Schedule of Liability for Unpaid Claims and Claims Adjustment Expense |
Reserve Rollforward Table
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2025 |
|
March 31, 2024 |
|
|
|
|
Reserves for claims and claims' adjustment expenses, beginning of the year |
$ |
223,693 |
|
|
$ |
133,147 |
|
Reinsurance share, beginning of the year |
(4,032) |
|
|
(1,390) |
|
Reserves for claims and claims' adjustment expenses, net of reinsurance |
219,661
|
|
|
131,757
|
|
Claims and claims' adjustment expenses incurred: |
|
|
|
Current year |
234,782 |
|
|
108,431 |
|
Prior years, excluding discount and amortization of deferred gain |
(6,429) |
|
|
(163) |
|
Total claims and claims' adjustment expenses incurred |
228,353
|
|
|
108,268
|
|
Claims and claims' adjustment expenses paid: |
|
|
|
Current year |
(27,551) |
|
|
(13,464) |
|
Prior years |
(14,290) |
|
|
(9,926) |
|
Total claims and claims' adjustment expenses paid |
(41,841) |
|
|
(23,390) |
|
Other changes: |
|
|
|
Foreign exchange effect |
(32,621) |
|
|
3,026 |
|
Total other changes |
(32,621) |
|
|
3,026
|
|
Reserves for claims and claims' adjustment expenses, end of the year |
376,972 |
|
|
223,693 |
|
Reinsurance share, end of the year |
(3,420) |
|
|
(4,032) |
|
Total |
$ |
373,552
|
|
|
$ |
219,661
|
|
|
Short-Duration Insurance Contracts, Claims Development |
Allocation by Insurance Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2025 |
|
|
Reserves for claims and claims’ adjustment expenses |
|
Reserves for claims and claims’ adjustment expenses, reinsurers’ share |
|
Reserves for claims and claims’ adjustment expenses, net of reinsurance |
Life Insurance |
|
$ |
31,136 |
|
|
$ |
— |
|
|
$ |
31,136 |
|
Accident Insurance |
|
12,336 |
|
|
— |
|
|
12,336 |
|
Civil Liability |
|
10,137 |
|
|
425 |
|
|
9,712 |
|
Vehicle Owners |
|
7,457 |
|
|
— |
|
|
7,457 |
|
Compulsory employer liability insurance |
|
5,572 |
|
|
522 |
|
|
5,050 |
|
Property Damage |
|
4,838 |
|
|
296 |
|
|
4,542 |
|
Motor Vehicle |
|
3,700 |
|
|
44 |
|
|
3,656 |
|
Other |
|
|
|
|
|
10,388 |
|
Total |
|
|
|
|
|
$ |
84,277
|
|
Claims Development - Short-Duration Contracts
Life Insurance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses and LAE, net of reinsurance for the years ended March 31 |
|
Accident |
The information about incurred and paid claims development for the years ended March 31, 2018 to 2024, is presented as supplementary information. |
Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2018 |
5 |
|
11 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
2019 |
|
116 |
|
36 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
2020 |
|
|
49 |
|
21 |
|
1 |
|
1 |
|
1 |
|
1 |
|
2021 |
|
|
|
7 |
|
2 |
|
— |
|
— |
|
— |
|
2022 |
|
|
|
|
101 |
|
200 |
|
193 |
|
24 |
|
2023 |
|
|
|
|
|
524 |
|
3,352 |
|
1,061 |
|
2024 |
|
|
|
|
|
|
13,605 |
|
6,508 |
|
2025 |
|
|
|
|
|
|
|
23,696 |
|
Total |
|
|
|
|
|
|
|
31,290
|
|
|
|
|
|
|
|
|
|
|
Cumulative paid losses and LAE, net of reinsurance |
|
|
|
2018 |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
2019 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
2020 |
|
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
2021 |
|
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
2022 |
|
|
|
|
— |
|
— |
|
— |
|
— |
|
2023 |
|
|
|
|
|
1 |
|
3 |
|
3 |
|
2024 |
|
|
|
|
|
|
69 |
|
93 |
|
2025 |
|
|
|
|
|
|
|
57 |
|
Total |
|
|
|
|
|
|
|
154
|
|
Liabilities for loss and LAE, net of reinsurance |
|
|
31,136
|
|
Accident Insurance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses and LAE, net of reinsurance for the years ended March 31 |
|
Accident |
The information about incurred and paid claims development for the years ended March 31, 2018 to 2024, is presented as supplementary information. |
Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2018 |
2 |
|
4 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
2019 |
|
100 |
|
36 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
2020 |
|
|
81 |
|
90 |
|
1 |
|
1 |
|
1 |
|
1 |
|
2021 |
|
|
|
248 |
|
185 |
|
1 |
|
1 |
|
1 |
|
2022 |
|
|
|
|
405 |
|
231 |
|
4 |
|
4 |
|
2023 |
|
|
|
|
|
791 |
|
643 |
|
10 |
|
2024 |
|
|
|
|
|
|
2,016 |
|
3,427 |
|
2025 |
|
|
|
|
|
|
|
9,119 |
|
Total |
|
|
|
|
|
|
|
12,563
|
|
|
|
|
|
|
|
|
|
|
Cumulative paid losses and LAE, net of reinsurance |
|
|
|
2018 |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
2019 |
|
— |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
2020 |
|
|
— |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
2021 |
|
|
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
2022 |
|
|
|
|
2 |
|
4 |
|
4 |
|
4 |
|
2023 |
|
|
|
|
|
5 |
|
10 |
|
10 |
|
2024 |
|
|
|
|
|
|
30 |
|
35 |
|
2025 |
|
|
|
|
|
|
|
175 |
|
Total |
|
|
|
|
|
|
|
227
|
|
Liabilities for loss and LAE, net of reinsurance |
|
|
12,336
|
|
Civil Liability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses and LAE, net of reinsurance for the years ended March 31 |
|
Accident |
The information about incurred and paid claims development for the years ended March 31, 2018 to 2024, is presented as supplementary information. |
Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2018 |
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
2019 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
2020 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
2021 |
|
|
|
1 |
|
2 |
|
2 |
|
2 |
|
2 |
|
2022 |
|
|
|
|
642 |
|
642 |
|
642 |
|
727 |
|
2023 |
|
|
|
|
|
1 |
|
58 |
|
579 |
|
2024 |
|
|
|
|
|
|
25 |
|
2,949 |
|
2025 |
|
|
|
|
|
|
|
7,632 |
|
Total |
|
|
|
|
|
|
|
11,890
|
|
|
|
|
|
|
|
|
|
|
Cumulative paid losses and LAE, net of reinsurance |
|
|
|
2018 |
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
2019 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
2020 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
2021 |
|
|
|
1 |
|
2 |
|
2 |
|
2 |
|
2 |
|
2022 |
|
|
|
|
642 |
|
642 |
|
642 |
|
668 |
|
2023 |
|
|
|
|
|
— |
|
58 |
|
76 |
|
2024 |
|
|
|
|
|
|
— |
|
1,430 |
|
2025 |
|
|
|
|
|
|
|
1 |
|
Total |
|
|
|
|
|
|
|
2,178
|
|
Liabilities for loss and LAE, net of reinsurance |
|
|
9,712
|
|
Vehicle Owners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses and LAE, net of reinsurance for the years ended March 31 |
|
Accident |
The information about incurred and paid claims development for the years ended March 31, 2018 to 2024, is presented as supplementary information. |
Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2018 |
794 |
|
1,140 |
|
1,153 |
|
1,159 |
|
1,162 |
|
1,162 |
|
1,162 |
|
1,208 |
|
2019 |
|
946 |
|
1,364 |
|
1,387 |
|
1,396 |
|
1,415 |
|
1,420 |
|
1,477 |
|
2020 |
|
|
1,454 |
|
2,276 |
|
2,368 |
|
2,441 |
|
2,441 |
|
2,570 |
|
2021 |
|
|
|
2,683 |
|
4,294 |
|
4,406 |
|
4,436 |
|
4,653 |
|
2022 |
|
|
|
|
5,478 |
|
8,224 |
|
8,375 |
|
8,873 |
|
2023 |
|
|
|
|
|
8,246 |
|
10,901 |
|
11,540 |
|
2024 |
|
|
|
|
|
|
4,264 |
|
6,236 |
|
2025 |
|
|
|
|
|
|
|
18,830 |
|
Total |
|
|
|
|
|
|
|
55,387
|
|
|
|
|
|
|
|
|
|
|
Cumulative paid losses and LAE, net of reinsurance |
|
|
|
2018 |
794 |
|
1,140 |
|
1,153 |
|
1,159 |
|
1,162 |
|
1,162 |
|
1,162 |
|
1,208 |
|
2019 |
|
946 |
|
1,364 |
|
1,387 |
|
1,396 |
|
1,415 |
|
1,420 |
|
1,477 |
|
2020 |
|
|
1,454 |
|
2,276 |
|
2,368 |
|
2,441 |
|
2,441 |
|
2,570 |
|
2021 |
|
|
|
2,679 |
|
4,289 |
|
4,400 |
|
4,431 |
|
4,629 |
|
2022 |
|
|
|
|
5,471 |
|
8,194 |
|
8,344 |
|
8,783 |
|
2023 |
|
|
|
|
|
7,912 |
|
10,475 |
|
11,057 |
|
2024 |
|
|
|
|
|
|
4,002 |
|
5,911 |
|
2025 |
|
|
|
|
|
|
|
12,295 |
|
Total |
|
|
|
|
|
|
|
47,930
|
|
Liabilities for loss and LAE, net of reinsurance |
|
|
7,457
|
|
Compulsory employer liability insurance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses and LAE, net of reinsurance for the years ended March 31 |
|
Accident |
The information about incurred and paid claims development for the years ended March 31, 2018 to 2024, is presented as supplementary information. |
Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2018 |
428 |
|
503 |
|
636 |
|
718 |
|
764 |
|
881 |
|
1,044 |
|
1,162 |
|
2019 |
|
533 |
|
453 |
|
428 |
|
415 |
|
512 |
|
555 |
|
555 |
|
2020 |
|
|
855 |
|
783 |
|
685 |
|
767 |
|
861 |
|
885 |
|
2021 |
|
|
|
1,038 |
|
1,068 |
|
1,399 |
|
1,079 |
|
897 |
|
2022 |
|
|
|
|
1,013 |
|
1,107 |
|
1,177 |
|
1,022 |
|
2023 |
|
|
|
|
|
1,356 |
|
1,270 |
|
1,261 |
|
2024 |
|
|
|
|
|
|
2,621 |
|
2,900 |
|
2025 |
|
|
|
|
|
|
|
7,694 |
|
Total |
|
|
|
|
|
|
|
16,376
|
|
|
|
|
|
|
|
|
|
|
Cumulative paid losses and LAE, net of reinsurance |
|
|
|
2018 |
189 |
|
358 |
|
546 |
|
635 |
|
673 |
|
723 |
|
888 |
|
1,105 |
|
2019 |
|
196 |
|
290 |
|
306 |
|
332 |
|
346 |
|
354 |
|
448 |
|
2020 |
|
|
196 |
|
380 |
|
450 |
|
493 |
|
551 |
|
600 |
|
2021 |
|
|
|
241 |
|
408 |
|
510 |
|
522 |
|
538 |
|
2022 |
|
|
|
|
411 |
|
596 |
|
633 |
|
665 |
|
2023 |
|
|
|
|
|
334 |
|
556 |
|
628 |
|
2024 |
|
|
|
|
|
|
1,063 |
|
1,725 |
|
2025 |
|
|
|
|
|
|
|
5,617 |
|
Total |
|
|
|
|
|
|
|
11,326
|
|
Liabilities for loss and LAE, net of reinsurance |
|
|
5,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses and LAE, net of reinsurance for the years ended March 31 |
|
Accident |
The information about incurred and paid claims development for the years ended March 31, 2018 to 2024, is presented as supplementary information. |
Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2018 |
420 |
|
455 |
|
497 |
|
497 |
|
497 |
|
497 |
|
497 |
|
517 |
|
2019 |
|
— |
|
— |
|
— |
|
9 |
|
9 |
|
9 |
|
10 |
|
2020 |
|
|
7 |
|
7 |
|
7 |
|
7 |
|
11 |
|
12 |
|
2021 |
|
|
|
2 |
|
7 |
|
107 |
|
107 |
|
111 |
|
2022 |
|
|
|
|
6 |
|
25 |
|
111 |
|
115 |
|
2023 |
|
|
|
|
|
64 |
|
86 |
|
113 |
|
2024 |
|
|
|
|
|
|
110 |
|
593 |
|
2025 |
|
|
|
|
|
|
|
3,934 |
|
Total |
|
|
|
|
|
|
|
5,405
|
|
|
|
|
|
|
|
|
|
|
Cumulative paid losses and LAE, net of reinsurance |
|
|
|
2018 |
420 |
|
455 |
|
497 |
|
497 |
|
497 |
|
497 |
|
497 |
|
517 |
|
2019 |
|
— |
|
— |
|
— |
|
9 |
|
9 |
|
9 |
|
10 |
|
2020 |
|
|
7 |
|
7 |
|
7 |
|
7 |
|
11 |
|
12 |
|
2021 |
|
|
|
2 |
|
7 |
|
107 |
|
107 |
|
111 |
|
2022 |
|
|
|
|
6 |
|
25 |
|
111 |
|
115 |
|
2023 |
|
|
|
|
|
— |
|
22 |
|
23 |
|
2024 |
|
|
|
|
|
|
38 |
|
42 |
|
2025 |
|
|
|
|
|
|
|
33 |
|
Total |
|
|
|
|
|
|
|
863
|
|
Liabilities for loss and LAE, net of reinsurance |
|
|
4,542
|
|
Motor Vehicle
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses and LAE, net of reinsurance for the years ended March 31 |
|
Accident |
The information about incurred and paid claims development for the years ended March 31, 2018 to 2024, is presented as supplementary information. |
Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2018 |
133 |
|
153 |
|
156 |
|
156 |
|
156 |
|
156 |
|
156 |
|
163 |
|
2019 |
|
164 |
|
181 |
|
184 |
|
184 |
|
184 |
|
184 |
|
192 |
|
2020 |
|
|
169 |
|
233 |
|
233 |
|
234 |
|
234 |
|
243 |
|
2021 |
|
|
|
229 |
|
310 |
|
322 |
|
327 |
|
341 |
|
2022 |
|
|
|
|
230 |
|
386 |
|
386 |
|
411 |
|
2023 |
|
|
|
|
|
568 |
|
903 |
|
939 |
|
2024 |
|
|
|
|
|
|
2,270 |
|
3,824 |
|
2025 |
|
|
|
|
|
|
|
4,424 |
|
Total |
|
|
|
|
|
|
|
10,537
|
|
|
|
|
|
|
|
|
|
|
Cumulative paid losses and LAE, net of reinsurance |
|
|
|
2018 |
133 |
|
153 |
|
156 |
|
156 |
|
156 |
|
156 |
|
156 |
|
163 |
|
2019 |
|
164 |
|
181 |
|
184 |
|
184 |
|
184 |
|
184 |
|
192 |
|
2020 |
|
|
169 |
|
233 |
|
233 |
|
234 |
|
234 |
|
243 |
|
2021 |
|
|
|
229 |
|
310 |
|
322 |
|
327 |
|
341 |
|
2022 |
|
|
|
|
230 |
|
382 |
|
382 |
|
407 |
|
2023 |
|
|
|
|
|
397 |
|
715 |
|
743 |
|
2024 |
|
|
|
|
|
|
1,752 |
|
2,599 |
|
2025 |
|
|
|
|
|
|
|
2,193 |
|
Total |
|
|
|
|
|
|
|
6,881
|
|
Liabilities for loss and LAE, net of reinsurance |
|
|
3,656
|
|
|
Short-Duration Insurance Contracts, Schedule of Historical Claims Duration |
The following table shows the average annual percentage payout of incurred losses for the Life Insurance line of business:
Average annual percentage payout of incurred losses by age, net of reinsurance (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
Average annual percentage payout |
16.9% |
8.5% |
8.0% |
66.6% |
—% |
—% |
—% |
—% |
The following table shows the average annual percentage payout of incurred losses for the Accident Insurance line of business:
Average annual percentage payout of incurred losses by age, net of reinsurance (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
Average annual percentage payout |
31.0% |
52.5% |
16.5% |
—% |
—% |
—% |
—% |
—% |
The following table shows the average annual percentage payout of incurred losses for the Civil Liability line of business:
Average annual percentage payout of incurred losses by age, net of reinsurance (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
Average annual percentage payout |
38.2% |
29.6% |
5.6% |
21.3% |
3.4% |
1.9% |
—% |
—% |
The following table shows the average annual percentage payout of incurred losses for the Vehicle Owners line of business:
Average annual percentage payout of incurred losses by age, net of reinsurance (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
Average annual percentage payout |
63.0% |
29.2% |
2.1% |
1.6% |
0.7% |
0.8% |
0.6% |
1.9% |
The following table shows the average annual percentage payout of incurred losses for the Compulsory employer liability insurance line of business:
Average annual percentage payout of incurred losses by age, net of reinsurance (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
Average annual percentage payout |
34.6% |
13.0% |
6.0% |
5.1% |
2.0% |
3.9% |
14.0% |
16.6% |
The following table shows the average annual percentage payout of incurred losses for the Property Damage line of business:
Average annual percentage payout of incurred losses by age, net of reinsurance (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
Average annual percentage payout |
19.6% |
9.7% |
32.6% |
28.3% |
7.0% |
0.3% |
0.6% |
1.9% |
The following table shows the average annual percentage payout of incurred losses for the Motor Vehicle line of business:
Average annual percentage payout of incurred losses by age, net of reinsurance (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
Average annual percentage payout |
62.2% |
25.3% |
5.0% |
4.2% |
0.4% |
0.3% |
0.6% |
1.9% |
|