| Schedule of Major Class Assets and Liabilities Included as Part of Discontinued Operations |
The
assets and liabilities included as part of discontinued operations as of December 31, 2025 and December 31, 2024 related to the Company’s
managed services and reinsurance businesses. The major classes of assets and liabilities are as follows (in thousands):
Schedule of Major Class Assets and Liabilities
Included as Part of Discontinued Operations
| | |
December
31, 2025 | | |
December
31, 2024 | |
| | |
| | |
| |
| Cash and cash equivalents | |
$ | - | | |
$ | 1,232 | |
| Accounts receivable, net | |
| - | | |
| 3,587 | |
| Inventories, net | |
| - | | |
| 1,432 | |
| Lease right-of-use-assets | |
| - | | |
| 1,285 | |
| Property, plant and equipment, net | |
| - | | |
| 377 | |
| Other assets | |
| - | | |
| 285 | |
| Reinsurance balance receivable | |
| 11,218 | | |
| 22,976 | |
| Funds deposited with reinsured
companies | |
| 2,665 | | |
| 8,650 | |
| Total
assets of discontinued operations | |
$ | 13,883 | | |
$ | 39,824 | |
| | |
| | | |
| | |
| Accounts payable and accrued expenses | |
$ | 169 | | |
$ | 4,862 | |
| Deferred revenue and customer deposits | |
| - | | |
| 771 | |
| Debt, net of issuance costs | |
| - | | |
| 301 | |
| Lease obligations | |
| - | | |
| 1,352 | |
| Loss and loss adjustment expense reserves | |
| 5,380 | | |
| 13,283 | |
| Present value of future profits | |
| 3,878 | | |
| 9,153 | |
| Total
liabilities of discontinued operations | |
$ | 9,427 | | |
$ | 29,722 | |
|
| Schedule of Net Loss From Discontinued Operation |
The
major line items constituting the net income (loss) from discontinued operations are as follows (in thousands):
Schedule of Net Loss From Discontinued Operation
| | |
Managed
Services | | |
Reinsurance | | |
Total | |
| | |
Year
Ended December 31, 2025 | |
| | |
Managed
Services | | |
Reinsurance | | |
Total | |
| Net product and services revenue | |
$ | 19,387 | | |
$ | - | | |
$ | 19,387 | |
| Net premiums earned | |
| - | | |
| 14,823 | | |
| 14,823 | |
| Total revenue | |
| 19,387 | | |
| 14,823 | | |
| 34,210 | |
| Cost of products and services revenues | |
| (16,020 | ) | |
| - | | |
| (16,020 | ) |
| Net losses and loss adjustment expenses | |
| - | | |
| (8,790 | ) | |
| (8,790 | ) |
| Amortization of deferred policy acquisition
costs | |
| - | | |
| (3,982 | ) | |
| (3,982 | ) |
| Selling and administrative expenses | |
| (2,550 | ) | |
| (1,910 | ) | |
| (4,460 | ) |
| Impairment of assets | |
| - | | |
| (75 | ) | |
| (75 | ) |
| Total
expenses | |
| (18,570 | ) | |
| (14,757 | ) | |
| (33,327 | ) |
| Income from operations | |
| 817 | | |
| 66 | | |
| 883 | |
| Other income | |
| 1 | | |
| 8 | | |
| 9 | |
| Income from discontinued
operations before taxes | |
| 818 | | |
| 74 | | |
| 892 | |
| Income tax expense | |
| - | | |
| - | | |
| - | |
| Net
income from discontinued operations | |
$ | 818 | | |
$ | 74 | | |
$ | 892 | |
| | |
Managed
Services | | |
Reinsurance | | |
Strong/MDI | | |
Strong
Studios | | |
Total | |
| | |
Year
Ended Ended December 31, 2024 | |
| | |
Managed
Services | | |
Reinsurance | | |
Strong/MDI | | |
Strong
Studios | | |
Total | |
| Net product and services revenue | |
$ | 31,574 | | |
$ | - | | |
$ | 11,286 | | |
$ | - | | |
$ | 42,860 | |
| Net premiums earned | |
| - | | |
| 18,708 | | |
| - | | |
| - | | |
| 18,708 | |
| Total revenue | |
| 31,574 | | |
| 18,708 | | |
| 11,286 | | |
| - | | |
| 61,568 | |
| Cost of products and services revenues | |
| (25,823 | ) | |
| - | | |
| (6,530 | ) | |
| - | | |
| (32,353 | ) |
| Net losses and loss adjustment expenses | |
| - | | |
| (11,572 | ) | |
| - | | |
| - | | |
| (11,572 | ) |
| Amortization of deferred policy acquisition
costs | |
| - | | |
| (4,983 | ) | |
| - | | |
| - | | |
| (4,983 | ) |
| Selling and administrative expenses | |
| (4,243 | ) | |
| (2,079 | ) | |
| (2,800 | ) | |
| (52 | ) | |
| (9,174 | ) |
| (Loss) gain on disposal
and impairment of assets | |
| - | | |
| (2,057 | ) | |
| (72 | ) | |
| 10 | | |
| (2,119 | ) |
| Total
expenses | |
| (30,066 | ) | |
| (20,691 | ) | |
| (9,402 | ) | |
| (42 | ) | |
| (60,201 | ) |
| Income (loss) from operations | |
| 1,508 | | |
| (1,983 | ) | |
| 1,884 | | |
| (42 | ) | |
| 1,367 | |
| Other (expense) income | |
| (137 | ) | |
| (22 | ) | |
| 21,800 | | |
| - | | |
| 21,641 | |
| Income (loss) from discontinued
operations before taxes | |
| 1,371 | | |
| (2,005 | ) | |
| 23,684 | | |
| (42 | ) | |
| 23,008 | |
| Income tax benfit (expense) | |
| 47 | | |
| - | | |
| (93 | ) | |
| - | | |
| (46 | ) |
| Net
income (loss) from discontinued operations | |
$ | 1,418 | | |
$ | (2,005 | ) | |
$ | 23,591 | | |
$ | (42 | ) | |
$ | 22,962 | |
|