NI Holdings Inc
NASDAQ:NODK
Balance Sheet
Balance Sheet Decomposition
NI Holdings Inc
NI Holdings Inc
Balance Sheet
NI Holdings Inc
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
22
|
15
|
18
|
28
|
69
|
62
|
101
|
71
|
47
|
57
|
51
|
52
|
|
| Cash Equivalents |
22
|
15
|
18
|
28
|
69
|
62
|
101
|
71
|
47
|
57
|
51
|
52
|
|
| Insurance Receivable |
19
|
20
|
22
|
26
|
34
|
37
|
49
|
52
|
64
|
78
|
54
|
42
|
|
| Deferred Policy Acquisition Cost |
7
|
8
|
9
|
9
|
13
|
15
|
24
|
25
|
30
|
34
|
26
|
19
|
|
| PP&E Net |
5
|
5
|
5
|
6
|
7
|
8
|
10
|
10
|
10
|
10
|
8
|
7
|
|
| PP&E Gross |
5
|
5
|
5
|
6
|
7
|
8
|
10
|
10
|
10
|
10
|
8
|
7
|
|
| Accumulated Depreciation |
10
|
11
|
12
|
11
|
11
|
10
|
11
|
11
|
11
|
12
|
12
|
11
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
7
|
0
|
0
|
|
| Goodwill |
3
|
3
|
3
|
3
|
5
|
3
|
18
|
18
|
9
|
3
|
0
|
0
|
|
| Note Receivable |
17
|
15
|
20
|
11
|
16
|
14
|
7
|
0
|
29
|
17
|
20
|
27
|
|
| Long-Term Investments |
165
|
183
|
189
|
286
|
305
|
358
|
393
|
444
|
358
|
378
|
334
|
327
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
8
|
7
|
6
|
|
| Other Assets |
13
|
13
|
16
|
12
|
14
|
14
|
34
|
50
|
60
|
65
|
26
|
27
|
|
| Total Assets |
247
N/A
|
259
+5%
|
279
+8%
|
377
+35%
|
459
+22%
|
508
+11%
|
618
+22%
|
652
+6%
|
614
-6%
|
655
+7%
|
527
-20%
|
506
-4%
|
|
| Liabilities | |||||||||||||
| Insurance Policy Liabilities |
101
|
99
|
117
|
110
|
172
|
183
|
225
|
268
|
339
|
381
|
264
|
245
|
|
| Accrued Liabilities |
5
|
6
|
5
|
8
|
10
|
9
|
15
|
13
|
22
|
23
|
18
|
20
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1
|
0
|
0
|
1
|
0
|
2
|
1
|
5
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
6
|
6
|
5
|
9
|
10
|
11
|
16
|
18
|
22
|
23
|
18
|
20
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
5
|
4
|
3
|
3
|
1
|
5
|
9
|
6
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
3
|
3
|
4
|
3
|
3
|
4
|
5
|
4
|
2
|
3
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
19
|
13
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
115
N/A
|
112
-2%
|
129
+15%
|
125
-3%
|
186
+49%
|
202
+9%
|
273
+35%
|
309
+13%
|
363
+18%
|
407
+12%
|
282
-31%
|
266
-6%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
118
|
135
|
140
|
153
|
184
|
219
|
259
|
267
|
214
|
208
|
202
|
191
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
94
|
95
|
96
|
98
|
98
|
96
|
96
|
96
|
96
|
|
| Unrealized Security Profit/Loss |
15
|
12
|
10
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
8
|
11
|
12
|
24
|
27
|
29
|
35
|
34
|
36
|
|
| Other Equity |
0
|
0
|
0
|
2
|
5
|
4
|
11
|
4
|
30
|
22
|
19
|
11
|
|
| Total Equity |
132
N/A
|
147
+11%
|
150
+2%
|
252
+68%
|
273
+8%
|
306
+12%
|
344
+12%
|
343
0%
|
251
-27%
|
248
-1%
|
245
-1%
|
240
-2%
|
|
| Total Liabilities & Equity |
247
N/A
|
259
+5%
|
279
+8%
|
377
+35%
|
459
+22%
|
508
+11%
|
618
+22%
|
652
+6%
|
614
-6%
|
655
+7%
|
527
-20%
|
506
-4%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
23
|
23
|
23
|
22
|
22
|
22
|
21
|
21
|
21
|
21
|
21
|
21
|
|