| Schedule of liability for future policy benefit, activity |
The table below presents the Long-Duration Contracts disaggregated into the present value of expected net premiums ("PVENP") and the present value of expected future policy benefits ("PVEFPB"). The net LFPB equals PVEFPB minus PVENP. All amounts are net of reinsurance.
|
|
|
|
|
|
|
|
|
|
|
|
| Liability for Future Policy Benefits — Rollforward |
March 31, 2026 |
|
March 31, 2025 (Recasted) |
| Present Value of Expected Net Premiums (PVENP) |
| Balance, beginning of period |
$ |
4,787
|
|
|
$ |
4,520
|
|
| Effect of discount rate change (to OCI) |
187 |
|
|
(328) |
|
| Effect of cash flow assumption changes |
(377) |
|
|
149 |
|
| Effect of actual vs. expected experience |
297 |
|
|
618 |
|
| Interest accrual |
558 |
|
|
449 |
|
| Issuance expense |
129,511 |
|
|
129,231 |
|
| Net premiums collected |
(130,230) |
|
|
(129,303) |
|
| Effect of foreign currency translation |
252 |
|
|
(549) |
|
|
|
|
|
| Balance, end of period |
$ |
4,985
|
|
|
$ |
4,787
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liability for Future Policy Benefits — Rollforward |
March 31, 2026 |
|
March 31, 2025 (Recasted) |
| Present Value of Expected Future Policy Benefits (PVEFPB) |
| Balance, beginning of period |
$ |
216,171
|
|
|
$ |
128,973
|
|
| Effect of discount rate change (to OCI) |
1,068 |
|
|
(7,135) |
|
| Effect of cash flow assumption changes |
(1,872) |
|
|
888 |
|
| Effect of actual vs. expected experience |
28,571 |
|
|
18,665 |
|
| Interest accrual |
24,166 |
|
|
9,786 |
|
| Issuance expense |
131,127 |
|
|
129,731 |
|
| Benefit payments |
(34,997) |
|
|
(11,480) |
|
| Surrender / termination payments |
(50,563) |
|
|
(34,237) |
|
| Effect of foreign currency translation |
19,602 |
|
|
(19,020) |
|
|
|
|
|
| Balance, end of period |
$ |
333,273
|
|
|
$ |
216,171
|
|
| Liability for Future Policy Benefits, net |
$ |
328,288
|
|
|
$ |
211,384
|
|
|
| Schedule of short-duration insurance contracts, claims development |
Allocation by Short-Duration Product Line
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2026 |
|
|
Gross 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 |
|
$ |
4,631 |
|
|
$ |
22 |
|
|
$ |
4,609 |
|
| Accident Insurance |
|
438 |
|
|
— |
|
|
438 |
|
Civil Liability |
|
8,367 |
|
|
339 |
|
|
8,028 |
|
Vehicle Owners |
|
14,030 |
|
|
— |
|
|
14,030 |
|
Compulsory employer liability insurance |
|
8,189 |
|
|
491 |
|
|
7,698 |
|
Property Damage |
|
4,987 |
|
|
454 |
|
|
4,533 |
|
Motor Vehicle |
|
2,431 |
|
|
22 |
|
|
2,409 |
|
| Other |
|
|
|
|
|
11,775 |
|
Total |
|
|
|
|
|
$ |
53,520
|
|
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 2025, is presented as supplementary information. |
Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| 2018 |
6 |
|
11 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
| 2019 |
|
122 |
|
38 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
| 2020 |
|
|
52 |
|
22 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
| 2021 |
|
|
|
8 |
|
2 |
|
— |
|
— |
|
— |
|
— |
|
| 2022 |
|
|
|
|
106 |
|
211 |
|
203 |
|
25 |
|
— |
|
| 2023 |
|
|
|
|
|
552 |
|
3,532 |
|
1,118 |
|
3 |
|
| 2024 |
|
|
|
|
|
|
14,334 |
|
6,857 |
|
99 |
|
| 2025 |
|
|
|
|
|
|
|
24,966 |
|
64 |
|
| 2026 |
|
|
|
|
|
|
|
|
4,738 |
|
Total |
|
|
|
|
|
|
|
|
4,905
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative paid losses and LAE, net of reinsurance |
|
|
|
|
| 2018 |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
| 2019 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
| 2020 |
|
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
| 2021 |
|
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
| 2022 |
|
|
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
| 2023 |
|
|
|
|
|
1 |
|
3 |
|
3 |
|
24 |
|
| 2024 |
|
|
|
|
|
|
73 |
|
98 |
|
128 |
|
| 2025 |
|
|
|
|
|
|
|
60 |
|
84 |
|
| 2026 |
|
|
|
|
|
|
|
|
59 |
|
Total |
|
|
|
|
|
|
|
|
296
|
|
Liabilities for loss and LAE, net of reinsurance |
|
|
|
4,609
|
|
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 2025, is presented as supplementary information. |
| Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| 2018 |
2 |
|
4 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
| 2019 |
|
106 |
|
38 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
| 2020 |
|
|
85 |
|
95 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
| 2021 |
|
|
|
261 |
|
195 |
|
1 |
|
1 |
|
1 |
|
1 |
|
| 2022 |
|
|
|
|
426 |
|
243 |
|
4 |
|
4 |
|
4 |
|
| 2023 |
|
|
|
|
|
833 |
|
678 |
|
11 |
|
119 |
|
| 2024 |
|
|
|
|
|
|
2,125 |
|
3,610 |
|
56 |
|
| 2025 |
|
|
|
|
|
|
|
9,608 |
|
274 |
|
| 2026 |
|
|
|
|
|
|
|
|
227 |
|
| Total |
|
|
|
|
|
|
|
|
683
|
|
|
|
|
|
|
|
|
|
|
|
| Cumulative paid losses and LAE, net of reinsurance |
|
|
|
|
| 2018 |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
| 2019 |
|
— |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
| 2020 |
|
|
— |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
| 2021 |
|
|
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
| 2022 |
|
|
|
|
2 |
|
4 |
|
4 |
|
4 |
|
4 |
|
| 2023 |
|
|
|
|
|
5 |
|
11 |
|
11 |
|
11 |
|
| 2024 |
|
|
|
|
|
|
32 |
|
37 |
|
39 |
|
| 2025 |
|
|
|
|
|
|
|
184 |
|
187 |
|
| 2026 |
|
|
|
|
|
|
|
|
1 |
|
| Total |
|
|
|
|
|
|
|
|
245
|
|
| Liabilities for loss and LAE, net of reinsurance |
|
|
|
438
|
|
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 2025, is presented as supplementary information. |
| Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| 2018 |
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
— |
|
1 |
|
1 |
|
1 |
|
| 2019 |
|
— |
|
27 |
|
9 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
| 2020 |
|
|
2 |
|
2 |
|
2 |
|
— |
|
— |
|
— |
|
— |
|
| 2021 |
|
|
|
12 |
|
12 |
|
36 |
|
232 |
|
2 |
|
2 |
|
| 2022 |
|
|
|
|
754 |
|
727 |
|
678 |
|
766 |
|
832 |
|
| 2023 |
|
|
|
|
|
254 |
|
1,006 |
|
610 |
|
135 |
|
| 2024 |
|
|
|
|
|
|
2,971 |
|
3,106 |
|
2,240 |
|
| 2025 |
|
|
|
|
|
|
|
8,041 |
|
4,746 |
|
| 2026 |
|
|
|
|
|
|
|
|
3,722 |
|
| Total |
|
|
|
|
|
|
|
|
11,678
|
|
|
|
|
|
|
|
|
|
|
|
| Cumulative paid losses and LAE, net of reinsurance |
|
|
|
|
| 2018 |
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
1 |
|
| 2019 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
| 2020 |
|
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
| 2021 |
|
|
|
1 |
|
2 |
|
2 |
|
2 |
|
2 |
|
2 |
|
| 2022 |
|
|
|
|
676 |
|
676 |
|
676 |
|
676 |
|
676 |
|
| 2023 |
|
|
|
|
|
— |
|
61 |
|
77 |
|
77 |
|
| 2024 |
|
|
|
|
|
|
— |
|
1,448 |
|
1,459 |
|
| 2025 |
|
|
|
|
|
|
|
1 |
|
1,186 |
|
| 2026 |
|
|
|
|
|
|
|
|
249 |
|
| Total |
|
|
|
|
|
|
|
|
3,650
|
|
| Liabilities for loss and LAE, net of reinsurance |
|
|
|
8,028
|
|
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 2025, is presented as supplementary information. |
| Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| 2018 |
842 |
|
1,213 |
|
1,226 |
|
1,233 |
|
1,236 |
|
1,260 |
|
1,224 |
|
1,273 |
|
1,250 |
|
| 2019 |
|
1,010 |
|
1,455 |
|
1,479 |
|
1,489 |
|
1,565 |
|
1,496 |
|
1,556 |
|
1,533 |
|
| 2020 |
|
|
1,718 |
|
2,456 |
|
2,551 |
|
2,759 |
|
2,579 |
|
2,707 |
|
2,644 |
|
| 2021 |
|
|
|
3,584 |
|
4,671 |
|
5,289 |
|
4,725 |
|
4,902 |
|
4,747 |
|
| 2022 |
|
|
|
|
7,215 |
|
10,245 |
|
9,290 |
|
9,349 |
|
8,976 |
|
| 2023 |
|
|
|
|
|
12,006 |
|
12,280 |
|
12,158 |
|
11,377 |
|
| 2024 |
|
|
|
|
|
|
8,636 |
|
6,570 |
|
6,342 |
|
| 2025 |
|
|
|
|
|
|
|
19,840 |
|
19,502 |
|
| 2026 |
|
|
|
|
|
|
|
|
61,203 |
|
| Total |
|
|
|
|
|
|
|
|
117,574
|
|
|
|
|
|
|
|
|
|
|
|
| Cumulative paid losses and LAE, net of reinsurance |
|
|
|
|
| 2018 |
842 |
|
1,213 |
|
1,226 |
|
1,233 |
|
1,236 |
|
1,236 |
|
1,236 |
|
1,236 |
|
1,250 |
|
| 2019 |
|
1,010 |
|
1,455 |
|
1,479 |
|
1,489 |
|
1,509 |
|
1,514 |
|
1,514 |
|
1,533 |
|
| 2020 |
|
|
1,548 |
|
2,418 |
|
2,515 |
|
2,592 |
|
2,592 |
|
2,624 |
|
2,644 |
|
| 2021 |
|
|
|
2,837 |
|
4,539 |
|
4,656 |
|
4,688 |
|
4,709 |
|
4,747 |
|
| 2022 |
|
|
|
|
5,778 |
|
8,650 |
|
8,808 |
|
8,915 |
|
8,976 |
|
| 2023 |
|
|
|
|
|
8,343 |
|
11,044 |
|
11,209 |
|
11,293 |
|
| 2024 |
|
|
|
|
|
|
4,217 |
|
5,988 |
|
6,070 |
|
| 2025 |
|
|
|
|
|
|
|
12,532 |
|
18,298 |
|
| 2026 |
|
|
|
|
|
|
|
|
48,733 |
|
| Total |
|
|
|
|
|
|
|
|
103,544
|
|
| Liabilities for loss and LAE, net of reinsurance |
|
|
|
14,030
|
|
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 2025, is presented as supplementary information. |
| Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| 2018 |
451 |
|
530 |
|
670 |
|
757 |
|
805 |
|
928 |
|
1,100 |
|
1,224 |
|
1,277 |
|
| 2019 |
|
561 |
|
477 |
|
450 |
|
437 |
|
540 |
|
585 |
|
585 |
|
569 |
|
| 2020 |
|
|
901 |
|
825 |
|
722 |
|
808 |
|
907 |
|
932 |
|
1,059 |
|
| 2021 |
|
|
|
1,094 |
|
1,125 |
|
1,474 |
|
1,137 |
|
945 |
|
1,082 |
|
| 2022 |
|
|
|
|
1,067 |
|
1,166 |
|
1,240 |
|
1,076 |
|
1,269 |
|
| 2023 |
|
|
|
|
|
1,429 |
|
1,338 |
|
1,329 |
|
1,877 |
|
| 2024 |
|
|
|
|
|
|
2,761 |
|
3,055 |
|
3,048 |
|
| 2025 |
|
|
|
|
|
|
|
8,106 |
|
14,048 |
|
| 2026 |
|
|
|
|
|
|
|
|
3,624 |
|
| Total |
|
|
|
|
|
|
|
|
27,853
|
|
|
|
|
|
|
|
|
|
|
|
| Cumulative paid losses and LAE, net of reinsurance |
|
|
|
|
| 2018 |
199 |
|
377 |
|
575 |
|
669 |
|
709 |
|
761 |
|
936 |
|
1,165 |
|
1,244 |
|
| 2019 |
|
207 |
|
305 |
|
323 |
|
350 |
|
365 |
|
373 |
|
472 |
|
531 |
|
| 2020 |
|
|
207 |
|
400 |
|
475 |
|
520 |
|
581 |
|
632 |
|
793 |
|
| 2021 |
|
|
|
254 |
|
430 |
|
538 |
|
550 |
|
567 |
|
618 |
|
| 2022 |
|
|
|
|
433 |
|
628 |
|
667 |
|
700 |
|
774 |
|
| 2023 |
|
|
|
|
|
351 |
|
585 |
|
662 |
|
784 |
|
| 2024 |
|
|
|
|
|
|
1,120 |
|
1,817 |
|
2,079 |
|
| 2025 |
|
|
|
|
|
|
|
5,919 |
|
12,021 |
|
| 2026 |
|
|
|
|
|
|
|
|
1,311 |
|
| Total |
|
|
|
|
|
|
|
|
20,155
|
|
| Liabilities for loss and LAE, net of reinsurance |
|
|
|
7,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 2025, is presented as supplementary information. |
| Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| 2018 |
458 |
|
496 |
|
543 |
|
540 |
|
540 |
|
399 |
|
523 |
|
544 |
|
540 |
|
| 2019 |
|
— |
|
5 |
|
5 |
|
10 |
|
— |
|
10 |
|
10 |
|
10 |
|
| 2020 |
|
|
8 |
|
8 |
|
8 |
|
— |
|
128 |
|
13 |
|
12 |
|
| 2021 |
|
|
|
56 |
|
50 |
|
283 |
|
183 |
|
117 |
|
112 |
|
| 2022 |
|
|
|
|
110 |
|
118 |
|
141 |
|
121 |
|
117 |
|
| 2023 |
|
|
|
|
|
45 |
|
187 |
|
120 |
|
23 |
|
| 2024 |
|
|
|
|
|
|
319 |
|
624 |
|
554 |
|
| 2025 |
|
|
|
|
|
|
|
4,145 |
|
3,856 |
|
| 2026 |
|
|
|
|
|
|
|
|
2,889 |
|
| Total |
|
|
|
|
|
|
|
|
8,113
|
|
|
|
|
|
|
|
|
|
|
|
| Cumulative paid losses and LAE, net of reinsurance |
|
|
|
|
| 2018 |
458 |
|
496 |
|
540 |
|
540 |
|
540 |
|
540 |
|
540 |
|
540 |
|
540 |
|
| 2019 |
|
— |
|
— |
|
— |
|
10 |
|
10 |
|
10 |
|
10 |
|
10 |
|
| 2020 |
|
|
8 |
|
8 |
|
8 |
|
8 |
|
12 |
|
12 |
|
12 |
|
| 2021 |
|
|
|
2 |
|
8 |
|
112 |
|
112 |
|
112 |
|
112 |
|
| 2022 |
|
|
|
|
7 |
|
26 |
|
117 |
|
117 |
|
117 |
|
| 2023 |
|
|
|
|
|
— |
|
23 |
|
23 |
|
23 |
|
| 2024 |
|
|
|
|
|
|
40 |
|
43 |
|
230 |
|
| 2025 |
|
|
|
|
|
|
|
33 |
|
1,887 |
|
| 2026 |
|
|
|
|
|
|
|
|
649 |
|
| Total |
|
|
|
|
|
|
|
|
3,580
|
|
| Liabilities for loss and LAE, net of reinsurance |
|
|
|
4,533
|
|
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 2025, is presented as supplementary information. |
| Year |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
| 2018 |
140 |
|
162 |
|
166 |
|
166 |
|
166 |
|
231 |
|
165 |
|
171 |
|
166 |
|
| 2019 |
|
175 |
|
195 |
|
195 |
|
195 |
|
252 |
|
194 |
|
202 |
|
195 |
|
| 2020 |
|
|
203 |
|
253 |
|
253 |
|
490 |
|
246 |
|
256 |
|
247 |
|
| 2021 |
|
|
|
288 |
|
337 |
|
581 |
|
345 |
|
359 |
|
346 |
|
| 2022 |
|
|
|
|
310 |
|
518 |
|
558 |
|
433 |
|
413 |
|
| 2023 |
|
|
|
|
|
938 |
|
824 |
|
989 |
|
768 |
|
| 2024 |
|
|
|
|
|
|
4,937 |
|
4,029 |
|
3,081 |
|
| 2025 |
|
|
|
|
|
|
|
4,661 |
|
3,635 |
|
| 2026 |
|
|
|
|
|
|
|
|
3,205 |
|
| Total |
|
|
|
|
|
|
|
|
12,056
|
|
|
|
|
|
|
|
|
|
|
|
| Cumulative paid losses and LAE, net of reinsurance |
|
|
|
|
| 2018 |
140 |
|
162 |
|
166 |
|
166 |
|
166 |
|
166 |
|
166 |
|
166 |
|
166 |
|
| 2019 |
|
174 |
|
191 |
|
195 |
|
195 |
|
195 |
|
195 |
|
195 |
|
195 |
|
| 2020 |
|
|
178 |
|
246 |
|
246 |
|
247 |
|
247 |
|
247 |
|
247 |
|
| 2021 |
|
|
|
242 |
|
327 |
|
340 |
|
346 |
|
346 |
|
346 |
|
| 2022 |
|
|
|
|
243 |
|
403 |
|
403 |
|
413 |
|
413 |
|
| 2023 |
|
|
|
|
|
419 |
|
753 |
|
753 |
|
758 |
|
| 2024 |
|
|
|
|
|
|
1,846 |
|
2,633 |
|
2,698 |
|
| 2025 |
|
|
|
|
|
|
|
2,226 |
|
2,645 |
|
| 2026 |
|
|
|
|
|
|
|
|
2,179 |
|
| Total |
|
|
|
|
|
|
|
|
9,647
|
|
| Liabilities for loss and LAE, net of reinsurance |
|
|
|
2,409
|
|
|