and general administrative rules, as well as a variety of publications of the NAIC. "Permitted" statutory accounting practices encompass all accounting practices that are not prescribed. Such practices may differ from state to state; may differ from company to company within a state; and may change in the future.

Amigo is required to report results of operations and financial position to insurance regulatory authorities based upon statutory accounting practices. In converting from statutory to U.S. GAAP, typical adjustments include the inclusion of statutory non-admitted assets in the balance sheets and the inclusion of changes in deferred tax assets and liabilities in net loss.

Statutory capital and surplus and statutory net loss for Amigo are:

(in thousands)

 

December 31,

 
  

2021

  

2020

 

Net loss, statutory basis

 $(22) $(138)

Capital and surplus, statutory basis

 $1,965  $1,987 

Amigo is required to hold minimum levels of statutory capital and surplus to satisfy regulatory requirements. The minimum statutory capital and surplus, or company action level RBC, necessary to satisfy regulatory requirements for Amigo was less than $0.1 million at December 31, 2021. Company action level RBC is the level at which an insurance company is required to file a corrective action plan with its regulators and is equal to 200% of the authorized control level RBC.

Dividends paid by Amigo are restricted by regulatory requirements of the Florida Office of Insurance Regulation. The maximum amount of dividends that can be paid to shareholders by insurance companies domiciled in the state of Florida without prior regulatory approval is generally limited to the greater of (i) 10% of a company's statutory capital and surplus at the end of the previous year or (ii) 100% of the company's net income for the previous year and is generally required to be paid out of an insurance company's unassigned funds.

At December 31, 2021, Amigo was restricted from making any dividend payments to the holding company without regulatory approval.

 

10189

KINGSWAY FINANCIAL SERVICES INC.

Notes to Consolidated Financial Statements


 

NOTE 26 SUBSEQUENT EVENTS

Exercise of TruPs Repurchase Options and Payment of Deferred Interest

In February 2023, the Company entered into amendments to the repurchase agreements described in Note 11, "Derivatives,", that would give the Company an additional discount on the total repurchase price if the Company effected a 100% repurchase on or before March 15, 2023.  On March 2, 2023, the Company gave notice to the holders that it intends to exercise its options to repurchase 100% of the principal no later than March 15, 2023.  The total amount to be paid will be $56.5 million, which includes a credit for the $2.3 million that the Company previously paid at the time of entering into the repurchase agreements. As a result, the Company will have repurchased $75.5 million of principal and $21.2 million of deferred interest (valued as of December 31, 2022). The Company intends to use currently available funds from working capital to fund the repurchases.

In order to execute the repurchase, the Company will have to pay an estimated $4.7 million of deferred interest to the remaining trust preferred debt instrument for which the Company did not have the right to repurchase. After the repurchase is completed, the Company will continue to have $15 million of principal outstanding related to remaining trust preferred debt instrument.

Notice of Redemption of Class A Preferred Stock

On March 1, 2023, the Company notified holders of its Preferred Shares of its intention to redeem all the outstanding Class A Preferred Stock on March 15, 2023 (the “Anticipated Redemption Date”).  The Company anticipates redeeming all Class A Preferred Stock that remain outstanding on, and is not converted by, the Anticipated Redemption Date for the price of $25.00 per Preferred Share, plus accrued and unpaid dividends thereon, whether or not declared, up to and including the Anticipated Redemption Date.

In the event 100% of the Preferred Shares are redeemed by the Company on the Anticipated Redemption Date, the Company estimates that the aggregate amount required to redeem will be approximately $6.1 million, which would be paid using cash on hand.  However, based on discussions with the holders of the Preferred Shares, the Company anticipates that 100% of the Preferred Shares would be converted and, in that case, there would be no cash outlay by the Company.

Second Amendment to 2020 KWH Loan

On February 28, 2023, KWH entered into a second amendment to the 2020 KWH Loan (the “KWH DDTL”) that provides for an additional delayed draw term loan in the principal amount of up to $10 million, with a maturity date of December 1, 2025. All or any portion of the KWH DDTL, subject to a $2 million minimum draw amount, may be requested at any time through February 27, 2024.  The proceeds are evidenced by an intercompany loan and guarantee between KAI and KWH.  The principal amount shall be repaid in quarterly installments in an amount equal to 3.75% of the original amount of the drawn DDTL.  Proceeds from certain assets dispositions, as defined, may be required to be used to repay outstanding draws under the DDTL.  The KWH DDTL also increases the senior cash flow leverage ratio maximum permissible for certain periods.

90

KINGSWAY FINANCIAL SERVICES INC.

 

 

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

None

 

Item 9A. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

The Company’s management, with the participation of our Chief Executive Officer and Chief Financial Officer, has conducted an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act") as of December 31, 2021.2022.

 

The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports the Company files under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow for timely decisions regarding required disclosures. In designing and evaluating our disclosure controls and procedures, the Company’s management recognizes that disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met.  Our disclosure controls and procedures have been designed to meet reasonable assurance standards.   In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints that require the Company’s management to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs. The design of any disclosure controls and procedures also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

 

Based on this evaluation, the Company's Chief Executive Officer and Chief Financial Officer have concluded that, as of December 31, 2021,2022, the Company's disclosure controls and procedures are not effective as a result of one unremediated material weakness in the Company's internal control over financial reporting that was discovered during the course of the 2018 external audit of the accounts, relating to the accounting for and disclosure of certain complex and nonrecurring transactions as it specifically pertains to the adoption and application of ASU 2014-09.2014-09, Revenue from Contracts with Customers ("ASU 2014-09").  Not all material weaknesses necessarily present the same risks from period to period as a result of differing events and transactions which have occurred or may occur in current and future periods.  

 

Management's Report on Internal Control over Financial Reporting

 

The Company's management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. The Company's management evaluated the effectiveness of its internal control over financial reporting based on the framework in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework). Based on that evaluation, the Company’s management has concluded that, as of December 31, 2021,2022, our internal controls over financial reporting are not effective because of the existence of one unremediated material weakness in internal control over financial reporting, that was discovered during the course of the 2018 external audit of the accounts, relating to the accounting for and disclosure of certain complex and nonrecurring transactions as it specifically pertains to the adoption and application of ASU 2014-09.

102

KINGSWAY FINANCIAL SERVICES INC.

 

Material Weaknesses in Internal Control over Financial Reporting

 

A material weakness is defined as a deficiency or combination of deficiencies in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of annual or interim consolidated financial statements will not be prevented or detected on a timely basis.

 

With respect to the inadequate design accounting for and operation of internal disclosure of certain complex and nonrecurring transactions, the execution of the controls over the application of accounting literature did not operate effectively with respect to the adoption and application of ASU 2014-09.  This matter was discovered during the course of the 2018 external audit of the accounts and was reviewed with the Company's Audit Committee.

 

As a result of this material weakness, the Company’s management directed a comprehensive review of its consolidated financial statements to assess the possibility of further material misstatements that may remain unidentified. As a result of such review, and notwithstanding the material weakness described above, the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, believes that the audited consolidated financial statements contained in this 20212022 Annual Report on Form 10-K fairly present, in all material respects, our financial condition, results of operations and cash flows for the fiscal years presented in conformity with U.S. GAAP.

 

Remediation Process

 

TheIn 2022, the Company has been evaluating the material weakness and is in process of executing its plan to strengthen the effectiveness of the design and operation ofdirected its internal control environment. The remediation plan includes implementing additional review procedures with respectaudit department to its accounting under ASC 606, executingconduct a thorough review of allthe material revenue streams, and educating key financial personnelprocesses.  The review is in its final stages, which has preliminarily indicated no material issues.  The Company expects to ensureuse the Company’s accounting will continuefinal results of this review in early 2023 to be in accordance with that standard onimplementgo-forward basis.remediation plan for this final material weakness.

 

The actions that the Company is taking are subject to ongoing senior management review as well as Audit Committee oversight. The Company is committed to maintaining a strong internal control environment and believes that these remediation efforts will represent significant improvements in its controls.

 

Remediation of 2018 and 2019 Material Weaknesses

As previously reported in our Annual Report on Form 10-K for the years ended December 31, 2018, 2019 and 2020, the Company identified and reported several material weaknesses in internal control over financial reporting.  Management believes only the following material weakness remained unremediated as of the issuance of this 2021 Annual Report: the accounting for and disclosure of certain complex and nonrecurring transactions as it specifically pertains to the adoption and application of ASU 2014-09.

The Company has enhanced and revised the design of its internal control over financial reporting, including introducing additional controls, review procedures and formalizing certain documentation processes.  As a result of these enhancements, the Company believes that the previously identified material weaknesses (with the exception of the accounting for and disclosure of certain complex and nonrecurring transactions as it specifically pertains to the adoption and application of ASU 2014-09) have now been remediated.

10391

KINGSWAY FINANCIAL SERVICES INC.

 

Changes in Internal Control over Financial Reporting

 

On OctoberNovember 1, 2021,2022, the Company acquired 100% of the outstanding equity interests of RavixCSuite and on December 30, 2021,November 18, 2022, the Company acquired 100%substantially all of the outstanding membership interestsassets and assumed certain specified liabilities of RoeCo.SNS.  Since the dates of these acquisitions, the Company has been analyzing and evaluating procedures and controls to determine their effectiveness and to make them consistent with our disclosure controls and procedures. As permitted by the SEC, RavixCSuite and RoeCoSNS have been excluded from the scope of our quarterly discussion of material changes in internal control over financial reporting below.

 

Other than processes and controls that have been put in place as a result of our remediation of certain material weaknesses in internal control over financial reporting, thereThere have been no changes in the Company's internal control over financial reporting during the period beginning October 1, 2021,2022, and ending December 31, 2021,2022, that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting, except with respect to RavixCSuite and RoeCo.SNS.

 

Item 9B. Other Information

 

None

 

Item 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections

 

Not Applicable

 

10492

KINGSWAY FINANCIAL SERVICES INC.

 

PART III.

 

Item 10. Directors, Executive Officers, and Corporate Governance

 

The information required by this Item is incorporated herein by reference to the Proxy Statement for our 20212022 Annual Meeting of Shareholders, which will be filed with the SEC no later than 120 days after the end of our fiscal year ended December 31, 2021.2022.

 

We have adopted a Code of Business Conduct and Ethics that is applicable to all employees, including our chief executive officer, chief financial officer and other senior financial personnel, as well as our directors. A copy of the Code of Business Conduct and Ethics is posted in the "Corporate Governance" section of our website at www.kingsway-financial.com. Any future amendments to the Code of Business Conduct and Ethics and any grant of waiver from a provision of the code requiring disclosure under applicable SEC rules will be disclosed in the "Corporate Governance" section of our website.

 

Item 11. Executive Compensation

 

The information required by this Item is incorporated herein by reference to the Proxy Statement for our 20212022 Annual Meeting of Shareholders, which will be filed with the SEC no later than 120 days after the end of our fiscal year ended December 31, 2021.2022.

 

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 

The information required by this Item is incorporated herein by reference to the Proxy Statement for our 20212022 Annual Meeting of Shareholders, which will be filed with the SEC no later than 120 days after the end of our fiscal year ended December 31, 2021.2022.

 

Item 13. Certain Relationships and Related Transactions, and Director Independence

 

The information required by this Item is incorporated herein by reference to the Proxy Statement for our 20212022 Annual Meeting of Shareholders, which will be filed with the SEC no later than 120 days after the end of our fiscal year ended December 31, 2021.2022.

 

Item 14. Principal Accounting Fees and Services 

 

The information required by this Item is incorporated herein by reference to the Proxy Statement for our 20212022 Annual Meeting of Shareholders, which will be filed with the SEC no later than 120 days after the end of our fiscal year ended December 31, 2021.2022.

 

10593

KINGSWAY FINANCIAL SERVICES INC.

 

Part IV

 

Item 15. Exhibits, Financial Statement Schedules

 

(a) Documents filed as part of this Report 

 

(1) Financial Statements. We have filed the following documents, which are included in Part II, Item Item��8 of this 20212022 Annual Report on Form 10-K.  

 

Report of Independent Registered Public Accounting Firm

 

Consolidated Balance Sheets

 

Consolidated Statements of Operations

 

Consolidated Statements of Comprehensive Loss

 

Consolidated Statements of Shareholders' Equity

 

Consolidated Statements of Cash Flow

 

Notes to Consolidated Financial Statements

 

(2) Financial Statement Schedules. The following financial statement schedules are filed as a part hereof along with the related reports of the Independent Registered Public Accounting Firm included in Part II, Item 8. Schedules not listed here have been omitted because they are not applicable or the required information is included in the Consolidated Financial Statements.

 

Schedule I         Condensed Financial Information of the Registrant (Parent Company)

 

(3) Exhibits. The exhibits listed in the accompanying "Index to Exhibits" that follow the signature pages of this report are filed or incorporated by reference as part of this Form 10-K.

 

(b) Exhibits. Included in Item 15(a)(3) above

 

(c) Financial Statement Schedules. Included in Item 15(a)(2) above

 

10694

KINGSWAY FINANCIAL SERVICES INC.

 

 

SCHEDULE I. Condensed Financial Information of the Registrant (Parent Company)

 

Parent Company Balance Sheets

 

(in thousands)

 

December 31, 2021

 

December 31, 2020

  

December 31, 2022

 

December 31, 2021

 
  

Assets

        

Investments in subsidiaries

 $1,944  $6,155  $23,545  $1,944 

Cash and cash equivalents

 56  186  32  56 

Other assets

 447  428  1,313  447 

Total Assets

 $2,447  $6,769  $24,890  $2,447 

Liabilities and Shareholders' Equity

        

Liabilities:

  

Accrued expenses and other liabilities

 $1,674  $2,263  $3,206  $1,674 

Total Liabilities

 1,674  2,263  3,206  1,674 

Redeemable Class A preferred stock

 6,497  6,504  6,013  6,497 

Shareholders' Equity:

  

Common stock

        

Additional paid-in capital

 359,138  355,242  359,985  359,138 

Treasury stock, at cost

 (492) (492) (492) (492)

Accumulated deficit

 (395,149) (394,807) (370,427) (395,149)

Accumulated other comprehensive income

 30,779  38,059  26,605  30,779 

Shareholders' equity attributable to common shareholders

 (5,724) (1,998) 15,671  (5,724)

Total Liabilities, Class A preferred stock and Shareholders' Equity

 $2,447  $6,769  $24,890  $2,447 

 

See accompanying report of independent registered accounting firm.

 

10795

KINGSWAY FINANCIAL SERVICES INC.

 

SCHEDULE I. Condensed Financial Information of the Registrant (Parent Company)

Parent Company Statements of Operations

 

(in thousands)

 

Years ended December 31,

  

Years ended December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Other revenue (expenses), net:

  

General and administrative expenses

 $(3,287) $(1,735) $(2,081) $(3,287)

Non-operating other expense

 (2) (3) (8) (2)

Total other expenses, net

 (3,289) (1,738) (2,089) (3,289)

Loss from continuing operations before income tax benefit and equity in loss of subsidiaries

 (3,289) (1,738)

Loss from continuing operations before income tax benefit and equity in income of subsidiaries

 (2,089) (3,289)

Income tax benefit

 (340) (214) (314) (340)

Equity in income (loss) of subsidiaries

 4,809  (3,892)

Net income (loss)

 $1,860  $(5,416)

Equity in income of subsidiaries

 16,840  4,809 

Net income

 $15,065  $1,860 

 

See accompanying report of independent registered accounting firm.

 

10896

KINGSWAY FINANCIAL SERVICES INC.

 

SCHEDULE I. Condensed Financial Information of the Registrant (Parent Company)

 

Parent Company Statements of Comprehensive Loss

 

(in thousands)

 

Years ended December 31,

  

Years ended December 31,

 
 

2021

  

2020

  

2022

  

2021

 
  

Net income (loss)

 $1,860  $(5,416)

Other comprehensive, net of taxes(1):

 

Net income

 $15,065  $1,860 

Other comprehensive loss, net of taxes(1):

 

Unrealized losses on available-for-sale investments:

  

Unrealized losses arising during the period

 0  0     

Reclassification adjustment for amounts included in net loss

  0   0       

Other comprehensive loss - parent only

 0  0     

Equity in other comprehensive (loss) income of subsidiaries

  (7,295)  2,723 

Other comprehensive (loss) income

 (7,295) 2,723 

Comprehensive loss

 $(5,435) $(2,693)

Equity in other comprehensive loss of subsidiaries

  (4,238)  (7,295)

Other comprehensive loss

 (4,238) (7,295)

Comprehensive income (loss)

 $10,827  $(5,435)

(1) Net of income tax benefitexpense (benefit) of $0 and $0 in 20212022 and 20202021, respectively

 

See accompanying report of independent registered accounting firm.

 

109
97

KINGSWAY FINANCIAL SERVICES INC.

 

SCHEDULE I. Condensed Financial Information of the Registrant (Parent Company)

 

Parent Company Statements of Cash Flows

 

(in thousands)

 

Years ended December 31,

  

Years ended December 31,

 
 

2021

  

2020

  

2022

  

2021

 

Cash provided by (used in):

  

Operating activities:

  

Net income (loss)

 $1,860  $(5,416)

Adjustments to reconcile net income (loss) to net cash used in operating activities:

 

Equity in net (income) loss of subsidiaries

 (4,809) 3,892 

Net income

 $15,065  $1,860 

Adjustments to reconcile net income to net cash used in operating activities:

 

Equity in net income of subsidiaries

 (16,840) (4,809)

Stock-based compensation expense, net of forfeitures

 1,620  219  589  1,620 

Other, net

 (551) 855  667  (551)

Net cash used in operating activities

 (1,880) (450) (519) (1,880)

Investing activities:

  

Net cash from investing activities

 0  0     

Financing activities:

  

Proceeds from exercise of warrants

 1,750 0  545 1,750 

Capital contribution to subsidiary

 (50)  

Net cash provided by financing activities

 1,750  0  495  1,750 

Net decrease in cash and cash equivalents

 (130) (450) (24) (130)

Cash and cash equivalents at beginning of period

 186  636  56  186 

Cash and cash equivalents at end of period

 $56  $186  $32  $56 

 

See accompanying report of independent registered accounting firm.

 

11098

KINGSWAY FINANCIAL SERVICES INC.

 

Item 16.         Form 10-K Summary

 

None.

111

KINGSWAY FINANCIAL SERVICES INC.

 

EXHIBIT INDEX

 

Exhibit

Description

2.1

Stock Purchase Agreement, dated April 1, 2015, by and between National General Holdings Corp., as Buyer, and Kingsway America Inc. and Mendota Insurance Company, as Sellers (included as Exhibit 2.1 to the Form 8-K, filed April 7, 2015, and incorporated herein by reference).

2.2

Stock Purchase Agreement, dated as of May 17, 2016 by and among CMC Acquisition, LLC, CRIC TRT Acquisition LLC and BNSF-Delpres Investments Ltd. (included as Exhibit 2.1 to the Form 8-K, filed July 20, 2016, and incorporated herein by reference).

2.3

Amendment to Stock Purchase Agreement, dated as of June 17, 2016, by and among CMC Acquisition, LLC, CRIC TRT Acquisition LLC, and BNSF-Delpres Investments Ltd. (included as Exhibit 2.1 to the Form 8-K, filed June 17, 2016, and incorporated herein by reference).

2.4

Stock Purchase Agreement By and Among Premier Holdings, LLC, Advantage Auto MGA, LLC, Mendota Insurance Company, Kingsway America Inc. and Kingsway Financial Services Inc., Dated as of July 16, 2018 (included as Exhibit 2.1 to the Form 8-K, filed July 20, 2018, and incorporated herein by reference).

  

2.52.2

Stock Purchase Agreement, dated as of October 12, 2020, by and among Kingsway Warranty Holdings LLC,Kingsway America Inc., PWI Holdings, Inc., and ADESA Dealer Services, LLC (included as Exhibit 2.1 to Form 8-K, filed October 13, 2020, and incorporated herein by reference).

2.3Stock Purchase Agreement, dated July 29, 2022, by and among Professional Warranty Service Corporation, a Virginia corporation (the “Company”) Tyler Gordy, an individual (“Gordy”); Professional Warranty Services LLC, a Delaware limited liability company (“Parent” and together with Gordy, each a “Seller” and collectively “Sellers”); and PCF Insurance Services of the West, LLC, a Delaware limited liability company (“Buyer”) (included as Exhibit 2.1 to the Form 10-Q, filed August 4, 2022, and incorporated herein by reference).
  

3.1

Certificate of Incorporation of Kingsway Financial Services Inc. (included as Exhibit 3.1 to the Form 8-K, filed December 31, 2018, and incorporated herein by reference).

  

3.2

By-laws of Kingsway Financial Services Inc. (included as Exhibit 3.2 to the Form 8-K, filed December 31, 2018, and incorporated herein by reference).

  

4.1

Indenture dated December 4, 2002 between Kingsway America Inc. and State Street Bank and Trust Company of Connecticut, National Association (included as Exhibit 4.3 to the Form 10-K, filed March 30, 2012, and incorporated herein by reference).

  

4.2

Indenture dated May 15, 2003 between Kingsway America Inc. and U.S. Bank National Association (included as Exhibit 4.4 to the Form 10-K, filed March 30, 2012, and incorporated herein by reference).

  

4.3

Indenture dated October 29, 2003 between Kingsway America Inc. and U.S. Bank National Association (included as Exhibit 4.5 to the Form 10-K, filed March 30, 2012, and incorporated herein by reference).

  

4.4

Indenture dated May 22, 2003 between Kingsway America Inc., Kingsway Financial Services Inc., and Wilmington Trust Company (included as Exhibit 4.6 to the Form 10-K, filed March 30, 2012, and incorporated herein by reference).

  

4.5

Junior Subordinated Indenture dated September 30, 2003 between Kingsway America Inc. and J.P Morgan Chase Bank (included as Exhibit 4.7 to the Form 10-K, filed March 30, 2012, and incorporated herein by reference).

  

4.6

Indenture dated December 16, 2003 between Kingsway America Inc., Kingsway Financial Services Inc., and Wilmington Trust Company (included as Exhibit 4.8 to the Form 10-K, filed March 30, 2012, and incorporated herein by reference).

  

4.7

Amended and Restated Common Stock Series B Warrant Agreement, dated July 8, 2014 (included as Exhibit 4.1 to the Form 8-K, filed July 10, 2014, and incorporated herein by reference).

4.8

Form of Stock Certificate (included as Exhibit 4.1 to the Form 8-K, filed December 31, 2018, and incorporated herein by reference).

  
4.9Second Amended and Restated Kingsway Financial Services Inc. Common Stock Series B Warrant Agreement  (included as Exhibit 4.7 to the Form 10-Q, filed August 5, 2021, and incorporated herein by reference).
  

10.1

Kingsway Financial Services Inc. 2013 Equity Incentive Plan (included as Schedule B to the Definitive Proxy Statement on Schedule 14A filed with the SEC on April 11, 2013, and incorporated herein by reference). *

112

KINGSWAY FINANCIAL SERVICES INC.

 

10.2

Form of Subscription Agreement (included as Exhibit 10.1 to the Form 8-K, filed December 27, 2013, and incorporated herein by reference).

  

10.3

Registration Rights Agreement, dated February 3, 2014, by and among the Company and the other parties signatory thereto (included as Exhibit 10.2 to the Form 8-K, filed February 4, 2014, and incorporated herein by reference).

  

10.4

Kingsway America Inc. Employee Share Purchase Plan (included as Schedule B to the Definitive Proxy Statement on Schedule 14A filed with the SEC on April 30, 2014 and incorporated herein by reference). *

  

10.5

Agreement to Buyout and Release dated February 24, 2015 between 1347 Advisors LLC and 1347 Property Insurance Holdings, Inc. (included as Exhibit 10.1 to the Form 8-K, filed February 27, 2015, and incorporated herein by reference).

10.6

Stockholders’ Agreement, dated as of July 14, 2016, by and between CMC Industries, Inc., CMC Acquisition LLC and CRIC TRT Acquisition LLC (included as Exhibit 10.1 to Form 8-K, filed July 20, 2016, and incorporated herein by reference).

10.7

Management Services Agreement, dated as of July 14, 2016, by and between TRT LeaseCo, LLC and DGI-BNSF Corp. (included as Exhibit 10.2 to Form 8-K, filed July 20, 2016, and incorporated herein by reference).

10.8

TRT LeaseCo, LLC 4.07% Senior Secured Note, Due May 15, 2034 (included as Exhibit 10.3 to Form 10-Q, filed August 4, 2016, and incorporated herein by reference).

10.9

Deed of Trust, Security Agreement, Assignment of Leases and Rents and Fixture Filing Statement, dated as of March 12, 2015, from TRT LeaseCo, LLC to Malcolm Morris, as Deed of Trust Trustee for the benefit of Wells Fargo Bank Northwest, N.A., as trustee (included as Exhibit 10.4 to Form 10-Q, filed August 4, 2016, and incorporated herein by reference).

10.10

Lease between TRT LeaseCo, LLC, as Landlord, and BNSF Railway Company (f/k/a The Burlington Northern and Santa Fe Railway Company), as Tenant, dated as of June 1, 2014 (included as Exhibit 10.5 to Form 10-Q, filed August 4, 2016, and incorporated herein by reference).

10.11

Registration Rights Agreement, dated as of November 16, 2016 by and among the Company, GrizzlyRock Institutional Value Partners, LP and W.H.I. Growth Fund Q.P., L.P. (included as Exhibit 10.4 to Form 8-K, filed November 16, 2016, and incorporated herein by reference).

  

10.1210.6

Registration Rights Agreement, dated as of November 16, 2016 by and between the Company and Yorkmont Capital Partners, LP. (included as Exhibit 10.5 to Form 8-K, filed November 16, 2016, and incorporated herein by reference).

99

KINGSWAY FINANCIAL SERVICES INC.

10.1310.7

Right of First Offer Agreement, dated as of November 16, 2016 by and between the Company and GrizzlyRock Institutional Value Partners, LP. (included as Exhibit 10.6 to Form 8-K, filed November 16, 2016, and incorporated herein by reference).

  

10.1410.8

Right of First Offer Agreement, dated as of November 16, 2016 by and between the Company and W.H.I. Growth Fund Q.P., L.P. (included as Exhibit 10.7 to Form 8-K, filed November 16, 2016, and incorporated herein by reference).

  

10.1510.9

Amendment No. 1 to the Kingsway Financial Services Inc. 2013 Equity Incentive Plan (included as Exhibit 10.1 to Form 10-Q, filed August 8, 2018, and incorporated herein by reference).

  

10.1610.10

Offer Letter, dated September 5, 2018, between the Company and John T. Fitzgerald (included as Exhibit 10.2 to Form 8-K, filed September 10, 2018, and incorporated herein by reference).

  

10.1710.11

Severance Agreement, dated September 5, 2018, between the Company and John T. Fitzgerald (included as Exhibit 10.3 to Form 8-K, filed September 10, 2018, and incorporated herein by reference).

 

113

KINGSWAY FINANCIAL SERVICES INC.

10.1810.12

Restricted Stock Agreement, dated September 5, 2018, between the Company and John T. Fitzgerald (included as Exhibit 10.4 to Form 8-K, filed September 10, 2018, and incorporated herein by reference).

  

10.1910.13

Form of Indemnification Agreement for Directors and Officers (included as Exhibit 10.5 to Form 8-K, filed September 10, 2018, and incorporated herein by reference).

  

10.20

Letter Agreement, dated May 30, 2018, between the Company and Larry Swets (included as Exhibit 10.9 to Form 10-Q, Filed November 9, 2018, and incorporated herein by reference).

10.21

Employment Separation Agreement and Release, dated January 31, 2019, between Kingsway America Inc. and Hassan R. Baqar (included as Exhibit 10.1 to Form 8-K, filed February 14, 2019, and incorporated herein by

reference).

10.22

Advisor Agreement, dated January 31, 2019, between Kingsway America Inc. and Sequoia Financial LLC (included as Exhibit 10.2 to Form 8-K, filed February 14, 2019, and incorporated herein by reference).

10.2310.14

Employment Offer Letter, dated as of October 23, 2019, by and between Kent A. Hansen and Kingsway America Inc.(included as Exhibit 10.2 to Form 8-K, filed February 28, 2020, and incorporated herein by reference).

  

10.24

Employment Separation Agreement and Release, dated as of February 28, 2020, by and between Kingsway America Inc. and William A. Hickey, Jr. (included as Exhibit 10.3 to Form 8-K, filed February 28, 2020, and incorporated herein by reference).

10.25

Consulting Agreement, dated as of February 28, 2020, by and between Kingsway America Inc. and William A. Hickey, Jr. (included as Exhibit 10.4 to Form 8-K, filed February 28, 2020, and incorporated herein by reference).

10.2610.15

Kingsway Financial Services Inc. 2020 Equity Incentive Plan (included as Schedule A to the Definitive Proxy Statement on Schedule 14A filed with the SEC on August 20, 2020, and incorporated herein by reference). *

  

10.2710.16

Loan and Security Agreement, dated as of December 1, 2020, among Kingsway Warranty Holdings LLC, Trinity Warranty Solutions LLC, Geminus Holding Company, Inc., IWS Acquisition Corporation and PWI Holdings, Inc., as Borrowers, the other Loan Parties party thereto, and CIBC Bank USA, as Lender and as Issuing Lender (included as Exhibit 10.1 to Form 8-K, filed December 2, 2020, and incorporated herein by reference).

  

10.2810.17

Letter Agreement, effective as of December 31, 2020, by and among Kingsway Warranty Holdings LLC, Trinity Warranty Solutions LLC, Geminus Holding Company, Inc., IWS Acquisition Corporation, and PWI Holdings, Inc., as Borrowers, the other Loan Parties party thereto, and CIBC Bank USA, as Lender.

  

10.2910.18

Form of Restricted Stock Agreement. *

  
10.3010.19Employment Separation Agreement and Release, by and between Kingsway America, Inc. and Paul R. Hogan, dated as of March 31, 2021 (included as Exhibit 10.1 to Form 8-K, filed April 2, 2021, and incorporated herein by reference).
  
10.3110.20Stock Purchase Agreement by and among, Ravix Acquisition, LLC, The Shareholders of Ravix Financial, Inc., Ravix Financial, Inc., Kingsway America, Inc. (solely with respect to Section 9.21), and Dan Saccani, as the Seller Representative, dated October 1, 2021 (included as Exhibit 10.1 to Form 8-K, filed October 4, 2021, and incorporated herein by reference).

10.21Membership Interest Purchase Agreement by and among CSuite Acquisition, LLC, Arthur J. Cohen and Beth Garden, as Trustees of the Cohen Garden Trust dated July 13, 2015, Realized Potential, LLC, and Arthur J. Cohen, as the Sellers’ Representative, dated November 1, 2022 (included as Exhibit 10.1 to the Form 8-K, filed November 2, 2022, and incorporated herein by reference).
10.22Asset purchase agreement by and among Pegasus acquirer LLC, as buyer, Secure Nursing Service, Inc., as seller and Rafael Gofman, Ella Gofman And Zhanna Weiss, as the shareholders (included as Exhibit 10.1 to the Form 8-K, filed November 21, 2022, and incorporated herein by reference).
10.23Purchase and Sale Agreement dated December 22, 2022, by and between TRT Leaseco, LLC, as Seller, and BNSF Dayton LLC, as Purchaser (included as Exhibit 10.1 to the Form 8-K, filed December 23, 2022, and incorporated herein by reference).
10.24Second Amendment to Loan and Security Agreement, dated as of February 28, 2023, among Kingsway Warranty Holdings LLC, Trinity Warranty Solutions LLC, Geminus Holding Company, Inc., IWS Acquisition Corporation and PWI Holdings, Inc., as Borrowers, the other Loan Parties party thereto, and CIBC Bank USA, as Lender and as Issuing Lender.
  

14

 Kingsway Financial Services Inc. Code of Business Conduct & Ethics Inc. Code of Business Conduct & Ethics (included as Exhibit 14 to form 10-K, Filed March 16, 2018, and incorporated herein by reference.

100

KINGSWAY FINANCIAL SERVICES INC.

21

Subsidiaries of Kingsway Financial Services Inc.

  

23.123

Consent of Plante & Moran, PLLC

  

114

KINGSWAY FINANCIAL SERVICES INC.

31.1

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) of the Exchange Act

  

31.2

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) of the Exchange Act

  

32.1

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

  

32.2

Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

  

101.INS

Inline XBRL Instance Document

  

101.SCH

Inline XBRL Taxonomy Extension Schema

  

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase

  

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase

  

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase

  

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase

  
104Cover Page Interactive Data File (embedded within the Inline XBRL Document and include in Exhibit 101)

 

* Management contract or compensatory plan or arrangement.

 

115101

KINGSWAY FINANCIAL SERVICES INC.

 

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

    
   

KINGSWAY FINANCIAL SERVICES INC.

    

Date:

February 28, 2022March 8, 2023

By:

/s/ John T. Fitzgerald

  

Name:

John T. Fitzgerald

  

Title:

Chief Executive Officer, President and Director

   

(Principal Executive Officer)

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

 

/s/ John T. Fitzgerald
John T. Fitzgerald

Chief Executive Officer, President and Director

February 28, 2022March 8, 2023

   

/s/ Kent A. Hansen

Kent A. Hansen

Chief Financial Officer and Executive Vice President

(principal financial officer and principal accounting officer)

February 28, 2022March 8, 2023

   

/s/ Terence Kavanagh

Terence Kavanagh

Chairman of the Board and Director

February 28, 2022March 8, 2023

 

/s/ Charles Frischer

Charles Frischer

DirectorMarch 8, 2023

  

/s/ Gregory Hannon

Gregory Hannon

Director

February 28, 2022March 8, 2023

   

/s/ Doug Levine

Doug Levine

Director

February 28, 2022March 8, 2023

   

/s/ Corissa Porcelli

Corissa Porcelli

Director

February 28, 2022March 8, 2023

   

/s/ Joseph Stilwell

Joseph Stilwell

Director

February 28, 2022March 8, 2023

 

116102