Kingstone Reports Record Profitability and Growth
Kingstone Reports Record Profitability and Growth
Raises 2024 and 2025 Guidance
提高了2024年和2025年指导方针
KINGSTON, NY / ACCESSWIRE / November 12, 2024 / Kingstone Companies, Inc. (Nasdaq:KINS) (the "Company" or "Kingstone"), a Northeast regional property and casualty insurance holding company, today announced its financial results for the third quarter ended September 30, 2024. The Company will hold its third quarter 2024 financial results conference call on Wednesday, November 13, 2024, at 8:30 a.m. Eastern Time. With this release, the Company has provided an investor presentation that can be accessed through the Investor Relations/Events & Presentations section of the Company website ().
纽约州金斯敦/ACCESSWIRE/2024年11月12日/东北地区财产和意外伤害保险控股公司金斯通公司公司(纳斯达克股票代码:KINS)(“公司” 或 “金斯通”)今天公布了截至2024年9月30日的第三季度财务业绩。该公司将于美国东部时间2024年11月13日星期三上午8点30分举行2024年第三季度财务业绩电话会议。在本新闻稿中,公司提供了投资者演示文稿,可通过公司网站的 “投资者关系/活动与演示” 部分进行访问()。
Key Financial and Operational Highlights |
|||||||||||||||||||||||||
Quarter Ended |
Nine Months Ended |
||||||||||||||||||||||||
($ in thousands, except per share data) |
September 30, |
September 30, |
|||||||||||||||||||||||
2024 |
2023 |
Change |
2024 |
2023 |
% Change |
||||||||||||||||||||
Direct premiums written1 - Core Business2 |
$ |
64,170 |
$ |
46,026 |
39.4% | $ |
162,063 |
$ |
129,665 |
25.0% | |||||||||||||||
Net combined ratio |
72.0% | 110.2% | (38.2) pts |
80.7% | 110.7% | (30.0) pts |
|||||||||||||||||||
Net Income/(Loss) |
$ |
6,978 |
$ |
(3,538) | NM |
$ |
12,920 |
$ |
(9,114) | NM |
|||||||||||||||
Net Income/(Loss) per share - basic |
$ |
0.61 |
$ |
(0.33) | NM |
$ |
1.16 |
$ |
(0.85) | NM |
|||||||||||||||
Return on equity - annualized |
55.6% | (48.3%) | 103.8 pts |
36.6% | (38.8%) | 75.3 pts |
主要财务和运营亮点 |
|||||||||||||||||||||||||
季度结束 |
九个月已结束 |
||||||||||||||||||||||||
(千美元,每股数据除外) |
九月三十日 |
九月三十日 |
|||||||||||||||||||||||
2024 |
2023 |
改变 |
2024 |
2023 |
百分比变化 |
||||||||||||||||||||
直接保费已计提1-核心业务2 |
$ |
64,170 |
$ |
46,026 |
39.4% | $ |
162,063 |
$ |
129,665 |
25.0% | |||||||||||||||
净合并比率 |
72.0% | 110.2% | (38.2) 积分 |
80.7% | 110.7% | (30.0) 积分 |
|||||||||||||||||||
净收益/(亏损) |
$ |
6,978 |
$ |
(3,538) | NM |
$ |
12,920 |
$ |
(9,114) | NM |
|||||||||||||||
每股净收益/(亏损)——基本 |
$ |
0.61 |
$ |
(0.33) | NM |
$ |
1.16 |
$ |
(0.85) | NM |
|||||||||||||||
股本回报率——按年计算 |
55.6% | (48.3%) | 103.8 积分 |
36.6% | (38.8%) | 75.3 积分 |
Management Commentary
管理层评论
Meryl Golden, Chief Executive Officer of Kingstone Companies, Inc., stated, "In the third quarter of 2024, we delivered the highest level of income since Kingstone Insurance Company was acquired by Kingstone Companies in 2009, coupled with record-breaking premiums written. The simultaneous achievement of these milestones is remarkable, driven in large part by the strength of our team, as well as the favorable market conditions that emerged just months ago. The timing could not have been more advantageous for Kingstone.
金斯通公司首席执行官梅丽尔·戈尔登表示:“在2024年第三季度,我们的收入创下了自2009年金斯通公司收购金斯通保险公司以来的最高水平,保费也创下了创纪录的纪录。这些里程碑的同步实现非常了不起,这在很大程度上要归功于我们团队的实力以及几个月前出现的有利市场条件。对于金斯通来说,时机再有利不过了。
Core business direct premiums written increased by 39% and 25% during the quarter and year-to-date, respectively. Our objective has always been, and will continue to be, profitable growth. We are managing our new business growth in a deliberate and strategic manner to ensure that we maintain our strong profitability.
核心业务直接保费在本季度和年初至今分别增长了39%和25%。我们的目标一直是并将继续是盈利增长。我们正在以深思熟虑的战略方式管理我们的新业务增长,以确保我们保持强劲的盈利能力。
Our net combined ratio improved by 38.2 percentage points to 72.0% compared to the third quarter of the prior year, primarily driven by lower frequency and severity of claims due to risk selection in our Select product, the reduction in our non-core business and our disciplined underwriting approach. Contributing further to our profitability, severe weather conditions within our footprint were limited, adding only 1.7% to our loss ratio, which was more than offset by favorable prior year reserve development of 1.9%. Our expense ratio was 33%, representing an increase of 1.3 percentage points from the prior year's third quarter, primarily driven by higher bonus and contingent commission for our talented employees and producers, based on the strong underwriting performance we achieved.
与去年第三季度相比,我们的净合并比率提高了38.2个百分点至72.0%,这主要是由于我们的精选产品的风险选择导致索赔频率和严重程度降低,非核心业务减少以及我们严格的承保方法。我们足迹内的恶劣天气条件有限,仅增加了1.7%的亏损率,这进一步促进了我们的盈利能力,而去年1.9%的有利储备发展足以抵消这一比例。我们的支出比率为33%,比去年第三季度增长了1.3个百分点,这主要是由于我们取得的强劲承保业绩为才华的员工和生产者提供了更高的奖金和或有佣金。
Ms. Golden concluded, "With most of the year behind us and strong visibility into the fourth quarter, we are raising both our full-year 2024 and 2025 guidance. We have successfully executed our strategy and delivered meaningful, sustainable value for our shareholders. Moving forward, our priority remains maximizing value for our shareholders and ensuring the long-term success of the company.
戈尔登女士总结道:“随着一年的大部分时间已经过去,第四季度的知名度也很高,我们正在提高2024年和2025年全年指引。我们成功执行了战略,为股东创造了有意义的可持续价值。展望未来,我们的首要任务仍然是为股东实现价值最大化并确保公司的长期成功。
Guidance (see "Disclaimer and Forward-Looking Statements" below)
指导(参见下面的 “免责声明和前瞻性陈述”)
For 2024, the Company's current full year expectations are calculated based on anticipated net premiums earned of approximately $128million, and are as follows:
对于2024年,公司当前的全年预期是根据约1.28亿美元的预期净保费计算得出的,具体如下:
Guidance Metrics |
2024 - Current |
2024 - Previous |
||||
Core Business2 direct premiums written growth |
25% to 35% |
25% to 35% |
||||
Combined ratio |
79% to 83% |
84% to 88% |
||||
Net income per share - basic* |
$1.40 to $1.70 |
$1.00 to $1.30 |
||||
Return on equity |
32% to 36% |
26% to 34% |
指导指标 |
2024-当前 |
2024-上一页 |
||||
Core Business2 直接保费书面增长 |
25% 到 35% |
25% 到 35% |
||||
合并比率 |
79% 到 83% |
84% 到 88% |
||||
每股净收益-基本* |
1.40 美元到 1.70 美元 |
1.00 美元到 1.30 美元 |
||||
股本回报率 |
32% 到 36% |
26% 到 34% |
For 2025, the Company's full year expectations are calculated based on anticipated net premiums earned of approximately $165 million, and are as follows:
对于2025年,公司的全年预期是根据约1.65亿美元的预期净保费计算得出的,如下所示:
Guidance Metrics |
2025 - Current |
2025 - Previous |
||||
Core Business2 direct premiums written growth |
15% to 25% |
15% to 25% |
||||
Combined ratio |
82% to 86% |
85% to 89% |
||||
Net income per share - basic* |
$1.60 to $2.00 |
$1.20 to $1.60 |
||||
Return on equity |
24% to 32% |
22% to 30% |
指导指标 |
2025-当前 |
2025-上一页 |
||||
Core Business2 直接保费书面增长 |
15% 到 25% |
15% 到 25% |
||||
组合比率 |
82% 到 86% |
85% 到 89% |
||||
每股净收益-基本* |
1.60 美元到 2.00 美元 |
1.20 美元到 1.60 美元 |
||||
股本回报率 |
24% 到 32% |
22% 到 30% |
*Previous guidance was presented on a diluted shares basis, while current guidance is presented on a basic share basis.
*先前的指引是以摊薄后的股票为基础发布的,而目前的指引是以基本股为基础的。
Consolidated Financial Results
合并财务业绩
Consolidated Financial Results |
Quarter Ended |
Nine Months Ended |
||||||||||||||||||||||
($ in thousands, except per share data) |
September 30, |
September 30, |
||||||||||||||||||||||
2024 |
2023 |
Change |
2024 |
2023 |
% Change |
|||||||||||||||||||
Direct premiums written1 |
$ |
66,627 |
$ |
51,992 |
28.1% | $ |
169,447 |
$ |
147,237 |
15.1% | ||||||||||||||
Net premiums earned |
$ |
33,407 |
$ |
27,938 |
19.6% | $ |
92,531 |
$ |
85,701 |
8.0% | ||||||||||||||
Net investment income |
$ |
1,650 |
$ |
1,444 |
14.3% | $ |
4,917 |
$ |
4,437 |
10.8% | ||||||||||||||
Net gain/(loss) on investments |
$ |
827 |
$ |
(824) | NM |
$ |
1,319 |
$ |
598 |
120.6% | ||||||||||||||
Underlying loss ratio1 |
39.2% | 70.8% | (31.6) pts |
47.9% | 69.2% | (21.3) pts |
||||||||||||||||||
Net development of prior year losses |
(1.9%) | 0.0% | (1.9) pts |
(1.8%) | 0.0% | (1.8) pts |
||||||||||||||||||
Net loss ratio excluding the effect of catastrophes1 |
37.3% | 70.8% | (33.5) pts |
46.1% | 69.2% | (23.1) pts |
||||||||||||||||||
Catastrophe loss ratio1 |
1.7% | 7.7% | (6.0) pts |
2.7% | 8.5% | (5.8) pts |
||||||||||||||||||
Net loss ratio |
39.0% | 78.5% | (39.5) pts |
48.8% | 77.7% | (28.9) pts |
||||||||||||||||||
Net underwriting expense ratio |
33.0% | 31.7% | 1.3 pts |
31.9% | 33.0% | (1.1) pts |
||||||||||||||||||
Net combined ratio |
72.0% | 110.2% | (38.2) pts |
80.7% | 110.7% | (30.0) pts |
||||||||||||||||||
Adjusted EBITDA1 |
$ |
10,433 |
$ |
(1,635) | NM |
$ |
21,212 |
$ |
(5,893) | NM |
||||||||||||||
Net Income/(Loss) |
$ |
6,978 |
$ |
(3,538) | NM |
$ |
12,920 |
$ |
(9,114) | NM |
||||||||||||||
Net Income/(Loss) per share - basic |
$ |
0.61 |
$ |
(0.33) | NM |
$ |
1.16 |
$ |
(0.85) | NM |
||||||||||||||
Net Income/(Loss) per share - diluted |
$ |
0.55 |
$ |
(0.33) | NM |
$ |
1.05 |
$ |
(0.85) | NM |
||||||||||||||
Return on equity - annualized |
55.6% | (48.3%) | NM |
36.6% | (38.8%) | NM |
||||||||||||||||||
Other comprehensive income/(loss) |
$ |
3,584 |
$ |
(2,226) | NM |
$ |
3,234 |
$ |
(1,161) | NM |
||||||||||||||
Operating net income/(loss)1 |
$ |
6,325 |
$ |
(2,886) | NM |
$ |
11,878 |
$ |
(9,586) | NM |
||||||||||||||
Operating net income/(loss) per share - basic1 |
$ |
0.55 |
$ |
(0.27) | NM |
$ |
1.07 |
$ |
(0.89) | NM |
||||||||||||||
Operating net income/(loss) per share - diluted1 |
$ |
0.50 |
$ |
(0.27) | NM |
$ |
0.97 |
$ |
(0.89) | NM |
||||||||||||||
Operating return on equity1 |
12.6% | (9.8%) | NM |
25.2% | (30.6%) | NM |
||||||||||||||||||
Operating return on equity1 - annualized |
50.4% | (39.4%) | NM |
33.6% | (40.8%) | NM |
||||||||||||||||||
Book value per share - diluted |
4.58 |
$ |
2.16 |
112.3 |
% |
|||||||||||||||||||
Book value per share - diluted excluding AOCI |
5.28 |
$ |
3.55 |
48.6% |
合并财务业绩 |
季度结束 |
九个月已结束 |
||||||||||||||||||||||
(以千美元计,每股数据除外) |
九月三十日 |
九月三十日 |
||||||||||||||||||||||
2024 |
2023 |
改变 |
2024 |
2023 |
百分比变化 |
|||||||||||||||||||
直接保费已计提1 |
$ |
66,627 |
$ |
51,992 |
28.1% | $ |
169,447 |
$ |
147,237 |
15.1% | ||||||||||||||
所得保费净额 |
$ |
33,407 |
$ |
27,938 |
19.6% | $ |
92,531 |
$ |
85,701 |
8.0% | ||||||||||||||
净投资收益 |
$ |
1,650 |
$ |
1,444 |
14.3% | $ |
4,917 |
$ |
4,437 |
10.8% | ||||||||||||||
投资净收益/(亏损) |
$ |
827 |
$ |
(824) | NM |
$ |
1,319 |
$ |
598 |
120.6% | ||||||||||||||
基础亏损比率1 |
39.2% | 70.8% | (31.6) 积分 |
47.9% | 69.2% | (21.3) 积分 |
||||||||||||||||||
上一年度亏损的净发展情况 |
(1.9%) | 0.0% | (1.9) 积分 |
(1.8%) | 0.0% | (1.8) 积分 |
||||||||||||||||||
不包括灾难影响的净损失比率1 |
37.3% | 70.8% | (33.5) 积分 |
46.1% | 69.2% | (23.1) 积分 |
||||||||||||||||||
灾难损失率1 |
1.7% | 7.7% | (6.0) 积分 |
2.7% | 8.5% | (5.8) 分 |
||||||||||||||||||
净亏损率 |
39.0% | 78.5% | (39.5) 积分 |
48.8% | 77.7% | (28.9) 积分 |
||||||||||||||||||
净承保费用比率 |
33.0% | 31.7% | 1.3 点积分 |
31.9% | 33.0% | (1.1) 积分 |
||||||||||||||||||
净合并比率 |
72.0% | 110.2% | (38.2) 积分 |
80.7% | 110.7% | (30.0) 积分 |
||||||||||||||||||
调整后的 EBITDA1 |
$ |
10,433 |
$ |
(1,635) | NM |
$ |
21,212 |
$ |
(5,893) | NM |
||||||||||||||
净收益/(亏损) |
$ |
6,978 |
$ |
(3,538) | NM |
$ |
12,920 |
$ |
(9,114) | NM |
||||||||||||||
每股净收益/(亏损)——基本 |
$ |
0.61 |
$ |
(0.33) | NM |
$ |
1.16 |
$ |
(0.85) | NM |
||||||||||||||
每股净收益/(亏损)——摊薄 |
$ |
0.55 |
$ |
(0.33) | NM |
$ |
1.05 |
$ |
(0.85) | NM |
||||||||||||||
股本回报率——按年计算 |
55.6% | (48.3%) | NM |
36.6% | (38.8%) | NM |
||||||||||||||||||
其他综合收益/(亏损) |
$ |
3,584 |
$ |
(2,226) | NM |
$ |
3,234 |
$ |
(1,161) | NM |
||||||||||||||
营业净收入/(亏损)1 |
$ |
6,325 |
$ |
(2,886) | NM |
$ |
11,878 |
$ |
(9,586) | NM |
||||||||||||||
每股营业净收益/(亏损)-基本1 |
$ |
0.55 |
$ |
(0.27) | NM |
$ |
1.07 |
$ |
(0.89) | NM |
||||||||||||||
每股营业净收益/(亏损)——摊薄后1 |
$ |
0.50 |
$ |
(0.27) | NM |
$ |
0.97 |
$ |
(0.89) | NM |
||||||||||||||
股本营业回报率1 |
12.6% | (9.8%) | NM |
25.2% | (30.6%) | NM |
||||||||||||||||||
股本营业回报率1-按年计算 |
50.4% | (39.4%) | NM |
33.6% | (40.8%) | NM |
||||||||||||||||||
每股账面价值-摊薄 |
4.58 |
$ |
2.16 |
112.3 |
% |
|||||||||||||||||||
每股账面价值——摊薄后不包括AOCI |
5.28 |
$ |
3.55 |
48.6% |
NM = Not Meaningful
NM = 没有意义
Core Business Results (New York Only)
核心业务业绩(仅限纽约)
The Company refers to its New York policies as its Core Business.
该公司将其纽约政策称为其核心业务。
Core Business Results (New York Only) |
Quarter Ended |
Nine Months Ended |
|||||||||||||||||||||
($ in thousands, except per share data) |
September 30, |
September 30, |
|||||||||||||||||||||
2024 |
2023 |
% Change |
2024 |
2023 |
% Change |
||||||||||||||||||
Direct premiums written1, 3 |
$ |
64,170 |
$ |
46,026 |
39.4 |
% |
$ |
162,063 |
$ |
129,665 |
25.0% | ||||||||||||
Net premiums earned |
$ |
31,407 |
$ |
24,388 |
28.8 |
% |
$ |
86,468 |
$ |
73,606 |
17.5% | ||||||||||||
Net loss ratio excluding the effect of catastrophes1,3 |
36.6% | 64.7% | (28.1) pts |
44.7% | 64.4% | (19.6) pts |
|||||||||||||||||
Catastrophe loss ratio1, 3 |
1.2% | 7.4% | (6.2) pts |
1.9% | 5.4% | (3.6) pts |
|||||||||||||||||
Net loss ratio3 |
37.8% | 72.1% | (34.3) pts |
46.6% | 69.8% | (23.2) pts |
核心业务业绩(仅限纽约) |
季度结束 |
九个月已结束 |
|||||||||||||||||||||
(千美元,每股数据除外) |
九月三十日 |
九月三十日 |
|||||||||||||||||||||
2024 |
2023 |
百分比变化 |
2024 |
2023 |
百分比变化 |
||||||||||||||||||
直接保费已计提1、3 |
$ |
64,170 |
$ |
46,026 |
39.4 |
% |
$ |
162,063 |
$ |
129,665 |
25.0% | ||||||||||||
所得保费净额 |
$ |
31,407 |
$ |
24,388 |
28.8 |
% |
$ |
86,468 |
$ |
73,606 |
17.5% | ||||||||||||
不包括灾难影响的净损失比率1,3 |
36.6% | 64.7% | (28.1) 积分 |
44.7% | 64.4% | (19.6) 积分 |
|||||||||||||||||
灾难损失率1、3 |
1.2% | 7.4% | (6.2) 分 |
1.9% | 5.4% | (3.6) 分 |
|||||||||||||||||
净亏损比率3 |
37.8% | 72.1% | (34.3) 积分 |
46.6% | 69.8% | (23.2) 积分 |
Non-Core Business Results (Outside of New York)
非核心业务业绩(纽约以外)
The Company has been aggressively reducing policy count in the Non-Core Business, subject to regulatory requirements.
该公司一直在积极减少非核心业务的保单数量,但须遵守监管要求。
Non-Core Business Results (Outside of New York) |
Quarter Ended |
Nine Months Ended |
||||||||||||||||||||||
($ in thousands, except per share data) |
September 30, |
September 30, |
||||||||||||||||||||||
2024 |
2023 |
% Change |
2024 |
2023 |
% Change |
|||||||||||||||||||
Direct premiums written1, 3 |
$ |
2,457 |
$ |
5,966 |
(58.8%) | $ |
7,384 |
$ |
17,572 |
(58.0%) | ||||||||||||||
Net premiums earned |
$ |
2,000 |
$ |
3,550 |
(43.7%) | $ |
6,063 |
$ |
12,095 |
(49.9%) | ||||||||||||||
Net loss ratio excluding the effect of catastrophes1,3 |
47.5% | 112.5% | (65.0) pts |
65.7% | 98.5% | (32.7) pts |
||||||||||||||||||
Catastrophe loss ratio1, 3 |
10.8% | 10.3% | 0.5 pts |
13.9% | 27.1% | (13.2) pts |
||||||||||||||||||
Net loss ratio3 |
58.2% | 122.8% | (64.5) pts |
79.6% | 125.5% | (45.9) pts |
非核心业务业绩(纽约以外) |
季度结束 |
九个月已结束 |
||||||||||||||||||||||
(以千美元计,每股数据除外) |
九月三十日 |
九月三十日 |
||||||||||||||||||||||
2024 |
2023 |
百分比变化 |
2024 |
2023 |
百分比变化 |
|||||||||||||||||||
直接保费已计提1、3 |
$ |
2,457 |
$ |
5,966 |
(58.8%) | $ |
7,384 |
$ |
17,572 |
(58.0%) | ||||||||||||||
所得保费净额 |
$ |
2,000 |
$ |
3,550 |
(43.7%) | $ |
6,063 |
$ |
12,095 |
(49.9%) | ||||||||||||||
不包括灾难影响的净损失比率1,3 |
47.5% | 112.5% | (65.0) 积分 |
65.7% | 98.5% | (32.7) 积分 |
||||||||||||||||||
灾难损失率1、3 |
10.8% | 10.3% | 0.5 点积分 |
13.9% | 27.1% | (13.2) 积分 |
||||||||||||||||||
净亏损比率3 |
58.2% | 122.8% | (64.5) 积分 |
79.6% | 125.5% | (45.9) 积分 |
Premium and Policy Trends
保费和保单趋势
($ in thousands) |
September 30, 2024 |
Sequential Change |
June 30, 2024 |
Sequential Change |
March 31, 2024 |
Sequential Change |
December 31, 2023 |
|||||||||||||||||||||||
Core Business2 |
||||||||||||||||||||||||||||||
Direct premiums written1, 3 |
$ |
64,170 |
25.1& |
$ |
51,306 |
10.1% |
$ |
46,587 |
(0.9)% |
$ |
47,027 |
|||||||||||||||||||
Policies in force |
69,347 |
3.6% |
66,934 |
(0.1)% |
66,991 |
(0.9)% |
67,575 |
|||||||||||||||||||||||
Non-Core Business2 |
||||||||||||||||||||||||||||||
Direct premiums written1,3 |
$ |
2,457 |
12.2% |
$ |
2,190 |
(20.0)% |
$ |
2,738 |
(53.7)% |
$ |
5,911 |
|||||||||||||||||||
Policies in force |
5,540 |
(24.2)% |
7,306 |
(19.5)% |
9,080 |
(16.1)% |
10,823 |
(以千美元计) |
2024 年 9 月 30 日 |
顺序更改 |
2024 年 6 月 30 日 |
顺序更改 |
2024 年 3 月 31 日 |
顺序更改 |
2023 年 12 月 31 日 |
|||||||||||||||||||||||
核心业务2 |
||||||||||||||||||||||||||||||
直接保费已计提1、3 |
$ |
64,170 |
25.1& |
$ |
51,306 |
10.1% |
$ |
46,587 |
(0.9)% |
$ |
47,027 |
|||||||||||||||||||
现行政策 |
69,347 |
3.6% |
66,934 |
(0.1)% |
66,991 |
(0.9)% |
67,575 |
|||||||||||||||||||||||
非核心业务2 |
||||||||||||||||||||||||||||||
直接保费记账1,3 |
$ |
2,457 |
12.2% |
$ |
2,190 |
(20.0)% |
$ |
2,738 |
(53.7%) |
$ |
5,911 |
|||||||||||||||||||
现行政策 |
5,540 |
(24.2)% |
7,306 |
(19.5)% |
9,080 |
(16.1)% |
10,823 |
1These measures are not based on GAAP and are defined and reconciled below to the most directly comparable GAAP measures. See "Definitions and Non-GAAP Measures".
1这些指标不基于公认会计原则,其定义和调整如下,与最直接可比的GAAP指标进行了定义。请参阅 “定义和非公认会计准则衡量标准”。
2Kingstone refers to New York business as its "Core" business and business outside of New York as its "Non-Core" business.
2Kingstone将纽约业务称为 “核心” 业务,将纽约以外的业务称为 “非核心” 业务。
3Core and Non-Core business direct premiums written, net loss ratio excluding the effect of catastrophes and catastrophe loss ratio are not based on GAAP. Net premiums earned is the most directly comparable GAAP measure to direct premiums written. Net loss ratio is the most directly comparable GAAP measure to net loss ratio excluding the effect of catastrophes and catastrophe loss ratio. The aggregate of Core Business and Non-Core Business direct premiums written, net loss ratios and catastrophe loss ratios is represented by direct premiums written, net loss ratios and catastrophe loss ratio, as set forth under Consolidated Financial Results above. See "Definitions and Non-GAAP Measures".
3核心和非核心业务直接保费的保费、不包括灾难影响的净亏损比率和灾难损失比率不基于公认会计原则。净保费收入是与直接保费最直接可比的GAAP衡量标准。净亏损比率是最直接可比的GAAP衡量标准与净亏损比率,不包括灾难的影响和灾难损失率。核心业务和非核心业务直接保费、净亏损比率和灾难损失比率的总额由直接保费、净亏损比率和灾难损失比率表示,如上述《合并财务业绩》所示。请参阅 “定义和非公认会计准则衡量标准”。
Conference Call Details
电话会议详情
Wednesday, November 13, 2024, at 8:30 a.m. Eastern Time
To participate please dial:
U.S. toll free 1-877-423-9820
International 1-201-493-6749
美国东部时间 2024 年 11 月 13 日星期三上午 8:30
要参加,请拨打:
美国免费电话 1-877-423-9820
国际 1-201-493-6749
Participants are asked to dial-in approximately 10 minutes before the conference call is scheduled to begin. The conference call can also be accessed via webcast in the "Investor Relations/Events & Presentations" tab of the Company's website or by clicking here. The webcast will be archived and accessible for approximately 30 days.
要求参与者在电话会议预定开始前大约 10 分钟拨入电话。也可以通过公司网站的 “投资者关系/活动和演示” 选项卡中的网络直播或单击此处观看电话会议。网络直播将存档并存档约30天。
About Kingstone Companies, Inc.
关于金斯通公司
Kingstone is a northeast regional property and casualty insurance holding company whose principal operating subsidiary is Kingstone Insurance Company ("KICO"). KICO is a New York domiciled carrier writing business through retail and wholesale agents and brokers. KICO is actively writing personal lines and commercial auto insurance in New York, and in 2023 was the 15th largest writer of homeowners insurance in New York. KICO is also licensed in New Jersey, Rhode Island, Massachusetts, Connecticut, Pennsylvania, New Hampshire, and Maine.
金斯通是一家东北地区财产和意外伤害保险控股公司,其主要运营子公司是金斯通保险公司(“KICO”)。KICO是一家总部设在纽约的运营商,通过零售和批发代理商和经纪人进行写作。KICO正在纽约积极撰写个人专栏和商业汽车保险,并在2023年成为纽约第15大房主保险撰稿人。KICO还在新泽西州、罗德岛州、马萨诸塞州、康涅狄格州、宾夕法尼亚州、新罕布什尔州和缅因州获得许可。
Investor Relations Contact:
投资者关系联系人:
Karin Daly
Vice President
The Equity Group Inc.
kdaly@equityny.com
卡琳·戴利
副总统
Equity Group Inc
kdaly@equityny.com
Disclaimer and Forward-Looking Statements
免责声明和前瞻性陈述
The guidance provided above is based on information available as of November 12, 2024 and management's review of the anticipated financial results for 2024 and 2025. Such guidance remains subject to change based on management's ongoing review of the Company's 2024 and 2025 results and is a forward-looking statement (see below). Kingstone assumes no obligation to update this guidance. The actual results may be materially different and are affected by the risk factors and uncertainties identified in this press release and in Kingstone's annual and quarterly filings with the Securities and Exchange Commission.
上述指导基于截至2024年11月12日的可用信息以及管理层对2024年和2025年预期财务业绩的审查。根据管理层对公司2024年和2025年业绩的持续审查,该指导方针仍可能发生变化,属于前瞻性陈述(见下文)。金斯通不承担更新本指南的义务。实际结果可能存在重大差异,并受本新闻稿以及金斯通向美国证券交易委员会提交的年度和季度文件中确定的风险因素和不确定性的影响。
This press release may contain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts, may be forward-looking statements. These statements are based on management's current expectations and are subject to uncertainty and changes in circumstances. These statements involve risks and uncertainties that could cause actual results to differ materially from those included in forward-looking statements due to a variety of factors. For more details on factors that could affect expectations, see Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2023.
本新闻稿可能包含1995年《私人证券诉讼改革法》所指的 “前瞻性陈述”。除历史事实陈述外,所有陈述均可能是前瞻性陈述。这些陈述基于管理层当前的预期,受不确定性和情况变化的影响。这些陈述涉及风险和不确定性,由于各种因素,可能导致实际结果与前瞻性陈述中包含的结果存在重大差异。有关可能影响预期的因素的更多详细信息,请参阅截至2023年12月31日止年度的10-K表年度报告第一部分第1A项。
The risks and uncertainties include, without limitation, the following:
风险和不确定性包括但不限于以下内容:
the risk of significant losses from catastrophes and severe weather events;
risks related to the lack of a financial strength rating from A.M. Best;
risks related to our indebtedness due on June 30, 2026, including due to the need to comply with certain financial covenants and limitations on the ability of our insurance subsidiary to pay dividends to us;
adverse capital, credit and financial market conditions;
the unavailability of reinsurance at current levels and prices;
the exposure to greater net insurance losses in the event of reduced reliance on reinsurance;
the credit risk of our reinsurers;
the inability to maintain the requisite amount of risk-based capital needed to grow our business;
the effects of climate change on the frequency or severity of weather events and wildfires;
risks related to the limited market area of our business;
risks related to a concentration of business in a limited number of producers;
legislative and regulatory changes, including changes in insurance laws and regulations and their application by our regulators;
limitations with regard to our ability to pay dividends;
the effects of competition in our market areas;
our reliance on certain key personnel;
risks related to security breaches or other attacks involving our computer systems or those of our vendors; and
our reliance on information technology and information systems.
灾难和恶劣天气事件造成重大损失的风险;
与A.M. Best缺乏财务实力评级相关的风险;
与2026年6月30日到期的债务相关的风险,包括需要遵守某些财务契约以及我们的保险子公司向我们支付股息的能力的限制;
不利的资本、信贷和金融市场状况;
按目前的水平和价格无法获得再保险;
如果减少对再保险的依赖,则面临更大的净保险亏损风险;
我们再保险公司的信用风险;
无法维持发展业务所需的必要风险资本;
气候变化对天气事件和野火频率或严重性的影响;
与我们业务的有限市场区域相关的风险;
与业务集中在有限数量的生产商手中相关的风险;
立法和监管变化,包括保险法律法规的变化及其监管机构的适用;
我们支付股息能力的限制;
竞争对我们市场领域的影响;
我们对某些关键人员的依赖;
与涉及我们或供应商计算机系统的安全漏洞或其他攻击相关的风险;以及
我们对信息技术和信息系统的依赖。
Kingstone undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
除非法律要求,否则金斯通没有义务公开更新或修改任何前瞻性陈述,无论是由于新信息、未来事件还是其他原因。
Definitions and Non-GAAP Measures
定义和非公认会计准则指标
Direct premiums written represent the total premiums charged on policies issued by the Company during the respective fiscal period.
直接缴纳的保费 代表公司在相应财政期内签发的保单上收取的总保费。
Net premiums written are direct premiums written less premiums ceded to reinsurers. Net premiums earned, the GAAP measure most comparable to direct premiums written and net premiums written, are net premiums written that are pro-rata earned during the fiscal period presented. All of the Company's policies are written for a twelve-month period. Management uses direct premiums written and net premiums written, along with other measures, to gauge the Company's performance and evaluate results. Direct premiums written and net premiums written are provided as supplemental information, not as a substitute for net premiums earned, and do not reflect the Company's net premiums earned.
写入的净保费 是直接保费减去割让给再保险公司的保费。所得净保费(GAAP衡量标准与直接保费和净保费最具可比性)是指在所列财政期内按比例赚取的净保费。公司的所有保单均为期十二个月。管理层使用直接记账保费和净保费以及其他衡量标准来衡量公司的业绩和评估业绩。直接保费和保费净额作为补充信息提供,不能替代所得的净保费,也不反映公司的净保费。
Adjusted EBITDA is net income (loss) exclusive of interest expense, income tax expense (benefit), depreciation and amortization, loss on extinguishment of debt, net gains (losses) on investments, and stock- based compensation. Net income (loss) is the GAAP measure most closely comparable to adjusted EBITDA.
调整后 EBITDA 是净收益(亏损),不包括利息支出、所得税支出(收益)、折旧和摊销、债务清偿损失、投资净收益(亏损)和股票薪酬。净收益(亏损)是GAAP衡量标准,与调整后的息税折旧摊销前利润最为相似。
Management uses adjusted EBITDA along with other measures to gauge the Company's performance and evaluate results, which can be skewed when including interest expense, income tax expense (benefit), depreciation and amortization, loss on extinguishment of debt, net gains (losses) on investments, and stock-based compensation, and may vary significantly between periods. Adjusted EBITDA is provided as supplemental information, not as a substitute for net income (loss) and does not reflect the Company's overall profitability.
管理层使用调整后的息税折旧摊销前利润以及其他衡量标准来衡量公司的业绩和评估结果,在包括利息支出、所得税支出(收益)、折旧和摊销、债务清偿损失、投资净收益(亏损)和股票薪酬时,业绩可能会出现偏差,并且在不同时期之间可能有很大差异。调整后的息税折旧摊销前利润作为补充信息提供,不能替代净收益(亏损),也不能反映公司的整体盈利能力。
Operating net income (loss) and basic operating net income (loss) per share is net income (loss) and basic income (loss) per share exclusive of net gains (losses) on investments, net of tax. Net income (loss) and basic net income (loss) per share are the GAAP measures most closely comparable to operating net income (loss) and basic operating net income (loss) per share.
每股营业净收益(亏损)和基本营业净收益(亏损) 是每股净收益(亏损)和基本收益(亏损),不包括扣除税收的投资净收益(亏损)。每股净收益(亏损)和基本净收益(亏损)是GAAP衡量标准,与每股营业净收益(亏损)和基本营业净收益(亏损)最为相似。
Management uses operating net income (loss) and basic operating net income (loss) per share along with other measures to gauge the Company's performance and evaluate results, which can be skewed when including net gains (losses) on investments and may vary significantly between periods. Operating net income (loss) and basic operating net income (loss) per share are provided as supplemental information, not as a substitute for net income (loss) and basic net income (loss) per share and do not reflect the Company's overall profitability.
管理层使用每股营业净收益(亏损)和基本营业净收益(亏损)以及其他衡量标准来衡量公司的业绩和评估业绩,在包括投资净收益(亏损)时,业绩可能会出现偏差,并且在不同时期之间可能会有很大差异。每股营业净收益(亏损)和基本营业净收益(亏损)作为补充信息提供,不能替代每股净收益(亏损)和基本净收益(亏损),也不反映公司的整体盈利能力。
Operating net income (loss) and diluted operating net income (loss) per share is net income (loss) and diluted income (loss) per share exclusive of net gains (losses) on investments, net of tax. Net income (loss) and diluted net income (loss) per share are the GAAP measures most closely comparable to operating net income (loss) and diluted operating net income (loss) per share.
每股营业净收益(亏损)和摊薄后的营业净收益(亏损) 是每股净收益(亏损)和摊薄收益(亏损),不包括扣除税收的投资净收益(亏损)。每股净收益(亏损)和摊薄后净收益(亏损)是与营业净收益(亏损)和摊薄后每股营业净收益(亏损)最接近的GAAP指标。
Management uses operating net income (loss) and diluted operating net income (loss) per share along with other measures to gauge the Company's performance and evaluate results, which can be skewed when including net gains (losses) on investments and may vary significantly between periods. Operating net income (loss) and diluted operating net income (loss) per share are provided as supplemental information, not as a substitute for net income (loss) and diluted net income (loss) per share, and do not reflect the Company's overall profitability.
管理层使用营业净收益(亏损)和摊薄后的每股营业净收益(亏损)以及其他衡量标准来衡量公司的业绩和评估业绩,在包括投资净收益(亏损)时,业绩可能会出现偏差,并且在不同时期之间可能会有很大差异。每股营业净收益(亏损)和摊薄后的营业净收益(亏损)作为补充信息提供,不能替代每股净收益(亏损)和摊薄后的净收益(亏损),也不反映公司的整体盈利能力。
Operating return on equity is operating income (loss) divided by average equity. Return on equity is the GAAP measure most closely comparable to operating return on equity.
经营股本回报率 是营业收入(亏损)除以平均权益。股本回报率是与营业股本回报率最接近的公认会计原则衡量标准。
Management uses operating return on equity, along with other measures, to gauge the Company's performance and evaluate results, which can be skewed when including net gains (losses) on investments, which may vary significantly between periods. Operating return on equity is provided as supplemental information, is not a substitute for return on equity and does not reflect the Company's overall return on average common equity.
管理层使用营业股本回报率以及其他衡量标准来衡量公司的业绩和评估业绩,当包括净投资收益(亏损)时,业绩可能会出现偏差,不同时期之间的净收益(亏损)可能会有很大差异。营业股本回报率作为补充信息提供,不能替代股本回报率,也不能反映公司的平均普通股总体回报率。
Underlying loss ratio is a non-GAAP ratio, which is computed as the difference between GAAP net loss ratio and the effect of prior year loss reserve development and catastrophe losses.
基础亏损比率 是非公认会计准则比率,计算方法是公认会计准则净亏损比率与上一年度损失准备金发展和灾难损失的影响之间的差额。
Management believes that this ratio is useful to investors, and it is used by management to reveal the trends in the Company's business that may be obscured by prior year loss reserve development and catastrophe losses. Catastrophe losses cause the Company's loss ratios to vary significantly between periods as a result of their incidence of occurrence and magnitude and can have a significant impact on the net loss ratio. Management believes that this measure is useful for investors to evaluate this component separately when reviewing the Company's underwriting performance. The most directly comparable GAAP measure is the net loss ratio. The underlying loss ratio should not be considered a substitute for the net loss ratio and does not reflect the Company's net loss ratio.
管理层认为,该比率对投资者有用,管理层利用该比率来揭示公司业务的趋势,这些趋势可能会被前一年的损失准备金的发展和灾难性损失所掩盖。由于灾难损失的发生率和规模,灾难损失导致公司的损失比率在不同时期之间存在显著差异,并可能对净损失率产生重大影响。管理层认为,这项衡量标准有助于投资者在审查公司的承保业绩时单独评估这一组成部分。最直接可比的GAAP指标是净亏损率。不应将基础亏损比率视为净亏损比率的替代品,也不能反映公司的净亏损率。
Net loss ratio excluding the effect of catastrophes is a non-GAAP ratio, which is computed as the difference between GAAP net loss ratio and the effect of catastrophes on the net loss ratio.
不包括灾难影响的净损失率 是非公认会计准则比率,计算方法是公认会计准则净亏损比率与灾难对净亏损比率的影响之间的差额。
Management believes that this ratio is useful to investors, and it is used by management to reveal the trends in the Company's business that may be obscured by catastrophe losses. Catastrophe losses cause the Company's net loss ratios to vary significantly between periods as a result of their incidence of occurrence and magnitude and can have a significant impact on the net loss ratio. Management believes that this measure is useful for investors to evaluate this component separately when reviewing the Company's underwriting performance. The most directly comparable GAAP measure is the net loss ratio. The net loss ratio excluding the effect of catastrophes should not be considered a substitute for the net loss ratio and does not reflect the Company's net loss ratio.
管理层认为,这一比率对投资者很有用,管理层利用它来揭示可能被灾难性损失所掩盖的公司业务趋势。由于灾难损失的发生率和规模,灾难损失导致公司的净损失比率在不同时期之间存在显著差异,并可能对净亏损率产生重大影响。管理层认为,这项衡量标准有助于投资者在审查公司的承保业绩时单独评估这一组成部分。最直接可比的GAAP指标是净亏损率。不包括灾难影响的净亏损比率不应被视为净亏损比率的替代品,也不能反映公司的净亏损率。
The table below reconciles direct premiums written to net premiums earned for the periods presented:
下表核对了所列期间的直接保费与所得净保费:
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||||||||||
September 30, |
September 30, |
|||||||||||||||||||||||||
% |
% |
|||||||||||||||||||||||||
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||||||||||||||||||||
(000's except percentages) |
||||||||||||||||||||||||||
Direct Premiums Written Reconciliation: |
||||||||||||||||||||||||||
Direct premiums written |
$ |
66,627 |
$ |
51,992 |
28.1% | $ |
169,447 |
$ |
147,237 |
15.1% | ||||||||||||||||
Ceded written premiums1 |
(46,081) | (48,317) | (4.6)% | (69,381) | (75,964) | (8.7)% | ||||||||||||||||||||
Net premiums written |
20,545 |
3,675 |
459.0% | 100,065 |
71,273 |
40.4% | ||||||||||||||||||||
Change in unearned premiums |
12,862 |
24,263 |
(47.0)% | (7,535) | 14,428 |
(152.2)% | ||||||||||||||||||||
Net premiums earned |
$ |
33,407 |
$ |
27,938 |
19.6% | $ |
92,531 |
$ |
85,701 |
8.0% |
在结束的三个月中 |
在截至的九个月中 |
|||||||||||||||||||||||||
九月三十日 |
九月三十日 |
|||||||||||||||||||||||||
% |
% |
|||||||||||||||||||||||||
2024 |
2023 |
改变 |
2024 |
2023 |
改变 |
|||||||||||||||||||||
(除百分比外,000 个) |
||||||||||||||||||||||||||
直接保费书面对账: |
||||||||||||||||||||||||||
直接缴纳的保费 |
$ |
66,627 |
$ |
51,992 |
28.1% | $ |
169,447 |
$ |
147,237 |
15.1% | ||||||||||||||||
赠送书面保费1 |
(46,081) | (48,317) | (4.6)% | (69,381) | (75,964) | (8.7)% | ||||||||||||||||||||
已计净保费 |
20,545 |
3,675 |
459.0% | 100,065 |
71,273 |
40.4% | ||||||||||||||||||||
未赚取的保费的变化 |
12,862 |
24,263 |
(47.0)% | (7,535) | 14,428 |
(152.2)% | ||||||||||||||||||||
所得保费净额 |
$ |
33,407 |
$ |
27,938 |
19.6% | $ |
92,531 |
$ |
85,701 |
8.0% |
(Components may not sum due to rounding)
(由于四舍五入,各部分的总和可能不一致)
1 Net premiums written balances from prior year periods were reclassified to conform with current year presentation. The reclassification had no effect on the Company's previously reported financial condition, results of operations or cash flows.
1 往年度的净保费账面余额已重新分类,以符合本年度的列报方式。此次重新分类对公司先前公布的财务状况、经营业绩或现金流没有影响。
The following table reconciles net income (loss) to adjusted EBITDA for the periods indicated:
下表将所示期间的净收益(亏损)与调整后的息税折旧摊销前利润进行了对账:
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||||||||
September 30, |
September 30, |
|||||||||||||||||||||||
% |
% |
|||||||||||||||||||||||
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||||||||||||||||||
(000's except percentages) |
||||||||||||||||||||||||
Adjusted EBITDA Reconciliation: |
||||||||||||||||||||||||
Net income (loss) |
$ |
6,978 |
$ |
(3,538) | NM |
$ |
12,920 |
$ |
(9,114) | NM |
||||||||||||||
Interest expense |
901 |
989 |
(8.9)% | 2,884 |
3,005 |
(4.0)% | ||||||||||||||||||
Income tax expense (benefit) |
2,106 |
(859) | NM |
3,689 |
(2,149) | NM |
||||||||||||||||||
Depreciation and amortization |
619 |
741 |
(16.5)% | 1,836 |
2,328 |
(21.1)% | ||||||||||||||||||
EBITDA |
10,604 |
(2,667) | NM |
21,329 |
(5,931) | NM |
||||||||||||||||||
Loss on extinguishment of debt |
297 |
- |
NM |
297 |
- |
NM |
||||||||||||||||||
Net (gain) loss on investments |
(827) | 824 |
NM |
(1,319) | (598) | 120.6% | ||||||||||||||||||
Stock-based compensation |
359 |
207 |
73.4% | 906 |
636 |
42.5% | ||||||||||||||||||
Adjusted EBITDA |
$ |
10,433 |
$ |
(1,635) | NM |
$ |
21,212 |
$ |
(5,893) | NM |
||||||||||||||
(Components may not sum due to rounding) |
在结束的三个月中 |
在截至的九个月中 |
|||||||||||||||||||||||
九月三十日 |
九月三十日 |
|||||||||||||||||||||||
% |
% |
|||||||||||||||||||||||
2024 |
2023 |
改变 |
2024 |
2023 |
改变 |
|||||||||||||||||||
(除百分比外,000 个) |
||||||||||||||||||||||||
调整后息折旧摊销前利润对账: |
||||||||||||||||||||||||
净收益(亏损) |
$ |
6,978 |
$ |
(3,538) | NM |
$ |
12,920 |
$ |
(9,114) | NM |
||||||||||||||
利息支出 |
901 |
989 |
(8.9)% | 2,884 |
3,005 |
(4.0)% | ||||||||||||||||||
所得税支出(福利) |
2,106 |
(859) | NM |
3,689 |
(2,149) | NM |
||||||||||||||||||
折旧和摊销 |
619 |
741 |
(16.5)% | 1,836 |
2,328 |
(21.1)% | ||||||||||||||||||
EBITDA |
10,604 |
(2,667) | NM |
21,329 |
(5,931) | NM |
||||||||||||||||||
债务消灭造成的损失 |
297 |
- |
NM |
297 |
- |
NM |
||||||||||||||||||
投资的净(收益)亏损 |
(827) | 824 |
NM |
(1,319) | (598) | 120.6% | ||||||||||||||||||
基于股票的薪酬 |
359 |
207 |
73.4% | 906 |
636 |
42.5% | ||||||||||||||||||
调整后 EBITDA |
$ |
10,433 |
$ |
(1,635) | NM |
$ |
21,212 |
$ |
(5,893) | NM |
||||||||||||||
(由于四舍五入,各部分的总和可能不一致) |
The following table reconciles net income (loss) to operating net income (loss) and basic net income (loss) per share to basic operating net income (loss) per share for the periods indicated:
下表将指定期间的净收益(亏损)与营业净收益(亏损)以及每股基本净收益(亏损)与每股基本营业净收益(亏损)进行了对账:
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||||||||||||||||
September 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
|||||||||||||||||||||||||||||
Amount |
Basic income per common share |
Amount |
Basic loss per common share |
Amount |
Basic income per common share |
Amount |
Basic loss per common share |
|||||||||||||||||||||||||
(000's except per common share amounts and percentages) |
||||||||||||||||||||||||||||||||
Operating Net Income (Loss) and Operating Net Income (Loss) per Basic Common Share Reconciliation: |
||||||||||||||||||||||||||||||||
Net income (loss) |
$ |
6,978 |
$ |
0.61 |
$ |
(3,538) | $ |
(0.33) | $ |
12,920 |
$ |
1.16 |
$ |
(9,114) | $ |
(0.85) | ||||||||||||||||
Net (gain) loss on investments |
(827) | 824 |
(1,319) | (598) | ||||||||||||||||||||||||||||
Less tax (expense) benefit on net (gain) loss |
(174) | 173 |
(277) | (126) | ||||||||||||||||||||||||||||
Net (gain) loss on investments, net of taxes |
(653) | (0.06) | 651 |
0.06 |
(1,042) | (0.09) | (472) | (0.04) | ||||||||||||||||||||||||
Operating net income (loss) |
$ |
6,325 |
$ |
0.55 |
$ |
(2,886) | $ |
(0.27) | $ |
11,878 |
$ |
1.07 |
$ |
(9,586) | $ |
(0.89) | ||||||||||||||||
Weighted average basic shares outstanding |
11,404,360 |
10,756,156 |
11,142,043 |
10,754,709 |
在结束的三个月中 |
在截至的九个月中 |
|||||||||||||||||||||||||||||||
2024 年 9 月 30 日 |
2023 年 9 月 30 日 |
2024 年 9 月 30 日 |
2023 年 9 月 30 日 |
|||||||||||||||||||||||||||||
金额 |
普通股每股基本收入 |
金额 |
每股普通股的基本亏损 |
金额 |
普通股每股基本收入 |
金额 |
普通股每股基本亏损 |
|||||||||||||||||||||||||
(除每股普通股金额和百分比外,000) |
||||||||||||||||||||||||||||||||
基本普通股对账的营业净收益(亏损)和营业净收益(亏损): |
||||||||||||||||||||||||||||||||
净收益(亏损) |
$ |
6,978 |
$ |
0.61 |
$ |
(3,538) | $ |
(0.33) | $ |
12,920 |
$ |
1.16 |
$ |
(9,114) | $ |
(0.85) | ||||||||||||||||
投资的净(收益)亏损 |
(827) | 824 |
(1,319) | (598) | ||||||||||||||||||||||||||||
减去净(收益)亏损的税收(支出)收益 |
(174) | 173 |
(277) | (126) | ||||||||||||||||||||||||||||
净投资(收益)亏损,扣除税款 |
(653) | (0.06) | 651 |
0.06 |
(1,042) | (0.09) | (472) | (0.04) | ||||||||||||||||||||||||
营业净收益(亏损) |
$ |
6,325 |
$ |
0.55 |
$ |
(2,886) | $ |
(0.27) | $ |
11,878 |
$ |
1.07 |
$ |
(9,586) | $ |
(0.89) | ||||||||||||||||
已发行基本股的加权平均值 |
11,404,360 |
10,756,156 |
11,142,043 |
10,754,709 |
(Components may not sum due to rounding)
(由于四舍五入,各部分的总和可能不一致)
The following table reconciles net income (loss) to operating net income (loss) and diluted net income (loss) per share to diluted operating net income (loss) per share for the periods indicated:
下表核对了所述期间的净收益(亏损)与营业净收益(亏损)以及摊薄后的每股净收益(亏损)与摊薄后的每股营业净收益(亏损):
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||||||||||||||||
September 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
|||||||||||||||||||||||||||||
Amount |
Diluted income per common share |
Amount |
Diluted loss 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) |
$ |
6,978 |
$ |
0.55 |
$ |
(3,538) | $ |
(0.33) | $ |
12,920 |
$ |
1.05 |
$ |
(9,114) | $ |
(0.85) | ||||||||||||||||
Net (gain) loss on investments |
(827) | 824 |
(1,319) | (598) | ||||||||||||||||||||||||||||
Less tax (expense) benefit on net (gain) loss |
(174) | 173 |
(277) | (126) | ||||||||||||||||||||||||||||
Net (gain) loss on investments, net of taxes |
(653) | (0.05) | 651 |
0.06 |
(1,042) | (0.09) | (472) | (0.04) | ||||||||||||||||||||||||
Operating net income (loss) |
$ |
6,325 |
$ |
0.50 |
$ |
(2,886) | $ |
(0.27) | $ |
11,878 |
$ |
0.97 |
$ |
(9,586) | $ |
(0.89) | ||||||||||||||||
Weighted average diluted shares outstanding |
12,581,128 |
10,756,156 |
12,249,576 |
10,754,709 |
在结束的三个月中 |
在截至的九个月中 |
|||||||||||||||||||||||||||||||
2024 年 9 月 30 日 |
2023 年 9 月 30 日 |
2024 年 9 月 30 日 |
2023 年 9 月 30 日 |
|||||||||||||||||||||||||||||
金额 |
普通股每股摊薄收益 |
金额 |
摊薄后每股普通股亏损 |
金额 |
普通股每股摊薄收益 |
金额 |
普通股每股摊薄亏损 |
|||||||||||||||||||||||||
(除每股普通股金额和百分比外,000) |
||||||||||||||||||||||||||||||||
每股摊薄后的营业净收益(亏损)和营业净收益(亏损)对账: | ||||||||||||||||||||||||||||||||
净收益(亏损) |
$ |
6,978 |
$ |
0.55 |
$ |
(3,538) | $ |
(0.33) | $ |
12,920 |
$ |
1.05 |
$ |
(9,114) | $ |
(0.85) | ||||||||||||||||
投资的净(收益)亏损 |
(827) | 824 |
(1,319) | (598) | ||||||||||||||||||||||||||||
减去净(收益)亏损的税收(支出)收益 |
(174) | 173 |
(277) | (126) | ||||||||||||||||||||||||||||
净投资(收益)亏损,扣除税款 |
(653) | (0.05) | 651 |
0.06 |
(1,042) | (0.09) | (472) | (0.04) | ||||||||||||||||||||||||
营业净收益(亏损) |
$ |
6,325 |
$ |
0.50 |
$ |
(2,886) | $ |
(0.27) | $ |
11,878 |
$ |
0.97 |
$ |
(9,586) | $ |
(0.89) | ||||||||||||||||
加权平均摊薄后已发行股数 |
12,581,128 |
10,756,156 |
12,249,576 |
10,754,709 |
(Components may not sum due to rounding)
(由于四舍五入,各部分的总和可能不一致)
The following table reconciles net income (loss) to operating net income (loss) and return on equity to operating return on equity for the periods indicated:
下表将指定期间的净收益(亏损)与营业净收益(亏损)以及股本回报率与营业股本回报率进行了对账:
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||||||||
September 30, |
September 30, |
|||||||||||||||||||||||
% |
% |
|||||||||||||||||||||||
2024 |
2023 |
Change |
2024 |
2023 |
Change |
|||||||||||||||||||
(000's except percentages) |
||||||||||||||||||||||||
Operating Net Income (Loss) Reconciliation: |
||||||||||||||||||||||||
Net income (loss) |
$ |
6,978 |
$ |
(3,538) | NM |
$ |
12,920 |
$ |
(9,114) | NM |
||||||||||||||
Net (gain) loss on investments |
(827) | 824 |
NM |
(1,319) | (598) | (120.6%) | ||||||||||||||||||
Less tax (expense) benefit on net (gain) loss |
(174) | 173 |
NM |
(277) | (126) | (119.8%) | ||||||||||||||||||
Net (gain) loss on investments, net of taxes |
(653) | 651 |
NM |
(1,042) | (472) | (120.8%) | ||||||||||||||||||
Operating net income (loss) |
$ |
6,325 |
$ |
(2,886) | NM |
$ |
11,878 |
$ |
(9,586) | NM |
||||||||||||||
Operating Return on Equity Reconciliation: |
||||||||||||||||||||||||
Net income (loss) |
$ |
6,978 |
$ |
(3,538) | NM |
$ |
12,920 |
$ |
(9,114) | NM |
||||||||||||||
Average equity |
$ |
50,236 |
$ |
29,307 |
71.4% | $ |
47,087 |
$ |
31,349 |
50.2% | ||||||||||||||
Return on equity |
13.9% | (12.1%) | NM |
27.4% | (29.1%) | NM |
||||||||||||||||||
Return on equity - annualized |
55.6% | (48.3%) | NM |
36.6% | (38.8%) | NM |
||||||||||||||||||
Net (gain) loss on investments, net of taxes |
$ |
(653) | $ |
651 |
NM |
$ |
(1,042) | $ |
(472) | (120.8%) | ||||||||||||||
Average equity |
$ |
50,236 |
$ |
29,307 |
71.4% | $ |
47,087 |
$ |
31,349 |
50.2% | ||||||||||||||
Effect of net (gain) loss on investments, net of taxes, on return on equity |
(1.3%) | 2.2% | NM |
(2.2%) | (1.5%) | (47.0%) | ||||||||||||||||||
Operating net income (loss) |
$ |
6,325 |
$ |
(2,886) | NM |
$ |
11,878 |
$ |
(9,586) | NM |
||||||||||||||
Operating net income (loss) - annualized |
$ |
25,300 |
$ |
(11,544) | NM |
$ |
15,837 |
$ |
(12,781) | NM |
||||||||||||||
Average equity |
$ |
50,236 |
$ |
29,307 |
71.4% | $ |
47,087 |
$ |
31,349 |
50.2% | ||||||||||||||
Operating return on equity |
12.6% | (9.8%) | NM |
25.2% | (30.6%) | NM |
||||||||||||||||||
Operating return on equity - annualized |
50.4% | (39.4%) | NM |
33.6% | (40.8%) | NM |
在结束的三个月中 |
在截至的九个月中 |
|||||||||||||||||||||||
九月三十日 |
九月三十日 |
|||||||||||||||||||||||
% |
% |
|||||||||||||||||||||||
2024 |
2023 |
改变 |
2024 |
2023 |
改变 |
|||||||||||||||||||
(除百分比外,000 个) |
||||||||||||||||||||||||
营业净收益(亏损)对账: |
||||||||||||||||||||||||
净收益(亏损) |
$ |
6,978 |
$ |
(3,538) | NM |
$ |
12,920 |
$ |
(9,114) | NM |
||||||||||||||
投资的净(收益)亏损 |
(827) | 824 |
NM |
(1,319) | (598) | (120.6%) | ||||||||||||||||||
减去净(收益)亏损的税收(支出)收益 |
(174) | 173 |
NM |
(277) | (126) | (119.8%) | ||||||||||||||||||
净投资(收益)亏损,扣除税款 |
(653) | 651 |
NM |
(1,042) | (472) | (120.8%) | ||||||||||||||||||
营业净收益(亏损) |
$ |
6,325 |
$ |
(2,886) | NM |
$ |
11,878 |
$ |
(9,586) | NM |
||||||||||||||
营业股本回报率对账: |
||||||||||||||||||||||||
净收益(亏损) |
$ |
6,978 |
$ |
(3,538) | NM |
$ |
12,920 |
$ |
(9,114) | NM |
||||||||||||||
平均净值 |
$ |
50,236 |
$ |
29,307 |
71.4% | $ |
47,087 |
$ |
31,349 |
50.2% | ||||||||||||||
股本回报率 |
13.9% | (12.1%) | NM |
27.4% | (29.1%) | NM |
||||||||||||||||||
股本回报率——按年计算 |
55.6% | (48.3%) | NM |
36.6% | (38.8%) | NM |
||||||||||||||||||
净投资(收益)亏损,扣除税款 |
$ |
(653) | $ |
651 |
NM |
$ |
(1,042) | $ |
(472) | (120.8%) | ||||||||||||||
平均净值 |
$ |
50,236 |
$ |
29,307 |
71.4% | $ |
47,087 |
$ |
31,349 |
50.2% | ||||||||||||||
扣除税款后的净(收益)损失对投资的净亏损对股本回报率的影响 |
(1.3%) | 2.2% | NM |
(2.2%) | (1.5%) | (47.0%) | ||||||||||||||||||
营业净收益(亏损) |
$ |
6,325 |
$ |
(2,886) | NM |
$ |
11,878 |
$ |
(9,586) | NM |
||||||||||||||
营业净收益(亏损)-按年计算 |
$ |
25,300 |
$ |
(11,544) | NM |
$ |
15,837 |
$ |
(12,781) | NM |
||||||||||||||
平均净值 |
$ |
50,236 |
$ |
29,307 |
71.4% | $ |
47,087 |
$ |
31,349 |
50.2% | ||||||||||||||
经营股本回报率 |
12.6% | (9.8%) | NM |
25.2% | (30.6%) | NM |
||||||||||||||||||
营业股本回报率——按年计算 |
50.4% | (39.4%) | NM |
33.6% | (40.8%) | NM |
(Components may not sum due to rounding)
(由于四舍五入,各部分的总和可能不一致)
The following table reconciles the underlying loss ratio, the net loss ratio excluding the effect of catastrophes and the catastrophe loss ratio to the net loss ratio for the periods presented:
下表核对了所列期间的基础损失比率、不包括灾难影响的净损失比率和灾难损失比率与净损失比率:
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||||||||||
September 30, |
September 30, |
|||||||||||||||||||||||
2024 |
2023 |
Percentage Point Change |
2024 |
2023 |
Percentage Point Change |
|||||||||||||||||||
Loss Ratio Reconciliation: |
||||||||||||||||||||||||
Underlying Loss Ratio |
39.2% | 70.8% | (31.6)pts | 47.9% | 69.2% | (21.3)pts | ||||||||||||||||||
Effect of prior-year reserve development |
(1.9%) | 0.0% | (1.9)pts | (1.8%) | 0.0% | (1.8)pts | ||||||||||||||||||
Net loss ratio excluding the effect of catastrophes |
37.3% | 70.8% | (33.5)pts | 46.1% | 69.2% | (23.1)pts | ||||||||||||||||||
Effect of catastrophes |
1.7% | 7.7% | (6.0)pts | 2.7% | 8.5% | (5.8)pts | ||||||||||||||||||
Net loss ratio |
39.0% | 78.5% | (39.5)pts | 48.8% | 77.7% | (28.9)pts |
在结束的三个月中 |
在截至的九个月中 |
|||||||||||||||||||||||
九月三十日 |
九月三十日 |
|||||||||||||||||||||||
2024 |
2023 |
百分点变化 |
2024 |
2023 |
百分点变化 |
|||||||||||||||||||
损失比率对账: |
||||||||||||||||||||||||
标的亏损比率 |
39.2% | 70.8% | (31.6) 积分 | 47.9% | 69.2% | (21.3) 积分 | ||||||||||||||||||
上年度储备金发展的影响 |
(1.9%) | 0.0% | (1.9) 积分 | (1.8%) | 0.0% | (1.8) 积分 | ||||||||||||||||||
不包括灾难影响的净损失率 |
37.3% | 70.8% | (33.5) 积分 | 46.1% | 69.2% | (23.1) 积分 | ||||||||||||||||||
灾难的影响 |
1.7% | 7.7% | (6.0) 积分 | 2.7% | 8.5% | (5.8) 分 | ||||||||||||||||||
净亏损率 |
39.0% | 78.5% | (39.5) 积分 | 48.8% | 77.7% | (28.9) 积分 |
(Components may not sum due to rounding)
(由于四舍五入,各部分的总和可能不一致)
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
金斯通公司有限公司和子公司
简明合并资产负债表
September 30, |
December 31, |
|||||||
2024 |
2023 |
|||||||
(unaudited) |
||||||||
Assets |
||||||||
Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of |
||||||||
$6,278,968 at September 30, 2024 and $6,106,148 at December 31, 2023) |
$ |
7,048,662 |
$ |
7,052,541 |
||||
Fixed-maturity securities, available-for-sale, at fair value (amortized cost of |
||||||||
$176,904,251 at September 30, 2024 and $164,460,942 at December 31, 2023) |
165,458,345 |
148,920,797 |
||||||
Equity securities, at fair value (cost of $13,527,554 at September 30, 2024 and |
||||||||
$17,986,783 at December 31, 2023) |
11,280,228 |
14,762,340 |
||||||
Other investments |
4,299,178 |
3,897,150 |
||||||
Total investments |
188,086,413 |
174,632,828 |
||||||
Cash and cash equivalents |
33,760,798 |
8,976,998 |
||||||
Premiums receivable, net |
17,601,417 |
13,604,808 |
||||||
Reinsurance receivables, net |
65,746,827 |
75,593,912 |
||||||
Deferred policy acquisition costs |
21,852,365 |
19,802,564 |
||||||
Intangible assets |
500,000 |
500,000 |
||||||
Property and equipment, net |
9,299,163 |
9,395,697 |
||||||
Deferred income taxes, net |
6,002,833 |
10,551,819 |
||||||
Other assets |
4,144,585 |
4,574,584 |
||||||
Total assets |
$ |
346,994,401 |
$ |
317,633,210 |
||||
Liabilities |
||||||||
Loss and loss adjustment expense reserves |
$ |
116,842,451 |
$ |
121,817,862 |
||||
Unearned premiums |
119,974,779 |
105,621,538 |
||||||
Advance premiums |
5,307,223 |
3,797,590 |
||||||
Reinsurance balances payable |
9,866,555 |
12,837,140 |
||||||
Deferred ceding commission revenue |
10,286,093 |
9,460,865 |
||||||
Accounts payable, accrued expenses and other liabilities |
7,749,981 |
4,350,546 |
||||||
Debt, net (current $856,605 and long-term $16,440,982 at September 30, 2024,
current $19,580,109 and long-term $5,663,421 at December 31, 2023)
|
17,297,587 |
25,243,530 |
||||||
Total liabilities |
287,324,669 |
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 13,818,950 shares |
||||||||
at September 30, 2024 and 12,248,313 shares at December 31, 2023; outstanding |
||||||||
12,312,296 shares at September 30, 2024 and 10,776,907 shares at December 31, 2023 |
138,190 |
122,483 |
||||||
Capital in excess of par |
84,334,037 |
75,338,010 |
||||||
Accumulated other comprehensive loss |
(9,040,113) | (12,274,563) | ||||||
Accumulated deficit |
(10,194,549) | (23,114,310) | ||||||
65,237,565 |
40,071,620 |
|||||||
Treasury stock, at cost, 1,506,654 shares at September 30, 2024 |
||||||||
and December 31, 2023 |
(5,567,833) | (5,567,481) | ||||||
Total stockholders' equity |
59,669,732 |
34,504,139 |
||||||
Total liabilities and stockholders' equity |
$ |
346,994,401 |
$ |
317,633,210 |
九月三十日 |
十二月 31, |
|||||||
2024 |
2023 |
|||||||
(未经审计) |
||||||||
资产 |
||||||||
按摊销成本持有至到期的固定到期证券(公允价值 |
||||||||
2024 年 9 月 30 日为 6,278,968 美元,2023 年 12 月 31 日为 6,106,148 美元) |
$ |
7,048,662 |
$ |
7,052,541 |
||||
按公允价值出售的固定到期证券(摊销成本 |
||||||||
2024 年 9 月 30 日为 176,904,251 美元,2023 年 12 月 31 日为 164,460,942 美元) |
165,458,345 |
148,920,797 |
||||||
按公允价值计算的股票证券(截至2024年9月30日的成本为13,527,554美元)以及 |
||||||||
截至2023年12月31日为17,986,783美元) |
11,280,228 |
14,762,340 |
||||||
其他投资 |
4,299,178 |
3,897,150 |
||||||
投资总额 |
188,086,413 |
174,632,828 |
||||||
现金和现金等价物 |
33,760,798 |
8,976,998 |
||||||
应收保费,净额 |
17,601,417 |
13,604,808 |
||||||
再保险应收账款,净额 |
65,746,827 |
75,593,912 |
||||||
递延保单购置成本 |
21,852,365 |
19,802,564 |
||||||
无形资产 |
50 万 |
500,000 |
||||||
财产和设备,净额 |
9,299,163 |
9,395,697 |
||||||
递延所得税,净额 |
6,002,833 |
10,551,819 |
||||||
其他资产 |
4,144,585 |
4,574,584 |
||||||
总资产 |
$ |
346,994,401 |
$ |
317,633,210 |
||||
负债 |
||||||||
亏损调整费用储备金 |
$ |
116,842,451 |
$ |
121,817,862 |
||||
未赚取的保费 |
119,974,779 |
105,621,538 |
||||||
预付保费 |
5,307,223 |
3,797,590 |
||||||
应付再保险余额 |
9,866,555 |
12,837,140 |
||||||
递延割让步佣金收入 |
10,286,093 |
9,460,865 |
||||||
应付账款、应计费用和其他负债 |
7,749,981 |
4,350,546 |
||||||
截至2024年9月30日,净债务(目前为856,605美元)和长期债务16,440,982美元,
截至2023年12月31日,目前为19,580,109美元,长期为5,663,421美元)
|
17,297,587 |
25,243,530 |
||||||
负债总额 |
287,324,669 |
283,129,071 |
||||||
承付款和或有开支 |
||||||||
股东权益 |
||||||||
优先股,面值0.01美元;授权2,500,000股 |
- |
- |
||||||
普通股,面值0.01美元;授权20,000,000股;已发行13,818,950股 |
||||||||
截至2024年9月30日,截至2023年12月31日为12,248,313股;已发行股票 |
||||||||
截至2024年9月30日为12,312,296股,截至2023年12月31日为10,776,907股 |
138,190 |
122,483 |
||||||
超过面值的资本 |
84,334,037 |
75,338,010 |
||||||
累计其他综合亏损 |
(9,040,113) | (12,274,563) | ||||||
累计赤字 |
(10,194,549) | (23,114,310) | ||||||
65,237,565 |
40,071,620 |
|||||||
截至2024年9月30日,美国库存股按成本计算为1,506,654股 |
||||||||
以及 2023 年 12 月 31 日 |
(5,567,833) | (5,567,481) | ||||||
股东权益总额 |
59,669,732 |
34,504,139 |
||||||
负债和股东权益总额 |
$ |
346,994,401 |
$ |
317,633,210 |
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)
金斯通公司有限公司和子公司
简明合并运营报表和综合收益(亏损)(未经审计)
For the Three Months Ended |
For the Nine Months Ended |
|||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
Revenues |
||||||||||||||||
Net premiums earned |
$ |
33,407,194 |
$ |
27,938,318 |
$ |
92,530,708 |
$ |
85,701,467 |
||||||||
Ceding commission revenue |
4,741,676 |
5,536,327 |
13,870,748 |
16,393,944 |
||||||||||||
Net investment income |
1,649,673 |
1,444,360 |
4,917,129 |
4,437,208 |
||||||||||||
Net gains (losses) on investments |
826,522 |
(824,370) | 1,319,307 |
597,643 |
||||||||||||
Other income |
146,663 |
142,036 |
401,128 |
454,160 |
||||||||||||
Total revenues |
40,771,728 |
34,236,671 |
113,039,020 |
107,584,422 |
||||||||||||
Expenses |
||||||||||||||||
Loss and loss adjustment expenses |
13,027,597 |
21,932,453 |
45,125,492 |
66,552,565 |
||||||||||||
Commission expense |
9,004,254 |
8,210,430 |
25,088,546 |
25,221,374 |
||||||||||||
Other underwriting expenses |
6,894,590 |
6,318,625 |
18,675,720 |
19,873,882 |
||||||||||||
Other operating expenses |
1,241,572 |
441,963 |
2,820,620 |
1,868,011 |
||||||||||||
Depreciation and amortization |
619,056 |
741,059 |
1,835,503 |
2,327,691 |
||||||||||||
Interest expense |
900,583 |
988,699 |
2,884,181 |
3,004,564 |
||||||||||||
Total expenses |
31,687,652 |
38,633,229 |
96,430,062 |
118,848,087 |
||||||||||||
Income (loss) from operations before taxes |
9,084,076 |
(4,396,558) | 16,608,958 |
(11,263,665) | ||||||||||||
Income tax expense (benefit) |
2,105,931 |
(858,987) | 3,689,197 |
(2,149,367) | ||||||||||||
Net income (loss) |
6,978,145 |
(3,537,571) | 12,919,761 |
(9,114,298) | ||||||||||||
Other comprehensive income (loss), net of tax |
||||||||||||||||
Gross change in unrealized gains (losses) |
||||||||||||||||
on available-for-sale-securities |
4,533,334 |
(2,821,785) | 4,082,771 |
(1,486,887) | ||||||||||||
Reclassification adjustment for net realized |
||||||||||||||||
losses included in net income (loss) |
3,939 |
4,181 |
11,468 |
17,201 |
||||||||||||
Net change in unrealized gains (losses), |
||||||||||||||||
on available-for-sale-securities |
4,537,273 |
(2,817,604) | 4,094,239 |
(1,469,686) | ||||||||||||
Income tax (expense) benefit related to items |
||||||||||||||||
of other comprehensive income (loss) |
(952,827) | 591,697 |
(859,789) | 308,635 |
||||||||||||
Other comprehensive income (loss), net of tax |
3,584,446 |
(2,225,907) | 3,234,450 |
(1,161,051) | ||||||||||||
Comprehensive income (loss) |
$ |
10,562,591 |
$ |
(5,763,478) | $ |
16,154,211 |
$ |
(10,275,349) | ||||||||
Earnings (loss) per common share: |
||||||||||||||||
Basic |
$ |
0.61 |
$ |
(0.33) | $ |
1.16 |
$ |
(0.85) | ||||||||
Diluted |
$ |
0.55 |
$ |
(0.33) | $ |
1.05 |
$ |
(0.85) | ||||||||
Weighted average common shares outstanding |
||||||||||||||||
Basic |
11,404,360 |
10,756,156 |
11,142,043 |
10,754,709 |
||||||||||||
Diluted |
12,581,128 |
10,756,156 |
12,249,576 |
10,754,709 |
在结束的三个月中 |
在截至的九个月中 |
|||||||||||||||
九月三十日 |
九月三十日 |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
收入 |
||||||||||||||||
所得保费净额 |
$ |
33,407,194 |
$ |
27,938,318 |
$ |
92,530,708 |
$ |
85,701,467 |
||||||||
割让佣金收入 |
4,741,676 |
5,536,327 |
13,870,748 |
16,393,944 |
||||||||||||
净投资收益 |
1,649,673 |
1,444,360 |
4,917,129 |
4,437,208 |
||||||||||||
投资净收益(亏损) |
826,522 |
(824,370) | 1,319,307 |
597,643 |
||||||||||||
其他收入 |
146,663 |
142,036 |
401,128 |
454,160 |
||||||||||||
总收入 |
40,771,728 |
34,236,671 |
113,039,020 |
107,584,422 |
||||||||||||
开支 |
||||||||||||||||
损失和损失调整费用 |
13,027,597 |
21,932,453 |
45,125,492 |
66,552,565 |
||||||||||||
佣金支出 |
9,004,254 |
8,210,430 |
25,088,546 |
25,221,374 |
||||||||||||
其他承保费用 |
6,894,590 |
6,318,625 |
18,675,720 |
19,873,882 |
||||||||||||
其他运营费用 |
1,241,572 |
441,963 |
2,820,620 |
1,868,011 |
||||||||||||
折旧和摊销 |
619,056 |
741,059 |
1,835,503 |
2,327,691 |
||||||||||||
利息支出 |
900,583 |
988,699 |
2,884,181 |
3,004,564 |
||||||||||||
支出总额 |
31,687,652 |
38,633,229 |
96,430,062 |
118,848,087 |
||||||||||||
税前运营收入(亏损) |
9,084,076 |
(4,396,558) | 16,608,958 |
(11,263,665) | ||||||||||||
所得税支出(福利) |
2,105,931 |
(858,987) | 3,689,197 |
(2,149,367) | ||||||||||||
净收益(亏损) |
6,978,145 |
(3,537,571) | 12,919,761 |
(9,114,298) | ||||||||||||
其他综合收益(亏损),扣除税款 |
||||||||||||||||
未实现收益(亏损)的总变动 |
||||||||||||||||
关于可供出售的证券 |
4,533,334 |
(2,821,785) | 4,082,771 |
(1,486,887) | ||||||||||||
已实现净额的重新分类调整 |
||||||||||||||||
净收益(亏损)中包含的亏损 |
3,939 |
4,181 |
11,468 |
17,201 |
||||||||||||
未实现收益(亏损)的净变动, |
||||||||||||||||
关于可供出售的证券 |
4,537,273 |
(2,817,604) | 4,094,239 |
(1,469,686) | ||||||||||||
与物品相关的所得税(费用)福利 |
||||||||||||||||
其他综合收益(亏损) |
(952,827) | 591,697 |
(859,789) | 308,635 |
||||||||||||
其他综合收益(亏损),扣除税款 |
3,584,446 |
(2,225,907) | 3,234,450 |
(1,161,051) | ||||||||||||
综合收益(亏损) |
$ |
10,562,591 |
$ |
(5,763,478) | $ |
16,154,211 |
$ |
(10,275,349) | ||||||||
普通股每股收益(亏损): |
||||||||||||||||
基本 |
$ |
0.61 |
$ |
(0.33) | $ |
1.16 |
$ |
(0.85) | ||||||||
稀释 |
$ |
0.55 |
$ |
(0.33) | $ |
1.05 |
$ |
(0.85) | ||||||||
已发行普通股的加权平均值 |
||||||||||||||||
基本 |
11,404,360 |
10,756,156 |
11,142,043 |
10,754,709 |
||||||||||||
稀释 |
12,581,128 |
10,756,156 |
12,249,576 |
10,754,709 |
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Stockholders' Equity (Unaudited)
Three months ended September 30, 2024 and 2023
金斯通公司有限公司和子公司
股东权益简明合并报表(未经审计)
截至 2024 年 9 月 30 日和 2023 年 9 月 30 日的三个月
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, July 1, 2023 |
- |
- |
12,227,562 |
$ |
122,275 |
$ |
74,946,685 |
$ |
(14,893,572) | $ |
(22,522,691) | $ |
1,471,406 |
$ |
(5,567,481) | $ |
32,085,216 |
|||||||||||||||||||||||
Stock-based compensation |
- |
- |
- |
- |
207,123 |
- |
- |
- |
- |
207,123 |
||||||||||||||||||||||||||||||
Net loss |
- |
- |
- |
- |
- |
- |
(3,537,571) | - |
- |
(3,537,571) | ||||||||||||||||||||||||||||||
Change in unrealized losses on available- |
||||||||||||||||||||||||||||||||||||||||
for-sale securities, net of tax |
- |
- |
- |
- |
- |
(2,225,907) | - |
- |
- |
(2,225,907) | ||||||||||||||||||||||||||||||
Balance, September 30, 2023 |
- |
- |
12,227,562 |
$ |
122,275 |
$ |
75,153,808 |
$ |
(17,119,479) | $ |
(26,060,262) | $ |
1,471,406 |
$ |
(5,567,481) | $ |
26,528,861 |
累积 |
||||||||||||||||||||||||||||||||||||||||
资本 |
其他 |
|||||||||||||||||||||||||||||||||||||||
优先股 |
普通股 |
过量 |
全面 |
累积 |
国库股 |
|||||||||||||||||||||||||||||||||||
股票 |
金额 |
股票 |
金额 |
Par |
损失 |
赤字 |
股票 |
金额 |
总计 |
|||||||||||||||||||||||||||||||
余额,2023 年 7 月 1 日 |
- |
- |
12,227,562 |
$ |
122,275 |
$ |
74,946,685 |
$ |
(14,893,572) | $ |
(22,522,691) | $ |
1,471,406 |
$ |
(5,567,481) | $ |
32,085,216 |
|||||||||||||||||||||||
基于股票的薪酬 |
- |
- |
- |
- |
207,123 |
- |
- |
- |
- |
207,123 |
||||||||||||||||||||||||||||||
净亏损 |
- |
- |
- |
- |
- |
- |
(3,537,571) | - |
- |
(3,537,571) | ||||||||||||||||||||||||||||||
可用资产未实现亏损的变动- |
||||||||||||||||||||||||||||||||||||||||
待售证券,扣除税款 |
- |
- |
- |
- |
- |
(2,225,907) | - |
- |
- |
(2,225,907) | ||||||||||||||||||||||||||||||
余额,2023 年 9 月 30 日 |
- |
- |
12,227,562 |
$ |
122,275 |
$ |
75,153,808 |
$ |
(17,119,479) | $ |
(26,060,262) | $ |
1,471,406 |
$ |
(5,567,481) | $ |
26,528,861 |
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, July 1, 2024 |
- |
- |
12,536,129 |
$ |
125,361 |
$ |
76,042,147 |
$ |
(12,624,559) | $ |
(17,172,694) | $ |
1,471,406 |
$ |
(5,567,481) | $ |
40,802,774 |
|||||||||||||||||||||||
Stock-based compensation |
- |
- |
- |
- |
359,170 |
- |
- |
- |
- |
359,170 |
||||||||||||||||||||||||||||||
Vesting of restricted stock awards |
- |
- |
211,391 |
2,114 |
(2,114) | - |
- |
- |
- |
- |
||||||||||||||||||||||||||||||
Shares deducted from restricted stock |
||||||||||||||||||||||||||||||||||||||||
awards for payment of withholding taxes |
- |
- |
(106,687) | (1,067) | (951,644) | - |
- |
- |
- |
(952,711) | ||||||||||||||||||||||||||||||
Exercise of stock options |
- |
- |
37,959 |
380 |
(28) | - |
- |
35,248 |
(352) | - |
||||||||||||||||||||||||||||||
Exercise of warrants |
- |
- |
60,557 |
606 |
(606) | - |
- |
- |
- |
- |
||||||||||||||||||||||||||||||
Issuance of common stock, net of |
||||||||||||||||||||||||||||||||||||||||
offering costs of $259,285 |
- |
- |
1,079,601 |
10,796 |
8,887,112 |
- |
- |
- |
- |
8,897,908 |
||||||||||||||||||||||||||||||
Net income |
- |
- |
- |
- |
- |
- |
6,978,145 |
- |
- |
6,978,145 |
||||||||||||||||||||||||||||||
Change in unrealized gains on available- |
||||||||||||||||||||||||||||||||||||||||
for-sale securities, net of tax |
- |
- |
- |
- |
- |
3,584,446 |
- |
- |
- |
3,584,446 |
||||||||||||||||||||||||||||||
Balance, September 30, 2024 |
- |
- |
13,818,950 |
$ |
138,190 |
$ |
84,334,037 |
$ |
(9,040,113) | $ |
(10,194,549) | $ |
1,506,654 |
$ |
(5,567,833) | $ |
59,669,732 |
累积 |
||||||||||||||||||||||||||||||||||||||||
资本 |
其他 |
|||||||||||||||||||||||||||||||||||||||
优先股 |
普通股 |
过量 |
全面 |
累积 |
国库股 |
|||||||||||||||||||||||||||||||||||
股票 |
金额 |
股票 |
金额 |
Par |
损失 |
赤字 |
股票 |
金额 |
总计 |
|||||||||||||||||||||||||||||||
余额,2024 年 7 月 1 日 |
- |
- |
12,536,129 |
$ |
125,361 |
$ |
76,042,147 |
$ |
(12,624,559) | $ |
(17,172,694) | $ |
1,471,406 |
$ |
(5,567,481) | $ |
40,802,774 |
|||||||||||||||||||||||
基于股票的薪酬 |
- |
- |
- |
- |
359,170 |
- |
- |
- |
- |
359,170 |
||||||||||||||||||||||||||||||
限制性股票奖励的归属 |
- |
- |
211,391 |
2,114 |
(2,114) | - |
- |
- |
- |
- |
||||||||||||||||||||||||||||||
从限制性股票中扣除的股份 |
||||||||||||||||||||||||||||||||||||||||
预扣税的支付奖励 |
- |
- |
(106,687) | (1,067) | (951,644) | - |
- |
- |
- |
(952,711) | ||||||||||||||||||||||||||||||
行使股票期权 |
- |
- |
37,959 |
380 |
(28) | - |
- |
35,248 |
(352) | - |
||||||||||||||||||||||||||||||
行使认股权证 |
- |
- |
60,557 |
606 |
(606) | - |
- |
- |
- |
- |
||||||||||||||||||||||||||||||
普通股的发行,扣除 |
||||||||||||||||||||||||||||||||||||||||
发行成本为259,285美元 |
- |
- |
1,079,601 |
10,796 |
8,887,112 |
- |
- |
- |
- |
8,897,908 |
||||||||||||||||||||||||||||||
净收入 |
- |
- |
- |
- |
- |
- |
6,978,145 |
- |
- |
6,978,145 |
||||||||||||||||||||||||||||||
可用资产未实现收益的变化- |
||||||||||||||||||||||||||||||||||||||||
待售证券,扣除税款 |
- |
- |
- |
- |
- |
3,584,446 |
- |
- |
- |
3,584,446 |
||||||||||||||||||||||||||||||
余额,2024 年 9 月 30 日 |
- |
- |
13,818,950 |
$ |
138,190 |
$ |
84,334,037 |
$ |
(9,040,113) | $ |
(10,194,549) | $ |
1,506,654 |
$ |
(5,567,833) | $ |
59,669,732 |
SOURCE: Kingstone Companies, Inc.
来源:金斯通公司有限公司