# EDGAR Filing Document

**Accession Number:** 0001393726
**File Stem:** 0001393726-25-000076
**Filing Date:** 2025-7
**Character Count:** 320276
**Document Hash:** ce60f7dd3dfa1e2fb9eafb66bc685236
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001393726-25-000076.hdr.sgml**: 20250730

**ACCESSION NUMBER**: 0001393726-25-000076

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 141

**CONFORMED PERIOD OF REPORT**: 20250630

**FILED AS OF DATE**: 20250730

**DATE AS OF CHANGE**: 20250730

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** TIPTREE INC.
- **CENTRAL INDEX KEY:** 0001393726
- **STANDARD INDUSTRIAL CLASSIFICATION:** FIRE, MARINE & CASUALTY INSURANCE [6331]
- **ORGANIZATION NAME:** 02 Finance
- **EIN:** 383754322
- **STATE OF INCORPORATION:** MD
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-33549
- **FILM NUMBER:** 251167208

**BUSINESS ADDRESS:**
- **STREET 1:** 660 STEAMBOAT ROAD
- **STREET 2:** 2ND FLOOR
- **CITY:** GREENWICH
- **STATE:** CT
- **ZIP:** 06830
- **BUSINESS PHONE:** 212-446-1410

**MAIL ADDRESS:**
- **STREET 1:** 660 STEAMBOAT ROAD
- **STREET 2:** 2ND FLOOR
- **CITY:** GREENWICH
- **STATE:** CT
- **ZIP:** 06830

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** TIPTREE FINANCIAL INC.
- **DATE OF NAME CHANGE:** 20130701

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Care Investment Trust Inc.
- **DATE OF NAME CHANGE:** 20070320

?xml version='1.0' encoding='ASCII'? tipt-20250630

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

**Form 10-Q** 

**(Mark One)**

☒ **Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934**

**For the Quarterly period ended June 30, 2025** 

**OR**

 **☐** **Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934**

**For the transition period from&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;to&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**

**Commission File Number: 001-33549** 

**Tiptree Inc.** 

**(Exact name of Registrant as Specified in Its Charter)** 

 **<u>Maryland</u>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <u>38-3754322</u>**

**(State or Other Jurisdiction of Incorporation of Organization&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(IRS Employer Identification No.)**

**<u>660 Steamboat Road, 2nd Floor, Greenwich, Connecticut</u>&nbsp;&nbsp;&nbsp;&nbsp; <u>06830</u>**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**(Address of Principal Executive Offices)&nbsp;&nbsp;&nbsp;&nbsp; Zip Code**

**Registrant's Telephone Number, Including Area Code: (<u>212) 446-1400</u>**

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

---

| | | | |
|:---|:---|:---|:---|
|  **<u>Title of each class</u>** | **<u>Trading Symbol(s)</u>** | **<u>Name of each exchange on which registered</u>** | **<u>Name of each exchange on which registered</u>** |
| common stock, par value $0.001 per share | TIPT | &nbsp;&nbsp;NASDAQ | Capital Market |

---

&nbsp;&nbsp;&nbsp;&nbsp;

&nbsp;&nbsp;&nbsp;&nbsp;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.&nbsp;&nbsp;&nbsp;&nbsp;Yes ⌧No ◻

&nbsp;&nbsp;&nbsp;&nbsp;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).&nbsp;&nbsp;&nbsp;&nbsp;Yes ⌧ &nbsp;&nbsp;&nbsp;&nbsp;No ◻

&nbsp;&nbsp;&nbsp;&nbsp;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 the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ◻&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accelerated filer ⌧

Non-accelerated filer ◻&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Smaller reporting company ☐

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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 is a shell company (as defined in Rule 12b-2 of the Exchange Act.)&nbsp;&nbsp;&nbsp;&nbsp;Yes ☐&nbsp;&nbsp;&nbsp;&nbsp; No ☒

As of July 28, 2025, there were 37,500,167 shares, par value $0.001, of the registrant's common stock outstanding.

------

**Tiptree Inc.**

**Quarterly Report on Form 10-Q**

**June 30, 2025**

**Table of Contents**

---

| | |
|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;**ITEM** | **Page Number** |
| **<u>[PART I. Financial Information](#i8a595694ff044b39a79caac01d6b70cb_16)</u>** | <u>F- [1](#i8a595694ff044b39a79caac01d6b70cb_16)</u> |
| <u>Item 1. Financial Statements (Unaudited)</u> | <u>F- [3](#i8a595694ff044b39a79caac01d6b70cb_22)</u> |
| &nbsp;&nbsp;<u>[Condensed Consolidated Balance Sheets as of](#i8a595694ff044b39a79caac01d6b70cb_22)June 30, 2025[and](#i8a595694ff044b39a79caac01d6b70cb_22)December 31, 2024</u> | <u>F- [3](#i8a595694ff044b39a79caac01d6b70cb_22)</u> |
| &nbsp;&nbsp;<u>[C](#i8a595694ff044b39a79caac01d6b70cb_28)</u><u>[ondensed C](#i8a595694ff044b39a79caac01d6b70cb_22)</u><u>[onsolidated Statements of Operations for the three and](#i8a595694ff044b39a79caac01d6b70cb_28)</u><u>six months endedJune 30, 2025</u><u>[and 2024](#i8a595694ff044b39a79caac01d6b70cb_31)</u> | <u>F- [4](#i8a595694ff044b39a79caac01d6b70cb_28)</u> |
| &nbsp;&nbsp;<u>[C](#i8a595694ff044b39a79caac01d6b70cb_31)</u><u>[ondensed C](#i8a595694ff044b39a79caac01d6b70cb_22)</u><u>[onsolidated Statements of Comprehensive Income (Loss) for the three and](#i8a595694ff044b39a79caac01d6b70cb_31)</u><u>six months endedJune 30, 2025</u><u>[and 2024](#i8a595694ff044b39a79caac01d6b70cb_31)</u> | <u>F- [5](#i8a595694ff044b39a79caac01d6b70cb_31)</u> |
| &nbsp;&nbsp;<u>[C](#i8a595694ff044b39a79caac01d6b70cb_37)</u><u>[ondensed C](#i8a595694ff044b39a79caac01d6b70cb_22)</u><u>[onsolidated Statements of Changes in Stockholders' Equity for the periods ended](#i8a595694ff044b39a79caac01d6b70cb_37)</u><u>June 30, 2025</u><u>[and 2024](#i8a595694ff044b39a79caac01d6b70cb_37)</u> | <u>F- [6](#i8a595694ff044b39a79caac01d6b70cb_34)</u> |
| &nbsp;&nbsp;<u>[C](#i8a595694ff044b39a79caac01d6b70cb_31)</u><u>[ondensed C](#i8a595694ff044b39a79caac01d6b70cb_22)</u><u>[onsolidated Statements of Cash Flows for the](#i8a595694ff044b39a79caac01d6b70cb_31)</u><u>six months endedJune 30, 2025[and](#i8a595694ff044b39a79caac01d6b70cb_31)2024</u> | <u>F- [8](#i8a595694ff044b39a79caac01d6b70cb_40)</u> |
| &nbsp;&nbsp;<u>[Notes to C](#i8a595694ff044b39a79caac01d6b70cb_43)</u><u>[ondensed C](#i8a595694ff044b39a79caac01d6b70cb_22)</u><u>[onsolidated Financial Statements](#i8a595694ff044b39a79caac01d6b70cb_43)</u> | <u>F- [10](#i8a595694ff044b39a79caac01d6b70cb_43)</u> |
| <u>[Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations](#i8a595694ff044b39a79caac01d6b70cb_166)</u> | <u>[51](#i8a595694ff044b39a79caac01d6b70cb_166)</u> |
| <u>[Item 3. Quantitative and Qualitative Disclosures About Market Risk](#i8a595694ff044b39a79caac01d6b70cb_250)</u> | <u>[78](#i8a595694ff044b39a79caac01d6b70cb_250)</u> |
| <u>Item 4. Controls and Procedures</u> | <u>[78](#i8a595694ff044b39a79caac01d6b70cb_253)</u> |
| **<u>[PART II. Other Information](#i8a595694ff044b39a79caac01d6b70cb_256)</u>** | <u>[79](#i8a595694ff044b39a79caac01d6b70cb_256)</u> |
| <u>[Item 1. Legal Proceedings](#i8a595694ff044b39a79caac01d6b70cb_259)</u> | <u>[79](#i8a595694ff044b39a79caac01d6b70cb_259)</u> |
| <u>[Item 1A. Risk Factors](#i8a595694ff044b39a79caac01d6b70cb_262)</u> | <u>[79](#i8a595694ff044b39a79caac01d6b70cb_262)</u> |
| <u>[Item 2. Unregistered Sales of Equity Securities and Use of Proceeds](#i8a595694ff044b39a79caac01d6b70cb_265)</u> | <u>[79](#i8a595694ff044b39a79caac01d6b70cb_265)</u> |
| <u>[Item 3. Defaults Upon Senior Securities](#i8a595694ff044b39a79caac01d6b70cb_268)</u> | <u>[79](#i8a595694ff044b39a79caac01d6b70cb_268)</u> |
| <u>[Item 4. Mine Safety Disclosures](#i8a595694ff044b39a79caac01d6b70cb_271)</u> | <u>[79](#i8a595694ff044b39a79caac01d6b70cb_271)</u> |
| <u>[Item 5. Other Information](#i8a595694ff044b39a79caac01d6b70cb_271)</u> | <u>[79](#i8a595694ff044b39a79caac01d6b70cb_271)</u> |
| <u>[Item 6. Exhibits, Financial Statement Schedules](#i8a595694ff044b39a79caac01d6b70cb_277)</u> | <u>[80](#i8a595694ff044b39a79caac01d6b70cb_277)</u> |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;<u>[Signatures](#i8a595694ff044b39a79caac01d6b70cb_280)</u> | <u>[81](#i8a595694ff044b39a79caac01d6b70cb_280)</u> |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**<u>PART I. FINANCIAL INFORMATION</u>**

**Forward-Looking Statements** 

Except for the historical information included and incorporated by reference in this Quarterly Report on Form 10-Q, the information included and incorporated by reference herein are "forward-looking statements" within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Forward-looking statements provide our current expectations or forecasts of future events and are not statements of historical fact. These forward-looking statements include information about possible or assumed future events, including, among other things, discussion and analysis of our future financial condition, results of operations, our strategic plans and objectives, and government legislation. When we use words such as "anticipate," "believe," "estimate," "expect," "intend," "seek," "may," "might," "plan," "project," "should," "target," "will," or similar expressions, we intend to identify forward-looking statements.

Forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, many of which are beyond our control, are difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors, including, but not limited to, those described in the section entitled "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, in this Quarterly Report on Form 10-Q and in our other public filings with the SEC.

The factors described herein are not necessarily all of the important factors that could cause actual results or developments to differ materially from those expressed in any of our forward-looking statements. Other unknown or unpredictable factors also could affect our forward-looking statements. Consequently, our actual performance could be materially different from the results described or anticipated by our forward-looking statements. Given these uncertainties, you should not place undue reliance on these forward-looking statements. Except as required by the applicable law, we undertake no obligation to update any forward-looking statements.

**Market and Industry Data**

Certain market data and industry data included in this Quarterly Report on Form 10-Q were obtained from reports of governmental agencies and industry publications and surveys. We believe the data from third-party sources to be reliable based upon our management's knowledge of the industry, but have not independently verified such data and as such, make no guarantees as to its accuracy, completeness or timeliness.

**Note to Reader**

In reading this Quarterly Report on Form 10-Q, references to:

"2017 Notes" means our insurance subsidiaries' 8.50% Fixed Rate Resetting Junior Subordinated Notes due in October 2057.

"2024 Notes" means our insurance subsidiaries' 9.25% Fixed Rate Resetting Junior Subordinated Notes due in November 2064.

"A.M. Best" means A.M. Best Company, Inc.

"E&S" means excess and surplus.

"EBITDA" means earnings before interest, taxes, depreciation and amortization.

"EBITDAR" means earnings before interest, taxes, depreciation and amortization, and restructuring or rent costs.

"Exchange Act" means the Securities Exchange Act of 1934, as amended.

"Fannie Mae" means Federal National Mortgage Association.

"Fortegra" or "The Fortegra Group" means The Fortegra Group, Inc. and its subsidiaries.

"Fortegra Additional Warrants" means the additional warrants issued to Warburg and Tiptree Holdings to acquire Fortegra Common Stock.

"Fortegra Additional Warrants (Warburg)" means the Fortegra Additional Warrants issued to Warburg.

"Fortegra Common Stock" means the common stock of Fortegra.

"Fortegra Plan" means the 2022 Equity Incentive Plan of Fortegra.

"Fortegra Preferred Stock" means the 5,333,333 shares of Series A Preferred Stock of Fortegra issued to Warburg.

"Fortegra Warrants" means the warrants to purchase shares of Fortegra Common Stock.

"Fortress" means Fortress Credit Corp., as administrative agent, collateral agent and lead arranger, and affiliates of Fortress that are lenders under the Credit Agreement among the Company, Fortress and the lenders party thereto.

"Freddie Mac" means Federal Home Loan Mortgage Corporation.

"GAAP" means U.S. generally accepted accounting principles.

"Ginnie Mae" means Government National Mortgage Association.

"GSE" means government-sponsored enterprise.

F - 1

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

"Invesque" means Invesque Inc.

"NAIC" means the National Association of Insurance Commissioners.

"Reliance" means Reliance First Capital, LLC.

"Securities Act" means the Securities Act of 1933, as amended.

"SOFR" means the Secured Overnight Financing Rate.

"Tiptree", the "Company", "we", "its", "us" and "our" means, unless otherwise indicated by the context, Tiptree Inc. and its consolidated subsidiaries.

"Tiptree Advisors" means collectively: Tiptree Advisors Holdings, L.P., Tiptree Advisors, LLC, Tiptree GP Holdings, LLC and Tiptree Holdings GP, LLC.

"Tiptree Holdings" means Tiptree Holdings LLC.

"Transition Services Agreement" means the Amended and Restated Transition Services Agreement between Tiptree Advisors and Tiptree Inc., effective as of January 1, 2019.

"Warburg" means WP Falcon Aggregator, L.P., a Delaware limited partnership affiliated with funds advised or managed by Warburg Pincus LLC.

"WP Transaction" means the $200 million strategic investment in Fortegra by Warburg.

F - 2

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Condensed Consolidated Balance Sheets (Unaudited)

*(in thousands, except share data)*

---

| | | |
|:---|:---|:---|
| | **As of** | **As of** |
| | **June 30,<br>2025** | **December 31, 2024** |
| **Assets:** | | |
| Investments: |  |  |
| &nbsp;&nbsp;&nbsp;Available for sale securities, at fair value, net of allowance for credit losses | $1166877 | $1107929 |
| &nbsp;&nbsp;&nbsp;Loans, at fair value | 75792 | 81330 |
| &nbsp;&nbsp;&nbsp;Equity securities | 140841 | 108620 |
| &nbsp;&nbsp;&nbsp;Other investments | 57088 | 53084 |
| Total investments | 1440598 | 1350963 |
| Cash and cash equivalents | 383828 | 320067 |
| Restricted cash | 91220 | 96197 |
| Notes and accounts receivable, net | 893474 | 799131 |
| Reinsurance recoverable | 1236800 | 992883 |
| Prepaid reinsurance premiums | 1043944 | 1046253 |
| Deferred acquisition costs | 573178 | 565872 |
| Goodwill | 207696 | 206706 |
| Intangible assets, net | 96941 | 102859 |
| Other assets | 180213 | 213858 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $6147892 | $5694789 |
| **Liabilities and Stockholders' Equity** |  |  |
| **Liabilities:** |  |  |
| &nbsp;&nbsp;&nbsp;Debt, net | $493029 | $427089 |
| &nbsp;&nbsp;&nbsp;Unearned premiums | 1859638 | 1766068 |
| &nbsp;&nbsp;&nbsp;Policy liabilities and unpaid claims | 1503493 | 1298081 |
| &nbsp;&nbsp;&nbsp;Deferred revenue | 667563 | 695772 |
| &nbsp;&nbsp;&nbsp;Reinsurance payable | 450264 | 443083 |
| &nbsp;&nbsp;&nbsp;Other liabilities and accrued expenses | 450537 | 407925 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | $5424524 | $5038018 |
| **Stockholders' Equity:** |  |  |
| &nbsp;&nbsp;Preferred stock: $0.001 par value, 100,000,000 shares authorized, none issued or outstanding | $— | $— |
| Common stock: $0.001 par value, 200,000,000 shares authorized, 37,496,977 and 37,255,838 shares issued and outstanding, respectively | 37 | 37 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 395637 | 389693 |
| &nbsp;&nbsp;&nbsp;Accumulated other comprehensive income (loss), net of tax | (11623) | (27750) |
| &nbsp;&nbsp;&nbsp;Retained earnings | 115787 | 95718 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total Tiptree Inc. stockholders' equity | 499838 | 457698 |
| Non-controlling interests: |  |  |
| &nbsp;&nbsp;&nbsp;Fortegra preferred interests | 77679 | 77679 |
| &nbsp;&nbsp;&nbsp;Common interests | 145851 | 121394 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total non-controlling interests | 223530 | 199073 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 723368 | 656771 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and stockholders' equity | $6147892 | $5694789 |

---

See accompanying notes to condensed consolidated financial statements.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Condensed Consolidated Statements of Operations (Unaudited)

*(in thousands, except share data)*

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| **<u>Revenues:</u>** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Earned premiums, net | $381941 | $398467 | $745378 | $745777 |
| &nbsp;&nbsp;&nbsp;Service and administrative fees | 96847 | 105847 | 194145 | 216334 |
| &nbsp;&nbsp;&nbsp;Ceding commissions | 3542 | 5065 | 7175 | 7809 |
| &nbsp;&nbsp;&nbsp;Net investment income | 10505 | 6381 | 22234 | 13139 |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gains (losses) | 20644 | 12578 | 27475 | 28202 |
| &nbsp;&nbsp;&nbsp;Other revenue | 15271 | 18335 | 29769 | 33633 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 528750 | 546673 | 1026176 | 1044894 |
| **<u>Expenses:</u>** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Policy and contract benefits | 226472 | 233975 | 435785 | 441639 |
| &nbsp;&nbsp;&nbsp;Commission expense | 140486 | 173279 | 292086 | 330227 |
| &nbsp;&nbsp;&nbsp;Employee compensation and benefits | 54523 | 49917 | 109607 | 99103 |
| &nbsp;&nbsp;&nbsp;Interest expense | 10862 | 8015 | 21222 | 16305 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 4924 | 5291 | 9805 | 10859 |
| &nbsp;&nbsp;&nbsp;Other expenses | 38771 | 35550 | 79609 | 76416 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total expenses | 476038 | 506027 | 948114 | 974549 |
| Income (loss) before taxes | 52712 | 40646 | 78062 | 70345 |
| &nbsp;&nbsp;&nbsp;Less: provision (benefit) for income taxes | 21608 | 18673 | 33990 | 32491 |
| Net income (loss) | 31104 | 21973 | 44072 | 37854 |
| &nbsp;&nbsp;&nbsp;Less: net income (loss) attributable to non-controlling interests | 12144 | 9122 | 19477 | 15953 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) attributable to common stockholders | $18960 | $12851 | $24595 | $21901 |
| **<u>Net income (loss) per common share:</u>** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic earnings per share | $0.50 | $0.35 | $0.65 | $0.59 |
| &nbsp;&nbsp;&nbsp;Diluted earnings per share | $0.37 | $0.31 | $0.53 | $0.54 |
| **<u>Weighted average number of common shares:</u>** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic | 37496875 | 36785305 | 37422957 | 36777557 |
| &nbsp;&nbsp;&nbsp;Diluted | 38617998 | 37752682 | 38534212 | 37766573 |
| Dividends declared per common share | $0.06 | $0.06 | $0.12 | $0.12 |

---

See accompanying notes to condensed consolidated financial statements.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

*(in thousands)*

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Net income (loss) | $31104 | $21973 | $44072 | $37854 |
| **<u>Other comprehensive income (loss), net of tax:</u>** |  |  |  |  |
| &nbsp;&nbsp;Change in unrealized gains (losses) on available for sale securities | 5135 | (861) | 15054 | (5617) |
| &nbsp;&nbsp;&nbsp;Change in unrealized currency translation adjustments | 9163 | (1511) | 15073 | (1091) |
| &nbsp;&nbsp;Related (provision) benefit for income taxes | (3445) | 554 | (8070) | 2350 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other comprehensive income (loss), net of tax | 10853 | (1818) | 22057 | (4358) |
| Comprehensive income (loss) | 41957 | 20155 | 66129 | 33496 |
| &nbsp;&nbsp;&nbsp;Less: comprehensive income (loss) attributable to non-controlling interests | 15063 | 8592 | 25407 | 14738 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Comprehensive income (loss) attributable to common stockholders | $26894 | $11563 | $40722 | $18758 |

---

See accompanying notes to condensed consolidated financial statements.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited)

*(in thousands, except shares)*

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Common stock** | **Common stock** | | | | | **Non-controlling interests** | **Non-controlling interests** | |
| | **Number of shares** | **Par value** |<br>**Additional paid-in capital** |<br>**Accumulated other comprehensive income (loss)** |<br>**Retained earnings** |<br>**Total<br>Tiptree Inc. stockholders' equity** | **Fortegra preferred interests** | **Common interests** |<br>**Total stockholders' equity** |
| **Balance at December 31, 2024** | **37255838** | $**37** | $**389693** | $**(27750)** | $**95718** | $**457698** | $**77679** | $**121394** | $**656771** |
| Amortization of share-based incentive compensation |  |  | 8220 |  |  | 8220 |  | 2535 | 10755 |
| Vesting of share-based incentive compensation | 241139 |  | (2276) |  |  | (2276) |  | (311) | (2587) |
| Common stock dividends declared |  |  |  |  | (4526) | (4526) |  |  | (4526) |
| Other comprehensive income (loss), net of tax |  |  |  | 16127 |  | 16127 |  | 5930 | 22057 |
| Subsidiary preferred dividends declared |  |  |  |  | (3174) | (3174) |  |  | (3174) |
| Net income (loss) |  |  |  |  | 27769 | 27769 |  | 16303 | 44072 |
| **Balance at June 30, 2025** | **37496977** | $**37** | $**395637** | $**(11623)** | $**115787** | $**499838** | $**77679** | $**145851** | $**723368** |
| **Balance at March 31, 2025** | **37493883** | $**37** | $**394149** | $**(19557)** | $**99090** | $**473719** | $**77679** | $**132064** | $**683462** |
| Amortization of share-based incentive compensation |  |  | 1415 |  |  | 1415 |  | 493 | 1908 |
| Vesting of share-based incentive compensation | 3094 |  | 73 |  |  | 73 |  | (173) | (100) |
| Common stock dividends declared |  |  |  |  | (2263) | (2263) |  |  | (2263) |
| Other comprehensive income (loss), net of tax |  |  |  | 7934 |  | 7934 |  | 2919 | 10853 |
| Subsidiary preferred dividends declared |  |  |  |  | (1596) | (1596) |  |  | (1596) |
| Net income (loss) |  |  |  |  | 20556 | 20556 |  | 10548 | 31104 |
| **Balance at June 30, 2025** | **37496977** | $**37** | $**395637** | $**(11623)** | $**115787** | $**499838** | $**77679** | $**145851** | $**723368** |

---

&nbsp;&nbsp;&nbsp;&nbsp;

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited)

*(in thousands, except shares)*

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Common stock** | **Common stock** | | | | | **Non-controlling interests** | **Non-controlling interests** | |
| | **Number of shares** | **Par value** |<br>**Additional paid-in capital** |<br>**Accumulated other comprehensive income (loss)** |<br>**Retained earnings** |<br>**Total<br>Tiptree Inc. stockholders' equity** | **Fortegra preferred interests** | **Common interests** |<br>**Total stockholders' equity** |
| **Balance at December 31, 2023** | **36756187** | $**37** | $**382239** | $**(26073)** | $**60663** | $**416866** | $**77679** | $**82020** | $**576565** |
| Amortization of share-based incentive compensation |  |  | 5290 |  |  | 5290 |  | 1685 | 6975 |
| Vesting of share-based incentive compensation | 29118 |  | (16) |  |  | (16) |  | (622) | (638) |
| Non-controlling interest contributions |  |  |  |  |  |  |  | 9956 | 9956 |
| Non-controlling interest distributions |  |  |  |  |  |  |  | (644) | (644) |
| Common stock dividends declared |  |  |  |  | (4449) | (4449) |  |  | (4449) |
| Other comprehensive income (loss), net of tax |  |  |  | (3143) |  | (3143) |  | (1215) | (4358) |
| Subsidiary preferred dividends declared |  |  |  |  | (3192) | (3192) |  |  | (3192) |
| Net income (loss) |  |  |  |  | 25093 | 25093 |  | 12761 | 37854 |
| **Balance at June 30, 2024** | **36785305** | $**37** | $**387513** | $**(29216)** | $**78115** | $**436449** | $**77679** | $**103941** | $**618069** |
| **Balance at March 31, 2024** | **36781281** | $**37** | $**385138** | $**(27928)** | $**67488** | $**424735** | $**77679** | $**96224** | $**598638** |
| Amortization of share-based incentive compensation |  |  | 2306 |  |  | 2306 |  | 962 | 3268 |
| Vesting of share-based incentive compensation | 4024 |  | 69 |  |  | 69 |  |  | 69 |
| Non-controlling interest contributions |  |  |  |  |  |  |  | 335 | 335 |
| Non-controlling interest distributions |  |  |  |  |  |  |  | (575) | (575) |
| Common stock dividends declared |  |  |  |  | (2224) | (2224) |  |  | (2224) |
| Other comprehensive income (loss), net of tax |  |  |  | (1288) |  | (1288) |  | (530) | (1818) |
| Subsidiary preferred dividends declared |  |  |  |  | (1597) | (1597) |  |  | (1597) |
| Net income (loss) |  |  |  |  | 14448 | 14448 |  | 7525 | 21973 |
| **Balance at June 30, 2024** | **36785305** | $**37** | $**387513** | $**(29216)** | $**78115** | $**436449** | $**77679** | $**103941** | $**618069** |

---

See accompanying notes to condensed consolidated financial statements.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Condensed Consolidated Statements of Cash Flows (Unaudited)

*(in thousands)*

---

| | | |
|:---|:---|:---|
| | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** |
| **Operating Activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Net income (loss) attributable to common stockholders | $**24595** | $**21901** |
| &nbsp;&nbsp;&nbsp;Net income (loss) attributable to non-controlling interests | 19477 | 15953 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) | 44072 | 37854 |
| &nbsp;&nbsp;&nbsp;**Adjustments to reconcile net income to net cash provided by (used in) operating activities** |  |  |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized (gains) losses | (27475) | (28202) |
| &nbsp;&nbsp;&nbsp;Non-cash compensation expense | 11486 | 7252 |
| &nbsp;&nbsp;&nbsp;Amortization/accretion of premiums and discounts | (3263) | (3488) |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization expense | 9805 | 10859 |
| &nbsp;&nbsp;&nbsp;Non-cash lease expense | 3580 | 3957 |
| &nbsp;&nbsp;&nbsp;Deferred provision (benefit) for income taxes | 22630 | 30452 |
| &nbsp;&nbsp;&nbsp;Amortization of deferred financing costs | 912 | 610 |
| &nbsp;&nbsp;&nbsp;Change in fair value of liability classified warrants | 593 | 5072 |
| &nbsp;&nbsp;&nbsp;Other | (50) | 410 |
| **Changes in operating assets and liabilities:** |  |  |
| &nbsp;&nbsp;&nbsp;Mortgage loans originated for sale | (453620) | (437272) |
| &nbsp;&nbsp;&nbsp;Proceeds from the sale of mortgage loans originated for sale | 478116 | 449518 |
| &nbsp;&nbsp;&nbsp;(Increase) decrease in notes and accounts receivable | (115310) | (82461) |
| &nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in reinsurance recoverable | (243917) | 49194 |
| &nbsp;&nbsp;&nbsp;&nbsp;(Increase) decrease in prepaid reinsurance premiums | 2309 | (61635) |
| &nbsp;&nbsp;&nbsp;(Increase) decrease in deferred acquisition costs | (7306) | 20713 |
| &nbsp;&nbsp;&nbsp;(Increase) decrease in other assets | (1625) | (12) |
| &nbsp;&nbsp;&nbsp;Increase (decrease) in unearned premiums | 93570 | (23764) |
| &nbsp;&nbsp;&nbsp;Increase (decrease) in policy liabilities and unpaid claims | 205412 | 242355 |
| &nbsp;&nbsp;&nbsp;Increase (decrease) in deferred revenue | (28209) | 10428 |
| &nbsp;&nbsp;&nbsp;Increase (decrease) in reinsurance payable | 7181 | (65434) |
| &nbsp;&nbsp;&nbsp;Increase (decrease) in other liabilities and accrued expenses | (10959) | (56824) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) operating activities | (12068) | 109582 |
| **Investing Activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Purchases of investments | (348467) | (411082) |
| &nbsp;&nbsp;&nbsp;Proceeds from sales and maturities of investments | 339880 | 444718 |
| &nbsp;&nbsp;&nbsp;Purchases of property, plant and equipment | (2306) | (1693) |
| &nbsp;&nbsp;&nbsp;Proceeds from notes receivable | 70034 | 43368 |
| &nbsp;&nbsp;&nbsp;Issuance of notes receivable | (49073) | (56747) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) investing activities | 10068 | 18564 |
| **Financing Activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Dividends paid | (7717) | (7746) |
| &nbsp;&nbsp;&nbsp;Net non-controlling interest (redemptions) contributions and other | (2725) | 8511 |
| &nbsp;&nbsp;&nbsp;Payment of debt issuance costs | (2340) | (120) |
| &nbsp;&nbsp;&nbsp;Proceeds from borrowings and mortgage notes payable | 677440 | 506963 |
| &nbsp;&nbsp;&nbsp;Principal paydowns of borrowings and mortgage notes payable | (610170) | (522526) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) financing activities | 54488 | (14918) |
| &nbsp;&nbsp;&nbsp;&nbsp;Effect of exchange rate changes on cash | 6296 | (412) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net increase (decrease) in cash, cash equivalents and restricted cash | 58784 | 112816 |
| &nbsp;&nbsp;Cash, cash equivalents and restricted cash – beginning of period | 416264 | 492561 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash, cash equivalents and restricted cash – end of period | $475048 | $605377 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Condensed Consolidated Statements of Cash Flows (Unaudited)

*(in thousands)*

---

| | | |
|:---|:---|:---|
| | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| **<u>Supplemental Schedule of Non-Cash Investing and Financing Activities:</u>** | | |
| &nbsp;&nbsp;&nbsp;Right of use asset obtained in exchange for lease liability | $4364 | $1637 |
|  | **As of** | **As of** |
| **<u>Reconciliation of cash, cash equivalents and restricted cash</u>** | **June 30,<br>2025** | **December 31,<br>2024** |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $383828 | $320067 |
| &nbsp;&nbsp;&nbsp;Restricted cash | 91220 | 96197 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total cash, cash equivalents and restricted cash shown in the statements of cash flows | $475048 | $416264 |

---

See accompanying notes to condensed consolidated financial statements.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

**<u>(1) Organization</u>**

Tiptree Inc. (together with its consolidated subsidiaries, collectively, Tiptree, the Company, or we) is a Maryland Corporation that was incorporated on March 19, 2007. Tiptree's common stock trades on the Nasdaq Capital Market under the symbol "TIPT." Tiptree is a holding company that allocates capital across a broad spectrum of businesses, assets and other investments. We classify our business into two reportable segments: Insurance and Mortgage. We refer to our non-insurance operations, assets and other investments, which is comprised of our Mortgage reportable segment and our non-reportable segments and other business activities, as Tiptree Capital.

As of June 30, 2025, Fortegra was owned approximately 79.1% by Tiptree Holdings, 17.7% by Warburg and 3.2% by management and directors of Fortegra, before giving effect to the exercise of outstanding warrants and management options, and the conversion of outstanding preferred stock. See Note (15) Stockholders' Equity for additional information.

**<u>(2) Summary of Significant Accounting Policies</u>**

***Basis of Presentation and Principles of Consolidation***

The accompanying unaudited condensed consolidated financial statements of Tiptree have been prepared in accordance with generally accepted accounting principles in the United States of America (GAAP) and include the accounts of the Company and its subsidiaries. The condensed consolidated financial statements are presented in U.S. dollars, the main operating currency of the Company. The unaudited condensed consolidated financial statements presented herein should be read in conjunction with the annual audited financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024. In the opinion of management, the accompanying unaudited interim financial information reflects all adjustments, including normal recurring adjustments necessary to present fairly the Company's financial position, results of operations, comprehensive income and cash flows for each of the interim periods presented. The results of operations for the three and six months ended June 30, 2025 are not necessarily indicative of the results that may be expected for the full year ending on December 31, 2025.

Non-controlling interests (NCI) on the condensed consolidated balance sheets represent the ownership interests in certain consolidated subsidiaries held by entities or persons other than Tiptree. Accounts and transactions between consolidated entities have been eliminated.

***Recent Accounting Standards***

*Recently Adopted Accounting Pronouncements*

During the six months ended June 30, 2025, there were no accounting standards adopted by the Company.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

*Recently Issued Accounting Pronouncements, Not Yet Adopted*

---

| | | | |
|:---|:---|:---|:---|
| **Accounting Standard Update** | **Description** | **Adoption Date** | **Impact on Financial Statements** |
| 2023-09, Income Taxes (Topic 740) Improvements to Income Tax Disclosures | The amendments in this update enhance the transparency and decision usefulness of income tax disclosures. Investors, lenders, creditors, and other allocators of capital (collectively, "investors") indicated that the existing income tax disclosures should be enhanced to provide information to better assess how an entity's operations and related tax risks and tax planning and operational opportunities affect its tax rate and prospects for future cash flows. Investors currently rely on the rate reconciliation table and other disclosures, including total income taxes paid, to evaluate income tax risks and opportunities. While investors find these disclosures helpful, they suggested possible enhancements to better (1) understand an entity's exposure to potential changes in jurisdictional tax legislation and the ensuing risks and opportunities, (2) assess income tax information that affects cash flow forecasts and capital allocation decisions, and (3) identify potential opportunities to increase future cash flows. | The amendments in this update are effective for annual periods beginning after December 15, 2024. | The Company expects to adopt this guidance when required, which will enhance our income tax disclosures. |
| 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses | The amendments in this update require disclosure, in the notes to financial statements, of specified information about certain costs and expenses. The amendments require that at each interim and annual reporting period an entity:<br>1. Disclose the amounts of relevant expense and within which expense caption the relevent expense is presented on the face of the income statement within continuing operations.<br>2. Include certain amounts that are already required to be disclosed under current generally accepted accounting principles (GAAP) in the same disclosure as the other disaggregation requirements.<br>3. Disclose a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively.<br>4. Disclose the total amount of selling expenses and, in annual reporting periods, an entity's definition of selling expenses. | The amendments in this update are effective for annual reporting periods beginning after December 15, 2026. | The Company expects to<br>adopt this guidance when required, with minimal impact to our financials and disclosures. |

---

**<u>(3) Operating Segment Data</u>**

Tiptree is a holding company that allocates capital across a broad spectrum of businesses, assets and other investments. Tiptree's principal operating subsidiary, Fortegra, is a provider of specialty insurance, service contract products and related service solutions. Based on the quantitative analysis performed related to Accounting Standard Codification (ASC) 280, Segment Reporting, our reportable segments are Insurance and Mortgage. We refer to our non-insurance operations, assets and other investments, comprised of our Mortgage reportable segment and our non-reportable operating segments and other business activities, as Tiptree Capital. Corporate activities include holding company interest expense, employee compensation and benefits, and other expenses.

For the six months ended June 30, 2025 and 2024, the Chief Operating Decision Maker (CODM) was the Executive Committee of the Company, comprised of the Executive Chairman and Chief Executive Officer. The CODM uses Income (loss) before taxes and other information provided in tables below to allocate resources and assess performance. Our reportable segments' income or loss is reported before income taxes and non-controlling interests. Segment results incorporate the revenues and expenses of these subsidiaries since they commenced operations or were acquired. Intercompany transactions are eliminated.

Descriptions of our Insurance reportable segment and Tiptree Capital, including our Mortgage reportable segment, are as follows:

***Insurance*** operations are conducted through Fortegra, which is a leading provider of specialty insurance products and related services. Fortegra designs, markets and underwrites specialty property and casualty insurance products incorporating value-added coverages and services for select target markets or niches. Fortegra's products and services include niche commercial and personal lines, service contracts, and other insurance services.

***Tiptree Capital:***

***Mortgage*** operations are conducted through Reliance. The Company's mortgage business originates loans for sale to institutional investors, including GSEs and FHA/VA and services loans on behalf of Fannie Mae, Freddie Mac, and Ginnie

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

Mae.

***Other*** includes our asset manager, Tiptree Advisors, other investments, and our maritime shipping operations for prior year periods.

The tables below present the components of total assets, revenue, expense and income (loss) before taxes for our reportable segments and other business activities for the following periods:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| | **Insurance** | **Mortgage** | **Segments subtotal** | **Other** | **Corporate** | **Total** |
| **<u>Total assets</u>** | $5848384 | $195314 | $6043698 | $83556 | $20638 | $6147892 |
|  | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** |
|  | **Insurance** | **Mortgage** | **Segments subtotal** | **Other** | **Corporate** | **Total** |
| **<u>Revenues:</u>** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Earned premiums, net | $381941 | $— | $381941 | $— | $— | $381941 |
| &nbsp;&nbsp;&nbsp;Service and administrative fees | 96847 |  | 96847 |  |  | 96847 |
| &nbsp;&nbsp;&nbsp;Ceding commissions | 3542 |  | 3542 |  |  | 3542 |
| &nbsp;&nbsp;&nbsp;Net investment income | 10505 |  | 10505 |  |  | 10505 |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gains (losses) | 11968 | 10132 | 22100 | (1456) |  | 20644 |
| &nbsp;&nbsp;&nbsp;Other revenue | 8214 | 6100 | 14314 | 957 |  | 15271 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 513017 | 16232 | 529249 | (499) |  | 528750 |
| **<u>Expenses:</u>** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Policy and contract benefits | 226472 |  | 226472 |  |  | 226472 |
| &nbsp;&nbsp;&nbsp;Commission expense | 140486 |  | 140486 |  |  | 140486 |
| &nbsp;&nbsp;&nbsp;Employee compensation and benefits | 37711 | 9827 | 47538 | 119 | 6866 | 54523 |
| &nbsp;&nbsp;&nbsp;Interest expense | 8406 | 392 | 8798 |  | 2064 | 10862 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 4484 | 79 | 4563 |  | 361 | 4924 |
| &nbsp;&nbsp;&nbsp;Other expenses | 28314 | 5696 | 34010 | 2687 | 2074 | 38771 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total expense | 445873 | 15994 | 461867 | 2806 | 11365 | 476038 |
| Income (loss) before taxes | 67144 | 238 | 67382 | (3305) | (11365) | 52712 |
| &nbsp;&nbsp;&nbsp;Less: provision (benefit) for income taxes |  |  |  |  |  | 21608 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) |  |  |  |  |  | 31104 |
| &nbsp;&nbsp;&nbsp;Less: net income (loss) attributable to non-controlling interests |  |  |  |  |  | 12144 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) attributable to common stockholders |  |  |  |  |  | $18960 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** |
| | **Insurance** | **Mortgage** | **Segments subtotal** | **Other** | **Corporate** | **Total** |
| **<u>Revenues:</u>** | | | | | | |
| &nbsp;&nbsp;&nbsp;Earned premiums, net | $745378 | $— | $745378 | $— | $— | $745378 |
| &nbsp;&nbsp;&nbsp;Service and administrative fees | 194145 |  | 194145 |  |  | 194145 |
| &nbsp;&nbsp;&nbsp;Ceding commissions | 7175 |  | 7175 |  |  | 7175 |
| &nbsp;&nbsp;&nbsp;Net investment income | 22234 |  | 22234 |  |  | 22234 |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gains (losses) | 8549 | 19642 | 28191 | (716) |  | 27475 |
| &nbsp;&nbsp;&nbsp;Other revenue | 16117 | 11769 | 27886 | 1883 |  | 29769 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 993598 | 31411 | 1025009 | 1167 |  | 1026176 |
| **<u>Expenses:</u>** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Policy and contract benefits | 435785 |  | 435785 |  |  | 435785 |
| &nbsp;&nbsp;&nbsp;Commission expense | 292086 |  | 292086 |  |  | 292086 |
| &nbsp;&nbsp;&nbsp;Employee compensation and benefits | 74146 | 19143 | 93289 | 221 | 16097 | 109607 |
| &nbsp;&nbsp;&nbsp;Interest expense | 17292 | 694 | 17986 |  | 3236 | 21222 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 8934 | 153 | 9087 |  | 718 | 9805 |
| &nbsp;&nbsp;&nbsp;Other expenses | 60157 | 11393 | 71550 | 4067 | 3992 | 79609 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total expense | 888400 | 31383 | 919783 | 4288 | 24043 | 948114 |
| Income (loss) before taxes | 105198 | 28 | 105226 | (3121) | (24043) | 78062 |
| &nbsp;&nbsp;&nbsp;Less: provision (benefit) for income taxes |  |  |  |  |  | 33990 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) |  |  |  |  |  | 44072 |
| &nbsp;&nbsp;&nbsp;Less: net income (loss) attributable to non-controlling interests |  |  |  |  |  | 19477 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) attributable to common stockholders |  |  |  |  |  | $24595 |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
| | **Insurance** | **Mortgage** | **Segments subtotal** | **Other** | **Corporate** | **Total** |
| **<u>Total assets</u>** | $5432987 | $202664 | $5635651 | $36818 | $22320 | $5694789 |
|  | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** |
|  | **Insurance** | **Mortgage** | **Segments subtotal** | **Other** | **Corporate** | **Total** |
| **<u>Revenues:</u>** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Earned premiums, net | $398467 | $— | $398467 | $— | $— | $398467 |
| &nbsp;&nbsp;&nbsp;Service and administrative fees | 105847 |  | 105847 |  |  | 105847 |
| &nbsp;&nbsp;&nbsp;Ceding commissions | 5065 |  | 5065 |  |  | 5065 |
| &nbsp;&nbsp;&nbsp;Net investment income | 6381 |  | 6381 |  |  | 6381 |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gains (losses) | 2545 | 10136 | 12681 | (103) |  | 12578 |
| &nbsp;&nbsp;&nbsp;Other revenue | 11637 | 5747 | 17384 | 951 |  | 18335 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 529942 | 15883 | 545825 | 848 |  | 546673 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| **<u>Expenses:</u>** | | | | | | |
| &nbsp;&nbsp;&nbsp;Policy and contract benefits | 233975 |  | 233975 |  |  | 233975 |
| &nbsp;&nbsp;&nbsp;Commission expense | 173279 |  | 173279 |  |  | 173279 |
| &nbsp;&nbsp;&nbsp;Employee compensation and benefits | 31558 | 9378 | 40936 | 136 | 8845 | 49917 |
| &nbsp;&nbsp;&nbsp;Interest expense | 7488 | 527 | 8015 |  |  | 8015 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 4833 | 97 | 4930 |  | 361 | 5291 |
| &nbsp;&nbsp;&nbsp;Other expenses | 27559 | 5353 | 32912 | 500 | 2138 | 35550 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total expense | 478692 | 15355 | 494047 | 636 | 11344 | 506027 |
| Income (loss) before taxes | 51250 | 528 | 51778 | 212 | (11344) | 40646 |
| &nbsp;&nbsp;&nbsp;Less: provision (benefit) for income taxes |  |  |  |  |  | 18673 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) |  |  |  |  |  | 21973 |
| &nbsp;&nbsp;&nbsp;Less: net income (loss) attributable to non-controlling interests |  |  |  |  |  | 9122 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) attributable to common stockholders |  |  |  |  |  | $12851 |
|  | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** |
|  | **Insurance** | **Mortgage** | **Segments subtotal** | **Other** | **Corporate** | **Total** |
| **<u>Revenues:</u>** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Earned premiums, net | $745777 | $— | $745777 | $— | $— | $745777 |
| &nbsp;&nbsp;&nbsp;Service and administrative fees | 216334 |  | 216334 |  |  | 216334 |
| &nbsp;&nbsp;&nbsp;Ceding commissions | 7809 |  | 7809 |  |  | 7809 |
| &nbsp;&nbsp;&nbsp;Net investment income | 13139 |  | 13139 |  |  | 13139 |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gains (losses) | 5364 | 20800 | 26164 | 2038 |  | 28202 |
| &nbsp;&nbsp;&nbsp;Other revenue | 20275 | 10974 | 31249 | 2384 |  | 33633 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 1008698 | 31774 | 1040472 | 4422 |  | 1044894 |
| **<u>Expenses:</u>** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Policy and contract benefits | 441639 |  | 441639 |  |  | 441639 |
| &nbsp;&nbsp;&nbsp;Commission expense | 330227 |  | 330227 |  |  | 330227 |
| &nbsp;&nbsp;&nbsp;Employee compensation and benefits | 63008 | 18617 | 81625 | 243 | 17235 | 99103 |
| &nbsp;&nbsp;&nbsp;Interest expense | 15127 | 1178 | 16305 |  |  | 16305 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 9916 | 222 | 10138 |  | 721 | 10859 |
| &nbsp;&nbsp;&nbsp;Other expenses | 60720 | 10476 | 71196 | 974 | 4246 | 76416 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total expense | 920637 | 30493 | 951130 | 1217 | 22202 | 974549 |
| Income (loss) before taxes | 88061 | 1281 | 89342 | 3205 | (22202) | 70345 |
| &nbsp;&nbsp;&nbsp;Less: provision (benefit) for income taxes |  |  |  |  |  | 32491 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) |  |  |  |  |  | 37854 |
| &nbsp;&nbsp;&nbsp;Less: net income (loss) attributable to non-controlling interests |  |  |  |  |  | 15953 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) attributable to common stockholders |  |  |  |  |  | $21901 |

---

The Company conducts its operations primarily in the U.S. with 4.9% and 4.2% of total revenues generated overseas for the three months ended June 30, 2025 and 2024, respectively, and 4.8% and 4.6% of total revenues generated overseas for the six months ended June 30, 2025 and 2024, respectively.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

**<u>(4) Investments</u>**

The following table presents the Company's investments related to insurance operations and other Tiptree investing activities, measured at fair value as of the following periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| | | **Tiptree Capital** | **Tiptree Capital** | |
| |<br>**Insurance** | **Mortgage** | **Other** |<br>**Total** |
| &nbsp;&nbsp;&nbsp;Available for sale securities, at fair value, net of allowance for credit losses | $1093942 | $— | $72935 | $1166877 |
| &nbsp;&nbsp;&nbsp;Loans, at fair value | 8359 | 67433 |  | 75792 |
| &nbsp;&nbsp;&nbsp;Equity securities | 135408 |  | 5433 | 140841 |
| &nbsp;&nbsp;&nbsp;Other investments | 52848 | 4240 |  | 57088 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total investments | $1290557 | $71673 | $78368 | $1440598 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
| | | **Tiptree Capital** | **Tiptree Capital** | |
| |<br>**Insurance** | **Mortgage** | **Other** |<br>**Total** |
| &nbsp;&nbsp;Available for sale securities, at fair value, net of allowance for credit losses | $1097057 | $— | $10872 | $1107929 |
| &nbsp;&nbsp;Loans, at fair value | 10272 | 71058 |  | 81330 |
| &nbsp;&nbsp;Equity securities | 104468 |  | 4152 | 108620 |
| &nbsp;&nbsp;Other investments | 49983 | 3101 |  | 53084 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total investments | $1261780 | $74159 | $15024 | $1350963 |

---

***Available for Sale Securities, at fair value***

A majority of the Company's investments in Available for Sale Securities, at fair value, net of allowance for credit losses (AFS securities) as of June 30, 2025 and December 31, 2024 are held by subsidiaries in the insurance segment. The following tables present the Company's investments in AFS securities:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| | **Amortized cost** | **Allowance for credit losses**<sup>(1)</sup> | **Gross<br>unrealized gains** | **Gross<br>unrealized losses** | **Fair value** |
| U.S. Treasury securities and obligations of U.S. government authorities and agencies | $479693 | $— | $846 | $(25264) | $455275 |
| Obligations of state and political subdivisions | 33272 | (1) | 20 | (2311) | 30980 |
| Corporate securities | 606199 | (708) | 7477 | (4652) | 608316 |
| Asset backed securities | 15651 | (11) |  | (1350) | 14290 |
| Certificates of deposit | 1150 |  |  |  | 1150 |
| Obligations of foreign governments | 56711 | (1) | 240 | (84) | 56866 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total | $1192676 | $(721) | $8583 | $(33661) | $1166877 |
|  | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
|  | **Amortized cost** | **Allowance for credit losses**<sup>(1)</sup> | **Gross<br>unrealized gains** | **Gross<br>unrealized losses** | **Fair value** |
| U.S. Treasury securities and obligations of U.S. government authorities and agencies | $426002 | $— | $611 | $(30970) | $395643 |
| Obligations of state and political subdivisions | 41593 | (1) |  | (2917) | 38675 |
| Corporate securities | 605517 | (3157) | 3177 | (7403) | 598134 |
| Asset backed securities | 25455 | (68) | 4 | (2531) | 22860 |
| Certificates of deposit | 1145 |  |  |  | 1145 |
| Obligations of foreign governments | 51857 | (1) |  | (384) | 51472 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total | $1151569 | $(3227) | $3792 | $(44205) | $1107929 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

<sup>(1)</sup> Represents the amount of impairment that has resulted from credit-related factors, and therefore was recognized in net realized and unrealized gains (losses) as a credit loss on AFS securities. Amount excludes unrealized losses relating to non-credit factors.

The amortized cost and fair values of AFS securities, by contractual maturity date, are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of** | **As of** | **As of** | **As of** |
| | **June 30, 2025** | **June 30, 2025** | **December 31, 2024** | **December 31, 2024** |
| | **Amortized cost** | **Fair value** | **Amortized cost** | **Fair value** |
| Due in one year or less | $336250 | $336291 | $250036 | $249392 |
| Due after one year through five years | 436209 | 435923 | 438322 | 430597 |
| Due after five years through ten years | 198164 | 196535 | 223969 | 201948 |
| Due after ten years | 206402 | 183838 | 213787 | 203132 |
| Asset backed securities | 15651 | 14290 | 25455 | 22860 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $1192676 | $1166877 | $1151569 | $1107929 |

---

The following tables present the gross unrealized losses on AFS securities by length of time that individual AFS securities have been in a continuous unrealized loss position for less than twelve months, and twelve months or greater and do not have an allowance for credit losses:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| | **Less Than or Equal to One Year** | **Less Than or Equal to One Year** | **Less Than or Equal to One Year** | **More Than One Year** | **More Than One Year** | **More Than One Year** |
| | **Fair value** | **Gross<br>unrealized losses** | **# of Securities**<sup>(1)</sup> | **Fair value** | **Gross unrealized losses** | **# of Securities**<sup>(1)</sup> |
| U.S. Treasury securities and obligations of U.S. government authorities and agencies | $105538 | $(3201) | 104 | $172467 | $(22063) | 515 |
| Obligations of state and political subdivisions | 2894 | (7) | 34 | 26202 | (2304) | 76 |
| Corporate securities | 103088 | (1595) | 613 | 78399 | (3057) | 242 |
| Asset backed securities |  |  | 22 | 14290 | (1350) | 109 |
| Obligations of foreign governments | 11632 | (2) | 2 | 1303 | (82) | 5 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $223152 | $(4805) | 775 | $292661 | $(28856) | 947 |
|  | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
|  | **Less Than or Equal to One Year** | **Less Than or Equal to One Year** | **Less Than or Equal to One Year** | **More Than One Year** | **More Than One Year** | **More Than One Year** |
|  | **Fair value** | **Gross<br>unrealized losses** | **# of Securities**<sup>(1)</sup> | **Fair value** | **Gross unrealized losses** | **# of Securities**<sup>(1)</sup> |
| U.S. Treasury securities and obligations of U.S. government authorities and agencies | $118269 | $(4359) | 612 | $176083 | $(26611) | 570 |
| Obligations of state and political subdivisions | 5856 | (77) | 147 | 31769 | (2840) | 96 |
| Corporate securities | 293224 | (2156) | 958 | 103002 | (5247) | 385 |
| Asset backed securities |  |  |  | 21756 | (2531) | 130 |
| Obligations of foreign governments | 48346 | (266) | 15 | 1273 | (118) | 6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $465695 | $(6858) | 1732 | $333883 | $(37347) | 1187 |

---

<sup>(1)</sup> &nbsp;&nbsp;&nbsp;&nbsp;Presented in whole numbers.

Management believes that it is more likely than not that the Company will be able to hold the fixed maturity AFS securities that were in an unrealized loss position as of June 30, 2025 until full recovery of their amortized cost basis.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

The table below presents a roll-forward of the activity in the allowance for credit losses on AFS securities by type for the following periods:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Obligations of state and political subdivisions** | **Corporate securities** | **Asset backed securities** | **Obligations of foreign governments** | **Total** |
| **Balance at December 31, 2023** | $(1) | $(73) | $(10) | $— | $(84) |
| (Increase) in allowance for credit losses |  | (166) | (5) |  | (171) |
| Additions for AFS securities purchased with credit deterioration during the year |  | (679) |  |  | (679) |
| Gains from recoveries of amounts previously written off |  | 10 |  |  | 10 |
| **Balance at June 30, 2024** | $(1) | $(908) | $(15) | $— | $(924) |
| **Balance at December 31, 2024** | $(1) | $(3157) | $(68) | $(1) | $(3227) |
| (Increase) in allowance for credit losses |  | (73) | (1) |  | (74) |
| Additions for AFS securities purchased with credit deterioration during the year |  | (12) |  | (1) | (13) |
| Reduction in credit losses due to AFS securities sold during the year |  | 428 | 51 | 1 | 480 |
| Gains from recoveries of amounts previously written off |  | 2106 | 7 |  | 2113 |
| **Balance at June 30, 2025** | $(1) | $(708) | $(11) | $(1) | $(721) |

---

The Company applies a discounted cash flow model, based on assumptions and model outputs provided by an investment management company, in determining its lifetime expected credit losses on AFS securities. This includes determining the present value of expected future cash flows discounted at the book yield of the security.

The table below presents the amount of gains from recoveries (credit losses, including Current Expected Credit Losses (CECL)) on AFS securities recorded by the Company for the following period:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Net gains from recoveries (credit losses) on AFS securities | $1776 | $(720) | $2503 | $(842) |

---

Pursuant to certain statutory licensing requirements, the Company has deposited $17,296 of invested assets in insurance department safekeeping accounts as of June 30, 2025. The Company also has deposited invested assets in custody accounts pursuant to certain reinsurance agreements. The Company cannot remove or replace investments in such safekeeping and custody accounts without prior approval of the regulatory authority or contractual party, as applicable. The following table presents the Company's restricted investments included in the Company's AFS securities:

---

| | | |
|:---|:---|:---|
| | **As of** | **As of** |
| | **June 30,<br>2025** | **December 31, 2024** |
| Fair value of restricted investments | $44133 | $45483 |

---

The following table presents additional information on the Company's AFS securities for the following periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Purchases of AFS securities | $133805 | $120839 | $287504 | $288772 |
| Proceeds from maturities, calls and prepayments of AFS securities | $53267 | $71652 | $135284 | $242079 |
| Gross proceeds from sales of AFS securities | $89572 | $5027 | $129029 | $19839 |

---

The following table presents the gross realized gains and gross realized losses from sales and redemptions of AFS securities:

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Gross realized gains | $1793 | $140 | $2243 | $140 |
| Gross realized (losses) | (1760) | (117) | $(2831) | (233) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total net realized gains (losses) from investment sales and redemptions | $33 | $23 | $(588) | $(93) |

---

***Loans, at fair value***

The following table presents the Company's investments in loans measured at fair value and the Company's investments in loans measured at fair value pledged as collateral:

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
|  | **Fair value** | **Unpaid principal balance (UPB)** | **Fair value exceeds / (below) UPB** | **Pledged as collateral** | **Fair value** | **Unpaid principal balance (UPB)** | **Fair value exceeds / (below) UPB** | **Pledged as collateral** |
| <u>Insurance:</u> |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;Corporate loans <sup>(1)</sup> | $8359 | $12927 | $(4568) | $— | $10272 | $12927 | $(2655) | $— |
| <u>Mortgage:</u> |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;Mortgage loans held for sale <sup>(2)</sup> | 67433 | 65486 | 1947 | 67085 | 71058 | 70074 | 984 | 70361 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total loans, at fair value | $75792 | $78413 | $(2621) | $67085 | $81330 | $83001 | $(1671) | $70361 |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>The cost basis of Corporate loans was approximately $12,927 at June 30, 2025 and December 31, 2024.

<sup>(2)&nbsp;&nbsp;&nbsp;&nbsp;</sup>As of June 30, 2025, there was one mortgage loan held for sale that was 90 days or more past due. As of December 31, 2024, there were three mortgage loans held for sale that were 90 days or more past due.

***Equity Securities***

Equity securities consist mainly of publicly traded common and preferred stocks and exchange traded funds. The following table presents information on the cost and fair value of the Company's equity securities related to Insurance and Tiptree Capital as of the following periods:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| | **Insurance** | **Insurance** | **Tiptree Capital - Other** | **Tiptree Capital - Other** | **Total** | **Total** |
| | **Cost** | **Fair Value** | **Cost** | **Fair Value** | **Cost** | **Fair Value** |
| Exchange traded funds | $40 | $42 | $— | $— | $40 | $42 |
| Other equity securities | 127132 | 135366 | 7464 | 5433 | 134596 | 140799 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total equity securities | $127172 | $135408 | $7464 | $5433 | $134636 | $140841 |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
| | **Insurance** | **Insurance** | **Tiptree Capital - Other** | **Tiptree Capital - Other** | **Total** | **Total** |
| | **Cost** | **Fair Value** | **Cost** | **Fair Value** | **Cost** | **Fair Value** |
| Exchange traded funds | 4997 | 5075 |  |  | 4997 | 5075 |
| Other equity securities | 100738 | 99393 | 4967 | 4152 | 105705 | 103545 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total equity securities | $105735 | $104468 | $4967 | $4152 | $110702 | $108620 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

***Other Investments***

The following table contains information regarding the Company's other investments, measured at fair value, as of the following periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
|  | | **Tiptree Capital** | **Tiptree Capital** | |
|  | <br>**Insurance** | **Mortgage** | **Other** | <br>**Total** |
| Corporate bonds <sup>(1)</sup> | $3410 | $— | $— | $3410 |
| Debentures | 21959 |  |  | 21959 |
| Investment in credit fund | 22044 |  |  | 22044 |
| Other | 5435 | 4240 |  | 9675 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other investments | $52848 | $4240 | $— | $57088 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
|  | | **Tiptree Capital** | **Tiptree Capital** | |
|  | <br>**Insurance** | **Mortgage** | **Other** | <br>**Total** |
| Corporate bonds <sup>(1)</sup> | $3331 | $— | $— | $3331 |
| Debentures | 25320 |  |  | 25320 |
| Investment in credit fund | 21332 |  |  | 21332 |
| Other |  | 3101 |  | 3101 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other investments | $49983 | $3101 | $— | $53084 |

---

<sup>(1)</sup> The cost basis of corporate bonds was $3,452 and $3,139 as of June 30, 2025 and December 31, 2024, respectively.

***Net Investment Income - Insurance***

Net investment income represents investment income and expense from investments related to insurance operations as disclosed within net investment income on the condensed consolidated statements of operations. The following table presents the components of net investment income by source of income:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Interest: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;AFS securities | $11587 | $6852 | $23815 | $13463 |
| &nbsp;&nbsp;&nbsp;Loans, at fair value | 15 | 15 | 31 | 55 |
| &nbsp;&nbsp;&nbsp;Other investments | 853 | 1261 | 2162 | 3122 |
| Dividends from equity securities | 420 | 186 | 729 | 272 |
| &nbsp;&nbsp;&nbsp;&nbsp;Subtotal | 12875 | 8314 | 26737 | 16912 |
| Less: investment expenses | 2370 | 1933 | 4503 | 3773 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net investment income | $10505 | $6381 | $22234 | $13139 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

***Other Investment Income - Tiptree Capital***

Other investment income represents revenue from non-insurance activities as disclosed within other revenue on the condensed consolidated statements of operations, see Note (14) Other Revenue and Other Expenses. The following tables present the components of other investment income by type:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Interest income from Loans, at fair value | $1046 | $942 | $1908 | $1758 |
| Dividends from equity securities | 39 |  | 39 |  |
| Loan fee income | 4999 | 4759 | 9738 | 9140 |
| Other | 776 | 587 | 1436 | 1606 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other investment income | $6860 | $6288 | $13121 | $12504 |

---

***Net Realized and Unrealized Gains (Losses)***

The following table presents the components of net realized and unrealized gains (losses) recorded on the condensed consolidated statements of operations. Net unrealized gains (losses) on AFS securities are included within other comprehensive income (loss) (OCI), net of tax, and, as such, are not included in this table. Net realized and unrealized gains (losses) on non-investment related financial assets and liabilities are included below:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Net realized gains (losses)** |  |  |  |  |
| <u>Insurance:</u> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Reclass of unrealized gains (losses) on AFS securities from OCI | $33 | $23 | $(588) | $(93) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net realized gains (losses) on loans |  |  |  | 58 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net realized gains (losses) on equity securities <sup>(1)</sup> | (633) | (23231) | (901) | (22043) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net realized gains (losses) on corporate bonds |  | 365 |  | 2800 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 76 | 2 | 73 | (961) |
| <u>Tiptree Capital</u> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;<u>Mortgage:</u> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net realized gains (losses) on loans | 12618 | 10929 | 22498 | 21752 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | (124) | (405) | (281) | (246) |
| &nbsp;&nbsp;&nbsp;<u>Other:</u> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net realized gains on vessel sales | 50 |  | 50 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net realized gains (losses) on equity securities <sup>(1)</sup> |  | (108019) |  | (98529) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net realized gains (losses) | $12020 | $(120336) | $20851 | $(97262) |
| **Net unrealized gains (losses)** |  |  |  |  |
| <u>Insurance:</u> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net change in unrealized gains (losses) on loans | $(925) | $— | $(1913) | $(124) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net gains from recoveries (credit losses) on AFS securities | 1776 | (720) | 2503 | (842) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net unrealized gains (losses) on equity securities held at period end | 12396 | 2516 | 7624 | 6149 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

---

| | | | | |
|:---|:---|:---|:---|:---|
| &nbsp;&nbsp;&nbsp;&nbsp;Reclass of unrealized (gains) losses from prior periods for equity securities sold <sup>(1)</sup> | (810) | 23231 | 1601 | 22567 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 55 | 359 | 150 | (2147) |
| <u>Tiptree Capital</u> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;<u>Mortgage:</u> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net change in unrealized gains (losses) on loans | (363) | 10 | 963 | (435) |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | (1999) | (398) | (3538) | (271) |
| &nbsp;&nbsp;&nbsp;<u>Other:</u> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net unrealized gains (losses) on equity securities held at period end | (1504) | (164) | (1216) | 279 |
| &nbsp;&nbsp;&nbsp;&nbsp;Reclass of unrealized (gains) losses from prior periods for equity securities sold <sup>(1)</sup> |  | 108080 |  | 100288 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | (2) |  | 450 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net unrealized gains (losses) | 8624 | 132914 | 6624 | 125464 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net realized and unrealized gains (losses) | $20644 | $12578 | $27475 | $28202 |

---

<sup>(1) &nbsp;&nbsp;&nbsp;&nbsp;</sup>On April 15, 2024, the Company sold its 16.98 million shares of Invesque for $625 of proceeds resulting in a realized loss of $134,204.

**<u>(5) Notes and Accounts Receivable, net</u>**

The following table presents the total notes and accounts receivable, net:

---

| | | |
|:---|:---|:---|
| | **As of** | **As of** |
| | **June 30,<br>2025** | **December 31, 2024** |
| &nbsp;&nbsp;&nbsp;Accounts and premiums receivable, net | $442288 | $341613 |
| &nbsp;&nbsp;&nbsp;Retrospective commissions receivable | 323630 | 286314 |
| &nbsp;&nbsp;&nbsp;Notes receivable, net | 115999 | 138162 |
| &nbsp;&nbsp;&nbsp;Other receivables | 11557 | 33042 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total notes and accounts receivable, net | $893474 | $799131 |

---

The following table presents the total valuation allowance and bad debt expense for the following periods:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Valuation allowance** | **Valuation allowance** | **Bad Debt Expense** | **Bad Debt Expense** | **Bad Debt Expense** | **Bad Debt Expense** |
| | **As of** | **As of** | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **June 30,<br>2025** | **December 31, 2024** | **2025** | **2024** | **2025** | **2024** |
| Notes receivable, net - premium financing program <sup>(1)</sup> | $29 | $26 | $11 | $40 | $18 | $85 |
| Accounts and premiums receivable, net | $293 | $294 | $24 | $153 | $35 | $325 |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>As of June 30, 2025 and December 31, 2024, there were $8 and $37 in balances classified as 90 days plus past due, respectively.

**<u>(6) Reinsurance Recoverable and Prepaid Reinsurance Premiums</u>**

The following table presents the effect of reinsurance on premiums written and earned by our insurance business for the following periods:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Direct Amount** | **Ceded to Other Companies** | **Assumed from Other Companies** | **Net Amount** | **Percentage of Amount - Assumed to Net** |
|<br>**Three Months Ended June 30, 2025** | | | | | |
| *<u>Premiums written:</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $18007 | $10644 | $(9) | $7354 | (0.1)% |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Direct Amount** | **Ceded to Other Companies** | **Assumed from Other Companies** | **Net Amount** | **Percentage of Amount - Assumed to Net** |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 25832 | 17958 | 6746 | 14620 | 46.1% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 645629 | 384313 | 145516 | 406832 | 35.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total premiums written | $689468 | $412915 | $152253 | $428806 | 35.5% |
| *<u>Premiums earned:</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $18887 | $9487 | $22 | $9422 | 0.2% |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 30377 | 20170 | 6752 | 16959 | 39.8% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 515246 | 309134 | 149448 | 355560 | 42.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total premiums earned | $564510 | $338791 | $156222 | $381941 | 40.9% |
| **Three Months Ended June 30, 2024** |  |  |  |  |  |
| *<u>Premiums written:</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $19086 | $9346 | $13 | $9753 | 0.1% |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 28693 | 19648 | 9693 | 18738 | 51.7% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 525973 | 286801 | 98234 | 337406 | 29.1% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total premiums written | $573752 | $315795 | $107940 | $365897 | 29.5% |
| *<u>Premiums earned:</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $19874 | $9954 | $53 | $9973 | 0.5% |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 32287 | 21211 | 9678 | 20754 | 46.6% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 449912 | 232229 | 150057 | 367740 | 40.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total premiums earned | $502073 | $263394 | $159788 | $398467 | 40.1% |
| **Six Months Ended June 30, 2025** |  |  |  |  |  |
| *<u>Premiums written:</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $34577 | $19522 | $32 | $15087 | 0.2% |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 53337 | 36902 | 6792 | 23227 | 29.2% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 1140286 | 665413 | 273308 | 748181 | 36.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total premiums written | $1228200 | $721837 | $280132 | $786495 | 35.6% |
| *<u>Premiums earned:</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $38193 | $19368 | $104 | $18929 | 0.5% |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 61794 | 41325 | 6804 | 27273 | 24.9% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 1018785 | 610045 | 290436 | 699176 | 41.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total premiums earned | $1118772 | $670738 | $297344 | $745378 | 39.9% |
| **Six Months Ended June 30, 2024** |  |  |  |  |  |
| *<u>Premiums written:</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $36430 | $18281 | $244 | $18393 | 1.3% |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 58671 | 39749 | 10108 | 29030 | 34.8% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 935758 | 509465 | 210332 | 636625 | 33.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total premiums written | $1030859 | $567495 | $220684 | $684048 | 32.3% |
| *<u>Premiums earned:</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $40567 | $20575 | $267 | $20259 | 1.3% |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 66357 | 44292 | 10097 | 32162 | 31.4% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 850742 | 448126 | 290740 | 693356 | 41.9% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total premiums earned | $957666 | $512993 | $301104 | $745777 | 40.4% |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

The following table presents the components of policy and contract benefits, including the effect of reinsurance on losses and loss adjustment expenses (LAE) incurred:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Direct Amount** | **Ceded to Other Companies** | **Assumed from Other Companies** | **Net Amount** | **Percentage of Amount - Assumed to Net** |
|<br>**Three Months Ended June 30, 2025** | | | | | |
| *<u>Losses and LAE Incurred</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $9453 | $5764 | $2 | $3691 | 0.1% |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 4795 | 3776 | 6417 | 7436 | 86.3% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 270965 | 168849 | 84628 | 186744 | 45.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total losses and LAE incurred | $285213 | $178389 | $91047 | $197871 | 46.0% |
|  | Member benefit claims <sup>(1)</sup> | Member benefit claims <sup>(1)</sup> | Member benefit claims <sup>(1)</sup> | 28601 |  |
|  | Total policy and contract benefits | Total policy and contract benefits | Total policy and contract benefits | $226472 |  |
| **Three Months Ended June 30, 2024** |  |  |  |  |  |
| *<u>Losses and LAE Incurred</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $10293 | $5513 | $10 | $4790 | 0.2% |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 5363 | 2908 | 9614 | 12069 | 79.7% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 248541 | 138287 | 78146 | 188400 | 41.5% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total losses and LAE incurred | $264197 | $146708 | $87770 | $205259 | 42.8% |
|  | Member benefit claims <sup>(1)</sup> | Member benefit claims <sup>(1)</sup> | Member benefit claims <sup>(1)</sup> | 28716 |  |
|  | Total policy and contract benefits | Total policy and contract benefits | Total policy and contract benefits | $233975 |  |
| **Six Months Ended June 30, 2025** |  |  |  |  |  |
| *<u>Losses and LAE Incurred</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $19753 | $11900 | $2 | $7855 | —% |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 9810 | 7781 | 6416 | 8445 | 76.0% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 512866 | 353559 | 202112 | 361419 | 55.9% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total losses and LAE incurred | $542429 | $373240 | $208530 | $377719 | 55.2% |
|  | Member benefit claims <sup>(1)</sup> | Member benefit claims <sup>(1)</sup> | Member benefit claims <sup>(1)</sup> | 58066 |  |
|  | Total policy and contract benefits | Total policy and contract benefits | Total policy and contract benefits | $435785 |  |
| **Six Months Ended June 30, 2024** |  |  |  |  |  |
| *<u>Losses and LAE Incurred</u>* |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Life insurance | $22494 | $12230 | $(21) | $10243 | (0.2)% |
| &nbsp;&nbsp;&nbsp;Accident and health insurance | 10892 | 6967 | 10485 | 14410 | 72.8% |
| &nbsp;&nbsp;&nbsp;Property and liability insurance | 430226 | 242682 | 168442 | 355986 | 47.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total losses and LAE incurred | $463612 | $261879 | $178906 | $380639 | 47.0% |
|  | Member benefit claims <sup>(1)</sup> | Member benefit claims <sup>(1)</sup> | Member benefit claims <sup>(1)</sup> | 61000 |  |
|  | Total policy and contract benefits | Total policy and contract benefits | Total policy and contract benefits | $441639 |  |

---

<sup>(1)</sup> Member benefit claims are not covered by reinsurance.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

The following table presents the components of the reinsurance recoverable:

---

| | | |
|:---|:---|:---|
| | **As of** | **As of** |
| | **June 30,<br>2025** | **December 31, 2024** |
| Ceded claim reserves: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Life insurance | $3983 | $4621 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accident and health insurance | 25404 | 24836 |
| &nbsp;&nbsp;&nbsp;&nbsp;Property and liability insurance | 729291 | 607250 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total ceded claim reserves recoverable | 758678 | 636707 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other reinsurance settlements recoverable | 478122 | 356176 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total reinsurance recoverable | $1236800 | $992883 |

---

The following table presents the components of prepaid reinsurance premiums:

---

| | | |
|:---|:---|:---|
| | **As of** | **As of** |
| | **June 30,<br>2025** | **December 31, 2024** |
| Prepaid reinsurance premiums: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Life insurance <sup>(1)</sup> | $72085 | $71427 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accident and health insurance <sup>(1)</sup> | 68120 | 72840 |
| &nbsp;&nbsp;&nbsp;&nbsp;Property and liability insurance | 903739 | 901986 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total prepaid reinsurance premiums | $1043944 | $1046253 |

---

<sup>(1)</sup> &nbsp;&nbsp;&nbsp;&nbsp;Including policyholder account balances ceded.

The following table presents the aggregate amount included in reinsurance receivables that is comprised of the three largest receivable balances from non-affiliated reinsurers:

---

| | |
|:---|:---|
| | **As of** |
| | **June 30,<br>2025** |
| Total of the three largest receivable balances from non-affiliated reinsurers | $307073 |

---

As of June 30, 2025, the non-affiliated reinsurers from whom our insurance business has the largest receivable balances were: Allianz Global Risks US Insurance Company (A.M. Best Rating: A+ rated), Allianz Reinsurance America, Inc. (A.M. Best Rating: A+ rated), and Ferian Re, LTD (A.M. Best Rating: Not Rated). Receivable balances from authorized reinsurers, such as the Allianz companies noted above, do not require collateral based on the authorized status of the parties. Receivable balances from unauthorized reinsurers are collateralized by assets on hand, assets held in trust accounts, and/or letters of credit. The Company monitors collateral values, authorization status, financial statements and A.M. Best ratings of its reinsurers periodically. As of June 30, 2025, the Company does not believe there is a risk of loss due to the concentration of credit risk in the reinsurance program given the related collateralization or reinsurer A.M. Best rating.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

 **<u>(7) Goodwill and Intangible Assets, net</u>**

The following table presents identifiable finite and indefinite-lived intangible assets, accumulated amortization, and goodwill by operating segment and/or reporting unit, as appropriate:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
| **Finite-Lived Intangible Assets:** | **Insurance** | **Other** | **Total** | **Insurance** | **Other** | **Total** |
| **Finite-Lived Intangible Assets:** | | | | | | |
| &nbsp;&nbsp;Customer relationships | $163958 | $— | $163958 | $162520 | $— | $162520 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated amortization | (93397) |  | (93397) | (87610) |  | (87610) |
| &nbsp;&nbsp;Trade names | 16311 | 800 | 17111 | 16202 | 800 | 17002 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated amortization | (10484) | (800) | (11284) | (9869) | (760) | (10629) |
| &nbsp;&nbsp;Software licensing | 17832 | 640 | 18472 | 17238 | 640 | 17878 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated amortization | (11196) | (640) | (11836) | (10705) | (640) | (11345) |
| &nbsp;&nbsp;Insurance policies and contracts acquired | 36500 |  | 36500 | 36500 |  | 36500 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated amortization | (36500) |  | (36500) | (36500) |  | (36500) |
| &nbsp;&nbsp;Other | 1114 |  | 1114 | 1081 |  | 1081 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated amortization | (958) |  | (958) | (799) |  | (799) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total finite-lived intangible assets | 83180 |  | 83180 | 88058 | 40 | 88098 |
| **Indefinite-Lived Intangible Assets:** <sup>(1)</sup> |  |  |  |  |  |  |
| &nbsp;&nbsp;Insurance licensing agreements | 13761 |  | 13761 | 13761 |  | 13761 |
| &nbsp;&nbsp;Other |  |  |  |  | 1000 | 1000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total indefinite-lived intangible assets | 13761 |  | 13761 | 13761 | 1000 | 14761 |
| Total intangible assets, net | $96941 | $— | $96941 | $101819 | $1040 | $102859 |
| Goodwill | 205988 | 1708 | 207696 | 204998 | 1708 | 206706 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total goodwill and intangible assets, net | $302929 | $1708 | $304637 | $306817 | $2748 | $309565 |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Impairment tests are performed at least annually on indefinite-lived intangible assets.

***Goodwill***

The following table presents the activity in goodwill, by operating segment and/or reporting unit, as appropriate, and includes the adjustments made to the balance of goodwill to reflect the effect of the final valuation adjustments made for acquisitions, as well as the reduction to any goodwill attributable to impairment related charges:

---

| | | | |
|:---|:---|:---|:---|
| | **Insurance** | **Other** | **Total** |
| Balance at December 31, 2024 | $204998 | $1708 | $206706 |
| &nbsp;&nbsp;Foreign currency translation and other | 990 |  | 990 |
| Balance at June 30, 2025 | $205988 | $1708 | $207696 |

---

The Company conducts annual impairment tests of its goodwill as of October 1. For the three and six months ended June 30, 2025 and 2024, no impairments were recorded on the Company's goodwill.

***Intangible Assets, net***

The following table presents the activity, by operating segment and/or reporting unit, as appropriate, in finite and indefinite-lived other intangible assets and includes the adjustments made to the balance to reflect the effect of any final valuation adjustments made for acquisitions, as well as any reduction attributable to impairment-related charges:

---

| | | | |
|:---|:---|:---|:---|
| | **Insurance** | **Other** | **Total** |
| Balance at December 31, 2024 | $101819 | $1040 | $102859 |
| &nbsp;&nbsp;Amortization expense | (6685) | (40) | (6725) |
| &nbsp;&nbsp;&nbsp;Foreign currency translation and other | 1807 |  | 1807 |
| &nbsp;&nbsp;&nbsp;Disposal of intangible assets |  | (1000) | (1000) |
| Balance at June 30, 2025 | $96941 | $— | $96941 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

The following table presents the amortization expense on finite-lived intangible assets for the following periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Amortization expense on intangible assets | $3371 | $3747 | $6725 | $7738 |

---

For the six months ended June 30, 2025 and 2024, no impairments were recorded on the Company's intangible assets.

The following table presents the amortization expense on finite-lived intangible assets for the next five years and thereafter by operating segment and/or reporting unit, as appropriate:

---

| | | |
|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** |
| | **Insurance** <sup>(1)</sup> | **Total** |
| &nbsp;&nbsp;&nbsp;Remainder of 2025 | $6595 | $6595 |
| &nbsp;&nbsp;&nbsp;2026 | 10894 | 10894 |
| &nbsp;&nbsp;&nbsp;2027 | 9543 | 9543 |
| &nbsp;&nbsp;&nbsp;2028 | 8341 | 8341 |
| &nbsp;&nbsp;&nbsp;2029 | 7293 | 7293 |
| &nbsp;&nbsp;&nbsp;2030 and thereafter | 38809 | 38809 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $81475 | $81475 |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Does not include foreign currency translation adjustment of $1,705 as of June 30, 2025.

**<u>(8) Derivative Financial Instruments and Hedging</u>**

The Company selectively utilizes derivative financial instruments as part of its overall investment and hedging activities. Derivative contracts are subject to additional risk that can result in a loss of all or part of an investment. The Company's derivative activities are primarily to manage underlying credit risk, market risk, interest rate risk and currency exchange rate risk. In addition, the Company is also subject to counterparty risk should its counterparties fail to meet the contract terms. Derivative assets are reported in other investments. Derivative liabilities are reported within other liabilities and accrued expenses. Derivatives for our mortgage business are primarily comprised of interest rate lock commitments (IRLCs), forward delivery contracts, and TBA mortgage-backed securities.

*Interest Rate Lock Commitments*

The fair value of these instruments is based upon valuation pricing models, which represent the amount the Company would expect to receive or pay at the balance sheet date to exit the position. Our mortgage origination subsidiary issues IRLCs to their customers, which are carried at estimated fair value on the Company's condensed consolidated balance sheets. The estimated fair values of these commitments are generally calculated by reference to the value of the underlying loan associated with the IRLC net of costs to produce and an expected pull through assumption. The fair values of these commitments generally fall under Level 3 in the fair value hierarchy.

*Forward Delivery Contracts and TBA Mortgage-Backed Securities*

Our mortgage origination subsidiary manages their exposure by entering into forward delivery commitments with loan investors. For loans not locked with investors under a forward delivery commitment, the Company enters into hedge instruments, primarily TBAs, to protect against movements in interest rates. The fair values of TBA mortgage-backed securities and forward delivery contracts generally fall under Level 2 in the fair value hierarchy.

The remaining derivatives are generally comprised of a combination of swaps, currency forwards and options, which are generally classified as Level 2 in the fair value hierarchy. In addition, the Fortegra Additional Warrant (Warburg) is a derivative liability and classified as Level 3 in the fair value hierarchy. See Note (15) Stockholders' Equity for additional information regarding the Fortegra Additional Warrant.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

The following table presents the gross notional and fair value amounts of derivatives (on a gross basis) categorized by underlying risk:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
| | **Notional<br>values** | **Asset <br>derivatives** | **Liability<br>derivatives** | **Notional<br>values** | **Asset <br>derivatives** | **Liability<br>derivatives** |
| &nbsp;&nbsp;&nbsp;Interest rate lock commitments | $143820 | $4043 | $— | $105898 | $2257 | $— |
| &nbsp;&nbsp;&nbsp;Forward delivery contracts | 41041 | 88 | 109 | 26090 | 33 | 54 |
| &nbsp;&nbsp;&nbsp;TBA mortgage-backed securities | 160500 | 92 | 935 | 133200 | 811 | 115 |
| &nbsp;&nbsp;Fortegra Additional Warrants (Warburg)<sup>(1)</sup> |  |  | 11551 |  |  | 10958 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $345361 | $4223 | $12595 | $265188 | $3101 | $11127 |

---

<sup>(1)</sup> See Note (15) Stockholders' Equity for additional information.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

**<u>(9) Debt, net</u>**

The following table presents the balance of the Company's debt obligations, net of discounts and deferred financing costs for our corporate and asset based debt. Asset based debt is generally recourse only to specific assets and related cash flows.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| **Corporate debt** | **Insurance** | **Mortgage** | **Corporate** | **Total** |
| Secured revolving credit agreements <sup>(1)</sup> | $50000 | $— | $— | $50000 |
| Secured term credit agreement (SOFR + 5.25%)<sup>(2)</sup> |  |  | 74625 | 74625 |
| Preferred trust securities (SOFR + 4.10% + spread adjustment)<sup>(3)</sup> |  |  |  |  |
| 8.50% Junior subordinated notes  | 125000 |  |  | 125000 |
| 9.25% Junior subordinated notes  | 150000 |  |  | 150000 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total corporate debt | 325000 |  | 74625 | 399625 |
| **Asset based debt** |  |  |  |  |
| Asset based revolving financing (SOFR + 2.75%) | 46419 |  |  | 46419 |
| Residential mortgage warehouse borrowings (1.75% to 3.30% over SOFR)<sup>(4)(5)</sup> |  | 64069 |  | 64069 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total asset based debt | 46419 | 64069 |  | 110488 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total debt, face value | 371419 | 64069 | 74625 | 510113 |
| &nbsp;&nbsp;&nbsp;Unamortized discount, net |  |  | (652) | (652) |
| &nbsp;&nbsp;&nbsp;Unamortized deferred financing costs | (14423) | (15) | (1994) | (16432) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total debt, net | $356996 | $64054 | $71979 | $493029 |
|  | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
| **Corporate debt** | **Insurance** | **Mortgage** | **Corporate** | **Total** |
| Secured revolving credit agreements <sup>(1)</sup> | $— | $— | $— | $— |
| Secured term credit agreement (SOFR + 5.25%)<sup>(2)</sup> |  |  |  |  |
| Preferred trust securities (SOFR + 4.10% + spread adjustment)<sup>(3)</sup> | 35000 |  |  | 35000 |
| 8.50% Junior subordinated notes  | 125000 |  |  | 125000 |
| 9.25% Junior subordinated notes  | 150000 |  |  | 150000 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total corporate debt | 310000 |  |  | 310000 |
| **Asset based debt** |  |  |  |  |
| Asset based revolving financing (SOFR + 2.75%) | 63699 |  |  | 63699 |
| Residential mortgage warehouse borrowings (1.75% to 3.30% over SOFR)<sup>(4)(5)</sup> |  | 68394 |  | 68394 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total asset based debt | 63699 | 68394 |  | 132093 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total debt, face value | 373699 | 68394 |  | 442093 |
| &nbsp;&nbsp;&nbsp;Unamortized deferred financing costs | (14957) | (47) |  | (15004) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total debt, net | $358742 | $68347 | $— | $427089 |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>The secured credit agreements include separate tranches with multiple rate structures that are adjustable based on Fortegra's senior leverage ratio, which as of June 30, 2025 and December 31, 2024 was SOFR + 1.50%.

<sup>(2)&nbsp;&nbsp;&nbsp;&nbsp;</sup>The $75,000 Corporate debt is a secured term credit agreement at 5.25% over the one month SOFR rate, with a floor of 1.00%.

<sup>(3)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Previously based on 3-month LIBOR, moved to SOFR plus the tenor spread adjustment of 0.26%, in accordance with the Adjustable Interest Rate (LIBOR) Act of 2021.

<sup>(4)&nbsp;&nbsp;&nbsp;&nbsp;</sup>As of June 30, 2025, included (i) a $50,000 line of credit at 1.75%, 2.00% and 2.50% over the one month SOFR rate, (ii) a $25,000 line of credit at 1.75% over the one month SOFR rate, with a floor of 2.75%, (iii) a $30,000 line of credit at 1.875% over the one month SOFR rate and (iv) a $10,000 line of credit at 3.30% over the one month SOFR rate. As of December 31, 2024, included (i) a $50,000 line of credit at 1.75%, 2.00% and 2.50% over the one month SOFR rate, and (ii) a $25,000 line of credit at 1.75% over the one month SOFR rate, with a floor of 2.75%. (iii) a $30,000 line of credit at 1.875% over the one month SOFR rate and (iv) a $10,000 line of credit at 3.30% over the one month SOFR rate.

<sup>(5)&nbsp;&nbsp;&nbsp;&nbsp;</sup>The weighted average coupon rate for residential mortgage warehouse borrowings was 6.21% and 6.25% at June 30, 2025 and December 31, 2024, respectively.

The following table presents the amount of interest expense the Company incurred on its debt for the following periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| &nbsp;&nbsp;Interest expense - corporate debt | $9734 | $5887 | $18184 | $11889 |
| &nbsp;&nbsp;Interest expense - asset based debt | 1128 | 2128 | 3038 | 4416 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total interest expense on debt | $10862 | $8015 | $21222 | $16305 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

The following table presents the contractual principal payments and future maturities of the unpaid principal balance on the Company's debt for the following periods:

---

| | |
|:---|:---|
| | **As of <br>June 30, 2025** |
| Remainder of 2025 | $30108 |
| 2026 | 80380 |
| 2027 | 50000 |
| 2028 | 74625 |
| 2029 |  |
| 2030 and thereafter | 275000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $510113 |

---

The following narrative is a summary of certain terms of our debt agreements for the six months ended June 30, 2025:

***Corporate Debt***

*Secured Revolving Credit Agreements*

As of June 30, 2025 and December 31, 2024, a total of $50,000 and $0, respectively, was outstanding under the revolving line of credit. The maximum borrowing capacity under the agreements as of June 30, 2025 was $200,000.

*Secured Term Credit Agreement*

On February 7, 2025, Tiptree Holdings, a subsidiary of Tiptree Inc., entered into a $75,000 senior secured credit facility due February 7, 2028. Interest is paid monthly, at an interest rate of SOFR plus 5.25%, with quarterly principal payments at an amount equal to 0.25% of the aggregate original principal.

*Preferred Trust Securities*

On June 20, 2007, a subsidiary of Fortegra issued $35,000 of preferred trust securities due June 15, 2037. Interest is payable quarterly at an interest rate of SOFR plus 4.10% plus a spread adjustment (previously, LIBOR plus 4.10%). The Company redeemed the preferred trust securities, at the full outstanding principal amount, $35,000, and unpaid interest, $771, on March 17, 2025.

*Junior Subordinated Notes*

On October 16, 2017, a subsidiary of Fortegra issued $125,000 of 8.50% Fixed Rate Resetting Junior Subordinated Notes due October 2057 (the "2017 Notes"). Substantially all of the net proceeds were used to repay the existing secured credit agreement at that time, which was terminated thereafter. Beginning on October 15, 2027, the Company may redeem the 2017 Notes at par plus accrued and unpaid interest.

On November 7, 2024, Fortegra issued $150,000 of 9.25% Fixed Rate Resetting Junior Subordinated Notes due November 2064 (the "2024 Notes"). The proceeds of the 2024 Notes were used to repay outstanding indebtedness under the Company's credit agreement, for insurance company growth capital and general corporate purposes. Beginning on November 15, 2029, the Company may redeem the 2024 Notes at par plus accrued and unpaid interest.

***Asset Based Debt***

*Asset Based Revolving Financing*

As of June 30, 2025 and December 31, 2024, a total of $46,419 and $63,699, respectively, was outstanding under the borrowing related to our premium finance offerings in our insurance business.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

*Residential Mortgage Warehouse Borrowings*

As of June 30, 2025, our mortgage business had three warehouse lines of credit with three separate lending partners totaling $105,000 of borrowing capacity. The $50,000 line of credit matures in August 2025, the $25,000 line of credit matures in June 2026, and the $30,000 line of credit matures in February 2026.

As of June 30, 2025 and December 31, 2024, a total of $64,069 and $68,394, respectively, was outstanding under such financing agreements.

*Mortgage Servicing Rights (MSR) Line of Credit*

As of June 30, 2025, our mortgage business had a MSR line of credit with borrowing capacity of $9,369 at 3.30% over SOFR, with no borrowings outstanding at the end of the period.

**<u>(10) Fair Value of Financial Instruments</u>**

The Company maximizes the use of observable inputs and minimizes the use of unobservable inputs to the extent possible to measure a financial instrument's fair value. Observable inputs reflect the assumptions market participants would use in pricing an asset or liability, and are affected by the type of product, whether the product is traded on an active exchange or in the secondary market, as well as current market conditions. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level in the fair value hierarchy within which the fair value measurement in its entirety falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety. Fair value is estimated by applying the hierarchy discussed in Note (2) Summary of Significant Accounting Policies of our Annual Report on Form 10-K which prioritizes the inputs used to measure fair value into three levels and bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for instruments categorized within Level 3 of the fair value hierarchy.

The Company's fair value measurements are based primarily on a market approach, which utilizes prices and other relevant information generated by market transactions involving identical or comparable financial instruments. Sources of inputs to the market approach include third-party pricing services, independent broker quotations and pricing matrices. Management analyzes the third-party valuation methodologies and its related inputs to perform assessments to determine the appropriate level within the fair value hierarchy and to assess reliability of values. Further, management has a process in place to review all changes in fair value that occurred during each measurement period. Any discrepancies or unusual observations are followed through to resolution through the source of the pricing as well as utilizing comparisons, if applicable, to alternate pricing sources.

The Company utilizes observable and unobservable inputs within its valuation methodologies. Observable inputs may include: benchmark yields, reported trades, broker-dealer quotes, issuer spreads, benchmark securities, bids, offers and reference data. In addition, specific issuer information and other market data is used. Broker quotes are obtained from sources recognized to be market participants. Unobservable inputs may include: expected cash flow streams, default rates, supply and demand considerations and market volatility.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

***Available for Sale Securities, at fair value***

The fair values of AFS securities are based on prices provided by an independent pricing service and a third-party investment manager. The Company obtains an understanding of the methods, models and inputs used by the independent pricing service and the third-party investment manager by analyzing the investment manager-provided pricing report.

The following details the methods and assumptions used to estimate the fair value of each class of AFS securities and the applicable level each security falls within the fair value hierarchy:

*U.S. Treasury Securities, Obligations of U.S. Government Authorities and Agencies, Obligations of State and Political Subdivisions, Corporate Securities, Asset Backed Securities, and Obligations of Foreign Governments:* Fair values were obtained from an independent pricing service and a third-party investment manager. The prices provided by the independent pricing service and third-party investment manager are based on quoted market prices, when available, non-binding broker quotes, or matrix pricing and fall under Level 2 or Level 3 in the fair value hierarchy.

*Certificates of Deposit:* The estimated fair value of certificates of deposit approximate carrying value and fall under Level 1 of the fair value hierarchy.

***Equity Securities***

The fair values of publicly traded common and preferred equity securities and exchange traded funds ("ETFs") are obtained from market value quotations provided by an independent pricing service and fall under Level 1 in the fair value hierarchy. The fair values of non-publicly traded common and preferred stocks are based on prices derived from multiples of comparable public companies and fall under Level 3 in the fair value hierarchy.

***Loans, at fair value***

*Corporate Loans*: These loans are comprised of middle market loans and bank loans and are generally classified under either Level 2 or Level 3 in the fair value hierarchy. To determine fair value, the Company uses quoted prices, including those provided from pricing vendors, which provide coverage of secondary market participants, where available. The values represent a composite of mark-to-market bid/offer prices. In certain circumstances, the Company will make its own determination of fair value of loans based on internal models and other unobservable inputs.

*Mortgage Loans Held for Sale*: Mortgage loans held for sale are generally classified under Level 2 in the fair value hierarchy and fair value is based upon forward sales contracts with third-party investors, including estimated loan costs.

***Derivative Assets and Liabilities***

Derivatives for our mortgage business are primarily comprised of IRLCs, forward delivery contracts and TBA mortgage-backed securities. The fair value of these instruments is based upon valuation pricing models, which represent the amount the Company would expect to receive or pay at the balance sheet date to exit the position. Our mortgage origination subsidiaries issue IRLCs to their customers, which are carried at estimated fair value on the Company's condensed consolidated balance sheets. The estimated fair values of these commitments are generally calculated by reference to the value of the underlying loan associated with the IRLC net of costs to produce and an expected pull through assumption. The fair values of these commitments generally fall under Level 3 in the fair value hierarchy. Our mortgage origination subsidiaries manage their exposure by entering into forward delivery commitments with loan investors. For loans not locked with investors under a forward delivery commitment, the Company enters into hedge instruments, primarily TBAs, to protect against movements in interest rates. The fair values of TBA mortgage-backed securities and forward delivery contracts generally fall under Level 2 in the fair value hierarchy.

The remaining derivatives are generally comprised of a combination of swaps, currency forwards and options, which are generally classified as Level 2 in the fair value hierarchy. In addition, the Fortegra Additional Warrants (Warburg) are a derivative liability and classified as Level 3 in the fair value hierarchy. See Note (15) Stockholders' Equity for additional information regarding the Fortegra Additional Warrants.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

***Corporate Bonds***

Corporate bonds are generally classified under Level 2 in the fair value hierarchy and fair value is based on quoted market prices. We perform internal price verification procedures to ensure that the prices provided are reasonable.

***Securities Sold, Not Yet Purchased***

Securities sold, not yet purchased are generally classified under Level 1 or Level 2 in the fair value hierarchy, based on the leveling of the securities sold short, and fair value is provided by a third-party investment manager, based on quoted market prices. We perform internal price verification procedures monthly to ensure that the prices provided are reasonable.

***Mortgage Servicing Rights***

Mortgage servicing rights are classified under Level 3 in the fair value hierarchy and fair value is provided by a third-party valuation service. Various observable and unobservable inputs are used to determine fair value, including discount rate, cost to service and weighted average prepayment speed.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

The following tables present the Company's fair value hierarchies for financial assets and liabilities, measured on a recurring basis:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| | **Quoted<br>prices in<br>active<br>markets <br>Level 1** | **Other significant<br> observable inputs <br> Level 2** | **Significant unobservable inputs<br>Level 3** | **Fair value** |
| **<u>Assets:</u>** | | | | |
| Available for sale securities, at fair value: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;U.S. Treasury securities and obligations of U.S. government authorities and agencies | $— | $455275 | $— | $455275 |
| &nbsp;&nbsp;&nbsp;Obligations of state and political subdivisions |  | 30980 |  | 30980 |
| &nbsp;&nbsp;&nbsp;Obligations of foreign governments |  | 56866 |  | 56866 |
| &nbsp;&nbsp;&nbsp;Certificates of deposit | 1150 |  |  | 1150 |
| &nbsp;&nbsp;&nbsp;Asset backed securities |  | 14290 |  | 14290 |
| &nbsp;&nbsp;&nbsp;Corporate securities |  | 608316 |  | 608316 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total available for sale securities, at fair value | 1150 | 1165727 |  | 1166877 |
| Loans, at fair value: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Corporate loans |  |  | 8359 | 8359 |
| &nbsp;&nbsp;&nbsp;Mortgage loans held for sale |  | 67433 |  | 67433 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total loans, at fair value |  | 67433 | 8359 | 75792 |
| Equity securities: |  |  |  |  |
| &nbsp;&nbsp;Exchange traded funds | 42 |  |  | 42 |
| &nbsp;&nbsp;Other equity securities | 131698 |  | 9101 | 140799 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total equity securities | 131740 |  | 9101 | 140841 |
| Other investments, at fair value: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Corporate bonds |  | 3410 |  | 3410 |
| &nbsp;&nbsp;&nbsp;Derivative assets |  | 180 | 4043 | 4223 |
| &nbsp;&nbsp;&nbsp;Other |  | 22044 | 5435 | 27479 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other investments, at fair value |  | 25634 | 9478 | 35112 |
| Mortgage servicing rights <sup>(1)</sup> |  |  | 41416 | 41416 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $132890 | $1258794 | $68354 | $1460038 |
| **<u>Liabilities:</u>** <sup>(2)</sup> |  |  |  |  |
| Derivative liabilities | $— | $993 | $51 | $1044 |
| Fortegra Additional Warrants (Warburg) |  |  | 11551 | 11551 |
| Contingent consideration payable |  |  | 1896 | 1896 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $— | $993 | $13498 | $14491 |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Included in other assets. See Note (13) Other Assets and Other Liabilities and Accrued Expenses.

<sup>(2)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Included in other liabilities and accrued expenses. See Note (13) Other Assets and Other Liabilities and Accrued Expenses.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
| | **Quoted<br>prices in<br>active<br>markets <br>Level 1** | **Other significant<br> observable inputs <br> Level 2** | **Significant unobservable inputs<br>Level 3** | **Fair value** |
| **<u>Assets:</u>** | | | | |
| Available for sale securities, at fair value: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;U.S. Treasury securities and obligations of U.S. government authorities and agencies | $— | $395643 | $— | $395643 |
| &nbsp;&nbsp;&nbsp;Obligations of state and political subdivisions |  | 38675 |  | 38675 |
| &nbsp;&nbsp;&nbsp;Obligations of foreign governments |  | 51472 |  | 51472 |
| &nbsp;&nbsp;&nbsp;Certificates of deposit | 1145 |  |  | 1145 |
| &nbsp;&nbsp;&nbsp;Asset backed securities |  | 22860 |  | 22860 |
| &nbsp;&nbsp;&nbsp;Corporate securities |  | 598134 |  | 598134 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total available for sale securities, at fair value | 1145 | 1106784 |  | 1107929 |
| Loans, at fair value: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Corporate loans |  |  | 10272 | 10272 |
| &nbsp;&nbsp;&nbsp;Mortgage loans held for sale |  | 71058 |  | 71058 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total loans, at fair value |  | 71058 | 10272 | 81330 |
| Equity securities: |  |  |  |  |
| &nbsp;&nbsp;Exchange traded funds | 5075 |  |  | 5075 |
| &nbsp;&nbsp;Other equity securities | 95360 |  | 8185 | 103545 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total equity securities | 100435 |  | 8185 | 108620 |
| Other investments, at fair value: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Corporate bonds |  | 3331 |  | 3331 |
| &nbsp;&nbsp;&nbsp;Derivative assets |  | 834 | 2267 | 3101 |
| &nbsp;&nbsp;&nbsp;Other |  | 21332 |  | 21332 |
| &nbsp;&nbsp;&nbsp;Total other investments, at fair value |  | 25497 | 2267 | 27764 |
| Mortgage servicing rights <sup>(1)</sup> |  |  | 42611 | 42611 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $101580 | $1203339 | $63335 | $1368254 |
| **<u>Liabilities:</u>** <sup>(2)</sup> |  |  |  |  |
| Derivative liabilities |  | 143 | 26 | 169 |
| Fortegra Additional Warrants (Warburg) |  |  | 10958 | 10958 |
| Contingent consideration payable |  |  | 1779 | 1779 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total | $— | $143 | $12763 | $12906 |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Included in other assets. See Note (13) Other Assets and Other Liabilities and Accrued Expenses.

<sup>(2)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Included in other liabilities and accrued expenses. See Note (13) Other Assets and Other Liabilities and Accrued Expenses.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

Transfers between Level 2 and 3 were a result of subjecting third-party pricing on assets to various liquidity, depth, bid-ask spread and benchmarking criteria as well as assessing the availability of observable inputs affecting their fair valuation.

The following table presents additional information about assets that are measured at fair value on a recurring basis for which the Company has utilized Level 3 inputs to determine fair value for the following periods:&nbsp;&nbsp;&nbsp;&nbsp;

---

| | | |
|:---|:---|:---|
| | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** |
| Balance at January 1, | $63335 | $61565 |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gains or losses included in: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Earnings | (2060) | 2147 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;OCI |  | 75 |
| &nbsp;&nbsp;&nbsp;Origination of IRLCs | 23040 | 19592 |
| &nbsp;&nbsp;&nbsp;Purchases | 5435 |  |
| &nbsp;&nbsp;&nbsp;Distributions | (142) | (764) |
| &nbsp;&nbsp;&nbsp;Conversions to mortgage loans held for sale | (21254) | (20070) |
| Balance at June 30, | $68354 | $62545 |
| Changes in unrealized gains (losses) included in earnings related to assets still held at period end | $(2143) | $2147 |
| Changes in unrealized gains (losses) included in OCI related to assets still held at period end | $— | $75 |

---

The following table presents the range and weighted average (WA) used to develop significant unobservable inputs for the fair value measurements of Level 3 assets and liabilities:

---

| | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **As of** | **As of** | | | **As of** | **As of** | **As of** | **As of** | **As of** | **As of** | **As of** | **As of** | **As of** |  |  |
| | **June 30,<br>2025** | **December 31, 2024** | **Valuation technique** | **Unobservable input(s)** | **June 30,<br>2025** | **June 30,<br>2025** | **June 30,<br>2025** | **June 30,<br>2025** | | **December 31,<br>2024** | **December 31,<br>2024** | **December 31,<br>2024** | **December 31,<br>2024** |  |  |
| **<u>Assets</u>** | **Fair value** | **Fair value** | **Valuation technique** | **Unobservable input(s)** | **Range** | **Range** | **Range** | **WA** <sup>(1)</sup> | | **Range** | **Range** | **Range** | **WA** <sup>(1)</sup> | | |
| IRLCs | $4043 | $2257 | **Valuation technique** | **Unobservable input(s)** | Internal model | Pull through rate | 45% | to | 95% | 60% |  | 45% | to | 95% | 60% |
| Mortgage servicing rights | 41416 | 42611 | **Valuation technique** | **Unobservable input(s)** | External model | Discount rate | 10% | to | 15% | 10% |  | 10% | to | 15% | 11% |
| Mortgage servicing rights | 41416 | 42611 | Cost to service | $65 | External model | to | $3000 | $127 |  | $65 | to | $3000 | $133 |  |  |
| Mortgage servicing rights | 41416 | 42611 | Prepayment speed | 3% | External model | to | 82% | 10% |  | 3% | to | 87% | 9% |  |  |
| Equity securities | 9101 | 8185 | Internal model | Forecast EBITDAR | $1422000 | to | $1604000 | N/A |  | $1422000 | to | $1604000 | N/A |  |  |
| Corporate loans | 8359 | 10272 | External model | Bid marks | $65 | to | $65 | $65 |  | $78 | to | $81 | $80 |  |  |
| Commercial Real Estate Loan | 5435 |  | Cash Flow model | Forecast cash flow | $16000 | to | $20000 | $17856 |  | $— | to | $— | $— |  |  |
| Total | $68354 | $63325 |  |  |  |  |  |  |  |  |  |  |  |  |  |
| **<u>Liabilities</u>** |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Fortegra Additional Warrants (Warburg) | $11551 | $10958 | External Model | Discount rate | 3% | to | 5% | 3.7% |  | 3% | to | 5% | 3.4% |  |  |
| Fortegra Additional Warrants (Warburg) | $11551 | $10958 | External Model | Implied Equity Volatility | 40% | to | 50% | 45% |  | 40% | to | 50% | 45% |  |  |
| Contingent consideration payable | 1896 | 1779 | Cash Flow model | Forecast Cash EBITDA | $2500 | to | $4000 | N/A |  | $2500 | to | $4000 | N/A |  |  |
| Contingent consideration payable | 1896 | 1779 | Cash Flow model | Forecast Underwriting EBITDA | $— | to | $2000 | N/A |  | $— | to | $2000 | N/A |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $13447 | $12737 |  |  |  |  |  |  |  |  |  |  |  |  |  |

---

<sup>(1)</sup> &nbsp;&nbsp;&nbsp;&nbsp;Unobservable inputs were weighted by the relative fair value of the instruments.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

The following table presents the carrying amounts and estimated fair values of financial assets and liabilities that are not recorded at fair value and their respective levels within the fair value hierarchy:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
| | **Level within<br>fair value<br>hierarchy** | **Fair value** | **Carrying value** | **Level within<br>fair value<br>hierarchy** | **Fair value** | **Carrying value** |
| <u>Assets:</u> |  |  |  |  |  |  |
| &nbsp;&nbsp;Debentures | 2 | $21959 | $21959 | 2 | $25320 | $25320 |
| &nbsp;&nbsp;&nbsp;Notes receivable, net | 2 | 115999 | 115999 | 2 | 138162 | 138162 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets |  | $137958 | $137958 |  | $163482 | $163482 |
| <u>Liabilities:</u> |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Debt | 3 | $505929 | $509461 | 3 | $439906 | $442093 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities |  | $505929 | $509461 |  | $439906 | $442093 |

---

*Debentures:* Since interest rates on debentures are at current market rates for similar credit risks, the carrying amount approximates fair value. These values are net of allowance for doubtful accounts. See Note (4) Investments.

*Notes Receivable, net:* To the extent that carrying amounts differ from fair value, fair value is determined based on contractual cash flows discounted at market rates for similar credits. Categorized under Level 2 in the fair value hierarchy. See Note (5) Notes and Accounts Receivable, net.

*Debt:* The carrying value, which approximates fair value of floating rate debt, represents the total debt balance at face value excluding the unamortized discount. The fair value of the Junior subordinated notes is determined based on dealer quotes. Categorized under Level 3 in the fair value hierarchy.

Additionally, the following financial assets and liabilities on the condensed consolidated balance sheets are not carried at fair value, but whose carrying amounts approximate their fair value:

*Cash and Cash Equivalents:* The carrying amounts of cash and cash equivalents are carried at cost which approximates fair value. Categorized under Level 1 in the fair value hierarchy.

*Accounts and Premiums Receivable, net, Retrospective Commissions Receivable and Other Receivables:* The carrying amounts approximate fair value since no interest rate is charged on these short duration assets. Categorized under Level 2 in the fair value hierarchy. See Note (5) Notes and Accounts Receivable, net.

*Due from Brokers, Dealers, and Trustees and Due to Brokers, Dealers and Trustees:* The carrying amounts are included in other assets and other liabilities and accrued expenses and approximate their fair value due to their short term nature. Categorized under Level 2 in the fair value hierarchy.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

**<u>(11) Liability for Unpaid Claims and Claim Adjustment Expenses</u>**

***Roll forward of Claim Liability***

The following table presents the activity in the net liability for unpaid losses and allocated loss adjustment expenses of short duration contracts for the following periods:

---

| | | |
|:---|:---|:---|
| | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** |
| Policy liabilities and unpaid claims balance as of January 1, | $1298081 | $844848 |
| &nbsp;&nbsp;&nbsp;&nbsp; Less: liabilities of policy-holder account balances, gross | (304) | (878) |
| &nbsp;&nbsp;&nbsp;&nbsp; Less: non-insurance warranty benefit claim liabilities | (2837) | (2103) |
| Gross liabilities for unpaid losses and loss adjustment expenses | 1294940 | 841867 |
| &nbsp;&nbsp;&nbsp;&nbsp; Less: reinsurance recoverable on unpaid losses - short duration | (636300) | (448117) |
| &nbsp;&nbsp;&nbsp;&nbsp; Less: other lines, gross | (430) | (295) |
| Net balance as of January 1, short duration | 658210 | 393455 |
| <u>Incurred (short duration) related to:</u> |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Current year | 383564 | 380623 |
| &nbsp;&nbsp;&nbsp;&nbsp; Prior years | (8301) | (788) |
| Total incurred | 375263 | 379835 |
| <u>Paid (short duration) related to:</u> |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Current year | 154736 | 124082 |
| &nbsp;&nbsp;&nbsp;&nbsp; Prior years | 140717 | 104279 |
| Total paid | $295453 | $228361 |
| Net balance as of June 30, short duration | $738020 | $544929 |
| &nbsp;&nbsp;&nbsp;&nbsp; Plus: reinsurance recoverable on unpaid losses - short duration | 758328 | 536794 |
| &nbsp;&nbsp;&nbsp;&nbsp; Plus: other lines, gross | 373 | 225 |
| Gross liabilities for unpaid losses and loss adjustment expenses | 1496721 | 1081948 |
| &nbsp;&nbsp;&nbsp;&nbsp; Plus: non-insurance warranty benefit claim liabilities | 6772 | 5255 |
| Policy liabilities and unpaid claims balance as of June 30,  | $1503493 | $1087203 |

---

The following schedule reconciles the total amount of losses incurred on short duration contracts per the table above to the amount of total losses incurred as presented in the condensed consolidated statements of operations, excluding the amount for member benefit claims:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Short duration incurred | $196752 | $204522 | $375263 | $379835 |
| Other lines incurred | (10) | 162 | (78) | 57 |
| Unallocated loss adjustment expenses | 1129 | 575 | 2534 | 747 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total losses incurred | $197871 | $205259 | $377719 | $380639 |

---

During the six months ended June 30, 2025, the Company experienced favorable prior year development of $8,301, primarily driven by lower-than-expected losses in its commercial and personal property lines of business.

During the six months ended June 30, 2024, the Company experienced favorable prior year development of $788, primarily driven by lower-than-expected claims paid development in our commercial lines of business.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

Management considers the prior year development for each of these years to be insignificant when considered in the context of our annual earned premiums, net as well as our net losses and loss adjustment expenses and member benefit claims expenses. We analyze our development on a quarterly basis and given the short duration nature of our products, favorable or adverse development emerges quickly and allows for timely reserve strengthening, if necessary, or modifications to our product pricing or offerings.

The favorable prior year development of $8,301 in the six months ended June 30, 2025 represented 7.9% of our insurance business income before taxes of $105,198 and 1.3% of the opening net liability for losses and loss adjustment expenses of $658,210, as of January 1, 2025.

The favorable prior year development of $788 in the six months ended June 30, 2024 represented 0.9% of our insurance business income before taxes of $88,061, and 0.2% of the opening net liability for losses and loss adjustment expenses of $393,455, as of January 1, 2024.

During the six months ended June 30, 2025, current year incurred losses included $27.4 million related to the January 2025 California wildfires.

Based upon our internal analysis and our review of the statement of actuarial opinions provided by our actuarial consultants, we believe that the amounts recorded for policy liabilities and unpaid claims reasonably represent the amount necessary to pay all claims and related expenses which may arise from incidents that have occurred as of the balance sheet date.

**<u>(12) Revenue from Contracts with Customers</u>**

The Company's revenues from insurance and contractual and liability insurance operations are primarily accounted for under Financial Services-Insurance (ASC 944) that are not within the scope of Revenue for Contracts with Customers (ASC 606). The Company's remaining revenues that are within the scope of ASC 606 are primarily comprised of revenues from contracts with customers for monthly membership dues for motor clubs, monthly administration fees for services provided for premiums, claims and reinsurance processing revenues, vehicle service contracts, vessel related revenue and revenues for household goods and appliances service contracts (collectively, remaining contracts).

The following table presents the disaggregated amounts of revenue from contracts with customers by product type for the following periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended** <br>**June 30,**  | **Three Months Ended** <br>**June 30,**  | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| &nbsp;&nbsp;&nbsp;Service and Administrative Fees: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Service contract revenue | $71370 | $76179 | $143119 | $157002 |
| &nbsp;&nbsp;&nbsp;&nbsp;Motor club revenue | 9253 | 11116 | 18981 | 22637 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 1127 | 829 | 2033 | 1787 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Revenue from contracts with customers | $81750 | $88124 | $164133 | $181426 |

---

<u>Service and Administrative Fees</u>

Service and administrative fees are generated from non-insurance programs including warranty service contracts, motor clubs and other services. Service and administrative fees are recognized consistent with the earnings recognition pattern of the underlying policies, debt cancellation contracts and motor club memberships being administered, using pro rata, Rule of 78's, modified Rule of 78's, or other methods as appropriate for the contract. Management selects the appropriate method based on available information, and periodically reviews the selections as additional information becomes available.

Management reviews the financial results under each significant contract on a monthly basis. Any losses that may occur due to a specific contract would be recognized in the period in which the loss is determined to be probable.

We do not disclose information about remaining performance obligations pertaining to contracts that have an original expected duration of one year or less. The transaction price allocated to remaining unsatisfied or partially unsatisfied performance obligations with an original expected duration exceeding one year was not material as of June 30, 2025.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

The timing of our revenue recognition may differ from the timing of payment by our customers. We record a receivable when revenue is recognized prior to payment and we have an unconditional right to payment. Alternatively, when payment precedes the provision of the related services, we record deferred revenue until the performance obligations are satisfied.

The following table presents the activity in the deferred assets and liabilities related to revenue from contracts with customers for the following period:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **January 1, 2025** | | | **June 30, 2025** |
| | **Beginning balance** | **Additions** | **Amortization** | **Ending balance** |
| **<u>Deferred acquisition costs</u>** | | | | |
| &nbsp;&nbsp;&nbsp;Service and Administrative Fees: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Service contract revenue | $211406 | $44912 | $46072 | $210246 |
| &nbsp;&nbsp;&nbsp;&nbsp;Motor club revenue | 12904 | 14440 | 14856 | 12488 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $224310 | $59352 | $60928 | $222734 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **<u>Deferred revenue</u>** | | | | |
| &nbsp;&nbsp;&nbsp;Service and Administrative Fees: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Service contract revenue | $617633 | $131934 | $143119 | $606448 |
| &nbsp;&nbsp;&nbsp;&nbsp;Motor club revenue | 16746 | 18506 | 18981 | 16271 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other |  | 2027 | 2027 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $634379 | $152467 | $164127 | $622719 |

---

For the periods presented, no write-offs for unrecoverable deferred acquisition costs and deferred revenue were recognized.

**<u>(13) Other Assets and Other Liabilities and Accrued Expenses</u>**

***Other Assets***

The following table presents the components of other assets as reported in the condensed consolidated balance sheets:

---

| | | |
|:---|:---|:---|
| | **As of** | **As of** |
| | **June 30, 2025** | **December 31, 2024** |
| &nbsp;&nbsp;&nbsp;Accrued investment income | $13924 | $12415 |
| &nbsp;&nbsp;&nbsp;Loans eligible for repurchase | 51501 | 56279 |
| &nbsp;&nbsp;&nbsp;Mortgage servicing rights | 41416 | 42611 |
| &nbsp;&nbsp;Right of use assets - operating leases <sup>(1)</sup> | 28826 | 27816 |
| &nbsp;&nbsp;&nbsp;Income tax receivable | 2263 | 1976 |
| &nbsp;&nbsp;&nbsp;Furniture, fixtures and equipment, net | 26581 | 27321 |
| &nbsp;&nbsp;&nbsp;Due from broker/trustee | 100 | 28327 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses | 12139 | 12481 |
| &nbsp;&nbsp;&nbsp;Other | 3463 | 4632 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other assets | $180213 | $213858 |

---

<sup>(1)</sup> See Note (19) Commitments and Contingencies for additional information.

The following table presents the depreciation expense related to furniture, fixtures and equipment for the following periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Depreciation expense related to furniture, fixtures and equipment | $1553 | $1544 | $3080 | $3121 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

***Other Liabilities and Accrued Expenses***

The following table presents the components of other liabilities and accrued expenses as reported in the condensed consolidated balance sheets:

---

| | | |
|:---|:---|:---|
| | **As of** | **As of** |
| | **June 30, 2025** | **December 31, 2024** |
| &nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | $103671 | $83287 |
| &nbsp;&nbsp;&nbsp;Loans eligible for repurchase liability | 51501 | 56279 |
| &nbsp;&nbsp;&nbsp;Deferred tax liabilities, net | 201387 | 170802 |
| &nbsp;&nbsp;Operating lease liabilities <sup>(1)</sup> | 36785 | 36588 |
| &nbsp;&nbsp;&nbsp;Commissions payable | 1460 | 7066 |
| &nbsp;&nbsp;&nbsp;Derivative liabilities | 12595 | 11127 |
| &nbsp;&nbsp;&nbsp;Due to broker/trustee | 15543 | 2693 |
| &nbsp;&nbsp;&nbsp;Other | 27595 | 40083 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other liabilities and accrued expenses | $450537 | $407925 |

---

<sup>(1)</sup> See Note (19) Commitments and Contingencies for additional information.

**<u>(14) Other Revenue and Other Expenses</u>**

***Other Revenue***

The following table presents the components of other revenue as reported in the condensed consolidated statement of operations.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| &nbsp;&nbsp;Other investment income <sup>(1)</sup> | $6860 | $6288 | $13121 | $12504 |
| &nbsp;&nbsp;Financing interest income | 4150 | 4739 | 8237 | 9011 |
| &nbsp;&nbsp;Other <sup>(2)</sup> | 4261 | 7308 | 8411 | 12118 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other revenue | $15271 | $18335 | $29769 | $33633 |

---

<sup>(1)</sup> &nbsp;&nbsp;&nbsp;&nbsp;See Note (4) Investments for the components of Other investment income.

<sup>(2)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Includes $4,071 and $6,911 for the three months ended June 30, 2025 and 2024, respectively, and $7,892 and $11,289 for the six months ended June 30, 2025 and 2024, respectively, related to Insurance.

***Other Expenses***

The following table presents the components of other expenses as reported in the condensed consolidated statement of operations:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| &nbsp;&nbsp;&nbsp;General and administrative | $12593 | $10330 | $23151 | $20851 |
| &nbsp;&nbsp;&nbsp;Professional fees | 8875 | 6218 | 19965 | 15296 |
| &nbsp;&nbsp;&nbsp;Premium taxes | 5335 | 5744 | 10700 | 11119 |
| &nbsp;&nbsp;&nbsp;Mortgage origination expenses | 3671 | 3320 | 7373 | 6480 |
| &nbsp;&nbsp;&nbsp;Rent and related | 3994 | 4348 | 7966 | 8264 |
| &nbsp;&nbsp;&nbsp;Other | 4303 | 5590 | 10454 | 14406 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other expenses | $38771 | $35550 | $79609 | $76416 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

**<u>(15) Stockholders' Equity</u>**

***Stock Repurchases***

The Board of Directors authorized the Company to make repurchases of up to $20,000 of shares of the Company's outstanding common stock in the aggregate, at the discretion of the Company's Executive Committee. There were no shares repurchased during the six months ended June 30, 2025. As of June 30, 2025, the remaining repurchase authorization was $11,945.

***Dividends***

The Company declared cash dividends per share for the following periods presented below:

---

| | | |
|:---|:---|:---|
| | **Dividends per share for the** | **Dividends per share for the** |
| | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** |
| &nbsp;&nbsp;&nbsp;First quarter | $0.06 | $0.06 |
| &nbsp;&nbsp;&nbsp;Second quarter | 0.06 | 0.06 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total cash dividends declared | $0.12 | $0.12 |

---

***Fortegra Non-Controlling Interests***

On June 21, 2022, the Company closed the WP Transaction. On that date, Fortegra converted to a Delaware corporation and Warburg made a $200,000 investment in Fortegra in exchange for Fortegra Common Stock, Fortegra Preferred Stock, Fortegra Warrants and Fortegra Additional Warrants. Also, in connection with the closing of the WP Transaction, Tiptree was issued Fortegra Additional Warrants, and management's interests in LOTS Intermediate were exchanged for interests in Fortegra.

In March and April 2024, Tiptree, Warburg and Fortegra independent directors contributed $30,044, $9,889 and $67, respectively, to Fortegra in exchange for Fortegra Common Stock. As of June 30, 2025, Fortegra was owned approximately 79.1% by Tiptree Holdings, 17.7% by Warburg and 3.2% by management and directors of Fortegra before giving effect to the exercise of outstanding warrants and management options and the conversion of outstanding preferred stock.

*Fortegra Preferred Stock*

The face amount of the Fortegra Preferred Stock is $80,000. Dividends are cumulative and accrue at a rate of 8% per annum, compounding quarterly. Any quarterly dividend may be paid in cash, at Fortegra's option. For the six months ended June 30, 2025 and 2024, cash dividends declared were $3,174 and $3,192, respectively.

Warburg has the option to convert, at any time, its shares of Fortegra Preferred Stock into shares of Fortegra Common Stock at an initial conversion premium of 33% to Warburg's initial investment valuation (the "Fortegra Preferred Stock Conversion Price"). The Fortegra Preferred Stock Conversion Price is adjusted for any Fortegra Common Stock splits, dividends, extraordinary dividends and similar transactions. All of the Fortegra Preferred Stock will automatically convert into shares of Fortegra Common Stock at the Fortegra Preferred Stock Conversion Price upon the closing of a qualifying initial public offering, subject to a five year make-whole provision. Upon conversion, the Fortegra Preferred Stock would result in Warburg owning an additional 6.3% interest in Fortegra, for a total as converted ownership of 24.0% (including its ownership of Fortegra Common Stock).

*Fortegra Warrants*

The Fortegra Warrants have a seven-year term and an exercise premium of 33% to Warburg's initial investment valuation (the "Fortegra Warrant Exercise Price"). The Fortegra Warrant Exercise Price will be reduced by any Fortegra Common Stock cash dividends made by Fortegra and adjusted for stock splits, common stock dividends, extraordinary dividends and similar transactions. The Fortegra Warrants, if exercised with cash, would result in Warburg owning an additional 3.7% interest in Fortegra.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

*Fortegra Additional Warrants*

The Fortegra Additional Warrants issued to both Warburg and Tiptree have a seven-year term and an exercise price of $0.01 per share of Fortegra Common Stock. The Fortegra Additional Warrants issued to Warburg will be forfeited based on Warburg achieving an all-in return on its investment in excess of 23%, as measured primarily by Fortegra's Common Stock price. The Fortegra Additional Warrants issued to Warburg are classified as liabilities, at fair value. The Fortegra Additional Warrants issued to Tiptree will vest based on Warburg achieving an all-in return on its investment in excess of 30%, as measured primarily by Fortegra's Common Stock price. The number of shares of Fortegra Common Stock issuable to Warburg or Tiptree with respect to the Fortegra Additional Warrants is subject to adjustment for Fortegra Common Stock splits, stock or cash dividends and similar transactions. The Fortegra Additional Warrants are exercisable from the earlier of a transaction that results in Warburg having sold 50% of its Fortegra Common Stock or the fifth anniversary of the closing date. The maximum number of shares issued to Warburg or Tiptree, if exercised with cash, would be an additional 1.7% interest in Fortegra on an as converted basis (including its ownership of Fortegra Common and Preferred Stock).

The following table presents the components of non-controlling interests as reported in the condensed consolidated balance sheets:

---

| | | |
|:---|:---|:---|
| | **As of** | **As of** |
| | **June 30, 2025** | **December 31, 2024** |
| &nbsp;&nbsp;&nbsp;Fortegra preferred interests | $77679 | $77679 |
| &nbsp;&nbsp;&nbsp;Fortegra common interests | 145851 | 121394 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total non-controlling interests | $223530 | $199073 |

---

***Statutory Reporting and Insurance Company Subsidiaries Dividend Restrictions***

The Company's U.S. insurance subsidiaries prepare financial statements in accordance with Statutory Accounting Principles (SAP) prescribed or permitted by the insurance departments of their states of domicile. Prescribed SAP includes the Accounting Practices and Procedures Manual of the NAIC as well as state laws, regulations and administrative rules.

*Statutory Capital and Surplus*

The Company's insurance company subsidiaries must maintain minimum amounts of statutory capital and surplus as required by regulatory authorities, including the NAIC; their capital and surplus levels exceeded respective minimum requirements as of June 30, 2025 and December 31, 2024.

Under the NAIC Risk-Based Capital Act of 1995, a company's Risk-Based Capital (RBC) is calculated by applying certain risk factors to various asset, claim and reserve items. If a company's adjusted surplus falls below calculated RBC thresholds, regulatory intervention or oversight is required. The Company's U.S. domiciled insurance company subsidiaries' RBC levels, as calculated in accordance with the NAIC's RBC instructions, exceeded all RBC thresholds as of June 30, 2025 and December 31, 2024.

The Company also has a foreign insurance subsidiary that is not subject to SAP. The statutory capital and surplus amounts and statutory net income presented above do not include the foreign insurance subsidiary in accordance with SAP.

*Statutory Dividends*

The Company's U.S. domiciled insurance company subsidiaries may pay dividends to the Company, subject to statutory restrictions. Payments in excess of statutory restrictions (extraordinary dividends) to the Company are permitted only with prior approval of the insurance department of the applicable state of domicile. The Company eliminates all dividends from its subsidiaries in the condensed consolidated financial statements.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

There were no dividends paid to the Company by its U.S. domiciled insurance company subsidiaries for the six months ended June 30, 2025 and 2024. The combined amount available for ordinary dividends of the Company's U.S. domiciled insurance company subsidiaries for the following periods:

---

| | | |
|:---|:---|:---|
| | **As of** | **As of** |
| | **June 30, 2025** | **December 31, 2024** |
| Amount available for ordinary dividends of the Company's insurance company subsidiaries | $71030 | $78614 |

---

The following table presents the dividends paid to the Company by its insurance company subsidiaries for the following periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Ordinary dividends | $7000 | $— | $7000 | $— |
| Extraordinary dividends | 3000 |  | 3000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total dividends | $10000 | $— | $10000 | $— |

---

At June 30, 2025, the maximum amount of dividends that our U.S. domiciled insurance company subsidiaries could pay under applicable laws and regulations without regulatory approval was approximately $71,030. The Company may seek regulatory approval to pay dividends in excess of this permitted amount, but there can be no assurance that the Company would receive regulatory approval if sought.

**<u>(16) Accumulated Other Comprehensive Income (Loss) (AOCI)</u>**

The following table presents the activity of AFS securities in AOCI, net of tax, for the following periods:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Unrealized gains (losses) on available for sale securities** | **Foreign currency translation adjustment** | **Total AOCI** | **Amount attributable to non-controlling interests** | **Total AOCI to Tiptree Inc.** |
| Balance at December 31, 2023 | $(32145) | $(98) | $(32243) | $6170 | $(26073) |
| &nbsp;&nbsp;&nbsp;Other comprehensive income (losses) before reclassifications | (3336) | (1091) | (4427) | 1215 | (3212) |
| &nbsp;&nbsp;&nbsp;Amounts reclassified from AOCI | 69 |  | 69 |  | 69 |
| &nbsp;&nbsp;&nbsp;&nbsp;OCI | (3267) | (1091) | (4358) | 1215 | (3143) |
| Balance at June 30, 2024 | $(35412) | $(1189) | $(36601) | $7385 | $(29216) |
| Balance at December 31, 2024 | $(32266) | $(2529) | $(34795) | $7045 | $(27750) |
| &nbsp;&nbsp;&nbsp;Other comprehensive income (losses) before reclassifications | 6530 | 15073 | 21603 | (5930) | 15673 |
| &nbsp;&nbsp;&nbsp;Amounts reclassified from AOCI | 454 |  | 454 |  | 454 |
| &nbsp;&nbsp;&nbsp;&nbsp;OCI | 6984 | 15073 | 22057 | (5930) | 16127 |
| Balance at June 30, 2025 | $(25282) | $12544 | $(12738) | $1115 | $(11623) |

---

The following table presents the reclassification adjustments out of AOCI included in net income and the impacted line items on the condensed consolidated statement of operations for the following periods:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** | **Affected line item in consolidated statements of operations** |  |
| **Components of AOCI** | **2025** | **2024** | **2025** | **2024** | **Affected line item in consolidated statements of operations** |  |
| Unrealized gains (losses) on available for sale securities | $33 | $23 | $(588) | $(93) | **Affected line item in consolidated statements of operations** | &nbsp;&nbsp;Net realized and unrealized gains (losses) |
| Related tax (expense) benefit | (9) | (6) | 134 | 24 | &nbsp;&nbsp;Provision for income tax |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net of tax | $24 | $17 | $(454) | $(69) |  |  |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

**<u>(17) Stock Based Compensation</u>**

***Tiptree Equity Plans***

The table below summarizes changes to the issuances under the Company's 2017 Omnibus Incentive Equity Plan for the periods indicated, excluding awards granted under the Company's subsidiary incentive plans that are exchangeable for Tiptree common stock:

---

| | |
|:---|:---|
| **<u>2017 Equity Plan</u>** | **Number of shares** |
| Available for issuance as of December 31, 2024 | 756984 |
| &nbsp;&nbsp;&nbsp;&nbsp;RSU, stock and option awards granted | (289238) |
| Available for issuance as of June 30, 2025 | 467746 |

---

*Restricted Stock Units (RSUs) and Stock Awards*

The Company values RSUs at their grant-date fair value as measured by Tiptree's common stock price. Generally, the Tiptree RSUs vest and become non-forfeitable either (i) after the third anniversary, or (ii) with respect to one-third of Tiptree shares granted on each of the first, second and third year anniversaries of the grant date. RSU awards are expensed using the straight-line method over the requisite service period. The RSUs include a retirement provision and are amortized over the lesser of the service condition or expected retirement date.

Stock awards issued as director compensation are deemed to be granted and immediately vested upon issuance. On February 25, 2025, the Company issued Messrs. Barnes and Ilany 60,813 and 151,778 shares of the Company's common stock, respectively, as part of their compensation for 2024 performance.

The following table presents changes to the issuances of RSUs under the 2017 Omnibus Incentive Equity Plan for the periods indicated:

---

| | | |
|:---|:---|:---|
| | **Number of shares issuable** | **Weighted average grant date fair value** |
| Unvested units as of December 31, 2024 | 287684 | $15.22 |
| &nbsp;&nbsp;&nbsp;&nbsp;Granted | 289238 | 21.67 |
| &nbsp;&nbsp;&nbsp;&nbsp;Vested | (358904) | 18.34 |
| Unvested units as of June 30, 2025 <sup>(1)</sup> | 218018 | $18.64 |

---

<sup>(1)</sup> Includes 76,930, 70,866 and 70,222 shares that vest in 2026, 2027 and 2028, respectively.

The following tables present the detail of the granted and vested RSUs and Stock Awards for the periods indicated:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Six Months Ended June 30,** | **Six Months Ended June 30,** | | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| **<u>Granted</u>** | **2025** | **2024** | **<u>Vested</u>** | **2025** | **2024** |
| Directors | 6425 | 9043 | Directors | 6425 | 9043 |
| Employees  | 282813 | 78360 | Employees | 352479 | 31470 |
| &nbsp;&nbsp;&nbsp;Total Granted | 289238 | 87403 | &nbsp;&nbsp;&nbsp;Total Vested | 358904 | 40513 |
|  |  |  | Taxes | (117765) | (11395) |
|  |  |  | &nbsp;&nbsp;&nbsp;Net Vested | 241139 | 29118 |

---

*Tiptree Senior Management Incentive Plan*

On August 4, 2021, a total of 3,500,000 Performance Restricted Stock Units (PRSUs) were awarded to members of the Company's senior management. An additional 350,000 PRSUs were awarded on October 14, 2022. The PRSUs have a 10-year term and are subject to the recipient's continuous service and a market requirement. A portion of the PRSUs will generally vest upon the achievement of each of five Tiptree share price target milestones ranging from $15 to $60, adjusted for dividends paid, within five pre-established determination periods (subject to a catch-up vesting mechanism) occurring on the second, fourth, sixth, eighth and tenth anniversaries of the grant date. In November 2021 and October 2024, the first and

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

second tranches of the PRSUs vested, resulting in a net issuance of 215,583 and 462,766 shares, respectively, of Tiptree common stock.

On January 1, 2024, Tiptree granted 1,420,833 PRSUs to members of the Company's senior management. The PRSUs will generally vest upon achievement of a $70 Tiptree share price target (adjusted for dividends paid) prior to the tenth anniversary of the date of grant, subject to the Grantee's continued employment with Tiptree.

As of June 30, 2025, 4,520,833 PRSUs were unvested. The below table illustrates the aggregate number of PRSUs that will vest upon the achievement of each Tiptree share price target. Such price targets are adjusted down for cumulative dividends paid by the Company since grant (e.g., the next share price target is $28.95 as adjusted for cumulative dividends paid to date).

---

| | |
|:---|:---|
| **Original Tiptree Share Price Target** | **Number of PRSUs that Vest** |
| $30 | 775000 |
| $45 | 1033333 |
| $60 | 1291667 |
| $70 | 1420833 |

---

Upon vesting, the Company will issue shares, or if shares are not available under the 2017 Equity Plan, then the Company may in its sole discretion instead deliver cash equal to the fair market value of the underlying shares. The fair value of the PRSUs was estimated using a Black-Scholes-Merton option pricing formula embedded within a Monte Carlo model used to simulate the future stock prices of the Company, which assumes that the market requirement is achieved. The historical volatility was computed based on historical daily returns of the Company's stock price simulated over the performance period using a lookback period of 10 years. The valuation was done under a risk-neutral framework using the 10-year zero-coupon risk-free interest rate derived from the Treasury Constant Maturities yield curve on the reporting date. The quarterly dividend rates in effect as of the reporting date are used to calculate a spot dividend yield for use in the model.

The following table presents the assumptions used to measure the fair value of the PRSUs as of the respective grant date, or June 7, 2022, when the original tranches were converted to equity awards.

---

| | | | |
|:---|:---|:---|:---|
| **<u>Valuation Input</u>** | **June 2022** | **October 2022** | **January 2024** |
| Historical volatility | 38.75% | 39.23% | 39.10% |
| Risk-free rate | 3.04% | 3.95% | 3.80% |
| Dividend yield | 1.45% | 1.44% | 1.05% |
| Cost of equity | 11.72% | 14.19% | 13.65% |
| Expected term (years) | 6.0 | 5.9 | 5.5 |

---

*Stock Option Awards*

Between 2016 and 2020, option awards were granted to the Executive Committee with an exercise price equal to the fair market value of our common stock on the date of grant. The option awards have a 10-year term and are subject to the recipient's continuous service, a market requirement, and vest one third on each of the three, four, and five-year anniversaries of the grant date. As of June 30, 2025, the market requirement for all outstanding options has been achieved. There were no stock option awards granted from 2021 to June 30, 2025.

The following table presents the Company's stock option activity for the current period:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Options outstanding** | **Weighted average exercise price (in dollars per stock option)** | **Weighted average grant date value (in dollars per stock option)** | **Options exercisable** |
| Balance, December 31, 2024 | 1583873 | $6.51 | $2.25 | 1442114 |
| Balance, June 30, 2025 | 1583873 | $6.51 | $2.25 | 1583873 |
| Weighted average remaining contractual term at June 30, 2025 (in years) | 2.8 |  |  |  |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

***Subsidiary Equity Plans***

Certain of the Company's subsidiaries have established incentive plans under which they are authorized to issue equity of those subsidiaries to certain of their employees. Such awards are accounted for as equity unless otherwise noted. These awards are subject to performance-vesting criteria based on the performance of the subsidiary (performance vesting awards) and time-vesting subject to continued employment (time vesting awards). The Company has the option, but not the obligation to settle the exchange right in cash.

*Fortegra Equity Incentive Plan*

Fortegra adopted the 2022 Equity Incentive Plan ("Fortegra Plan") on June 21, 2022, and further amended on January 18, 2024, which permits the grant of RSUs, stock based awards and options up to 11.0% of Fortegra Common Stock (assuming conversion of the Fortegra Preferred Stock), of which the substantial majority is expected to be delivered in options. The general purpose of the Fortegra Plan is to attract, motivate and retain selected employees of Fortegra, to provide them with incentives and rewards for performance and to better align their interests with those of Fortegra's stockholders. Unless otherwise extended, the Fortegra Plan terminates automatically on June 21, 2032. The awards under the Fortegra Plan are not exchangeable for Tiptree common stock.

As of June 30, 2025, unvested time vesting RSUs represented 0.2% and unvested time and performance vesting options represented 3.6% of Fortegra Common Stock (in each case, assuming conversion of the Fortegra Preferred Stock). The RSUs include a retirement provision and are amortized over the lesser of the service condition or expected retirement date. The time vested options vest in equal parts over five years with the first tranche vested and exercised in 2024. The performance vested options vest based on specific internal rate of return targets determined at the time of a change of control of Fortegra or sale by Warburg of more than 50% of its Fortegra securities (on an as converted basis) acquired in 2022. A majority of these time and performance options must be exercised in the calendar year they vest and shall be deemed automatically exercised if not otherwise done so by December 31 of the calendar year in which they vest. The fair value option grants were estimated on the date of grant using a Black-Scholes Merton option pricing formula embedded within a Monte Carlo model used to simulate the future value of Fortegra Common Stock, which assumes the market requirement is achieved. Key assumptions used in the model were a historical volatility of 45.0%, a risk free rate of 3.7%, no dividend yield and an expected term of 4.2 years.

In 2023, Fortegra granted performance based restricted stock units (Fortegra PRSUs) that vest based on the achievement of specified gross written premium volume targets and underwriting ratios for selected specialty insurance lines written in 2024. Upon vesting, the Fortegra PRSUs entitle recipients to participate in an aggregate pool of between $5,000 and $20,000 payable in shares of Fortegra. The Fortegra PRSUs are accounted for as liability awards and were unvested as of June 30, 2025.

The following table presents changes to the issuances of subsidiary awards under the subsidiary incentive plans for the periods indicated:

---

| | |
|:---|:---|
| | **Grant date fair value of equity shares issuable** |
| Unvested balance as of December 31, 2024 | $19112 |
| &nbsp;&nbsp;Granted | 1200 |
| &nbsp;&nbsp;Vested | (2553) |
| &nbsp;&nbsp;Forfeited | (831) |
| Unvested balance as of June 30, 2025 | $16928 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

***Stock Based Compensation Expense***

The following table presents total stock based compensation expense and the related income tax benefit recognized on the condensed consolidated statements of operations:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| &nbsp;&nbsp;&nbsp;Employee compensation and benefits | $2200 | $3338 | $11339 | $7114 |
| &nbsp;&nbsp;&nbsp;Director compensation | 77 | 69 | 147 | 138 |
| &nbsp;&nbsp;&nbsp;Income tax benefit | (354) | (715) | (1403) | (1523) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net stock based compensation expense | $1923 | $2692 | $10083 | $5729 |

---

 

Additional information on total non-vested stock based compensation is as follows:

---

| | | | |
|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| | **Subsidiary Stock options** | **Restricted stock awards and RSUs** | **Performance Restricted Stock Units** |
| Unrecognized compensation cost related to non-vested awards <sup>(1)</sup> | $13805 | $1093 | $11133 |
| Weighted - average recognition period (in years) | 1.5 | 1.1 | 1.1 |

---

<sup>(1)</sup> &nbsp;&nbsp;&nbsp;&nbsp;Includes unrecognized compensation cost of $13,805 related to stock options and $2,264 related to PRSUs at The Fortegra Group.

**<u>(18) Income Taxes</u>**

The following table presents the Company's provision (benefit) for income taxes reflected as a component of income (loss):

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2025** | **2024** | **2024** | **2025** | **2025** | **2024** | **2024** |
| Total income tax expense (benefit) | $21608 | 21608 | $18673 | 18673 | $33990 | 33990 | $32491 | 32491 |
| Effective tax rate (ETR) | 41.0% | <sup>(1)</sup> | 45.9% | <sup>(1)</sup> | 43.5% | <sup>(1)</sup> | 46.2% | <sup>(1)</sup> |

---

<sup>(1)</sup> Higher than the U.S. federal statutory income tax rate of 21% primarily due to the impact of outside basis deferred taxes on Tiptree's investment in Fortegra and other discrete items.

Tiptree owns less than 80% of Fortegra and is required to record deferred taxes on the outside basis on its investment in Fortegra. This deferred tax liability represents the tax that would be due, before consideration of loss carryforwards, if Tiptree were to sell all of its Fortegra stock at its carrying value on Tiptree's balance sheet.

For the three months ended June 30, 2025, the deferred tax liability relating to Fortegra increased by $10,208, of which $2,271 of expense was recorded in OCI, and $7,937 expense was recorded as a provision for income taxes. For the three months ended June 30, 2024, the deferred tax liability relating to Fortegra increased by $6,001, of which $356 of benefit was recorded in OCI, and $6,357 expense was recorded as a provision for income taxes. Excluding the impact of these deferred taxes, the effective tax rates for the three months ended June 30, 2025 and 2024 were 25.9% and 30.3%, respectively.

For the six months ended June 30, 2025, the deferred tax liability relating to Fortegra increased by $17,280, of which $4,620 of expense was recorded in OCI, and $12,660 expense was recorded as a provision for income taxes. For the six months ended June 30, 2024, the deferred tax liability relating to Fortegra increased by $9,931, of which $891 of benefit was recorded in OCI, and $10,822 expense was recorded as a provision for income taxes. Excluding the impact of these deferred taxes, the effective tax rates for the six months ended June 30, 2025 and 2024 were 27.3% and 30.8%, respectively.

The Organization for Economic Cooperation and Development ("OECD") has introduced a framework to implement a global minimum corporate tax rate of 15%, commonly referred to as Pillar Two. Many aspects of Pillar Two were effective in 2024 and other aspects will be effective in 2025. While it is uncertain whether the U.S. will adopt Pillar Two, certain countries in which the Company operates have adopted legislation and other countries are in the process of introducing legislation to implement Pillar Two. While we do not expect Pillar Two to have a material impact on the Company, our analysis is ongoing as the OECD releases additional guidance and countries implement additional legislation.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

"An Act to provide for reconciliation pursuant to title II of H. Con. Res. 14," commonly referred to as the One Big Beautiful Bill Act ("OBBBA"), was enacted into law in the U.S on July 4, 2025. The OBBBA permanently extended parts of the Tax Cuts and Jobs Act, updated international tax rules, and restored certain business tax benefits. Its provisions take effect between 2025 and 2027. We are evaluating any potential impacts to our financial statements.

**<u>(19) Commitments and Contingencies</u>**

The following table presents rent expense for the Company's office leases recorded in other expenses on the condensed consolidated statements of operations for the following periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Rent expense for office leases | $1742 | $1967 | $3580 | $3957 |

---

The Company entered into a sublease of its former corporate office space in December 2022. As a result of the sublease, future lease payments will be offset by $1,842 annually from July 2023 through August 2029.

***Litigation***

The Company is a defendant in Mullins v. Southern Financial Life Insurance Co., a class action filed in February 2006, in Pike County Circuit Court in the Commonwealth of Kentucky on behalf of Kentucky consumers that purchased certain credit life and disability insurance coverage between 1997-2007. The action alleges violations of the Kentucky Consumer Protection Act ("KCPA") and certain insurance statutes, common law fraud and breach of contract and the covenant of good faith and fair dealing. The plaintiffs seek compensatory and punitive damages, attorneys' fees and interest.

Two classes were certified in June 2010: Subclass A includes class members who suffered a disability during the coverage period but allegedly received less than full disability benefits; Subclass B includes all class members whose loan termination date extended beyond the termination date of the credit disability coverage period.

In a series of orders issued in October 2022 on competing motions for partial summary judgment, the court found in favor of the plaintiffs as to the Subclass A breach of contract claim (the "Subclass A Order") and, as to Subclass B, found that the Company was unjustly enriched to the extent the premium it collected exceeded the proportion of the premium for which the Company provided benefits coverage (the "Subclass B Order"). The court found in favor of the Company as to the plaintiffs' claims for common law fraud and violation of Kentucky's insurance statutes and ordered the plaintiffs' Motion for Sanctions for Spoliation of Evidence held in abeyance. The Company has appealed the Subclass A Order and Subclass B Order and all interlocutory orders made final by entry of the Subclass A Order and Subclass B Order.

In December 2022, the court dismissed the plaintiffs' KCPA claims as to both Subclass A Order and Subclass B Order. The court also dismissed the plaintiffs' breach of covenant of good faith and fair dealing claim as to Subclass B Order but declined to dismiss such claim as to Subclass A Order pending resolution of the Company's appeal.

In May 2024, the Commonwealth of Kentucky Court of Appeals disagreed with the court's interpretation of the policies at issue and entered an order (the "Court of Appeals Order") affirming in part, reversing in part, and remanding the Subclass A Order and Subclass B Order. In June 2024, the Company filed a Motion for Discretionary Review of the Court of Appeals Order in the Supreme Court of the Commonwealth of Kentucky.

In February 2025, the Supreme Court of the Commonwealth of Kentucky denied the Company's Motion for Discretionary Review of the Court of Appeals' May 2024 Order and proceedings recommenced in the Pike County Circuit Court. In June 2025, the Pike County Circuit Court issued orders amending the Subclass A Order and Subclass B Order consistent with its reading of the Court of Appeals Order and declined to find at this time that members of Subclass B did not sustain any damages as a matter of law. A trial date has not been set.

The Company considers such litigation customary in the insurance industry. In management's opinion, based on information available at this time, the ultimate resolution of such litigation, which it is vigorously defending, should not be materially

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

adverse to the financial position of the Company. It should be noted that large punitive damage awards, bearing little relation to actual damages sustained by plaintiffs, have been awarded in certain states against other companies in the credit insurance business. At this time, the Company cannot estimate a range of loss that is reasonably possible.

The Company and its subsidiaries are parties to other legal proceedings in the ordinary course of business. Although the Company's legal and financial liability with respect to such proceedings cannot be estimated with certainty, the Company does not believe that these proceedings, either individually or in the aggregate, are likely to have a material adverse effect on the Company's financial position.

**<u>(20) Earnings Per Share</u>**

The Company calculates basic net income per share of common stock (common share) based on the weighted average number of common shares outstanding, which includes vested corporate RSUs. Unvested corporate RSUs have a non-forfeitable right to participate in dividends declared and paid on the Company's common stock on an as vested basis and are therefore considered a participating security. The Company calculates basic earnings per share using the "two-class" method under which the income available to common stockholders is allocated to the unvested corporate RSUs.

Diluted net income attributable to common stockholders includes the effect of unvested subsidiaries' RSUs, when dilutive. The assumed exercise of all potentially dilutive instruments is included in the diluted net income per common share calculation, if dilutive.

The following table presents a reconciliation of basic and diluted net income per common share for the following periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Net income (loss) | $31104 | $21973 | $44072 | $37854 |
| <u>Less:</u> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net income (loss) attributable to non-controlling interests | 12144 | 9122 | 19477 | 15953 |
| &nbsp;&nbsp;&nbsp;Net income allocated to participating securities | 110 | 104 | 142 | 177 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) attributable to Tiptree Inc. common shares - basic | 18850 | 12747 | 24453 | 21724 |
| <u>Effect of Dilutive Securities:</u> |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Securities of subsidiaries | (4404) | (1133) | (4099) | (1407) |
| &nbsp;&nbsp;&nbsp;Adjustments to income relating to exchangeable interests and contingent considerations, net of tax | 2 | 2 | 3 | 4 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income (loss) attributable to Tiptree Inc. common shares - diluted | $14448 | $11616 | $20357 | $20321 |
| Weighted average number of shares of common stock outstanding - basic | 37496875 | 36785305 | 37422957 | 36777557 |
| &nbsp;&nbsp;&nbsp;Weighted average number of incremental shares of common stock issuable from exchangeable interests and contingent considerations | 1121123 | 967377 | 1111255 | 989016 |
| Weighted average number of shares of common stock outstanding - diluted | 38617998 | 37752682 | 38534212 | 37766573 |
| Basic net income (loss) attributable to common shares | $0.50 | $0.35 | $0.65 | $0.59 |
| Diluted net income (loss) attributable to common shares | $0.37 | $0.31 | $0.53 | $0.54 |

---

**<u>(21) Related Party Transactions</u>**

Tiptree Advisors is a related party of the Company because Tiptree Advisors is deemed to be controlled by Michael Barnes, the Company's Executive Chairman. Tiptree Advisors manages investment portfolio accounts of Fortegra and certain of its subsidiaries under an investment advisory agreement (the IAA). The Company is invested in funds managed by Tiptree Advisors. The Company incurred $2,072 and $1,745 of management and incentive fees for the three months ended June 30, 2025 and 2024, respectively. The Company incurred $4,018 and $3,166 of management and incentive fees for the six months

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**TIPTREE INC. AND SUBSIDIARIES**

Notes to Condensed Consolidated Financial Statements

June 30, 2025

*(in thousands, except share data)*

ended June 30, 2025 and 2024, respectively.

For the six months ended June 30, 2025, the Company's percentage of profits interest in Tiptree Advisors was 52.0%.

Pursuant to the Transition Services Agreement, the Company and Tiptree Advisors have mutually agreed to provide certain services to one another. Payments under the Transition Services Agreement in the six months ended June 30, 2025 and 2024 were not material.

Pursuant to a Partner Emeritus Agreement, the Company agreed to provide Mr. Inayatullah, a greater than 5% stockholder of the Company, support services and reimburse Mr. Inayatullah for a portion of benefit expenses in exchange for advice and other consulting services as requested by the Company's Executive Committee. Transactions related to the Partner Emeritus Agreement in the six months ended June 30, 2025 and 2024 were not material.

**<u>(22) Subsequent Events</u>**

On July 29, 2025, the Company's board of directors declared a quarterly cash dividend of $0.06 per share to holders of common stock with a record date of August 18, 2025, and a payment date of August 25, 2025.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**<u>Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations</u>**

Our Management's Discussion and Analysis of Financial Condition and Results of Operations is presented in this section as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Overview

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Results of Operations

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Non-GAAP Measures and Reconciliations

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Liquidity and Capital Resources

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Critical Accounting Policies and Estimates

**<u>OVERVIEW</u>**

Tiptree allocates capital to select small and middle market companies with the mission of building long-term value. Established in 2007, we have a significant track record investing in the insurance sector and across a variety of other industries, including mortgage, specialty finance and shipping. Our largest operating subsidiary, Fortegra, is a leading provider of specialty insurance products and related services. We also generate earnings from a diverse group of select investments that we refer to as Tiptree Capital, which includes our Mortgage segment and other, non-insurance businesses and assets. We evaluate performance primarily by the comparison of stockholders' long-term total return on capital, as measured by growth in stock price plus dividends paid, in addition to Adjusted Net Income.

Our year-to-date 2025 highlights include:

<u>Overall:</u>

&nbsp;&nbsp;&nbsp;&nbsp;• Tiptree reported net income of $24.6 million for the six months ended June 30, 2025, compared to $21.9 million in the prior year period, driven by growth in Fortegra's underwriting and fee income, and higher net investment income, partially offset by incremental interest expense on $74.6 million of outstanding borrowings at the holding company level. Return on average equity was 10.3% for the six months ended June 30, 2025 and 2024.

&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted net income of $50.5 million increased from $45.0 million in the six months ended June 30, 2024, driven by growth in insurance operations. Adjusted return on average equity was 21.1% for the six months ended June 30, 2025 and 2024.

<u>Insurance:</u>

&nbsp;&nbsp;&nbsp;&nbsp;• Gross written premiums and premium equivalents were $1,660.8 million for the six months ended June 30, 2025, an increase of $221.3 million, or 15.4%, from the prior year period as a result of growth in E&S insurance lines in the U.S. and Europe.

&nbsp;&nbsp;&nbsp;&nbsp;• Net written premiums were $786.5 million for the six months ended June 30, 2025, an increase of 15.0% from the six months ended June 30, 2024, driven by growth in gross written premiums and stable premium retention levels.

&nbsp;&nbsp;&nbsp;&nbsp;• Total revenues were $993.6 million, a decrease of $15.1 million, or 1.5%, from the six months ended June 30, 2024, driven by the impacts in 2024 from an assumption of a block of premiums from an MGA partner in December 2023, and decreases in service and administrative fees. Excluding the assumption, the revenues increased by 8.8% compared to the prior year.

&nbsp;&nbsp;&nbsp;&nbsp;• Combined ratio of 89.2%, an improvement of 0.8 percentage points, driven by improvement in the underwriting ratio, partially offset by an increased expense ratio as we continue to invest in U.S. and European E&S markets.

&nbsp;&nbsp;&nbsp;&nbsp;• Income before taxes of $105.2 million as compared to $88.1 million in the six months ended June 30, 2024, with the increase driven by improved insurance operations and higher investment gains. Return on average equity was 23.5% in 2025 as compared to 25.8% in the six months ended June 30, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted net income (before NCI) was $85.6 million, an increase of $11.2 million, or 15.0%, from the six months ended June 30, 2024. Adjusted return on average equity was 25.3%, as compared to 29.7% in the six months ended June 30, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;• Fortegra's total stockholders' equity was $730.9 million as of June 30, 2025, compared to $625.5 million as of December 31, 2024, an increase of 16.9%, driven by growth in retained earnings and a decrease in the accumulated other comprehensive loss position.

<u>Tiptree Capital:</u>

&nbsp;&nbsp;&nbsp;&nbsp;• Mortgage income before taxes was $28.0 thousand for the six months ended June 30, 2025, as compared to income of $1.3 million in the six months ended June 30, 2024, with the decrease primarily driven by negative fair value adjustments in mortgage servicing rights, partially offset by higher loan servicing fees.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

<u>Key Trends:</u>

Our results of operations are affected by a variety of factors including, but not limited to, general economic conditions and GDP growth, market liquidity and volatility, consumer confidence, U.S. demographics, employment and wage growth, business confidence and investment, inflation, interest rates and spreads, the impact of the regulatory environment, and the other factors set forth in Part I, Item 1A in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024. Generally, our businesses are positively affected by a healthy U.S. consumer, stable to gradually rising interest rates, stable markets and business conditions, and global growth and trade flows. Conversely, rising unemployment, volatile markets, rapidly rising interest rates, inflation, changing regulatory requirements, economic uncertainty arising from the imposition of tariffs, and slowing business conditions can have a material adverse effect on our results of operations or financial condition.

Insurance results primarily depend on pricing, underwriting, risk retention and the accuracy of reserves, reinsurance arrangements, returns on invested assets, and policy and contract renewals and run-off. Factors affecting these items, including conditions in financial markets, the global economy and the markets in which we operate, fluctuations in exchange rates, interest rates and inflation, including the current period of inflationary pressures, may have a material adverse effect on our results of operations or financial condition. Fortegra designs, markets and underwrites specialty property and casualty insurance products for select target markets or niches. The business has historically generated significant fee-based revenues by incorporating value-add coverages and services. Underwriting risk is mitigated through a combination of reinsurance and sliding scale commission structures with agents, distribution partners and/or third-party reinsurers. To mitigate counterparty risk, Fortegra ensures its reinsurance receivables are placed with highly rated and appropriately capitalized counterparties or with our distribution partners' captive insurance vehicles which are collateralized with highly liquid investments, cash or letters of credit. While Fortegra's insurance operations have historically maintained a relatively stable combined ratio, initiatives to change the business mix along with these economic factors could generate different results than the business has historically experienced. In particular, inflation can have an impact on replacement costs associated with claims from our customers to the extent we are unable to pass the higher costs of claims through higher premiums. In addition, fluctuations of the U.S. dollar relative to other currencies, including the British pound and Euro, would have an impact on book value between periods.

Fortegra's investment portfolio includes fixed maturity securities, loans, credit investment funds, and equity securities. Many of those investments are held at fair value. From 2021 to 2024, the U.S. fixed income markets experienced a significant rise in interest rates. Rising interest rates have and could continue to impact the value of Fortegra's fixed maturity securities, with any unrealized losses recorded in equity, and if realized, could impact our results of operations. Offsetting the impact of a rising interest rate environment, new investments in fixed rate instruments from both maturities and portfolio growth have and could continue to result in higher net interest income on investments. The weighted average duration of our fixed income available for sale securities is less than three years. While our asset and liability mix is relatively matched, should we need to liquidate any of these investments before maturity to pay claims, any realized losses could materially negatively impact our results of operations. Changes in fair value for loans, credit investment funds, and equity securities in Fortegra's investment portfolio are reported as unrealized gains or losses in revenues and can be impacted by changes in interest rates, credit risk, currency risk, or market risk, including specific company or industry factors. In addition, our equity holdings are relatively concentrated. General equity market trends, along with company and industry specific factors, can impact the fair value which can result in unrealized gains and losses affecting our results.

Elevated 10-year treasury yields, and the tapering of the Federal Reserve's purchases of mortgage-backed securities, has resulted in substantial increases in mortgage interest rates. Low mortgage interest rates driven by the Federal Reserve intervention in mortgage markets, and rising home prices in certain markets, provided tailwinds to the mortgage markets in 2020 and 2021, which benefited our mortgage operations and margins. The substantial rise in rates resulted in a sharp reversal of those trends, with volumes and margins declining significantly. Only partially offsetting the declines in mortgage originations is an increase in the fair value of our mortgage servicing portfolio as rising rates slow prepayment speeds, with a resulting increase in servicing income. Continued elevated mortgage rates could have a negative impact on our mortgage operations, and is likely to be only partially mitigated by the improvement in mortgage servicing revenues. A sustained period of negative profitability in the mortgage industry could also impact the availability of funding sources for our mortgage business.

Rising interest rates can also impact the cost of floating interest rate debt obligations, while declining rates can decrease the cost of debt. Our secured revolving and term credit agreements, preferred trust securities and asset based revolving financing are all floating rate obligations.

**<u>RESULTS OF OPERATIONS</u>**

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

The following is a summary of our condensed consolidated financial results for the three and six months ended June 30, 2025 and 2024. In addition to GAAP results, management uses the Non-GAAP measures Adjusted net income, Adjusted return on average equity and book value per share as measurements of operating performance. Management believes these measures provide supplemental information useful to investors as they are frequently used by the financial community to analyze financial performance and comparison among companies.

Adjusted net income and adjusted return on average equity are not measurements of financial performance or liquidity under GAAP and should not be considered as an alternative or substitute for GAAP net income. See "Non-GAAP Reconciliations" for a reconciliation of these measures to their GAAP equivalents.

**Selected Key Metrics**

---

| | | | | |
|:---|:---|:---|:---|:---|
| *($ in thousands, except per share information)* | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
| <u>GAAP:</u> | **2025** | **2024** | **2025** | **2024** |
| &nbsp;&nbsp;&nbsp;Total revenues | $528750 | $546673 | $1026176 | $1044894 |
| &nbsp;&nbsp;&nbsp;Net income (loss) attributable to common stockholders | $18960 | $12851 | $24595 | $21901 |
| &nbsp;&nbsp;&nbsp;Diluted earnings per share | $0.37 | $0.31 | $0.53 | $0.54 |
| &nbsp;&nbsp;&nbsp;Cash dividends paid per common share | $0.06 | $0.06 | $0.12 | $0.12 |
| &nbsp;&nbsp;&nbsp;Return on average equity | 15.6% | 11.9% | 10.3% | 10.3% |
| <u>Non-GAAP:</u> <sup>(1)</sup> |  |  |  |  |
| &nbsp;&nbsp;Adjusted net income | $27128 | $24422 | $50460 | $44955 |
| &nbsp;&nbsp;&nbsp;Adjusted return on average equity | 22.3% | 22.7% | 21.1% | 21.1% |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>See "—Non-GAAP Reconciliations" for a discussion of non-GAAP financial measures.

*Revenues*

For the three months ended June 30, 2025, revenues were $528.8 million, which decreased $17.9 million, or 3.3%, compared to the prior year period. For the six months ended June 30, 2025, revenues were $1,026.2 million, which decreased $18.7 million, or 1.8%, compared to the prior year period. The changes for both periods were primarily driven by declines in earned premiums, net, service and administrative fees, and other income, partially offset by higher net investment income. Earned premiums declines were driven by the impacts in 2024 from an assumption of a block of premiums from an MGA partner in December 2023. Excluding the assumption, revenues for the three and six month periods increased 4.1% and 8.0%, respectively, compared to the prior year.

The table below provides a break down between net realized and unrealized gains and losses from Invesque and other securities which impacted our consolidated results on a pre-tax basis. Many investments are carried at fair value and marked to market through unrealized gains and losses. As a result, we expect earnings related to these investments to be relatively volatile between periods. Fixed income securities are primarily marked to market through AOCI in stockholders' equity and do not impact net realized and unrealized gains and losses until they are sold.

---

| | | | | |
|:---|:---|:---|:---|:---|
| *($ in thousands)* | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Net realized and unrealized gains (losses) - Invesque<sup>(1)</sup> | $— | $— | $— | $(3536) |
| Net realized and unrealized gains (losses)<sup>(2)</sup> | $10728 | $2731 | $7036 | $12387 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>On April 15, 2024, the Company sold its 16.98 million shares of Invesque for $0.6 million of proceeds resulting in a realized loss of $134.2 million.

<sup>(2)</sup> &nbsp;&nbsp;&nbsp;&nbsp;Excludes Invesque and Mortgage realized and unrealized gains and losses.

*Net Income (Loss) Attributable to common stockholders*

For the three months ended June 30, 2025, the net income attributable to common stockholders was $19.0 million, compared to $12.9 million in the prior year period. For the six months ended June 30, 2025, the net income attributable to common stockholders was $24.6 million, compared to a net income of $21.9 million in the prior year period. Increases in both periods were driven by growth in Fortegra's underwriting and fee income, and higher investments gains, partially offset by incremental interest expense on $74.6 million of outstanding borrowings at the holding company level.

*Adjusted net income & Adjusted return on average equity - Non-GAAP*

Adjusted net income for the three months ended June 30, 2025 was $27.1 million, an increase of $2.7 million, or 11.1%, from the three months ended June 30, 2024, driven by growth in our insurance operations. For the three months ended June 30, 2025, adjusted return on average equity was 22.3%, as compared to 22.7% for the three months ended June 30, 2024.

Adjusted net income for the six months ended June 30, 2025 was $50.5 million, an increase of $5.5 million, or 12.2%, from the six months ended June 30, 2024, driven by growth in our insurance operations. For the six months ended June 30, 2025 and 2024, adjusted return on average equity was 21.1%.

*Book Value per share - Non-GAAP*

Total stockholders' equity was $723.4 million as of June 30, 2025 compared to $618.1 million as of June 30, 2024, with the increase driven by comprehensive income over the trailing four quarters, partially offset by net changes in non-controlling interests, preferred dividends paid at Fortegra and common dividends paid by Tiptree. In the six months ended June 30, 2025, Tiptree returned $4.5 million to stockholders through dividends paid.

Book value per share for the period ended June 30, 2025 was $13.33, a 12.4% increase from book value per share of $11.86 as of June 30, 2024, driven by comprehensive income per share, partially offset by dividends paid of $0.49 per share, net changes in non-controlling interests and preferred dividends paid at Fortegra.

**Results by Segment**

We classify our business into two reportable segments, Insurance and Mortgage, with the remainder of our operations aggregated into Tiptree Capital - Other. Corporate activities include holding company interest expense, corporate employee compensation and benefits, and other expenses, including public company expenses.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

The following tables present the components of Revenue, Income (loss) before taxes and Adjusted net income for the following periods:

---

| | | | | |
|:---|:---|:---|:---|:---|
| *($ in thousands)* | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| <u>Revenues:</u> |  |  |  |  |
| &nbsp;&nbsp;Insurance | $513017 | $529942 | $993598 | $1008698 |
| &nbsp;&nbsp;Mortgage | 16232 | 15883 | 31411 | 31774 |
| &nbsp;&nbsp;Tiptree Capital - other | (499) | 848 | 1167 | 4422 |
| &nbsp;&nbsp;Corporate |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | $528750 | $546673 | $1026176 | $1044894 |
| <u>Income (loss) before taxes:</u> |  |  |  |  |
| &nbsp;&nbsp;Insurance | $67144 | $51250 | $105198 | $88061 |
| &nbsp;&nbsp;Mortgage | 238 | 528 | 28 | 1281 |
| &nbsp;&nbsp;Tiptree Capital - other | (3305) | 212 | (3121) | 3205 |
| &nbsp;&nbsp;Corporate | (11365) | (11344) | (24043) | (22202) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total income (loss) before taxes | $52712 | $40646 | $78062 | $70345 |
| <u>Non-GAAP - Adjusted net income:</u> <sup>(1)</sup> |  |  |  |  |
| &nbsp;&nbsp;Insurance | $35711 | $31959 | $67728 | $59016 |
| &nbsp;&nbsp;Mortgage | 17 | 181 | 627 | (128) |
| &nbsp;&nbsp;Tiptree Capital - other | (409) | 175 | (856) | 828 |
| &nbsp;&nbsp;Corporate | (8191) | (7893) | (17039) | (14761) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total adjusted net income | $27128 | $24422 | $50460 | $44955 |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>See "—Non-GAAP Reconciliations" for a discussion of non-GAAP financial measures.

**Insurance**

Our principal operating subsidiary, Fortegra, is a specialty insurance underwriter and service provider, which focuses on niche lines and fee-oriented services. The combination of specialty insurance underwriting, service contract products, and related service solutions delivered through a vertically integrated business model creates a blend of traditional underwriting revenues, investment income and unregulated fee revenues. The business is an agent-driven model, distributing products through independent insurance agents, consumer finance companies, online retailers, auto dealers, and regional big box retailers to deliver products that complement the consumer transaction.

As of June 30, 2025, Fortegra was owned approximately 79.1% by Tiptree, 17.7% by Warburg and 3.2% by management and directors of Fortegra, before giving effect to the exercise of outstanding warrants and management options, and the conversion of outstanding preferred stock. The following tables and discussion present the Insurance segment results, including non-controlling interests, for the three months ended June 30, 2025 and 2024.

**Components of our Results of Operations**

**Revenues**

Earned Premiums, net represents the earned portion of gross written and assumed premiums, less the earned portion that is ceded to third-party reinsurers under reinsurance agreements. Fortegra's insurance policies generally have a term of six months to seven years depending on the underlying product and premiums are earned pro rata over the term of the policy. At the end of each reporting period, premiums written but not earned are classified as unearned premiums and are earned in subsequent periods over the remaining term of the policy.

Service and Administrative Fees represent the earned portion of gross written premiums and premium equivalents, which is generated from non-insurance products including warranty service contracts, motor club contracts and other services offered as part of Fortegra's vertically integrated product offerings. Such fees are typically positively correlated with transaction volume and are recognized as revenue when realized and earned. At the end of each reporting period, gross written premiums and premium equivalents written for service contracts not earned are classified as deferred revenue, which are earned in subsequent periods over the remaining term of the policy.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

*Ceding Commissions and Other Revenue* consists of commissions earned on policies written on behalf of third-party insurance companies with no exposure to the insured risk and certain fees earned in conjunction with underwriting policies. Other revenue also includes the interest income earned on cash equivalents and premium finance product offerings.

*Net Investment Income* represents earned investment income on our portfolio of invested assets. Our invested assets are primarily comprised of fixed maturity securities, and may also include cash and cash equivalents and equity securities. The principal factors that influence net investment income are the size of our investment portfolio, the yield on that portfolio and expense due to external investment managers. The insurance investment portfolio includes investments held in statutory insurance companies and in unregulated entities. The portfolios held in statutory insurance companies are subject to different regulatory considerations, including with respect to types of assets, concentration limits, affiliate transactions and the use of leverage.

*Net Realized and Unrealized Gains (Losses)* on investments are a function of the difference between the amount received by us on the sale of a security and the security's cost-basis, as well as any "other-than-temporary" impairments and allowances for credit losses which are recognized in earnings. In addition, equity securities and certain other investments are carried at fair value with unrealized gains and losses included in this line. Fortegra's investment strategy is designed to achieve attractive risk-adjusted returns across select asset classes, sectors and geographies while maintaining adequate liquidity to meet claims payment obligations. As such, volatility from realized and unrealized gains and losses may impact period-over-period performance. Unrealized gains and losses on equity securities and loans held at fair value impact current period net income, while unrealized gains and losses on AFS securities impact AOCI.

**Expenses**

*Net Losses and Loss Adjustment Expenses* represent actual insurance claims paid, changes in unpaid claim reserves, net of amounts ceded and the costs of administering claims for insurance lines. Incurred claims are impacted by loss frequency, which is a measure of the number of claims per unit of insured exposure, and loss severity, which is based on the average size of claims. Factors affecting loss frequency and loss severity include the volume of underwritten contracts, changes in claims reporting patterns, claims settlement patterns, judicial decisions, economic conditions, morbidity patterns and the attitudes of claimants towards settlements, and original pricing of the product for purposes of the loss ratio in relation to loss emergence over time. Losses and loss adjustment expenses are based on an actuarial analysis of the estimated losses, including losses incurred during the period and changes in estimates from prior periods.

*Member Benefit Claims* represent the costs of services and replacement devices incurred in warranty and motor club service contracts. Member benefit claims represent claims paid on behalf of contract holders directly to third-party providers for roadside assistance and for the repair or replacement of covered products. Claims can also be paid directly to contract holders as a reimbursement payment, provided supporting documentation of loss is submitted to the Company. Claims are recognized as expense when incurred.

*Commission Expenses* reflect commissions paid to retail agents, third party administrators and managing general underwriters, net of ceding commissions received on business ceded under certain reinsurance contracts. Commission expenses are deferred and amortized to expense in proportion to the premium earned over the policy life. Commission expense is incurred on most product lines. The majority of commissions are retrospective commissions paid to agents, distributors and retailers selling the Company's products, including credit insurance policies, warranty service contracts and motor club memberships. When claims increase, in most cases distribution partners bear the risk through a reduction in their retrospective commissions. Commission rates are, in many cases, set by state regulators, such as in credit and collateral protection programs and are also impacted by market conditions and the retention levels of distribution partners.

*Operating and Other Expenses* represent the general and administrative expenses of insurance operations including employee compensation and benefits and other expenses, including, technology costs, office rent, and professional services fees, such as legal, accounting and actuarial services.

*Interest Expense* consists primarily of interest expense on corporate revolving debt, notes, preferred trust securities due June 15, 2037 and asset based debt for premium finance and warranty service contract financing, which is non-recourse to Fortegra.

*Depreciation Expense* is primarily associated with furniture, fixtures and equipment. *Amortization Expense* is primarily associated with purchase accounting amortization including values associated with acquired customer relationships, trade names and internally developed software and technology.

**Key Performance Metrics**

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

We discuss certain key performance metrics, described below, which provide useful information about our business and the operational factors underlying its financial performance.

*Gross written premiums and premium equivalents* represent total gross written premiums from insurance policies and warranty service contracts issued, as well as premium finance volumes during a reporting period. They represent the volume of insurance policies written or assumed and warranty service contracts issued during a specific period of time without reduction for policy acquisition costs, reinsurance costs or other deductions. Gross written premiums is a volume measure commonly used in the insurance industry to compare sales performance by period. Premium equivalents are used to compare sales performance of warranty service and administrative contract volumes to gross written premiums. Similar to how management considers gross written premiums to be a relevant measure of volume, regardless of the impact of reinsurance on net earned premiums, management considers premium equivalents to be a relevant measure of contract volume, regardless of whether the Company retains the full obligation. Investors also use these measures to compare sales growth among comparable companies, while management uses these measures to evaluate the relative performance of various sales channels.

*Net written premiums* are gross written premiums less ceded written premiums. Gross written premiums are the amounts received, or to be received, for insurance policies written or assumed by us during a specific period of time without reduction for policy acquisition costs, reinsurance costs or other deductions. The volume of our gross written premiums in any given period is generally influenced by new business submissions, binding of new business submissions into policies, renewals of existing policies, and average size and premium rate of bound policies. Ceded written premiums are the amount of gross written premiums ceded to reinsurers. We enter into reinsurance contracts to limit our exposure to potential large losses. Ceded written premiums are earned over the reinsurance contract period in proportion to the period of risk covered. The volume of our ceded written premiums is impacted by the level of our gross written premiums and any decision we make to increase or decrease retention levels, policy limits and co-participations.

*Combined Ratio, Loss Ratio, Acquisition Ratio, Underwriting Ratio and Operating Expense Ratio*

Combined ratio is an operating measure, which equals the sum of the underwriting ratio and the operating expense ratio. Loss ratio is the ratio of the GAAP line items net losses and loss adjustment expenses and member benefit claims to earned premiums, net, service and administrative fees (excluding ceding fees), and other revenue (excluding cash and cash equivalent interest income). Acquisition ratio is the ratio of the GAAP line items commission expense (less ceding fees and ceding commissions) to earned premiums, net, service and administrative fees (excluding ceding fees), and other revenue (excluding cash and cash equivalent interest income). Underwriting ratio is the combination of the loss ratio and the acquisition ratio. Operating expense ratio is the ratio of the GAAP line items employee compensation and benefits and other expenses to earned premiums, net, service and administrative fees (excluding ceding fees) and other revenue (excluding cash and cash equivalent interest income).

A combined ratio under 100% generally indicates an underwriting profit. A combined ratio over 100% generally indicates an underwriting loss. These ratios are commonly used in the insurance industry as a measure of underwriting profitability, excluding earnings on the insurance portfolio. Investors commonly use these measures to compare underwriting performance among companies separate from the performance of the investment portfolio. Management uses these measures to compare the profitability of various products we underwrite as well as profitability among our various agents and sales channels.

*Return on average equity* is expressed as the ratio of net income to average stockholders' equity during the period. Management uses this ratio as a measure of the on-going performance of the totality of the Company's operations.

**Non-GAAP Financial Measures**

*Underwriting and Fee Revenues and Underwriting and Fee Margin -* In order to better explain to investors the underwriting performance of the Company's programs and the respective retentions between the Company and its agents and reinsurance partners, we use the non-GAAP metrics – underwriting and fee revenues and underwriting and fee margin. We generally manage our exposure to the risks we underwrite using both reinsurance (e.g., quota share and excess of loss) and sliding scale commission agreements with our agents (e.g., commissions paid are adjusted based on the actual underlying losses incurred), which mitigates our risk. Generally, when losses are incurred, the risk which is retained by our agents and reinsurers is reflected in a reduction in commissions paid.

*Underwriting and fee revenues* represents earned premiums, net, service and administrative fees (excluding ceding fees) and other income (excluding cash and cash equivalent interest income). We reconcile underwriting and fee revenues as total revenues excluding net investment income, net realized gains (losses) and net unrealized gains (losses), ceding fees, ceding commissions and cash and cash equivalent interest income as reported in other income.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

*Underwriting and fee margin* represents income before taxes excluding net investment income, net realized gains (losses), net unrealized gains (losses), cash and cash equivalent interest income, employee compensation and benefits, other expenses, interest expense and depreciation and amortization. We deliver our products and services on a vertically integrated basis to our agents. As such, underwriting and fee margin exclude general and administrative expenses, interest income, depreciation and amortization and other corporate expenses, including income taxes, as these corporate expenses support our vertically integrated delivery model and are not specifically supporting any individual business line.

*Adjusted net income* represents income before taxes, less provision (benefit) for income taxes, and excluding the after-tax impact of various expenses that we consider to be unique and non-recurring in nature, including merger and acquisition related expenses, stock-based compensation, net realized and unrealized gains (losses), and intangibles amortization associated with purchase accounting.

*Adjusted return on average equity* represents adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period.

See "—Non-GAAP Reconciliations" for a reconciliation of underwriting and fee revenues, underwriting and fee margin, adjusted net income and adjusted return on average equity to their GAAP equivalents.

**Results of Operations - Three Months Ended June 30, 2025 compared to 2024**

---

| | | | | |
|:---|:---|:---|:---|:---|
| *($ in thousands)* | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
|  | **2025** | **2024** | **Change** | **% Change** |
| **Revenues:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Earned premiums, net | $381941 | $398467 | $(16526) | (4.1)% |
| &nbsp;&nbsp;&nbsp;Service and administrative fees | 96847 | 105847 | (9000) | (8.5)% |
| &nbsp;&nbsp;&nbsp;Ceding commissions | 3542 | 5065 | (1523) | (30.1)% |
| &nbsp;&nbsp;&nbsp;Net investment income | 10505 | 6381 | 4124 | 64.6% |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gains (losses) | 11968 | 2545 | 9423 | 370.3% |
| &nbsp;&nbsp;&nbsp;Other revenue | 8214 | 11637 | (3423) | (29.4)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | $513017 | $529942 | $(16925) | (3.2)% |
| **Expenses:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net losses and loss adjustment expenses | $197871 | $205259 | $(7388) | (3.6)% |
| &nbsp;&nbsp;&nbsp;Member benefit claims | 28601 | 28716 | (115) | (0.4)% |
| &nbsp;&nbsp;&nbsp;Commission expense | 140486 | 173279 | (32793) | (18.9)% |
| &nbsp;&nbsp;&nbsp;Employee compensation and benefits | 37711 | 31558 | 6153 | 19.5% |
| &nbsp;&nbsp;&nbsp;Interest expense | 8406 | 7488 | 918 | 12.3% |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 4484 | 4833 | (349) | (7.2)% |
| &nbsp;&nbsp;&nbsp;Other expenses | 28314 | 27559 | 755 | 2.7% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses | $445873 | $478692 | $(32819) | (6.9)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income (loss) before taxes <sup>(1)</sup> | $67144 | $51250 | $15894 | 31.0% |
| **Key Performance Metrics:** |  |  |  |  |
| &nbsp;&nbsp;Gross written premiums and premium equivalents | $907624 | $776059 | $131565 | 17.0% |
| &nbsp;&nbsp;Net written premiums | $428806 | $365897 | $62909 | 17.2% |
| &nbsp;&nbsp;Loss ratio | 48.2% | 47.3% |  |  |
| &nbsp;&nbsp;Acquisition ratio | 26.1% | 30.9% |  |  |
| &nbsp;&nbsp;Underwriting ratio | 74.3% | 78.2% |  |  |
| &nbsp;&nbsp;&nbsp;Operating expense ratio | 14.2% | 11.7% |  |  |
| &nbsp;&nbsp;&nbsp;Combined ratio | 88.5% | 89.9% |  |  |
| &nbsp;&nbsp;&nbsp;Return on average equity | 29.3% | 28.4% |  |  |
| **Non-GAAP Financial Measures** <sup>(2)</sup>**:** |  |  |  |  |
| &nbsp;&nbsp;Adjusted net income (before NCI) | $45172 | $40316 | $4856 | 12.0% |
| &nbsp;&nbsp;&nbsp;Adjusted return on average equity | 25.8% | 30.3% |  |  |
| &nbsp;&nbsp;Adjusted net income | $35711 | $31959 | $3752 | 11.7% |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Net income was $51.2 million for the three months ended June 30, 2025 compared to $37.6 million for the three months ended June 30, 2024.

<sup>(2)&nbsp;&nbsp;&nbsp;&nbsp;</sup>See "—Non-GAAP Reconciliations" for a discussion of non-GAAP financial measures.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**Revenues - Three Months Ended June 30, 2025 compared to 2024**

For the three months ended June 30, 2025, total revenues decreased 3.2%, to $513.0 million, as compared to $529.9 million for the three months ended June 30, 2024. Earned premiums, net of $381.9 million decreased $16.5 million, or 4.1%, driven by the impacts in 2024 from an assumption of a block of premiums from an MGA partner in December 2023. Excluding the assumption, the revenues increased 4.5% compared to three months ended June 30, 2024. Earned premiums assumed from other insurance companies were $156.2 million, or 40.9% of the total, compared to $159.8 million, or 40.1% of the total, in the prior year period. As it expands to new geographies and expands product offerings, the Company works to obtain necessary licenses and intends to write this business directly upon obtaining necessary licenses. The Company views direct written and assumed business as having similar characteristics. Service and administrative fees of $96.8 million decreased by 8.5% driven primarily by a decline in vehicle service contract revenues in U.S. and Europe. Ceding commissions of $3.5 million decreased by $1.5 million, or 30.1%. Other revenues decreased by $3.4 million, or 29.4%, driven by lower interest income on cash equivalents and premium finance product offerings.

For the three months ended June 30, 2025, net investment income was $10.5 million as compared to $6.4 million in the prior year period, an increase of $4.1 million driven by increased yields on investments and increased allocation to fixed income securities compared to cash equivalents. Net realized and unrealized gains were $12.0 million, an improvement of $9.4 million, as compared to net realized and unrealized gains of $2.5 million in the prior year period, primarily driven by the change in fair value of certain equity and other investments carried at fair value. Unrealized gains on AFS securities impacting OCI for the three months ended June 30, 2025 were $5.1 million, driven by positive fair value adjustments on U.S. Treasury securities and obligations of U.S. government authorities and agencies, corporate bonds and other investments.

**Expenses - Three Months Ended June 30, 2025 compared to 2024**

For the three months ended June 30, 2025, net losses and loss adjustment expenses were $197.9 million, member benefit claims were $28.6 million and commission expense was $140.5 million, as compared to $205.3 million, $28.7 million, and $173.3 million, respectively, for the three months ended June 30, 2024. The decrease in net losses and loss adjustment expenses of $7.4 million, or 3.6%, was in line with the decrease in earned premiums, net, driven by the U.S. insurance lines. In addition, the Company experienced favorable prior year development of $4.3 million and $1.6 million, respectively, for the three months ended June 30, 2025 and 2024, driven by lower-than-expected claims in our commercial lines of business. For the three months ended June 30, 2025 and 2024, net catastrophe losses included in net losses and adjustment expenses were de minimis. The decrease in member benefit claims of $0.1 million, or 0.4%, was driven by the decrease in service and administrative fees, partially offset by higher replacement costs and labor rates on vehicle service contracts in the U.S. and Europe. Commission expenses decreased by $32.8 million, or 18.9%, driven by decline in earned premiums, net, and service and administrative fees, in addition to the impacts from sliding scale commissions on warranty contracts.

For the three months ended June 30, 2025, employee compensation and benefits were $37.7 million and other expenses were $28.3 million, as compared to $31.6 million and $27.6 million, respectively, for the three months ended June 30, 2024. Employee compensation and benefits increased by $6.2 million, or 19.5%, driven by investments in human capital associated with growth in E&S, admitted and services lines. Other expenses increased by $0.8 million, or 2.7%, driven by increased marketing and information technology expenses, partially offset by a decrease in fair value of the Fortegra Additional Warrant liability of $1.4 million.

For the three months ended June 30, 2025, interest expense was $8.4 million as compared to $7.5 million for the three months ended June 30, 2024. On November 7, 2024, Fortegra issued $150.0 million of 9.25% Fixed Rate Resetting Junior Subordinated Notes due November 2064. The proceeds of the 2024 Notes were used to repay outstanding indebtedness under Fortegra's credit agreement, for insurance company growth capital and general corporate purposes. The increase in interest expense of $0.9 million, or 12.3%, was primarily driven by the issuance of the new debt.

For the three months ended June 30, 2025, depreciation and amortization expense was $4.5 million, as compared to $4.8 million in 2024. Intangible amortization for the 2025 and 2024 periods is related to purchase accounting associated with acquisitions of Fortegra in 2014 and additional services businesses from 2019 to 2023.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**Gross Written Premiums and Premium Equivalents** <sup>(1)</sup>

The below table shows gross written premiums and premium equivalents by business mix for the three months ended June 30, 2025 and 2024:

---

| | | |
|:---|:---|:---|
| *($ in thousands)* | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
|  | **2025** | **2024** |
| Property and short-tail | $304705 | $221460 |
| Contractual liability | 113952 | 77003 |
| General liability | 144948 | 103966 |
| Alternative risks | 85839 | 86570 |
| Professional liability | 57232 | 70162 |
| Europe | 58111 | 37962 |
| &nbsp;&nbsp;Commercial lines | $764787 | $597123 |
| &nbsp;&nbsp;Personal lines | 76934 | 84569 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Insurance | $841721 | $681692 |
| &nbsp;&nbsp;Auto and consumer goods warranty | 54531 | 83327 |
| &nbsp;&nbsp;Other services | 11372 | 11040 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Services | $65903 | $94367 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $907624 | $776059 |

---

<sup>(1)</sup> The total gross written premiums and premium equivalents of $907.6 million and $776.1 million for the three months ended June 30, 2025 and 2024, respectively, were comprised of gross written premiums of $689.5 million and $573.8 million, plus assumed premiums of $152.3 million and $107.9 million, plus gross service and administrative fee additions of $65.9 million and $94.4 million, respectively. See Note (6) Reinsurance Recoverable and Prepaid Reinsurance Premiums and Note (12) Revenue from Contracts with Customers within the respective periods for more information.

Total gross written premiums and premium equivalents for the three months ended June 30, 2025 were $907.6 million, representing an increase of $131.6 million, or 17.0% as compared to the prior year period. The increase was driven by a combination of factors including expanding Fortegra's distribution partner network and growing E&S insurance lines. E&S premiums were $396.0 million for the three months ended June 30, 2025 compared to $329.5 million in the prior year period, a 20.2% increase.

For the three months ended June 30, 2025, Insurance increased by $160.0 million, or 23.5% as compared to the prior year period, driven by growth in property and short tail, general liability, contractual liability and European lines, partially offset by decline in professional liability and personal lines. For the three months ended June 30, 2025, Services decreased by $28.5 million, or 30.2%, driven by lower volume in consumer goods and vehicle service contracts.

The growth in gross written premiums and premium equivalents, combined with higher retention in select products as of June 30, 2025, has resulted in an increase of $172.4 million, or 7.3%, in unearned premiums and deferred revenue on the condensed consolidated balance sheets as compared to June 30, 2024. As of June 30, 2025, unearned premiums and deferred revenues were $2.5 billion, as compared to $2.4 billion as of June 30, 2024.

**Net written premiums**

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

---

| | | |
|:---|:---|:---|
| *($ in thousands)* | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
|  | **2025** | **2024** |
| Property and short-tail | $166453 | $108322 |
| Contractual liability | 26311 | 19751 |
| General liability | 66573 | 55501 |
| Alternative risks | 64303 | 63100 |
| Professional liability | 17713 | 42086 |
| Europe | 54566 | 37962 |
| &nbsp;&nbsp;Commercial lines | $395919 | $326722 |
| &nbsp;&nbsp;Personal lines | 32887 | 39175 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Insurance | $428806 | $365897 |

---

Net written premiums for the three months ended June 30, 2025 were $428.8 million, representing an increase of $62.9 million, or 17.2% as compared to the prior year period, consistent with growth in gross written premiums. For the three months ended June 30, 2025, net written premiums from commercial lines increased by $69.2 million, or 21.2%, driven by growth in E&S and specialty admitted business. For the three months ended June 30, 2025, net written premiums from personal lines decreased by $6.3 million, or 16.1%, driven by declines in personal credit and auto insurance lines. Net written premiums from property and short-tail lines represented $166.5 million, or 38.8%, of the total net written premiums for the three months ended June 30, 2025 compared to $108.3 million, or 29.6%, for the prior year period. Property and short-tail net written premiums were diversified by geographic location, exposure and risk type with substantial reinsurance protection. As of June 30, 2025, the net loss to the Company in a 1-in-250 year catastrophe event represented approximately 4.1% of Fortegra's stockholders' equity. This reported loss includes the impact of incurred losses based on the estimated frequency and severity of potential events, reinstatements premiums, reinsurance recoveries and taxes.

**Combined Ratio**

The combined ratio was 88.5% and 89.9% for the three months ended June 30, 2025 and 2024, respectively, reflecting the consistent underwriting performance and scalability of the Company's operating platform. The underwriting ratio was 74.3%, a decrease of 3.9 percentage points from the prior year period, which consists of a loss ratio of 48.2%, compared to 47.3% in the prior year period, and an acquisition ratio of 26.1%, compared to 30.9% in the prior year period. The increase in loss ratio was driven by changes in business mix towards commercial lines and increases in repair and labor costs on vehicle service contracts compared to prior year period, which was more than offset by the decline in acquisition ratio as a result of changes in business mix and swing rate commission structures. Additionally, for the three months ended June 30, 2025 and 2024, net catastrophe losses included in the loss ratio were de minimis. The operating expense ratio increased 2.5 percentage points to 14.2%, as compared to 11.7% in the prior year period, driven by our continued investment in growing our E&S business.

**Underwriting and Fee Revenues and Margin - Non-GAAP** 

The below tables show underwriting and fee revenues and underwriting and fee margin by business mix for the three months ended June 30, 2025 and 2024.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
| *($ in thousands)* | **2025** | **2025** | **2025** | **2024** | **2024** | **2024** |
|  | **Insurance** | **Services** | **Total** | **Insurance** | **Services** | **Total** |
| Underwriting and Fee Revenues <sup>(1)</sup> | $382835 | $86723 | $469558 | $399628 | $95523 | $495151 |
| Net losses and loss adjustment expenses | 197871 |  | 197871 | 205259 |  | 205259 |
| Member benefit claims |  | 28601 | 28601 |  | 28716 | 28716 |
| Commission expense <sup>(2)</sup> | 89919 | 32640 | 122559 | 118802 | 34371 | 153173 |
| &nbsp;&nbsp;&nbsp;&nbsp;Underwriting and Fee Margin <sup>(1)</sup> | $95045 | $25482 | $120527 | $75567 | $32436 | $108003 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss ratio | 51.7% | 33.0% | 48.2% | 51.4% | 30.1% | 47.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition ratio | 23.5% | 37.6% | 26.1% | 29.7% | 36.0% | 30.9% |
| &nbsp;&nbsp;&nbsp;&nbsp;Underwriting ratio | 75.2% | 70.6% | 74.3% | 81.1% | 66.1% | 78.2% |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

<sup>(1)</sup> &nbsp;&nbsp;&nbsp;&nbsp;See "—Non-GAAP Reconciliations" for a discussion of non-GAAP financial measures.

<sup>(2)</sup> &nbsp;&nbsp;&nbsp;&nbsp;Commission expense in this table is presented net of ceding fees and ceding commissions of $14.4 million and $3.5 million, respectively, as of the three months ended June 30, 2025, and $15.0 million and $5.1 million, respectively, as of the three months ended June 30, 2024.

Underwriting and fee revenues were $469.6 million for the three months ended June 30, 2025 as compared to $495.2 million for the three months ended June 30, 2024. Total underwriting and fee revenues decreased $25.6 million, or 5.2%. The decrease in Insurance was $16.8 million, or 4.2%, driven by the impacts from the assumption of a block of business from an MGA partner in 2023. The decrease in Services was $8.8 million, or 9.2%, driven by decline in vehicle service contracts in U.S. and Europe.

Underwriting and fee margin was $120.5 million for the three months ended June 30, 2025 as compared to $108.0 million for the three months ended June 30, 2024. Total underwriting and fee margin increased $12.5 million, or 11.6%. Insurance grew by $19.5 million, or 25.8%, driven by decline in commission expense in Insurance as a result of swing rate commission structures. Services decreased by $7.0 million, or 21.4%, driven by decrease in vehicle service contracts in U.S. and Europe.

**Return on Average Equity**

Return on average equity was 29.3% for the three months ended June 30, 2025, as compared to 28.4% for the prior year period, with the increase driven by the improved combined ratio and higher investment gains compared to the prior year period.

**Adjusted Net Income and Adjusted Return on Average Equity - Non-GAAP**

For the three months ended June 30, 2025, adjusted net income and adjusted return on average equity were $45.2 million and 25.8%, respectively, as compared to $40.3 million and 29.7%, respectively, for the three months ended June 30, 2024.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**Results of Operations - Six Months Ended June 30, 2025 compared to 2024**

---

| | | | | |
|:---|:---|:---|:---|:---|
| *($ in thousands)* | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|  | **2025** | **2024** | **Change** | **% Change** |
| **Revenues:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Earned premiums, net | $745378 | $745777 | $(399) | (0.1)% |
| &nbsp;&nbsp;&nbsp;Service and administrative fees | 194145 | 216334 | (22189) | (10.3)% |
| &nbsp;&nbsp;&nbsp;Ceding commissions | 7175 | 7809 | (634) | (8.1)% |
| &nbsp;&nbsp;&nbsp;Net investment income | 22234 | 13139 | 9095 | 69.2% |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gains (losses) | 8549 | 5364 | 3185 | 59.4% |
| &nbsp;&nbsp;&nbsp;Other revenue | 16117 | 20275 | (4158) | (20.5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | $993598 | $1008698 | $(15100) | (1.5)% |
| **Expenses:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net losses and loss adjustment expenses | $377719 | $380639 | $(2920) | (0.8)% |
| &nbsp;&nbsp;&nbsp;Member benefit claims | 58066 | 61000 | (2934) | (4.8)% |
| &nbsp;&nbsp;&nbsp;Commission expense | 292086 | 330227 | (38141) | (11.5)% |
| &nbsp;&nbsp;&nbsp;Employee compensation and benefits | 74146 | 63008 | 11138 | 17.7% |
| &nbsp;&nbsp;&nbsp;Interest expense | 17292 | 15127 | 2165 | 14.3% |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 8934 | 9916 | (982) | (9.9)% |
| &nbsp;&nbsp;&nbsp;Other expenses | 60157 | 60720 | (563) | (0.9)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses | $888400 | $920637 | $(32237) | (3.5)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income (loss) before taxes <sup>(1)</sup> | $105198 | $88061 | $17137 | 19.5% |
| **Key Performance Metrics:** |  |  |  |  |
| &nbsp;&nbsp;Gross written premiums and premium equivalents | $1660799 | $1439476 | $221323 | 15.4% |
| &nbsp;&nbsp;Net written premiums | $786495 | $684048 | $102447 | 15.0% |
| &nbsp;&nbsp;Loss ratio | 47.3% | 46.8% |  |  |
| &nbsp;&nbsp;Acquisition ratio | 27.8% | 31.0% |  |  |
| &nbsp;&nbsp;Underwriting ratio | 75.1% | 77.8% |  |  |
| &nbsp;&nbsp;&nbsp;Operating expense ratio | 14.1% | 12.2% |  |  |
| &nbsp;&nbsp;&nbsp;Combined ratio | 89.2% | 90.0% |  |  |
| &nbsp;&nbsp;&nbsp;Return on average equity | 23.5% | 25.8% |  |  |
| **Non-GAAP Financial Measures** <sup>(2)</sup>**:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Adjusted net income (before NCI) | $85648 | $74449 | $11199 | 15.0% |
| &nbsp;&nbsp;&nbsp;Adjusted return on average equity | 25.3% | 29.7% |  |  |
| &nbsp;&nbsp;Adjusted net income | $67728 | $59016 | $8712 | 14.8% |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Net income was $79.4 million for the six months ended June 30, 2025 compared to $64.5 million for the six months ended June 30, 2024.

<sup>(2)&nbsp;&nbsp;&nbsp;&nbsp;</sup>See "—Non-GAAP Reconciliations" for a discussion of non-GAAP financial measures.

**Revenues - Six Months Ended June 30, 2025 compared to 2024**

For the six months ended June 30, 2025, total revenues decreased 1.5%, to $993.6 million, as compared to $1,008.7 million for the six months ended June 30, 2024. Earned premiums, net of $745.4 million decreased $0.4 million, or 0.1%, driven by the impacts in 2024 from an assumption of a block of premiums from an MGA partner in December 2023. Excluding the assumption, the revenues increased 8.8% compared to six months ended June 30, 2024. Earned premiums assumed from other insurance companies were $297.3 million, or 39.9% of the total, compared to $301.1 million, or 40.4% of the total, in the prior year period. As it expands to new geographies and expands product offerings, the Company works to obtain necessary licenses and intends to write this business directly upon obtaining necessary licenses. The Company views direct written and assumed business as having similar characteristics. For the presented periods, earned premiums, net, did not include any significant regional geographic concentrations. Service and administrative fees of $194.1 million decreased by 10.3% driven by decrease in warranty and consumer goods service contract revenues in U.S. and Europe. Ceding commissions of $7.2 million decreased by $0.6 million, or 8.1%. Other revenues decreased by $4.2 million, or 20.5%, driven by decrease in interest income on cash equivalents and premium finance product offerings.

For the six months ended June 30, 2025, net investment income was $22.2 million as compared to $13.1 million in the prior year period, an increase of $9.1 million driven by increased yields on investments and increased allocation to fixed income securities compared to cash equivalents. Net realized and unrealized gains were $8.5 million, compared to net realized and unrealized gains of $5.4 million in the prior year period, primarily driven by the change in fair value of equity securities and other investments carried at fair value. Unrealized gains on AFS securities impacting OCI for the six months ended June 30, 2025 were $15.1 million, driven by positive fair value adjustments on U.S. Treasury securities and obligations of U.S. government authorities and agencies, corporate bonds and other investments.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**Expenses - Six Months Ended June 30, 2025 compared to 2024**

For the six months ended June 30, 2025, net losses and loss adjustment expenses were $377.7 million, member benefit claims were $58.1 million and commission expense was $292.1 million, as compared to $380.6 million, $61.0 million, and $330.2 million respectively, for the six months ended June 30, 2024. The decrease in net losses and loss adjustment expenses was $2.9 million, or 0.8%. During the six months ended June 30, 2025 and 2024, the Company experienced favorable prior year development of $8.3 million and $0.8 million, respectively, primarily as a result of lower-than-expected claims in its commercial lines of business. For the six months ended June 30, 2025 and 2024, net losses and adjustment expenses included $30.1 million and $1.3 million of net catastrophe losses, respectively, primarily related to the California wildfires for the 2025 period. The decrease in member benefit claims of $2.9 million, or 4.8%, was in line with decrease in service and administrative fees, partially offset by higher replacement costs and labor rates. Commission expense decreased by $38.1 million, or 11.5%, driven by impacts from sliding scale commission structures.

For the six months ended June 30, 2025, employee compensation and benefits were $74.1 million and other expenses were $60.2 million, as compared to $63.0 million and $60.7 million, respectively, for the six months ended June 30, 2024. Employee compensation and benefits increased by $11.1 million, or 17.7%, driven by investments in human capital associated with growth in E&S, admitted and services lines. Other expenses decreased by $0.6 million, or 0.9%, driven by a change in fair value of the Fortegra Additional Warrant liability of $0.6 million, in comparison to $5.1 million in six months ended June 30, 2024. Included in other expenses were $4.2 million of deal-related expenses in the 2025 period, compared to $3.3 million of expenses related to legal and other expenses associated with preparation of the registration statement for the withdrawn Fortegra initial public offering in February 2024.

For the six months ended June 30, 2025, interest expense was $17.3 million as compared to $15.1 million for the six months ended June 30, 2024. On November 7, 2024, Fortegra issued 150.0 million of 9.25% Fixed Rate Resetting Junior Subordinated Notes due November 2064. The proceeds of the 2024 Notes were used to repay outstanding indebtedness under Fortegra's credit agreement, for insurance company growth capital and general corporate purposes. The increase in interest expense of $2.2 million, or 14.3%, was primarily driven by was primarily driven by the issuance of the new debt.

For the six months ended June 30, 2025, depreciation and amortization expense was $8.9 million as compared to $9.9 million in 2024. Intangible amortization for the 2025 and 2024 periods is related to purchase accounting associated with acquisitions of Fortegra in 2014 and additional services businesses from 2019 to 2023.

**Gross Written Premiums and Premium Equivalents** <sup>(1)</sup>

The below table shows gross written premiums and premium equivalents by business mix for the six months ended June 30, 2025 and 2024:

---

| | | |
|:---|:---|:---|
| *($ in thousands)* | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|  | **2025** | **2024** |
| Property and short-tail | $524516 | $370905 |
| Contractual liability | 190246 | 160212 |
| General liability | 243832 | 176184 |
| Alternative risks | 171019 | 163238 |
| Professional liability | 121219 | 138330 |
| Europe | 105087 | 79670 |
| &nbsp;&nbsp;Commercial lines | $1355919 | $1088539 |
| &nbsp;&nbsp;Personal lines | 152413 | 163004 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Insurance | $1508332 | $1251543 |
| &nbsp;&nbsp;Auto and consumer goods warranty | 129377 | 165295 |
| &nbsp;&nbsp;Other services | 23090 | 22638 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Services | $152467 | $187933 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $1660799 | $1439476 |

---

<sup>(1)</sup> The total gross written premiums and premium equivalents of $1,660.8 million and $1,439.5 million for the six months ended June 30, 2025 and 2024, respectively, were comprised of gross written premiums of $1,228.2 million and $1,030.9 million, plus assumed premiums of $280.1 million and $220.7 million, plus gross service and administrative fee additions of $152.5 million and $187.9 million, respectively. See Note (6) Reinsurance Recoverable and Prepaid Reinsurance Premiums and Note (12) Revenue from Contracts with Customers within the respective periods for more information.

Total gross written premiums and premium equivalents for the six months ended June 30, 2025 were $1,660.8 million, representing an increase of $221.3 million, or 15.4% as compared to the prior year period. The increase was driven by a combination of factors including expanding Fortegra's distribution partner network, and growing E&S insurance lines. E&S premiums were $690.4 million for the six months ended June 30, 2025 compared to $557.7 million in the prior year period, a 23.8% increase. For the six

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

months ended June 30, 2025, Insurance increased by $256.8 million, or 20.5%, driven primarily by growth in property and short-tail, general liability and contractual liability, and European lines, partially offset by decline in professional liability and personal lines. For the six months ended June 30, 2025, Services decreased by $35.5 million, or 18.9%, driven by lower volume in consumer goods and vehicle service contracts.

**Net written premiums**

---

| | | |
|:---|:---|:---|
| *($ in thousands)* | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|  | **2025** | **2024** |
| Property and short-tail | $295970 | $216859 |
| Contractual liability | 46883 | 41516 |
| General liability | 112629 | 83860 |
| Alternative risks | 126275 | 119588 |
| Professional liability | 42427 | 64391 |
| Europe | 95928 | 79670 |
| &nbsp;&nbsp;Commercial lines | $720112 | $605884 |
| &nbsp;&nbsp;Personal lines | 66383 | 78164 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Insurance | $786495 | $684048 |

---

Net written premiums for the six months ended June 30, 2025 were $786.5 million, representing an increase of $102.4 million, or 15.0% as compared to the prior year period, consistent with growth in gross written premiums. For the six months ended June 30, 2025, commercial lines increased by $114.2 million, or 18.9%, driven by growth in E&S and specialty admitted business. For the six months ended June 30, 2025, personal lines decreased by $11.8 million, or 15.1%, driven by declines in personal credit and auto insurance lines. Property and short-tail lines represented $296.0 million, or 37.6%, of the total net written premiums for the six months ended June 30, 2025 compared to $216.9 million, or 31.7%, for the prior year period. Property and short-tail net written premiums were diversified by geographic location, exposure and risk type with substantial reinsurance protection.

***Combined Ratio***

The combined ratio was 89.2% for the six months ended June 30, 2025, compared to 90.0% for the prior year period, reflecting the consistent underwriting performance and scalability of the Company's operating platform. The underwriting ratio was 75.1%, a decrease of 2.7 percentage points from the prior year period, which consists of a loss ratio of 47.3%, compared to 46.8% in the prior year period, and an acquisition ratio of 27.8%, compared to 31.0% in the prior year period. The increase in loss ratio was driven by changes in business mix towards commercial lines and increases in repair and labor costs on vehicle service contracts compared to prior year period, which was offset by the decline in acquisition ratio as a result of changes in business mix and impacts from swing rate commission structures. Additionally, for the six months ended June 30, 2025, the loss ratio included 3.3 percentage points related to net catastrophe losses as compared to 0.1 percentage points in the prior year period. The primary catastrophic events impacting 2025 were the California wildfires. The operating expense ratio increased 1.9 percentage points to 14.1%, as compared to 12.2% in the prior year period, driven by our continued investment in growing our E&S business.

***Underwriting and Fee Revenues and Underwriting and Fee Margin - Non-GAAP***

The below tables show underwriting and fee revenues and underwriting and fee margin by business mix for the six months ended June 30, 2025 and 2024.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| *($ in thousands)* | **2025** | **2025** | **2025** | **2024** | **2024** | **2024** |
|  | **Insurance** | **Services** | **Total** | **Insurance** | **Services** | **Total** |
| Underwriting and Fee Revenues <sup>(1)</sup> | $747573 | $173216 | $920789 | $749820 | $193414 | $943234 |
| Net losses and loss adjustment expenses | 377719 |  | 377719 | 380639 |  | 380639 |
| Member benefit claims |  | 58066 | 58066 |  | 61000 | 61000 |
| Commission expense <sup>(2)</sup> | 190498 | 65421 | 255919 | 224172 | 68586 | 292758 |
| &nbsp;&nbsp;&nbsp;&nbsp;Underwriting and Fee Margin <sup>(1)</sup> | $179356 | $49729 | $229085 | $145009 | $63828 | $208837 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss ratio | 50.5% | 33.5% | 47.3% | 50.8% | 31.5% | 46.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition ratio | 25.5% | 37.8% | 27.8% | 29.9% | 35.5% | 31.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;Underwriting ratio | 76.0% | 71.3% | 75.1% | 80.7% | 67.0% | 77.8% |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

<sup>(1)</sup> &nbsp;&nbsp;&nbsp;&nbsp;See "—Non-GAAP Reconciliations" for a discussion of non-GAAP financial measures.

<sup>(2)</sup> &nbsp;&nbsp;&nbsp;&nbsp;Commission expense in this table is presented net of ceding fees and ceding commissions of $29.0 million and $7.2 million, respectively, as of the six months ended June 30, 2025, and $29.7 million and $7.8 million, respectively, as of the six months ended June 30, 2024.

Underwriting and fee revenues were $920.8 million for the six months ended June 30, 2025 as compared to $943.2 million for the six months ended June 30, 2024. Total underwriting and fee revenues decreased $22.4 million, or 2.4%. The decrease in Insurance was $2.2 million, or 0.3%, primarily driven by the impacts from the assumption of a block of business from an MGA partner in 2023, partially offset by continued growth in E&S business. The decrease in Services was $20.2 million, or 10.4%, driven by decrease in vehicle service contracts in U.S and Europe.

Underwriting and fee margin was $229.1 million for the six months ended June 30, 2025 as compared to $208.8 million for the six months ended June 30, 2024. Total underwriting and fee margin increased $20.2 million, or 9.7%. Insurance grew by $34.3 million, or 23.7%, driven by decrease in commission expense. Services decreased by $14.1 million, or 22.1%, primarily driven by decrease in vehicle service contracts.

***Return on Average Equity***

Return on average equity was 23.5% for the six months ended June 30, 2025, as compared to 25.8% for the six months ended June 30, 2024, with the decrease driven by slower revenue growth, partially offset by improvement of the combined ratio.

**Adjusted Net Income and Adjusted Return on Average Equity - Non-GAAP**

For the six months ended June 30, 2025, adjusted net income and adjusted return on average equity were $85.6 million and 25.3%, respectively, as compared to $74.4 million and 29.7%, respectively, for the six months ended June 30, 2024. The improvement of adjusted net income was driven by the improved combined ratio, in addition to improvements in net investment income.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**Tiptree Capital**

Tiptree Capital consists of our Mortgage segment, which includes the operating results of Reliance, our mortgage business, and Tiptree Capital - Other, which consists of our other non-insurance operating businesses and investments.

**Mortgage**

Through our Mortgage operating subsidiary, Reliance, we originate, sell, securitize and service one-to-four-family, residential mortgage loans, comprised of conforming mortgage loans, Federal Housing Administration ("FHA"), Veterans Administration ("VA"), United States Department of Agriculture ("USDA"), and to a lesser extent, non-agency jumbo prime.

We are an approved seller/servicer for Fannie Mae and Freddie Mac. We are also an approved issuer and servicer for Ginnie Mae. We originate residential mortgage loans through our retail distribution channel (directly to consumers) in 39 states and the District of Columbia as of June 30, 2025.

**Components of our Results of Operations**

**Revenues**

*Net Realized and Unrealized Gains (Losses)* include gains on sale of mortgage loans and the fair value adjustment in mortgage servicing rights. Gains on the sale of mortgage loans represent the difference between the selling price and carrying value of loans sold and are recognized upon settlement. Such gains also include the changes in fair value of loans held for sale and loan-related hedges and derivatives. We transfer the risk of loss or default to the loan purchaser, however, in some cases we are required to indemnify purchasers for losses related to non-compliance with borrowers' creditworthiness and collateral requirements. Because of this, we recognize gains on sale net of required indemnification and premium recapture reserves. The fair value adjustment on mortgage servicing rights represents fair value adjustments considering estimated prepayments and other factors associated with changes in interest rates, plus actual run-off in the servicing portfolio. We report these adjustments separate from servicing income and servicing expense.

*Other Revenue* includes loan origination fees, interest income, and mortgage servicing income. Loan origination fees are earned as mortgage loans are funded. Servicing fees are earned over the life of the loan. Interest income includes interest earned on loans held for sale and interest income on bank balances and short-term investments.

**Expenses**

*Employee Compensation and Benefits* includes salaries, commissions, benefits, bonuses, other incentive compensation and related taxes for employees. Commissions expense for sales staff generally varies with loan origination volumes.

*Interest Expense* represents borrowing costs under warehouse and other credit facilities used primarily to fund loan originations. Amortization of deferred financing costs, including commitment fees, is included in interest expense.

*Depreciation* is mainly associated with furniture, fixtures and equipment. *Amortization* is primarily associated with a trade name and internally developed software.

*Other Expenses* include loan origination expenses, namely, leads, appraisals, credit reporting and licensing fees, general and administrative expenses, including office rent, insurance, legal, consulting and payroll processing expenses, and servicing expense.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

The following tables present the Mortgage segment results for the following periods:

**Results of Operations**

---

| | | | | |
|:---|:---|:---|:---|:---|
| *($ in thousands)* | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| **Revenues:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gains (losses) | $10132 | $10136 | $19642 | $20800 |
| &nbsp;&nbsp;&nbsp;Other revenue | 6100 | 5747 | 11769 | 10974 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenues | $16232 | $15883 | $31411 | $31774 |
| **Expenses:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Employee compensation and benefits | $9827 | $9378 | $19143 | $18617 |
| &nbsp;&nbsp;&nbsp;Interest expense | 392 | 527 | 694 | 1178 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 79 | 97 | 153 | 222 |
| &nbsp;&nbsp;&nbsp;Other expenses | 5696 | 5353 | 11393 | 10476 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses | $15994 | $15355 | $31383 | $30493 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income (loss) before taxes | $238 | $528 | $28 | $1281 |
| **Key Performance Metrics:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Origination volumes | $244477 | $226871 | $453619 | $437273 |
| &nbsp;&nbsp;&nbsp;Gain on sale margins | 4.6% | 4.6% | 4.7% | 4.8% |
| &nbsp;&nbsp;&nbsp;Return on average equity | 1.4% | 3.1% | 0.2% | 3.8% |
| **Non-GAAP Financial Measures** <sup>(1)</sup>**:** |  |  |  |  |
| &nbsp;&nbsp;Adjusted net income | $17 | $181 | $627 | $(128) |
| &nbsp;&nbsp;Adjusted return on average equity | 0.1% | 1.4% | 2.2% | (0.5)% |

---

<sup>(1)</sup> &nbsp;&nbsp;&nbsp;&nbsp;See "—Non-GAAP Reconciliations" for a discussion of non-GAAP financial measures.

**Revenues - Three and Six Months ended June 30, 2025 compared to 2024**

For the three months ended June 30, 2025, $244.5 million of loans were funded, compared to $226.9 million for 2024, an increase of $17.6 million, or 7.8%. Gain on sale margins remained consistent at 4.6% for the three months ended June 30, 2025 and 2024. For the six months ended June 30, 2025, $453.6 million of loans were funded, compared to $437.3 million for the prior year period, an increase of $16.3 million, or 3.7%. Gain on sale margins decreased to 4.7% for the six months ended June 30, 2025, as compared to 4.8% for the six months ended June 30, 2024.

Net realized and unrealized gains for the three months ended June 30, 2025 and 2024 were $10.1 million. Net realized and unrealized gains for the six months ended June 30, 2025 were $19.6 million, compared to $20.8 million in the prior year period, a decrease of $1.2 million or 5.6%. The primary driver of decreased gain on sale revenues for six months ended June 30, 2025 was the negative fair value adjustment in mortgage servicing rights of $0.8 million in 2024 compared to a positive fair value adjustment of $1.4 million in the prior year period.

Other revenue for the three months ended June 30, 2025 was $6.1 million, compared to 5.7 million in the prior year period, an increase of $0.4 million, or 6%. Other revenue for the six months ended June 30, 2025 was $11.8 million, compared to $11.0 million in the prior year period, an increase of $0.8 million, or 7.2%. The increase was driven by higher loan servicing income and higher loan origination fees. As of June 30, 2025, the mortgage servicing asset was $41.4 million, a decrease from $42.6 million as of December 31, 2024.

**Expenses - Three and Six Months ended June 30, 2025 compared to 2024** 

For the three months ended June 30, 2025, employee compensation and benefits were $9.8 million, compared to $9.4 million in 2024, an increase of $0.4 million or 4.8%. For the six months ended June 30, 2025, employee compensation and benefits were $19.1 million, compared to $18.6 million in the prior year period, an increase of $0.5 million or 2.8%.

For the three months ended June 30, 2025, interest expense was at $0.4 million, a decrease of $0.1 million or 25.6%. For the six months ended June 30, 2025, interest expense was at $0.7 million, compared to $1.2 million in prior year period. The decreases in both periods were driven by lower interest rates.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

For the three months ended June 30, 2025, other expenses were $5.7 million, compared to $5.4 million in 2024, with the $0.3 million increase driven by increased loan origination expenses, including marketing costs. For the six months ended June 30, 2025, other expenses $11.4 million, compared to $10.5 million in the prior year period, an increase of $0.9 million, with the increase driven by a higher mortgage operational expenses.

**Income (loss) before taxes - Three and Six Months ended June 30, 2025 compared to 2024** 

Income before taxes for the three months ended June 30, 2025 was $0.2 million, compared to $0.5 million in 2024. The income before taxes for the six months ended June 30, 2025 was $28.0 thousand, compared to income before taxes of $1.3 million in the prior year period. The decrease for the six months ended June 30, 2025 was driven by negative fair value adjustment in mortgage servicing rights, partially offset by higher and servicing fees.

**Tiptree Capital - Other**

The following tables present a summary of Tiptree Capital - Other results for the following periods:

**Results of Operations**

---

| | | | | |
|:---|:---|:---|:---|:---|
| *($ in thousands)* | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| **Revenues:** |  |  |  |  |
| &nbsp;&nbsp;Net realized and unrealized gains (losses) | $(1456) | $(103) | $(716) | $2038 |
| &nbsp;&nbsp;Other income | 957 | 951 | 1883 | 2384 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total revenue | $(499) | $848 | $1167 | $4422 |
| **Expenses:** |  |  |  |  |
| &nbsp;&nbsp;Employee compensation and benefits | $119 | $136 | $221 | $243 |
| &nbsp;&nbsp;&nbsp;Other expenses | 2687 | 500 | 4067 | 974 |
| &nbsp;&nbsp;&nbsp;Total expenses | $2806 | $636 | $4288 | $1217 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income (loss) before taxes | $(3305) | $212 | $(3121) | $3205 |
| **Non-GAAP Financial Measures** <sup>(1)</sup>**:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Adjusted net income (before NCI) | $(409) | $175 | $(856) | $828 |
| &nbsp;&nbsp;&nbsp;Adjusted return on average equity | (1.9)% | 1.1% | (2.9)% | 1.8% |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>See "—Non-GAAP Reconciliations" for a discussion of non-GAAP financial measures.

**Revenues - Three and Six Months ended June 30, 2025 compared to 2024** 

Tiptree Capital - Other earns revenues from the following sources: net interest income, realized and unrealized gains and losses on the Company's investment holdings (including Invesque until the sale in April 2024); and charter revenues from vessels within the Company's maritime transportation operations. Subsequent to the sale of our dry bulk and tanker vessels, operations include two smaller vessels and other ancillary assets.

Revenues for the three months ended June 30, 2025 were $(0.5) million compared to $0.8 million in the prior year period with the decrease driven by unrealized investments losses on securities in the Company's investment holdings. Revenues for the six months ended June 30, 2025 were $1.2 million compared to $4.4 million for 2024 with decrease driven by unrealized investments losses on securities in the Company's investment holdings, and lower interest income on cash and cash equivalents.

**Income (loss) before taxes - Three and Six Months ended June 30, 2025 compared to 2024** 

The loss before taxes from Tiptree Capital - Other for the three months ended June 30, 2025 was $3.3 million, compared to the income before taxes of $0.2 million in 2024. The loss before taxes from Tiptree Capital - Other for the six months ended June 30, 2025 was $3.1 million, compared to the income before taxes of $3.2 million in the prior year period driven by increased other expenses.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**<u>Adjusted net income - Non-GAAP</u>** <sup>(1)</sup>

Adjusted net loss from Tiptree Capital - Other for the three months ended June 30, 2025 was $0.4 million, compared to adjusted net income of $0.2 million in 2024. Adjusted net loss for the six months ended June 30, 2025 was $0.9 million, compared to the adjusted net income of $0.8 million in 2024, with the decrease driven by increased other expenses, and lower interest income on cash and cash equivalents and U.S. Treasury securities recorded in other income.

**Corporate**

The following table presents a summary of corporate results for the following periods:

**Results of Operations**

---

| | | | | |
|:---|:---|:---|:---|:---|
| *($ in thousands)* | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** |
|  | **2025** | **2024** | **2025** | **2024** |
| &nbsp;&nbsp;&nbsp;Employee compensation and benefits | $1775 | $2080 | $3938 | $3876 |
| &nbsp;&nbsp;&nbsp;Employee incentive compensation expense | 5091 | 6765 | 12159 | 13359 |
| &nbsp;&nbsp;&nbsp;Interest expense | 2064 |  | 3236 |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 361 | 361 | 718 | 721 |
| &nbsp;&nbsp;&nbsp;Other expenses | 2074 | 2138 | 3992 | 4246 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total expenses | $11365 | $11344 | $24043 | $22202 |

---

Corporate expenses include expenses of the holding company for employee compensation and benefits, interest expense, and public company and other expenses. Corporate employee compensation and benefits includes the expense of management, legal and accounting staff. Other expenses primarily consisted of audit and professional fees, insurance, office rent and other related expenses.

Employee compensation and benefits, including incentive compensation expense, were $16.1 million for the six months ended June 30, 2025, compared to $17.2 million for the prior year period, driven by a decrease in accrued incentive compensation expense. Of the incentive compensation expense in the six months ended June 30, 2025, $8.4 million was stock-based compensation expense, compared to $5.4 million in 2024. The interest expense was $3.2 million for the six months ended June 30, 2025. As of June 30, 2025, the outstanding borrowing on the facility was $74.6 million compared to no outstanding borrowings in 2024. Other expenses declined to $4.0 million for the six months ended June 30, 2025 as compared to the prior year period driven primarily by decreased professional fees.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**Provision for Income Taxes**

The total income tax expense of $21.6 million and $18.7 million for the three months ended June 30, 2025 and 2024, respectively, is reflected as a component of net income (loss). For the three months ended June 30, 2025 and 2024, the Company's effective tax rate was equal to 41.0% and 45.9%, respectively, with both significantly higher than the U.S. statutory income tax rate of 21.0%, primarily due to the impact of outside basis deferred taxes on Tiptree's investment in Fortegra.

The total income tax expense of $34.0 million and $32.5 million for the six months ended June 30, 2025 and 2024, respectively, is reflected as components of net income (loss). For the six months ended June 30, 2025 and 2024, the Company's effective tax rate was equal to 43.5% and 46.2%, respectively, with both significantly higher than the U.S. statutory income tax rate of 21.0%, primarily due to the impact of outside basis deferred taxes on Tiptree's investment in Fortegra.

On April 15, 2024, the Company sold its 16.98 million shares of Invesque for $0.6 million of proceeds resulting in a capital loss carryforward for tax purposes of approximately $106.8 million.

Tiptree owns less than 80% of Fortegra and is required to record deferred taxes on the outside basis on its investment in Fortegra. This deferred tax liability represents the tax that would be due, before consideration of loss carryforwards, if Tiptree were to sell all of its Fortegra stock at its carrying value on Tiptree's balance sheet. As of June 30, 2025, the deferred tax liability relating to Fortegra was $102.0 million, which was an increase of $17.3 million from the year ended December 31, 2024, of which $4.6 million of expense was recorded in OCI, and $12.7 million expense was recorded as a provision for income taxes. As of June 30, 2024, the deferred tax liability relating to Fortegra was $71.6 million, which was an increase of $9.9 million from the year ended December 31, 2023, of which $0.9 million benefit was recorded in OCI, and $10.8 million expense was recorded as a provision for income taxes. Excluding the impact of these deferred taxes, the effective tax rates for the six months ended June 30, 2025 and 2024 were 27.3% and 30.8%, respectively.

**Balance Sheet Information**

Tiptree's total assets were $6.1 billion as of June 30, 2025, compared to $5.7 billion as of December 31, 2024. The $453.1 million increase in assets is primarily attributable to the growth in the Insurance segment.

Total stockholders' equity was $723.4 million as of June 30, 2025, compared to $656.8 million as of December 31, 2024, with the increase primarily driven by comprehensive income for the six months ended June 30, 2025. As of June 30, 2025, there were 37,496,977 shares of common stock outstanding as compared to 37,255,838 shares as of December 31, 2024, with the increase driven by the vesting of share-based incentive compensation.

In March and April 2024, Tiptree, Warburg and Fortegra independent directors contributed $30.0 million, $9.9 million and $0.1 million, respectively, to Fortegra in exchange for common shares of Fortegra. As of June 30, 2025, Fortegra was owned approximately 79.1% by Tiptree Holdings, 17.7% by Warburg and 3.2% by management and directors of Fortegra, before giving effect to the exercise of outstanding warrants and management options, and the conversion of outstanding preferred stock.

The following table is a summary of certain balance sheet information:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| *($ in thousands)* |  | **Tiptree Capital** | **Tiptree Capital** |  |  |
|  | **Insurance** | **Mortgage** | **Other** | **Corporate** | **Total** |
| Total assets | $5848384 | $195314 | $83556 | $20638 | $6147892 |
| Corporate debt | $325000 | $— | $— | $74625 | $399625 |
| Asset based debt | 46419 | 64069 |  |  | 110488 |
| Tiptree Inc. stockholders' equity <sup>(1)</sup> | $507403 | $55987 | $81152 | $(144704) | $499838 |
| <u>Non-controlling interests:</u> |  |  |  |  |  |
| Fortegra preferred interests | 77679 |  |  |  | 77679 |
| Common interests | 145851 |  |  |  | 145851 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | $730933 | $55987 | $81152 | $(144704) | $723368 |

---

<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Included in Corporate equity is the deferred tax liability on the outside basis on Tiptree's investment in Fortegra of $102.0 million as of June 30, 2025.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**<u>NON-GAAP MEASURES AND RECONCILIATIONS</u>**

**Non-GAAP Reconciliations**

In addition to GAAP results, management uses the non-GAAP financial measures underwriting and fee revenues and underwriting and fee margin in order to better explain to investors the underwriting performance and the respective retentions between the Company and its agents and reinsurance partners. We also use the non-GAAP financial measures adjusted net income and adjusted return on average equity as measures of operating performance and as part of our resource and capital allocation process, to assess comparative returns on invested capital. Management believes these measures provide supplemental information useful to investors as they are frequently used by the financial community to analyze financial performance and to compare relative performance among comparable companies. Adjusted net income, adjusted return on average equity, underwriting and fee revenues and underwriting and fee margin are not measurements of financial performance or liquidity under GAAP and should not be considered as an alternative or substitute for earned premiums, net income or any other measure derived in accordance with GAAP.

***Underwriting and Fee Revenues and Underwriting and Fee Margin — Non-GAAP (Insurance only)***

*Underwriting and Fee Revenues — Non-GAAP* — We define underwriting and fee revenues as earned premiums, net, service and administrative fees (excluding ceding fees) and other income (excluding cash and cash equivalent interest income). We reconcile underwriting and fee revenues as total revenues excluding net investment income, net realized gains (losses) and net unrealized gains (losses), ceding fees, ceding commissions and cash and cash equivalent interest income as reported in other income. Underwriting and fee revenues represents revenues generated by our underwriting and fee-based operations and allows us to evaluate our underwriting performance without regard to investment income. We use this metric as we believe it gives our management and other users of our financial information useful insight into our underlying business performance. Underwriting and fee revenues should not be viewed as a substitute for total revenues calculated in accordance with GAAP, and other companies may define underwriting and fee revenues differently.

---

| | | | | |
|:---|:---|:---|:---|:---|
| *($ in thousands)* | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Total revenues | $513017 | $529942 | $993598 | $1008698 |
| Less: Net investment income | (10505) | (6381) | (22234) | (13139) |
| Less: Net realized and unrealized gains (losses) | (11968) | (2545) | (8549) | (5364) |
| Less: Ceding fees <sup>(1)</sup> | (14385) | (15041) | (28992) | (29660) |
| Less: Ceding commissions | (3542) | (5065) | (7175) | (7809) |
| Less: Cash and cash equivalent interest income <sup>(2)</sup> | (3059) | (5759) | (5859) | (9492) |
| &nbsp;&nbsp;&nbsp;&nbsp;Underwriting and fee revenues <sup>(3)</sup> | $469558 | $495151 | $920789 | $943234 |

---

<sup>(1)</sup> Ceding fees were included in service and administrative fees on the statement of operations.

<sup>(2)</sup> Cash and cash equivalent interest income was included in other revenue on the statement of operations.

<sup>(3)</sup> Underwriting and fee revenues exclude ceding fees, ceding commissions and cash and cash equivalent interest income from other revenue.

*Underwriting and Fee Margin — Non-GAAP* — We define underwriting and fee margin as income before taxes, excluding net investment income, net realized gains (losses), net unrealized gains (losses), cash and cash equivalent interest income, employee compensation and benefits, other expenses, interest expense and depreciation and amortization. Underwriting and fee margin represents the underwriting performance of our underwriting and fee-based programs. As such, underwriting and fee margin excludes general administrative expenses, interest expense, depreciation and amortization and other corporate expenses as those expenses support the vertically integrated business model and not any individual component of our business mix. We use this metric as we believe it gives our management and other users of our financial information useful insight into the specific performance of our underlying underwriting and fee programs. Underwriting and fee income should not be viewed as a substitute for income before taxes calculated in accordance with GAAP, and other companies may define underwriting and fee margin differently.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

---

| | | | | |
|:---|:---|:---|:---|:---|
| *($ in thousands)* | **Three Months Ended <br>June 30,** | **Three Months Ended <br>June 30,** | **Six Months Ended<br>June 30,** | **Six Months Ended<br>June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Income (loss) before income taxes | $67144 | $51250 | $105198 | $88061 |
| Less: Net investment income | (10505) | (6381) | (22234) | (13139) |
| Less: Net realized and unrealized gains (losses) | (11968) | (2545) | (8549) | (5364) |
| Less: Cash and cash equivalent interest income <sup>(1)</sup> | (3059) | (5759) | (5859) | (9492) |
| Plus: Depreciation and amortization | 4484 | 4833 | 8934 | 9916 |
| Plus: Interest expense | 8406 | 7488 | 17292 | 15127 |
| Plus: Employee compensation and benefits | 37711 | 31558 | 74146 | 63008 |
| Plus: Other expenses | 28314 | 27559 | 60157 | 60720 |
| &nbsp;&nbsp;&nbsp;&nbsp;Underwriting and fee margin <sup>(2)</sup> | $120527 | $108003 | $229085 | $208837 |

---

<sup>(1)</sup> Cash and cash equivalent interest income was included in other revenue on the statement of operations.

<sup>(2)</sup> Underwriting and fee margin exclude cash and cash equivalent interest income.

***Adjusted Net Income — Non-GAAP***

We define adjusted net income as income before taxes, less provision (benefit) for income taxes, and excluding the after-tax impact of various expenses that we consider to be unique and non-recurring in nature, including merger and acquisition related expenses, stock-based compensation, net realized and unrealized gains (losses) and intangibles amortization associated with purchase accounting, all of which is reduced for non-controlling interests. The calculation of adjusted net income excludes net realized and unrealized gains (losses) that relate to investments or assets rather than business operations. Adjusted net income should not be viewed as a substitute for income before taxes calculated in accordance with GAAP, and other companies may define adjusted net income differently. Adjusted net income (before NCI) is presented before the impacts of non-controlling interests.

We present adjustments for amortization associated with acquired intangible assets. The intangible assets were recorded as part of purchase accounting in connection with Tiptree's acquisition of Fortegra Financial in 2014, and additional services businesses from 2019 to 2024. The intangible assets acquired contribute to overall revenue generation, and the respective purchase accounting adjustments will continue to occur in future periods until such intangible assets are fully amortized in accordance with the respective amortization periods required by GAAP.

***Adjusted Return on Average Equity — Non-GAAP***

We define adjusted return on average equity as adjusted net income expressed on an annualized basis as a percentage of average beginning and ending stockholders' equity during the period. See "—Adjusted Net Income—Non-GAAP" above. Adjusted return on average equity should not be viewed as a substitute for return on average equity calculated in accordance with GAAP, and other companies may define adjusted return on average equity differently.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** |
| *($ in thousands)* |  | **Tiptree Capital** | **Tiptree Capital** |  |  |  |
|  | **Insurance** | **Mortgage** | **Other** | **Corporate** | **Corporate** | **Total** |
| Income (loss) before taxes | $67144 | $238 | $(3305) | $| (11365) | $52712 |
| Less: Income tax (benefit) expense | (15980) | (40) | (171) | (5417) | (5417) | (21608) |
| Less: Net realized and unrealized gains (losses) <sup>(1)</sup> | (11968) | (216) | 1456 |  |  | (10728) |
| Plus: Intangibles amortization <sup>(2)</sup> | 3351 |  |  |  |  | 3351 |
| Plus: Stock-based compensation expense | 775 |  |  | 1490 | 1490 | 2265 |
| Plus: Non-recurring expenses <sup>(3)</sup> | 789 |  | 1350 |  |  | 2139 |
| Plus: Non-cash fair value adjustments <sup>(4)</sup> | (1426) |  |  |  |  | (1426) |
| Plus: Impact of tax deconsolidation of Fortegra <sup>(5)</sup> |  |  |  | 7937 | 7937 | 7937 |
| Less: Tax on adjustments <sup>(6)</sup> | 2487 | 35 | 261 | (836) | (836) | 1947 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income (before NCI) | $45172 | $17 | $(409) | $| (8191) | $36589 |
| Less: Impact of non-controlling interests | (9461) |  |  |  |  | (9461) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income  | $35711 | $17 | $(409) | $| (8191) | $27128 |
| &nbsp;&nbsp;Adjusted net income (before NCI) | $45172 | $17 | $(409) | $| (8191) | $36589 |
| Average stockholders' equity | $699428 | $55889 | $85281 | $| (137183) | $703415 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted return on average equity <sup>(7)</sup> | 25.8% | 0.1% | (1.9)% | NM% | NM% | 20.8% |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** |
| *($ in thousands)* |  | **Tiptree Capital** | **Tiptree Capital** |  |  |  |
|  | **Insurance** | **Mortgage** | **Other** | **Corporate** | **Corporate** | **Total** |
| Income (loss) before taxes | $51250 | $528 | $212 | $| (11344) | $40646 |
| Less: Income tax (benefit) expense | (13568) | (113) | (116) | (4876) | (4876) | (18673) |
| Less: Net realized and unrealized gains (losses) <sup>(1)</sup> | (2545) | (289) | 103 |  |  | (2731) |
| Plus: Intangibles amortization <sup>(2)</sup> | 3727 |  |  |  |  | 3727 |
| Plus: Stock-based compensation expense | 1022 |  |  | 2375 | 2375 | 3397 |
| Plus: Non-recurring expenses <sup>(3)</sup> | 166 |  |  |  |  | 166 |
| Plus: Non-cash fair value adjustments <sup>(4)</sup> | 861 |  |  |  |  | 861 |
| Plus: Impact of tax deconsolidation of Fortegra <sup>(5)</sup> |  |  |  | 6357 | 6357 | 6357 |
| Less: Tax on adjustments <sup>(6)</sup> | (597) | 55 | (24) | (405) | (405) | (971) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income (before NCI) | $40316 | $181 | $175 | $| (7893) | $32779 |
| Less: Impact of non-controlling interests | (8357) |  |  |  |  | (8357) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income  | $31959 | $181 | $175 | $| (7893) | 24422 |
| &nbsp;&nbsp;Adjusted net income (before NCI) | $40316 | $181 | $175 | $| (7893) | $32779 |
| Average stockholders' equity | $531447 | $53092 | $66580 | $| (42766) | $608353 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted return on average equity <sup>(7)</sup> | 30.3% | 1.4% | 1.1% | NM% | NM% | 21.6% |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** |
| *($ in thousands)* |  | **Tiptree Capital** | **Tiptree Capital** |  |  |  |
|  | **Insurance** | **Mortgage** | **Other** | **Corporate** | **Corporate** | **Total** |
| Income (loss) before taxes | $105198 | $28 | $(3121) | $| (24043) | $78062 |
| Less: Income tax (benefit) expense | (25484) | 31 | (329) | (8208) | (8208) | (33990) |
| Less: Net realized and unrealized gains (losses) <sup>(1)</sup> | (8549) | 797 | 716 |  |  | (7036) |
| Plus: Intangibles amortization <sup>(2)</sup> | 6685 |  |  |  |  | 6685 |
| Plus: Stock-based compensation expense | 3098 |  |  | 3759 | 3759 | 6857 |
| Plus: Non-recurring expenses <sup>(3)</sup> | 4206 |  | 1350 |  |  | 5556 |
| Plus: Non-cash fair value adjustments <sup>(4)</sup> | 593 |  |  |  |  | 593 |
| Plus: Impact of tax deconsolidation of Fortegra <sup>(5)</sup> |  |  |  | 12660 | 12660 | 12660 |
| Less: Tax on adjustments <sup>(6)</sup> | (99) | (229) | 528 | (1207) | (1207) | (1007) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income (before NCI) | $85648 | $627 | $(856) | $| (17039) | $68380 |
| Less: Impact of non-controlling interests | (17920) |  |  |  |  | (17920) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income  | $67728 | $627 | $(856) | $| (17039) | $50460 |
| &nbsp;&nbsp;Adjusted net income (before NCI) | $85648 | $627 | $(856) | $| (17039) | $68380 |
| &nbsp;&nbsp;Average stockholders' equity | $678209 | $55958 | $58523 | $| (102619) | $690071 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted return on average equity <sup>(7)</sup> | 25.3% | 2.2% | (2.9)% | NM% | NM% | 19.8% |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** |
| *($ in thousands)* |  | **Tiptree Capital** | **Tiptree Capital** |  |  |  |
|  | **Insurance** | **Mortgage** | **Other** | **Corporate** | **Corporate** | **Total** |
| Income (loss) before taxes | $88061 | $1281 | $3205 | $| (22202) | $70345 |
| Less: Income tax (benefit) expense | (23490) | (276) | (808) | (7917) | (7917) | (32491) |
| Less: Net realized and unrealized gains (losses) <sup>(1)</sup> | (5364) | (1449) | (2038) |  |  | (8851) |
| Plus: Intangibles amortization <sup>(2)</sup> | 7698 |  |  |  |  | 7698 |
| Plus: Stock-based compensation expense | 1804 |  |  | 5428 | 5428 | 7232 |
| Plus: Non-recurring expenses <sup>(3)</sup> | 3336 |  |  |  |  | 3336 |
| Plus: Non-cash fair value adjustments <sup>(4)</sup> | 5072 |  |  |  |  | 5072 |
| Plus: Impact of tax deconsolidation of Fortegra <sup>(5)</sup> |  |  |  | 10822 | 10822 | 10822 |
| Less: Tax on adjustments <sup>(6)</sup> | (2668) | 316 | 469 | (892) | (892) | (2775) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income (before NCI) | $74449 | $(128) | $828 | $| (14761) | $60388 |
| Less: Impact of non-controlling interests | (15433) |  |  |  |  | (15433) |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted net income  | $59016 | $(128) | $828 | $| (14761) | 44955 |
| &nbsp;&nbsp;Adjusted net income (before NCI) | $74449 | $(128) | $828 | $| (14761) | $60388 |
| &nbsp;&nbsp;Average stockholders' equity | $500903 | $52798 | $94500 | $| (50884) | $597317 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted return on average equity <sup>(7)</sup> | 29.7% | (0.5)% | 1.8% | NM% | NM% | 20.2% |

---

<sup>(1)</sup> Net realized and unrealized gains (losses) added back in Adjusted net income excludes net realized and unrealized gains (losses) from the mortgage segment and unrealized gains (losses) on mortgage servicing rights.

<sup>(2)</sup> Specifically associated with acquisition purchase accounting. See Note (7) Goodwill and Intangible Assets, net, for the period ended June 30, 2025.

<sup>(3)</sup> For the three and six months ended June 30, 2025 and 2024, included in other expenses were expenses related to legal, banker and other expenses including expenses associated with preparation of the registration statement for the withdrawn Fortegra initial public offering in 2024.

<sup>(4)</sup> For the three and six months ended June 30, 2025 and 2024, non-cash fair-value adjustments represent a change in fair value of the Fortegra Additional Warrant liability.

<sup>(5)</sup> For the three and six months ended June 30, 2025 and 2024, included in the adjustment is an add-back of $7.9 million and $6.4 million, respectively, and $12.7 million and $10.8 million, respectively, related to deferred tax expense from the WP Transaction.

<sup>(6)</sup> Tax on adjustments represents the tax applied to the total non-GAAP adjustments and includes adjustments for non-recurring or discrete tax impacts.

<sup>(7)</sup> Total Adjusted return on average equity after non-controlling interests was 22.3% and 22.7% for the three months ended June 30, 2025 and 2024, respectively, based on $27.1 million and 24.4 million of Adjusted net income over $486.8 million and $430.6 million of average Tiptree Inc. stockholders' equity. Total Adjusted return on average equity after non-controlling interests was 21.1% and 21.1% for the six months ended June 30, 2025 and 2024, respectively, based on $50.5 million and $45.0 million of Adjusted net income over $478.8 million and $426.7 million of average Tiptree Inc. stockholders' equity.

**Book Value per share - Non-GAAP**

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

Management believes the use of this financial measure provides supplemental information useful to investors as book value is frequently used by the financial community to analyze company growth on a relative per share basis. The following table provides a reconciliation between total stockholders' equity and total shares outstanding, net of treasury shares.

---

| | | |
|:---|:---|:---|
| *($ in thousands, except per share information)* | **As of June 30,**  | **As of June 30,**  |
|  | **2025** | **2024** |
| Total stockholders' equity | $723368 | $618069 |
| &nbsp;&nbsp;&nbsp;Less: Non-controlling interests | 223530 | 181620 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity, net of non-controlling interests | $499838 | $436449 |
| Total common shares outstanding | 37497 | 36785 |
| Book value per share | $13.33 | $11.86 |

---

**<u>LIQUIDITY AND CAPITAL RESOURCES</u>**

Our principal sources of liquidity are unrestricted cash, cash equivalents and other liquid investments, the Tiptree Credit Agreement and distributions from operating subsidiaries, including income from our investment portfolio and sales of assets and investments. We intend to use our cash resources to continue to fund our operations and grow our businesses. We may seek additional sources of cash to fund acquisitions or investments. These additional sources of cash may take the form of debt or equity and may be at the parent, subsidiary or asset level. We are a holding company, and our liquidity needs are primarily for compensation, professional fees, office rent and insurance costs.

Our subsidiaries' ability to generate sufficient net income and cash flows to make cash distributions will be subject to numerous business and other factors, including restrictions contained in agreements for the strategic investment by Warburg in Fortegra, our subsidiaries' financing agreements, regulatory restrictions, availability of sufficient funds at such subsidiaries, general economic and business conditions, tax considerations, strategic plans, financial results and other factors such as target capital ratios and ratio levels anticipated by rating agencies to maintain or improve current ratings. We expect our cash and cash equivalents and distributions from operating subsidiaries, our subsidiaries' access to financing, and sales of investments to be adequate to fund our operations for at least the next 12 months, as well as the long term.

As of June 30, 2025, cash and cash equivalents, excluding restricted cash, were $383.8 million, compared to $320.1 million as of December 31, 2024, an increase of $63.8 million, primarily driven by the issuance of debt at the holding company.

Our mortgage business relies on short term uncommitted sources of financing as a part of their normal course of operations. To date, we have been able to obtain and renew uncommitted warehouse credit facilities. If we were not able to obtain financing, then we may need to draw on other sources of liquidity to fund our mortgage business. See Note (9) Debt, net in the notes to our condensed consolidated financial statements for additional information regarding our insurance and mortgage borrowings.

We believe that cash flow from operations will provide sufficient capital to continue to grow the business and fund interest on the outstanding debt, capital expenditures and other general corporate needs over the next several years. As we continue to expand our business, including by any acquisitions we may make, we may, in the future, require additional working capital for increased costs.

For purposes of determining enterprise value, we consider corporate credit agreements and preferred trust securities, which we refer to as corporate debt, as corporate financing and associated interest expense is added back. The below table outlines this amount by debt outstanding and interest expense at the insurance company and corporate level.

**Corporate Debt**

---

| | | | | |
|:---|:---|:---|:---|:---|
| *($ in thousands)* | **Corporate Debt Outstanding** <br>**as of June 30,**  | **Corporate Debt Outstanding** <br>**as of June 30,**  | **Interest Expense for the six months ended June 30,**  | **Interest Expense for the six months ended June 30,**  |
|  | **2025** | **2024** | **2025** | **2024** |
| Insurance | $325000 | $260500 | $14948 | $11889 |
| Corporate | 74625 |  | 3236 |  |
| &nbsp;&nbsp;&nbsp;Total | $399625 | $260500 | $18184 | $11889 |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

On February 7, 2025, we entered into the Tiptree Credit Agreement, pursuant to which Tiptree Holdings borrowed $75.0 million to, among other things, fund working capital and general corporate purposes. The principal of, and all accrued and unpaid interest on, all loans under the Tiptree Credit Agreement will mature on February 7, 2028.

As of June 30, 2025, a total of $50.0 million was outstanding under the revolving line of credit in our insurance business as compared to no outstanding borrowings under the revolving line of credit in our insurance business as of December 31, 2024. The maximum borrowing capacity under the agreements as of June 30, 2025 and 2024 was $200.0 million.

On November 7, 2024, Fortegra issued $150.0 million of 9.25% Fixed Rate Resetting Junior Subordinated Notes due November 2064 ("the 2024 Notes"). The proceeds of the 2024 Notes were used to repay outstanding indebtedness under the Company's credit agreement, for insurance company growth capital and general corporate purposes. Beginning on November 15, 2029, the Company may redeem the 2024 Notes at par plus accrued and unpaid interest.

**Consolidated Comparison of Cash Flows**

---

| | | |
|:---|:---|:---|
| *($ in thousands)* | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|  | **2025** | **2024** |
| Cash and cash equivalents provided by (used in): |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating activities | $(12068) | $109582 |
| &nbsp;&nbsp;&nbsp;&nbsp;Investing activities | 10068 | 18564 |
| &nbsp;&nbsp;&nbsp;&nbsp;Financing activities | 54488 | (14918) |
| &nbsp;&nbsp;&nbsp;&nbsp;Effect of exchange rate changes on cash | 6296 | (412) |
| Change in cash, cash equivalents and restricted cash | $58784 | $112816 |

---

*Operating Activities*

Cash used in operating activities was $12.1 million for the six months ended June 30, 2025. In 2025, the primary sources of cash from operating activities included growth in insurance premiums written resulting in increases in policy liabilities and unpaid claims, and unearned premiums, which were more than offset by increases in accounts receivable, and reinsurance recoverables, and a decrease in deferred revenues.

Cash provided by operating activities was $109.6 million for the six months ended June 30, 2024. In 2024, the primary sources of cash from operating activities included growth in insurance premiums written resulting in increases in policy liabilities and unpaid claims, which were partially offset by increases in accounts receivable and prepaid reinsurance premiums and decreases in reinsurance payables and unearned premiums.

*Investing Activities* 

Cash provided by investing activities was $10.1 million for the six months ended June 30, 2025. In 2025, the primary source of cash was the proceeds from notes receivable exceeding the issuance of notes receivable, partially offset by the purchases of investments exceeding the proceeds from investments.

Cash provided by investing activities was $18.6 million for the six months ended June 30, 2024. In 2024, the primary source of cash was proceeds from the sale of investments outpacing purchases, partially offset by the issuance of notes receivable exceeding proceeds from notes receivable.

*Financing Activities*

Cash provided by financing activities was $54.5 million for the six months ended June 30, 2025. In 2025, the cash provided was primarily proceeds from the senior secured credit facility at Tiptree Holdings in amount of $75.0 million, partially offset by the payment of common and preferred dividends.

Cash used in financing activities was $14.9 million for the six months ended June 30, 2024. In 2024, the cash used was primarily repayments of corporate borrowings at Fortegra and the payment of common and preferred dividends, partially offset by a non-controlling interest contribution to Fortegra.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**<u>CRITICAL ACCOUNTING POLICIES AND ESTIMATES</u>**

The preparation of our financial statements in accordance with U.S. GAAP, which requires management to make estimates and assumptions that affect the amounts reported in our financial statements and accompanying notes. Actual results could differ materially from those estimates. There have been no material changes to the critical accounting policies and estimates as discussed in Part II, Item 7A in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

**Recently Adopted and Issued Accounting Standards**

For a discussion of recently adopted and issued accounting standards, see the section "*Recent Accounting Standards"* in Note (2) Summary of Significant Accounting Policies of the notes to the accompanying condensed consolidated financial statements.

**<u>Item 3. Quantitative and Qualitative Disclosures About Market Risk</u>**

Our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 described our Quantitative and Qualitative Disclosures About Market Risk. There were no material changes to the assumptions or risks during the six months ended June 30, 2025.

**<u>Item 4. Controls and Procedures</u>**

**Evaluation of Disclosure Controls and Procedures**

The Company's management, with the participation of the Company's Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Company's disclosure controls and procedures (as such term defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act as of the end of the period covered by this report. The Company's disclosure controls and procedures are designed to provide reasonable assurance that material information is recorded, processed, summarized and reported accurately and on a timely basis. Based on such evaluation, the Company's Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Company's disclosure controls and procedures are effective.

**Changes in Internal Control over Financial Reporting**

There have not been any changes in the Company's internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d- 15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**<u>PART II. OTHER INFORMATION</u>**

**<u>Item 1. Legal Proceedings</u>**

Our legal proceedings are discussed under the heading "Litigation" in Note (19) Commitments and Contingencies in the Notes to the condensed consolidated financial statements in this report.

**<u>Item 1A. Risk Factors</u>**

For information regarding factors that could affect our Company, results of operations and financial condition, see the risk factors discussed under Part I, Item 1A in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024. There have been no material changes in those risk factors.

**<u>Item 2. Unregistered Sales of Equity Securities and Use of Proceeds</u>**

**Purchases of Equity Securities by the Issuer and Affiliated Purchasers**

Share repurchase activity for three months ended June 30, 2025 was as follows:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Period** | **Purchaser** | **Total**<br>**Number of**<br>**Shares**<br>**Purchased**<sup>(1)</sup> | **Average<br>Price<br>Paid Per<br>Share** | **Total Number of Shares Purchased as Part of Publicly<br>Announced Plans or<br>Programs** | **Approximate Dollar Value ($ in thousands of Shares That May Yet Be Purchased**<br>**Under the Plans or**<br>**Programs**<sup>(1)</sup> |
| April 1, 2025 to April 30, 2025 | Tiptree Inc. |  | $— |  |  |
| May 1, 2025 to May 31, 2025 | Tiptree Inc. |  | $— |  |  |
| June 1, 2025 to June 30, 2025 | Tiptree Inc. |  | $— |  |  |
|  | Total |  | $— |  | $11945 |

---

(1)On November 2, 2020, the Board of Directors of Tiptree authorized Tiptree's Executive Committee to repurchase up to $20 million of its outstanding common stock in the aggregate from time to time.

**<u>Item 3. Defaults Upon Senior Securities</u>**

None.

**<u>Item 4. Mine Safety Disclosures</u>**

Not Applicable.

**<u>Item 5. Other Information</u>**

None.

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**<u>Item 6. Exhibits, Financial Statement Schedules</u>** 

---

| | |
|:---|:---|
| The following documents are filed as a part of this Form 10-Q: |  |
| <u>Financial Statements (Unaudited):</u> |  |
| Condensed Consolidated Balance Sheets as of June 30, 2025 and December 31, 2024 | <u>F- [3](#i8a595694ff044b39a79caac01d6b70cb_22)</u> |
| Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2025 and 2024 | <u>F- [4](#i8a595694ff044b39a79caac01d6b70cb_28)</u> |
| Condensed Consolidated Statements of Comprehensive Income (Loss) for the three and six months ended June 30, 2025 and 2024 | <u>F- [5](#i8a595694ff044b39a79caac01d6b70cb_31)</u> |
| Condensed Consolidated Statements of Changes in Stockholders' Equity for the periods ended June 30, 2025 and 2024 | <u>F- [6](#i8a595694ff044b39a79caac01d6b70cb_34)</u> |
| Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2025 and 2024 | <u>F- [8](#i8a595694ff044b39a79caac01d6b70cb_40)</u> |
| [Notes to](#i8a595694ff044b39a79caac01d6b70cb_43) Condensed[Consolidated Financial Statements](#i8a595694ff044b39a79caac01d6b70cb_43) | <u>F- [10](#i8a595694ff044b39a79caac01d6b70cb_43)</u> |
| <u>Exhibits:</u> |  |
| The Exhibits listed in the Index of Exhibits, which appears immediately following the signature page, is incorporated herein by reference and is filed as part of this Form 10-Q. |  |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

**<u>SIGNATURES</u>**

Pursuant to the requirements of the Securities Exchange Act of 1934, Tiptree Inc. has duly caused this report to be signed on its behalf by the undersigned, there unto duly authorized.

---

| | | |
|:---|:---|:---|
| | | **Tiptree Inc.** |
| Date: | July 30, 2025 | By:/s/ Michael Barnes |
|  |  | Michael Barnes |
|  |  | Executive Chairman |
| Date: | July 30, 2025 | By:/s/ Jonathan Ilany |
|  |  | Jonathan Ilany |
|  |  | Chief Executive Officer |
| Date: | July 30, 2025 | By:/s/ Scott McKinney |
|  |  | Scott McKinney |
|  |  | Chief Financial Officer<br>(Principal Financial Officer and<br>Principal Accounting Officer) |

---

------

**<u>[**Table of Contents**](#i8a595694ff044b39a79caac01d6b70cb_7)</u>**

 **<u>EXHIBIT INDEX</u>**

---

| | |
|:---|:---|
| **<u>Exhibit No.</u>** | **<u>Description</u>** |
| 31.1 | <u>[Certification of Executive Chairman pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).](ex311-630202510q.htm)</u> |
| 31.2 | <u>[Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).](ex312-630202510q.htm)</u> |
| 31.3 | <u>[Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).](ex313-630202510q.htm)</u> |
| 32.1 | <u>[Certification of Executive Chairman pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).](ex321-630202510q.htm)</u> |
| 32.2 | <u>[Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).](ex322-630202510q.htm)</u> |
| 32.3 | <u>[Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).](ex323-630202510q.htm)</u> |
| 101.INS | XBRL Instance Document\*  |
| 101.SCH | XBRL Taxonomy Extension Schema Document\*  |
| 101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document\*  |
| 101.LAB | XBRL Taxonomy Extension Label Linkbase Document\*  |
| 101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document\*  |
| 101.DEF | XBRL Taxonomy Extension Definition Linkbase Document\*  |
| 104 | Cover page from Tiptree's Form 10-Q for the quarter ended June 30, 2025 formatted in iXBRL (included in Exhibit 101). |

---

\* &nbsp;&nbsp;&nbsp;&nbsp;Attached as Exhibit 101 to this Quarterly Report on Form 10-Q are the following materials, formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets as of June 30, 2025 and December 31, 2024, (ii) the Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2025 and 2024, (iii) the Condensed Consolidated Statements of Comprehensive Income (Loss) for the three and six months ended June 30, 2025 and 2024, (iv) the Condensed Consolidated Statements of Changes in Stockholders' Equity for the periods ended June 30, 2025 and 2024, (v) the Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2025 and 2024 and (vi) the Notes to the Condensed Consolidated Financial Statements.

## Exhibit 31.1

EXHIBIT 31.1

**CERTIFICATIONS** 

I, Michael Barnes, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Tiptree Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 (b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | | |
|:---|:---|:---|
| Date: | July 30, 2025 | /s/ Michael Barnes |
| | | **Michael Barnes**  |
| | | **Executive Chairman** |

---

## Exhibit 31.2

EXHIBIT 31.2

**CERTIFICATIONS** 

I, Jonathan Ilany, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Tiptree Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 (b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | | |
|:---|:---|:---|
| Date: | July 30, 2025 | /s/ Jonathan Ilany |
| | | **Jonathan Ilany** |
| | | **Chief Executive Officer** |

---

## Exhibit 31.3

EXHIBIT 31.3

**CERTIFICATIONS** 

I, Scott McKinney, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Tiptree Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 (b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | | |
|:---|:---|:---|
| Date: | July 30, 2025 | /s/ Scott McKinney |
| | | **Scott McKinney** |
| | | **Chief Financial Officer** |

---

## Exhibit 32.1

EXHIBIT 32.1

**Certification Pursuant to Section 18 U.S.C. Section 1350,** 

**As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002** 

In connection with the Quarterly Report of Tiptree Inc. (the "Company") on Form 10-Q for the quarter ended June 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Michael Barnes, the Executive Chairman of the Company, certify pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that;

(i) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(ii) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ Michael Barnes |
| **Michael Barnes** |
| **Executive Chairman** |

---

Date: July 30, 2025

## Exhibit 32.2

EXHIBIT 32.2

**Certification Pursuant to Section 18 U.S.C. Section 1350,** 

**As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002** 

In connection with the Quarterly Report of Tiptree Inc. (the "Company") on Form 10-Q for the quarter ended June 30, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Jonathan Ilany, the Chief Executive Officer of the Company, certify pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that;

(i) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(ii) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ Jonathan Ilany |
| **Jonathan Ilany** |
| **Chief Executive Officer** |

---

Date: July 30, 2025

## Exhibit 32.3

EXHIBIT 32.3

**Certification Pursuant to Section 18 U.S.C. Section 1350,** 

**As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002** 

&nbsp;&nbsp;&nbsp;&nbsp;In connection with the Quarterly Report of Tiptree Inc. (the "Company") on Form 10-Q for the quarter ended June 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Scott McKinney, the Chief Financial Officer of the Company, certify pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that;

(i) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(ii) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ Scott McKinney |
| **Scott McKinney** |
| **Chief Financial Officer** |

---

Date: July 30, 2025

<br>