| Delaware | 000-01665 | 36-2476480 | ||||||||||||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||
15 Joys Lane Kingston, New York | 12401 | |||||||
| (Address of principal executive offices) | (Zip code) | |||||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
| Common Stock, $0.01 par value per share | KINS | NASDAQ | ||||||
| (d) | Exhibits: | |||||||
| 99.1 | ||||||||
| 99.2 | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the inline XBRL document). | |||||||
| KINGSTONE COMPANIES, INC. | |||||||||||
Dated: March 13, 2025 | By: | /s/ Jennifer Gravelle | |||||||||
| Jennier Gravelle | |||||||||||
| CFO | |||||||||||
| Key Financial and Operational Highlights | ||||||||||||||||||||
| Quarters Ended | Years Ended | |||||||||||||||||||
| ($ in thousands, except per share data) | December 31, | December 31, | ||||||||||||||||||
| 2024 | 2023 | Change | 2024 | 2023 | Change | |||||||||||||||
Direct premiums written1 - Core Business2 | $ | 70,164 | $ | 47,027 | 49.2% | $ | 232,227 | $ | 176,692 | 31.4% | ||||||||||
| Net combined ratio | 78.5% | 89.5% | (11.0)pts | 80.0% | 105.3% | (25.3)pts | ||||||||||||||
| Net Income/(Loss) | $ | 5,439 | $ | 2,946 | 84.6% | $ | 18,358 | $ | (6,168) | NM | ||||||||||
| Net Income/(Loss) per share - basic | $ | 0.44 | $ | 0.27 | 63.0% | $ | 1.60 | $ | (0.57) | NM | ||||||||||
| Net Income/(Loss) per share - diluted | $ | 0.40 | $ | 0.26 | 53.8% | $ | 1.48 | $ | (0.57) | NM | ||||||||||
| Return on equity - annualized | 34.4% | 38.6% | (4.2)pts | 36.3% | (17.5)% | 53.8pts | ||||||||||||||
| Guidance Metrics | 2025 - Current | 2025 - Previous | ||||||
Core Business2 direct premiums written growth | 15% to 25% | 15% to 25% | ||||||
| Combined ratio | 81% to 85% | 82% to 86% | ||||||
| Net income per share – basic | $1.90 to $2.30 | $1.60 to $2.00 | ||||||
| Net income per share – diluted | $1.75 to $2.15 | $1.45 to $1.85 | ||||||
| Return on equity | 27% to 35% | 24% to 32% | ||||||
| Consolidated Financial Results | Quarters Ended | Years Ended | ||||||||||||||||||
| ($ in thousands, except per share data) | December 31, | December 31, | ||||||||||||||||||
| 2024 | 2023 | Change | 2024 | 2023 | Change | |||||||||||||||
Direct premiums written1 | $72,533 | $52,938 | 37.0% | $241,980 | $200,175 | 20.9% | ||||||||||||||
| Net premiums earned | $35,967 | $28,683 | 25.4% | $128,498 | $114,384 | 12.3% | ||||||||||||||
| Net investment income | $1,906 | $1,571 | 21.3% | $6,824 | $6,009 | 13.6% | ||||||||||||||
| Net (loss)/gain on investments | ($905) | $1,537 | NM | $415 | $2,135 | (80.6)% | ||||||||||||||
Underlying loss ratio1 | 49.1% | 53.8% | (4.7)pts | 48.2% | 65.3% | (17.1)pts | ||||||||||||||
| Net development of prior year losses | (0.4)% | 0.0% | (0.4)pts | (1.4)% | 0.0% | (1.4)pts | ||||||||||||||
Net loss ratio excluding the effect of catastrophes1 | 48.7% | 53.8% | (5.1)pts | 46.8% | 65.3% | (18.5)pts | ||||||||||||||
Catastrophe loss ratio1 | 0.0% | 3.0% | (3.0)pts | 1.9% | 7.1% | (5.2)pts | ||||||||||||||
| Net loss ratio | 48.7% | 56.8% | (8.1)pts | 48.7% | 72.4% | (23.7)pts | ||||||||||||||
| Net underwriting expense ratio | 29.8% | 32.7% | (2.9)pts | 31.3% | 32.9% | (1.6)pts | ||||||||||||||
| Net combined ratio | 78.5% | 89.5% | (11.0)pts | 80.0% | 105.3% | (25.3)pts | ||||||||||||||
Adjusted EBITDA1 | $9,303 | $4,201 | 121.4% | $30,516 | ($1,692) | NM | ||||||||||||||
| Net Income/(Loss) | $5,439 | $2,946 | 84.6% | $18,358 | ($6,168) | NM | ||||||||||||||
| Net Income/(Loss) per share - basic | $0.44 | $0.27 | 63.0% | $1.60 | ($0.57) | NM | ||||||||||||||
| Net Income/(Loss) per share - diluted | $0.40 | $0.26 | 53.8% | $1.48 | ($0.57) | NM | ||||||||||||||
| Return on equity - annualized | 34.4% | 38.8% | (4.4)pts | 36.3% | (17.5)% | NM | ||||||||||||||
| Other comprehensive (loss)/income | ($3,135) | $4,845 | NM | $99 | $3,684 | (97.3)% | ||||||||||||||
Operating net income/(loss)1 | $6,153 | $1,732 | 255.3% | $18,031 | ($7,855) | NM | ||||||||||||||
Operating net income/(loss) per share - basic1 | $0.49 | $0.16 | 206.3% | $1.57 | ($0.73) | NM | ||||||||||||||
Operating net income/(loss) per share - diluted1 | $0.46 | $0.15 | 206.7% | $1.45 | ($0.73) | NM | ||||||||||||||
Operating return on equity1 | 9.7% | 5.7% | 4.0pts | 35.6% | (22.2)% | NM | ||||||||||||||
Operating return on equity1 - annualized | 38.9% | 22.7% | 16.2pts | 35.6% | (22.2)% | NM | ||||||||||||||
| Book value per share - diluted | $4.73 | $2.81 | 68.3% | |||||||||||||||||
| Book value per share - diluted excluding AOCI | $5.59 | $3.80 | 47.1% | |||||||||||||||||
| Core Business Results (New York Only) | Quarters Ended | Years Ended | ||||||||||||||||||
| ($ in thousands, except per share data) | December 31, | December 31, | ||||||||||||||||||
| 2024 | 2023 | Change | 2024 | 2023 | Change | |||||||||||||||
Direct premiums written1, 3 | $70,164 | $47,027 | 49.2% | $232,227 | $176,692 | 31.4% | ||||||||||||||
| Net premiums earned | $34,700 | $25,740 | 34.8% | $121,168 | $99,346 | 22.0% | ||||||||||||||
Net loss ratio excluding the effect of catastrophes1,3 | 48.4% | 52.8% | (4.4)pts | 45.8% | 61.4% | (15.6)pts | ||||||||||||||
Catastrophe loss ratio1, 3 | 0.0% | 1.6% | (1.6)pts | 1.3% | 4.4% | (3.1)pts | ||||||||||||||
Net loss ratio3 | 48.4% | 54.4% | (6.0)pts | 47.1% | 65.8% | (18.7)pts | ||||||||||||||
| Non-Core Business Results (Outside of New York) | Quarters Ended | Years Ended | ||||||||||||||||||
| ($ in thousands, except per share data) | December 31, | December 31, | ||||||||||||||||||
| 2024 | 2023 | Change | 2024 | 2023 | Change | |||||||||||||||
Direct premiums written1, 3 | $2,370 | $5,911 | (59.9)% | $9,754 | $23,482 | (58.5)% | ||||||||||||||
| Net premiums earned | $1,268 | $2,943 | (56.9)% | $7,330 | $15,038 | (51.3)% | ||||||||||||||
Net loss ratio excluding the effect of catastrophes1,3 | 56.0% | 62.4% | (6.4)pts | 64.1% | 91.4% | (27.3)pts | ||||||||||||||
Catastrophe loss ratio1, 3 | 0.0% | 15.7% | (15.7)pts | 11.5% | 24.9% | (13.4)pts | ||||||||||||||
Net loss ratio3 | 56.0% | 78.2% | (22.2)pts | 75.5% | 116.3% | (40.8)pts | ||||||||||||||
| Premium and Policy Trends | Quarter Ended | ||||||||||||||||||||||||||||
| ($ in thousands) | December 31, 2024 | Sequential Change | September 30, 2024 | Sequential Change | June 30, 2024 | Sequential Change | March 31, 2024 | Sequential Change | December 31, 2023 | ||||||||||||||||||||
Core Business2 | |||||||||||||||||||||||||||||
Direct premiums written1, 3 | $70,164 | 9.3% | $64,170 | 25.1% | $51,306 | 10.1% | $46,587 | (0.9)% | $47,027 | ||||||||||||||||||||
| Policies in force | 73,857 | 6.5% | 69,347 | 3.6% | 66,934 | (0.1)% | 66,991 | (0.9)% | 67,575 | ||||||||||||||||||||
Non-Core Business2 | |||||||||||||||||||||||||||||
Direct premiums written1,3 | $2,370 | (3.5)% | $2,457 | 12.2% | $2,190 | (20.0)% | $2,738 | (53.7)% | $5,911 | ||||||||||||||||||||
| Policies in force | 3,799 | (31.4)% | 5,540 | (24.2)% | 7,306 | (19.5)% | 9,080 | (16.1)% | 10,823 | ||||||||||||||||||||
| For the Three Months Ended | For the Years Ended | ||||||||||||||||||||||||||||||||||||||||
| December 31, | December 31, | ||||||||||||||||||||||||||||||||||||||||
| % | % | ||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||||||||
| (000’s except percentages) | |||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA Reconciliation: | |||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 5,439 | $ | 2,946 | 84.6 | % | $ | 18,358 | $ | (6,168) | NM | % | |||||||||||||||||||||||||||||
| Interest expense | 629 | 998 | (37.0) | 3,514 | 4,003 | (12.2) | |||||||||||||||||||||||||||||||||||
| Income tax expense (benefit) | 1,241 | 952 | 30.4 | 4,930 | (1,197) | NM | |||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 613 | 646 | (5.1) | 2,449 | 2,973 | (17.6) | |||||||||||||||||||||||||||||||||||
| EBITDA | 7,922 | 5,542 | 42.9 | 29,251 | (390) | NM | |||||||||||||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | NM | 297 | — | NM | |||||||||||||||||||||||||||||||||||
| Net loss (gain) on investments | 905 | (1,537) | NM | (415) | (2,135) | (80.6) | |||||||||||||||||||||||||||||||||||
| Stock-based compensation | 477 | 196 | 143.4 | 1,383 | 833 | 66.0 | |||||||||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 9,303 | $ | 4,201 | 121.4 | % | $ | 30,516 | $ | (1,692) | NM | % | |||||||||||||||||||||||||||||
| (Components may not sum due to rounding) | |||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended | For the Years Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| December 31, 2024 | December 31, 2023 | December 31, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||
| Amount | Diluted income per common share | Amount | Diluted income per common share | Amount | Diluted income per common share | Amount | Diluted loss per common share | ||||||||||||||||||||||||||||||||||||||||
| (000’s except per common share amounts and percentages) | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Net Income (Loss) and Operating Net Income (Loss) per Diluted Common Share Reconciliation: | |||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 5,439 | $ | 0.40 | $ | 2,946 | $ | 0.26 | $ | 18,358 | $ | 1.48 | $ | (6,168) | $ | (0.57) | |||||||||||||||||||||||||||||||
| Net loss (gain) on investments | 905 | (1,537) | (415) | (2,135) | |||||||||||||||||||||||||||||||||||||||||||
| Less tax benefit (expense) on net (gain) loss | 190 | (323) | (87) | (448) | |||||||||||||||||||||||||||||||||||||||||||
| Net loss (gain) on investments, net of taxes | 715 | $ | 0.05 | (1,214) | $ | (0.11) | (327) | $ | (0.03) | (1,687) | $ | (0.16) | |||||||||||||||||||||||||||||||||||
| Operating net income (loss) | $ | 6,153 | $ | 0.46 | $ | 1,732 | $ | 0.15 | $ | 18,031 | $ | 1.45 | $ | (7,855) | $ | (0.73) | |||||||||||||||||||||||||||||||
| Weighted average diluted shares outstanding | 13,491,412 | 11,332,934 | 12,423,769 | 10,756,487 | |||||||||||||||||||||||||||||||||||||||||||
| (Components may not sum due to rounding) | |||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended | For the Years Ended | ||||||||||||||||||||||||||||||||||
| December 31, | December 31, | ||||||||||||||||||||||||||||||||||
| 2024 | 2023 | Change | 2024 | 2023 | Change | ||||||||||||||||||||||||||||||
| (000’s except percentages) | |||||||||||||||||||||||||||||||||||
| Operating Net Income (Loss) Reconciliation: | |||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 5,439 | $ | 2,946 | 84.6% | $ | 18,358 | $ | (6,168) | NM | |||||||||||||||||||||||||
| Net loss (gain) on investments | 905 | (1,537) | NM | (415) | (2,135) | 80.6% | |||||||||||||||||||||||||||||
| Less tax benefit (expense) on net loss (gain) | 190 | (323) | NM | (87) | (448) | 80.6% | |||||||||||||||||||||||||||||
| Net loss (gain) on investments, net of taxes | 715 | (1,214) | NM | (327) | (1,686) | 80.6% | |||||||||||||||||||||||||||||
| Operating net income (loss) | $ | 6,153 | $ | 1,732 | 255.3% | $ | 18,031 | $ | (7,855) | NM | |||||||||||||||||||||||||
| Operating Return on Equity Reconciliation: | |||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 5,439 | $ | 2,946 | 84.6% | $ | 18,358 | $ | (6,168) | NM | |||||||||||||||||||||||||
| Average equity | $ | 63,189 | $ | 30,517 | 107.1% | $ | 50,606 | $ | 35,337 | 43.2% | |||||||||||||||||||||||||
| Return on equity | 8.6% | 9.7% | (1.1)pts | 36.3% | (17.5)% | NM | |||||||||||||||||||||||||||||
| Return on equity - annualized | 34.4% | 38.8% | (4.4)pts | 36.3% | (17.5)% | NM | |||||||||||||||||||||||||||||
| Net loss (gain) on investments, net of taxes | $ | 715 | $ | (1,214) | NM | $ | (327) | $ | (1,686) | 80.6% | |||||||||||||||||||||||||
| Average equity | $ | 63,189 | $ | 30,517 | 107.1% | $ | 50,606 | $ | 35,337 | 43.2% | |||||||||||||||||||||||||
| Effect of net loss (gain) on investments, net of taxes, on return on equity | 1.1% | (4.0)% | NM | (0.6)% | (4.8)% | 86.5% | |||||||||||||||||||||||||||||
| Operating net income (loss) | $ | 6,153 | $ | 1,732 | 255.3% | $ | 18,031 | $ | (7,855) | NM | |||||||||||||||||||||||||
| Operating net income (loss) - annualized | $ | 24,612 | $ | 6,928 | 255.3% | $ | 18,031 | $ | (7,855) | NM | |||||||||||||||||||||||||
| Average equity | $ | 63,189 | $ | 30,517 | 107.1% | $ | 50,606 | $ | 35,337 | 43.2% | |||||||||||||||||||||||||
| Operating return on equity | 9.7% | 5.7% | 4.0pts | 35.6% | (22.2)% | NM | |||||||||||||||||||||||||||||
| Operating return on equity - annualized | 38.9% | 22.7% | 16.2pts | 35.6% | (22.2)% | NM | |||||||||||||||||||||||||||||
| (Components may not sum due to rounding) | |||||||||||||||||||||||||||||||||||
| For the Three Months Ended | For the Years Ended | |||||||||||||||||||||||||||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | Percentage Point Change | 2024 | 2023 | Percentage Point Change | |||||||||||||||||||||||||||||||||||||||
| Loss Ratio Reconciliation: | ||||||||||||||||||||||||||||||||||||||||||||
| Underlying Loss Ratio | 49.1% | 53.8% | (4.7) | pts | 48.2% | 65.3% | (17.1) | pts | ||||||||||||||||||||||||||||||||||||
| Effect of prior-year reserve development | (0.4)% | —% | (0.4) | pts | (1.4)% | —% | (1.4) | pts | ||||||||||||||||||||||||||||||||||||
| Net loss ratio excluding the effect of catastrophes | 48.7% | 53.8% | (5.1) | pts | 46.8% | 65.3% | (18.5) | pts | ||||||||||||||||||||||||||||||||||||
| Effect of catastrophes | —% | 3.0% | (3.0) | pts | 1.9% | 7.1% | (5.2) | pts | ||||||||||||||||||||||||||||||||||||
| Net loss ratio | 48.7% | 56.8% | (8.1) | pts | 48.7% | 72.4% | (23.7) | pts | ||||||||||||||||||||||||||||||||||||
| (Components may not sum due to rounding) | ||||||||||||||||||||||||||||||||||||||||||||
| KINGSTONE COMPANIES, INC. AND SUBSIDIARIES | |||||||||||
| Consolidated Balance Sheets | |||||||||||
| December 31, 2024 | December 31, 2023 | ||||||||||
| (unaudited) | |||||||||||
| Assets | |||||||||||
| Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of | |||||||||||
| $5,959,265 at December 31, 2024 and $6,106,148 at December 31, 2023) | $ | 7,047,342 | $ | 7,052,541 | |||||||
| Fixed-maturity securities, available-for-sale, at fair value (amortized cost of | |||||||||||
| $202,308,158 at December 31, 2024 and $164,460,942 at December 31, 2023) | 186,893,438 | 148,920,797 | |||||||||
| Equity securities, at fair value (cost of $13,527,554 at December 31, 2024 and | |||||||||||
| $17,986,783 at December 31, 2023) | 10,296,505 | 14,762,340 | |||||||||
| Other investments | 4,380,656 | 3,897,150 | |||||||||
| Total investments | 208,617,941 | 174,632,828 | |||||||||
| Cash and cash equivalents | 28,669,441 | 8,976,998 | |||||||||
| Premiums receivable, net | 21,766,988 | 13,604,808 | |||||||||
| Reinsurance receivables, net | 69,322,436 | 75,593,912 | |||||||||
| Deferred policy acquisition costs | 24,732,371 | 19,802,564 | |||||||||
| Intangible assets | 500,000 | 500,000 | |||||||||
| Property and equipment, net | 9,283,970 | 9,395,697 | |||||||||
| Deferred income taxes, net | 5,597,920 | 10,551,819 | |||||||||
| Other assets | 4,170,281 | 4,574,584 | |||||||||
| Total assets | $ | 372,661,348 | $ | 317,633,210 | |||||||
| Liabilities | |||||||||||
| Loss and loss adjustment expense reserves | $ | 126,210,428 | $ | 121,817,862 | |||||||
| Unearned premiums | 134,701,733 | 105,621,538 | |||||||||
| Advance premiums | 3,503,063 | 3,797,590 | |||||||||
| Reinsurance balances payable | 10,509,121 | 12,837,140 | |||||||||
| Deferred ceding commission revenue | 11,541,239 | 9,460,865 | |||||||||
| Accounts payable, accrued expenses and other liabilities | 8,315,893 | 4,350,546 | |||||||||
| Debt, net (current $6,849,257 and long-term $4,322,163 at December 31, 2024, | |||||||||||
| current $19,580,109 and long-term $5,663,421 at December 31, 2023) | 11,171,420 | 25,243,530 | |||||||||
| Total liabilities | 305,952,897 | 283,129,071 | |||||||||
| Commitments and Contingencies | |||||||||||
| Stockholders' Equity | |||||||||||
| Preferred stock, $.01 par value; authorized 2,500,000 shares | — | — | |||||||||
| Common stock, $.01 par value; authorized 20,000,000 shares; issued 14,448,205 | |||||||||||
| shares at December 31, 2024 and 12,248,313 shares at December 31, 2023; | |||||||||||
| outstanding 12,924,080 shares at December 31, 2024 and 10,776,907 shares at December 31, 2023 | 144,482 | 122,483 | |||||||||
| Capital in excess of par | 89,063,326 | 75,338,010 | |||||||||
| Accumulated other comprehensive loss | (12,175,476) | (12,274,563) | |||||||||
| Accumulated deficit | (4,755,874) | (23,114,310) | |||||||||
| 72,276,458 | 40,071,620 | ||||||||||
| Treasury stock, at cost, 1,524,125 shares at December 31, 2024 | |||||||||||
| and 1,471,406 at December 31, 2023 | (5,568,007) | (5,567,481) | |||||||||
| Total stockholders' equity | 66,708,451 | 34,504,139 | |||||||||
| Total liabilities and stockholders' equity | $ | 372,661,348 | $ | 317,633,210 | |||||||
| KINGSTONE COMPANIES, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
| Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited) | |||||||||||||||||||||||
| For the Three Months Ended | For the Years Ended | ||||||||||||||||||||||
| December 31, | December 31, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | |||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Net premiums earned | $ | 35,967,212 | $ | 28,682,796 | $ | 128,497,920 | $ | 114,384,263 | |||||||||||||||
| Ceding commission revenue | 4,967,198 | 4,659,550 | 18,837,946 | 21,053,494 | |||||||||||||||||||
| Net investment income | 1,906,461 | 1,571,474 | 6,823,590 | 6,008,682 | |||||||||||||||||||
| Net (losses) gains on investments | (904,756) | 1,536,911 | 414,551 | 2,134,554 | |||||||||||||||||||
| Other income | 166,968 | 155,561 | 568,096 | 609,721 | |||||||||||||||||||
| Total revenues | 42,103,083 | 36,606,292 | 155,142,103 | 144,190,714 | |||||||||||||||||||
| Expenses | |||||||||||||||||||||||
| Loss and loss adjustment expenses | 17,509,224 | 16,296,645 | 62,634,716 | 82,849,210 | |||||||||||||||||||
| Commission expense | 8,840,787 | 8,143,255 | 33,929,333 | 33,364,629 | |||||||||||||||||||
| Other underwriting expenses | 7,017,007 | 6,036,080 | 25,692,727 | 25,909,962 | |||||||||||||||||||
| Other operating expenses | 813,963 | 588,462 | 3,634,583 | 2,456,473 | |||||||||||||||||||
| Depreciation and amortization | 613,429 | 645,749 | 2,448,932 | 2,973,440 | |||||||||||||||||||
| Interest expense | 629,474 | 997,967 | 3,513,655 | 4,002,531 | |||||||||||||||||||
| Total expenses | 35,423,884 | 32,708,158 | 131,853,946 | 151,556,245 | |||||||||||||||||||
| Income (loss) from operations before taxes | 6,679,199 | 3,898,134 | 23,288,157 | (7,365,531) | |||||||||||||||||||
| Income tax expense (benefit) | 1,240,524 | 952,182 | 4,929,721 | (1,197,185) | |||||||||||||||||||
| Net income (loss) | 5,438,675 | 2,945,952 | 18,358,436 | (6,168,346) | |||||||||||||||||||
| Other comprehensive (loss) income, net of tax | |||||||||||||||||||||||
| Gross (increase) decrease in unrealized losses | |||||||||||||||||||||||
| on available-for-sale-securities | (3,971,325) | 6,131,195 | 111,446 | 4,644,308 | |||||||||||||||||||
| Reclassification adjustment for net realized | |||||||||||||||||||||||
| losses included in net income (loss) | 2,511 | 1,610 | 13,979 | 18,811 | |||||||||||||||||||
| Net (increase) decrease in unrealized losses, | |||||||||||||||||||||||
| on available-for-sale-securities | (3,968,814) | 6,132,805 | 125,425 | 4,663,119 | |||||||||||||||||||
| Income tax benefit (expense) related to items | |||||||||||||||||||||||
| of other comprehensive (loss) income | 833,451 | (1,287,889) | (26,338) | (979,254) | |||||||||||||||||||
| Other comprehensive (loss) income, net of tax | (3,135,363) | 4,844,916 | 99,087 | 3,683,865 | |||||||||||||||||||
| Comprehensive income (loss) | $ | 2,303,312 | $ | 7,790,868 | $ | 18,457,523 | $ | (2,484,481) | |||||||||||||||
| Earnings (loss) per common share: | |||||||||||||||||||||||
| Basic | $ | 0.44 | $ | 0.27 | $ | 1.60 | $ | (0.57) | |||||||||||||||
| Diluted | $ | 0.40 | $ | 0.26 | $ | 1.48 | $ | (0.57) | |||||||||||||||
| Weighted average common shares outstanding | |||||||||||||||||||||||
| Basic | 12,482,146 | 10,761,763 | 11,478,899 | 10,756,487 | |||||||||||||||||||
| Diluted | 13,491,412 | 11,332,934 | 12,423,769 | 10,756,487 | |||||||||||||||||||
| KINGSTONE COMPANIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
| Consolidated Statements of Stockholders' Equity (Unaudited) | ||||||||||||||||||||||||||||||||
| Three months ended December 31, 2024 and 2023 | ||||||||||||||||||||||||||||||||
| Accumulated | ||||||||||||||||||||||||||||||||
| Capital | Other | |||||||||||||||||||||||||||||||
| Preferred Stock | Common Stock | in Excess | Comprehensive | Accumulated | Treasury Stock | |||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | of Par | Loss | Deficit | Shares | Amount | Total | |||||||||||||||||||||||
| Balance, October 1, 2023 | — | $ | — | 12,227,562 | $ | 122,275 | $ | 75,153,808 | $ | (17,119,479) | $ | (26,060,262) | 1,471,406 | $ | (5,567,481) | $ | 26,528,861 | |||||||||||||||
| Stock-based compensation | — | — | — | — | 196,419 | — | — | — | — | 196,419 | ||||||||||||||||||||||
| Vesting of restricted stock awards | — | — | 25,888 | 259 | (259) | — | — | — | — | — | ||||||||||||||||||||||
| Shares deducted from restricted stock | ||||||||||||||||||||||||||||||||
| awards for payment of withholding taxes | — | — | (5,137) | (51) | (11,958) | — | — | — | — | (12,009) | ||||||||||||||||||||||
| Net income | — | — | — | — | — | — | 2,945,952 | — | — | 2,945,952 | ||||||||||||||||||||||
| Decrease in unrealized losses on available- | ||||||||||||||||||||||||||||||||
| for-sale securities, net of tax | — | — | — | — | — | 4,844,916 | — | — | — | 4,844,916 | ||||||||||||||||||||||
| Balance, December 31, 2023 | — | $ | — | 12,248,313 | $ | 122,483 | $ | 75,338,010 | $ | (12,274,563) | $ | (23,114,310) | 1,471,406 | $ | (5,567,481) | $ | 34,504,139 | |||||||||||||||
| Accumulated | ||||||||||||||||||||||||||||||||
| Capital | Other | |||||||||||||||||||||||||||||||
| Preferred Stock | Common Stock | in Excess | Comprehensive | Accumulated | Treasury Stock | |||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | of Par | Loss | Deficit | Shares | Amount | Total | |||||||||||||||||||||||
| Balance, October 1, 2024 | — | $ | — | 13,818,950 | $ | 138,190 | $ | 84,334,037 | $ | (9,040,113) | $ | (10,194,549) | 1,506,654 | $ | (5,567,833) | $ | 59,669,732 | |||||||||||||||
| Stock-based compensation | — | — | — | — | 476,537 | — | — | — | — | 476,537 | ||||||||||||||||||||||
| Vesting of restricted stock awards | — | — | 72,361 | 724 | (724) | — | — | — | — | — | ||||||||||||||||||||||
| Shares deducted from restricted stock | ||||||||||||||||||||||||||||||||
| awards for payment of withholding taxes | — | — | (22,577) | (225) | (349,325) | — | — | — | — | (349,550) | ||||||||||||||||||||||
| Exercise of stock options | — | — | 34,038 | 341 | 63,544 | — | — | 17,471 | (174) | 63,711 | ||||||||||||||||||||||
| Exercise of warrants | — | — | 243,856 | 2,439 | (2,439) | — | — | — | — | — | ||||||||||||||||||||||
| Issuance of common stock, net of | ||||||||||||||||||||||||||||||||
| offering costs of $67,109 | — | — | 301,577 | 3,013 | 4,541,696 | — | — | — | — | 4,544,709 | ||||||||||||||||||||||
| Net income | — | — | — | — | — | — | 5,438,675 | — | — | 5,438,675 | ||||||||||||||||||||||
| Increase in unrealized losses on available- | ||||||||||||||||||||||||||||||||
| for-sale securities, net of tax | — | — | — | — | — | (3,135,363) | — | — | — | (3,135,363) | ||||||||||||||||||||||
| Balance, December 31, 2024 | — | $ | — | 14,448,205 | $ | 144,482 | $ | 89,063,326 | $ | (12,175,476) | $ | (4,755,874) | 1,524,125 | $ | (5,568,007) | $ | 66,708,451 | |||||||||||||||
| KINGSTONE COMPANIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
| Consolidated Statements of Stockholders' Equity (Unaudited) | ||||||||||||||||||||||||||||||||
| Years ended December 31, 2024 and 2023 | ||||||||||||||||||||||||||||||||
| Accumulated | ||||||||||||||||||||||||||||||||
| Capital | Other | |||||||||||||||||||||||||||||||
| Preferred Stock | Common Stock | in Excess | Comprehensive | Accumulated | Treasury Stock | |||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | of Par | Loss | Deficit | Shares | Amount | Total | |||||||||||||||||||||||
| Balance, January 1, 2023 | — | $ | — | 12,171,512 | $ | 121,715 | $ | 74,519,590 | $ | (15,958,428) | $ | (16,945,964) | 1,471,406 | $ | (5,567,481) | $ | 36,169,432 | |||||||||||||||
| Stock-based compensation | — | — | — | — | 832,597 | — | — | — | — | 832,597 | ||||||||||||||||||||||
| Vesting of restricted stock awards | — | — | 82,865 | 828 | (828) | — | — | — | — | — | ||||||||||||||||||||||
| Shares deducted from restricted stock | ||||||||||||||||||||||||||||||||
| awards for payment of withholding taxes | — | — | (6,064) | (60) | (13,349) | — | — | — | — | (13,409) | ||||||||||||||||||||||
| Net income | — | — | — | — | — | — | (6,168,346) | — | — | (6,168,346) | ||||||||||||||||||||||
| Decrease in unrealized losses on available- | ||||||||||||||||||||||||||||||||
| for-sale securities, net of tax | — | — | — | — | — | 3,683,865 | — | — | — | 3,683,865 | ||||||||||||||||||||||
| Balance, December 31, 2023 | — | — | 12,248,313 | 122,483 | 75,338,010 | (12,274,563) | (23,114,310) | 1,471,406 | (5,567,481) | 34,504,139 | ||||||||||||||||||||||
| Stock-based compensation | — | — | — | — | 1,382,912 | — | — | — | — | 1,382,912 | ||||||||||||||||||||||
| Vesting of restricted stock awards | — | — | 518,405 | 5,184 | (5,184) | — | — | — | — | — | ||||||||||||||||||||||
| Exercise of stock options | — | — | 71,997 | 721 | 63,516 | — | — | 52,719 | (526) | 63,711 | ||||||||||||||||||||||
| Issuance of common stock, net of | ||||||||||||||||||||||||||||||||
| offering costs of $427,779 | — | — | 1,437,287 | 14,370 | 13,596,437 | — | — | — | — | 13,610,807 | ||||||||||||||||||||||
| Exercise of warrants | — | — | 304,413 | 3,045 | (3,045) | — | — | — | — | — | ||||||||||||||||||||||
| Shares deducted from restricted stock | ||||||||||||||||||||||||||||||||
| awards for payment of withholding taxes | — | — | (132,210) | (1,321) | (1,309,320) | — | — | — | — | (1,310,641) | ||||||||||||||||||||||
| Net income | — | — | — | — | — | — | 18,358,436 | — | — | 18,358,436 | ||||||||||||||||||||||
| Decrease in unrealized losses on available- | ||||||||||||||||||||||||||||||||
| for-sale securities, net of tax | — | — | — | — | — | 99,087 | — | — | — | 99,087 | ||||||||||||||||||||||
| Balance, December 31, 2024 | — | $ | — | 14,448,205 | $ | 144,482 | $ | 89,063,326 | $ | (12,175,476) | $ | (4,755,874) | 1,524,125 | $ | (5,568,007) | $ | 66,708,451 | |||||||||||||||