2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $131M | $161M | $130M | $123M | $155M |
Cost of Revenue | $0 | $0 | $0 | $21M | $0 |
Gross Profit | $131M | $161M | $130M | $102M | $155M |
Gross Profit % | 97% | 97% | 98% | 83% | 368% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $972K | -$7.4M | -$23M | -$6.2M | $18B |
Dep. & Amort. | $2.9M | $3.3M | $3.3M | $3M | $2.4B |
Def. Tax | $3.1M | -$2.2M | -$5.4M | -$18M | $4.9B |
Stock Comp. | $1.8M | $1.9M | $1.4M | $0 | $1.4B |
Chg. in WC | -$18M | $38M | $8.6M | -$6.9M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $19M | $24M | $12M | $9M | $29B |
ST Investments | $158M | $158M | $155M | $0 | $187B |
Cash & ST Inv. | $177M | $182M | $167M | $9M | $216B |
Receivables | $57M | $53M | $80M | $0 | $22B |
Inventory | $0 | $0 | $0 | $0 | $0 |
Kingstone achieved record-breaking financial results in 2024, with 21% overall growth and 31% growth in its core business, driven by market opportunities from the exit of competitors Adirondack and Mountain Valley.
The company fully paid off $20 million in debt within five months, saving approximately $800,000 in interest expense for 2025 and contributing an additional $0.05 to earnings per diluted share.
For 2025, Kingstone provided guidance of 15-25% growth in core business direct written premiums, a GAAP combined ratio of 81-85%, basic earnings per share of $1.90-$2.30, diluted earnings per share of $1.75-$2.15, and a return on equity of 27-35%.
The company plans to expand beyond Downstate New York into other catastrophe-exposed geographies while maintaining a focus on its core market, leveraging its strong balance sheet and proven Select product.
Kingstone's expense ratio improved significantly, with a goal to reduce it further by one percentage point in 2025, supported by higher earned premiums and a reduction in quota share.