2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $66M | $95M | $115M | $108M | $109M |
Cost of Revenue | $2.7M | $7.1M | $24M | $32M | $27M |
Gross Profit | $63M | $88M | $91M | $76M | $83M |
Gross Profit % | 96% | 93% | 79% | 71% | 76% |
R&D Expenses | -$0.1 | -$0.081 | $0.36 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$5.4M | $1.9M | $28M | $24M | -$8.3M |
Dep. & Amort. | $6.7M | $8.6M | $6.4M | $6.2M | $7M |
Def. Tax | -$1M | $741K | $1.4M | -$1.9M | $0 |
Stock Comp. | $1.4M | $3.6M | $4.1M | $1.6M | $1.8M |
Chg. in WC | $7.1M | -$17M | $4.9M | -$24M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $14M | $13M | $64M | $9.1M | $5.5M |
ST Investments | $157K | $157K | $157K | $161K | $8.1M |
Cash & ST Inv. | $15M | $13M | $64M | $9.3M | $5.5M |
Receivables | $20M | $21M | $0 | $10M | $9.4M |
Inventory | $66M | $39M | $89M | $0 | $0 |
Kingsway reported 2024 consolidated revenue of $109.4M (up 6% YoY) and consolidated adjusted EBITDA of $10.6M (up 17% YoY), with sequential EBITDA improvement in each quarter.
The company completed the acquisition of Image Solutions and BUDS Plumbing, divested VA Lafayette, and now operates seven KSX subsidiaries, with a focus on disciplined, entrepreneur-led acquisitions.
Extended warranty segment revenue grew 1% to $68.9M; adjusted EBITDA declined to $7.6M (from $8.4M) due to higher claims costs, but claims inflation moderated in the second half of 2024, improving margins.
KSX segment revenue rose 16% to $40.5M, with adjusted EBITDA up 15% to $6.6M, driven by acquisitions and strong performance in software and healthcare services; the company targets 2-3 acquisitions per year.
As of 12/31/2024, cash was $5.5M and net debt increased to $52M (from $35.3M), mainly due to acquisitions; trailing twelve-month adjusted EBITDA run rate for operating businesses is $19-20M (not forward guidance).