Release Details

Kingstone Reports Second Quarter 2025 Results

August 7, 2025

Achieves Highest Quarterly Net Income in its History

Raises 2025 EPS Guidance, and Announces 5-Year Goal to Achieve $500 Million in Premium

KINGSTON, NEW YORK / ACCESS Newswire / August 7, 2025 / 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 second quarter ended June 30, 2025. The Company will hold its second quarter 2025 financial results conference call on Friday, August 8, 2025, 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 (www.kingstonecompanies.com).

Key Financial and Operational Highlights
 Quarters Ended  Six Months Ended 
($ in thousands, except per share data)
 June 30,  June 30, 
 
 2025  2024  Change  2025  2024  Change 
Direct premiums written1 - Core Business2
 $59,802  $51,306   16.6% $116,977  $97,893   19.5%
Net combined ratio
  71.5%  78.2% (6.7) pts   82.3%  85.6% (3.3) pts 
Net Income
 $11,252  $4,515   149.2% $15,135  $5,942   154.7%
Net Income per share - basic
 $0.81  $0.41   97.6% $1.10  $0.54   103.7%
Net Income per share - diluted
 $0.78  $0.37   110.8% $1.07  $0.50   114.0%
Return on equity - annualized
  50.8%  47.2% 3.6 pts   37.4%  31.6% 5.8 pts 

Management Commentary

Meryl Golden, President and Chief Executive Officer of Kingstone, stated, "I am very pleased to report that we posted our single most profitable quarter ever, earning $0.78 per diluted share. Net income for the quarter was a record $11.3 million, up approximately 150% from the prior year quarter, resulting in an annualized return on equity exceeding 50%. Our strong second quarter results continued momentum, reinforcing our role as a leading homeowners insurer in our core market, New York. Core direct premiums written1 rose 17%, as we continue to capitalize on favorable market conditions and a competitive landscape that's creating opportunities for profitable growth.

"Net earned premiums, a significant driver of our exceptional operating income growth, increased by more than 52% compared to the prior year quarter primarily driven by our reduced quota share, which allows us to retain a greater portion of premiums and underwriting profits, along with the ongoing contribution from the surge in new business written in the second half of 2024 which is earning in.

"Our second quarter 2025 net combined ratio improved by 6.7 points to 71.5%, with lower-than-average catastrophe losses of 0.6 points and favorable prior year reserve development of 0.5 points. The improvement in our underlying loss ratio was driven by lower frequency on our largest peril, non-weather water, which for homeowners has been trending lower for the last six quarters. We attribute this to the effectiveness of risk selection in our Select product and our disciplined underwriting approach.

"We marked our significant achievements to date by reinstating our quarterly dividend, reflecting our commitment to rewarding our shareholders. We expect to deliver record results for full year 2025 as we continue to leverage the opportunities in our core market. We remain highly confident in Kingstone's strategic direction and fully committed to creating long-term shareholder value."

Ms. Golden concluded, "In that regard, I am pleased to announce our five-year goal to reach $500 million in premium, effectively doubling the size of the company through a combination of organic initiatives and strategic, inorganic opportunities in the state of New York along with targeted state expansion. As part of this strategy, the Company intends to continue to focus on catastrophe-exposed properties while pursuing measured geographic diversification which will mitigate our risk of geographic concentration, enhance risk management and improve financial stability. We are confident that market dynamics will allow Kingstone to expand opportunistically and achieve outsized margins, as we are doing today."

Guidance (see "Disclaimer and Forward-Looking Statements" below)

The Company updated its financial guidance for fiscal year 2025, calculated based on anticipated net premiums earned of approximately $187 million, and is as follows:

 
Guidance Metrics
2025E  2025 - Previous
Core Business2 direct premiums written growth
15% to 20%  15% to 25%
Net combined ratio
79% to 83%  81% to 85%
Net income per share - basic
$2.10 to $2.50  $1.90 to $2.30
Net income per share - diluted
$1.95 to $2.35  $1.75 to $2.15
Return on equity
30% to 38%  27% to 35%
 

The following reflects the impact of dilution on total shares outstanding for the six months ended June 30, 2025 and full year 2025 guidance:

Common Stock Metrics
Six Months Ended  2025E
(shares in millions)
June 30, 2025   
Weighted average shares outstanding - basic
13.7  13.9
Weighted average shares outstanding - diluted
14.1  14.6
Total shares outstanding as of end of period - basic
14.1  14.1
Total shares outstanding as of end of period - diluted
14.7  14.8

Consolidated Financial Results

Consolidated Financial Results
 Quarters Ended  Six Months Ended 
($ in thousands, except per share data)
 June 30,  June 30, 
 
 2025  2024  Change  2025  2024  Change 
Direct premiums written1
 $61,062  $53,495   14.1% $119,237  $102,820   16.0%
Net premiums earned
 $46,215  $30,304   52.5% $89,738  $59,124   51.8%
 
                        
Net investment income
 $2,300  $1,765   30.3% $4,349  $3,267   33.1%
Net gain/(loss) on investments
 $546  $(234) NM  $408  $493   (17.2)%
Gain on sale of real estate
 $0  $0  NM  $1,966  $0  NM 
 
                        
Underlying loss ratio1
  38.7%  47.1% (8.4) pts   50.0%  52.8% (2.8) pts 
Effect of prior-year reserve development
  (0.5)%  (1.4)% 0.9 pts   (0.9)%  (1.7)% 0.8 pts 
Net loss ratio excluding the effect of catastrophes1
  38.2%  45.7% (7.5) pts   49.1%  51.1% (2.0) pts 
Catastrophe loss ratio1
  0.6%  1.3% (0.7) pts   1.2%  3.2% (2.0) pts 
Net loss ratio
  38.8%  47.0% (8.2) pts   50.3%  54.3% (4.0) pts 
Net underwriting expense ratio
  32.7%  31.2% 1.5 pts   32.0%  31.3% 0.7 pts 
Net combined ratio
  71.5%  78.2% (6.7) pts   82.3%  85.6% (3.3) pts 
 
                        
Adjusted EBITDA1
 $14,783  $7,845   88.4% $19,038  $10,779   76.6%
Net Income
 $11,252  $4,515   149.2% $15,135  $5,942   154.7%
Net Income per share - basic
 $0.81  $0.41   97.6% $1.10  $0.54   103.7%
Net Income per share - diluted
 $0.78  $0.37   110.8% $1.07  $0.50   114.0%
Return on equity - annualized
  50.8%  47.2% 3.6 pts   37.4%  31.6% 5.8 pts 
 
                        
Other comprehensive income/(loss)
 $1,022  $90   1035.6% $3,245  $(350) NM 
Operating net income1
 $10,821  $4,699   130.3% $13,259  $5,552   138.8%
Operating net income per share - basic1
 $0.78  $0.43   81.4% $0.97  $0.50   94.0%
Operating net income per share - diluted1
 $0.75  $0.39   92.3% $0.94  $0.46   104.3%
Operating return on equity1
  12.2%  12.3% (0.1) pts   16.4%  14.7% 1.7 pts 
Operating return on equity1 - annualized
  48.9%  49.1% (0.2) pts   32.8%  29.5% 3.3 pts 
                         
Book value per share - diluted             $6.44  $3.19   101.9%
Book value per share - diluted excluding AOCI             $7.04  $4.17   68.8%

NM = Not Meaningful

Core Business Results (New York Only)
The Company refers to its New York policies as its Core Business.

Core Business Results (New York Only)
 Quarters Ended  Six Months Ended 
($ in thousands, except percentages)
 June 30,  June 30, 
 
 2025  2024  Change  2025  2024  Change 
Direct premiums written1, 3
 $59,802  $51,306   16.6% $116,977  $97,893   19.5%
Net premiums earned
 $45,001  $28,505   57.9% $87,258  $55,061   58.5%
Net loss ratio excluding the effect of catastrophes1,3
  40.3%  45.0% (4.7) pts   50.8%  49.4% 1.4 pts 
Catastrophe loss ratio1, 3
  0.5%  0.8% (0.3) pts   1.0%  2.3% (1.3) pts 
Net loss ratio3
  40.8%  45.8% (5.0) pts   51.8%  51.6% 0.2 pts 

Non-Core Business Results (Outside of New York)
The Company has been aggressively reducing policy count in the Non-Core Business, subject to regulatory requirements.

Non-Core Business Results (Outside of New York)
 Quarters Ended  Six Months Ended 
($ in thousands, except percentages)
 June 30,  June 30, 
 
 2025  2024  Change  2025  2024  Change 
Direct premiums written1, 3
 $1,260  $2,190   (42.5)% $2,260  $4,927   (54.1)%
Net premiums earned
 $1,214  $1,799   (32.5)% $2,480  $4,062   (38.9)%
Net loss ratio excluding the effect of catastrophes1,3
  (41.6)%  56.9% (98.5) pts   (11.0)%  74.7% (85.7) pts 
Catastrophe loss ratio1, 3
  6.4%  8.6% (2.2) pts   8.4%  15.4% (7.0) pts 
Net loss ratio3
  (35.2)%  65.5% (100.7) pts   (2.6)%  90.1% (92.7) pts 

Effective in the third quarter of 2025, the Company will transition to consolidated reporting given the immaterial impact of the non-core business to overall financial results.

Premium and Policy Trends

Premium and Policy Trends
 Quarter Ended 
($ in thousands)
 June 30, 2025  Sequential Change  March 31, 2025  Sequential Change  December 31, 2024  Sequential Change  September 30, 2024  Sequential Change  June 30, 2024 
Core Business2
                           
Direct premiums written1, 3
 $59,802   4.6% $57,175   (18.5)% $70,164   9.3% $64,170   25.1% $51,306 
Policies in force
  74,555   0.8%  73,965   0.1%  73,857   6.5%  69,347   3.6%  66,934 
Non-Core Business2
                                    
Direct premiums written1,3
 $1,260   26.0% $1,000   (57.8)% $2,370   (3.5)% $2,457   12.2% $2,190 
Policies in force
  2,370   (19.4)%  2,940   (22.6)%  3,799   (31.4)%  5,540   (24.2)%  7,306 

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".

2Kingstone refers to New York business as its "Core" business and business outside of New York as its "Non-Core" business.

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 is represented by direct premiums written, as set forth under Consolidated Financial Results above. The combined Core Business and Non-Core Business net loss ratios are represented by net loss ratios, as set forth under Consolidated Financial Results above. The combined Core Business and Non-Core Business net loss ratios excluding the effect of catastrophes and catastrophe loss ratios are reconciled below to net loss ratio, the most directly comparable GAAP measure. See "Definitions and Non-GAAP Measures".

Conference Call Details

Friday, August 8, 2025, at 8:30 a.m. Eastern Time

To participate please dial:

U.S. toll free 1-877-423-9820
International 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.

About Kingstone Companies, Inc.
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 2024 was the 12th largest writer of homeowners insurance in New York. KICO is also licensed in New Jersey, Rhode Island, Massachusetts, Connecticut, Pennsylvania, New Hampshire, and Maine.

Investor Relations Contact:
Karin Daly
Vice President
The Equity Group Inc.
kdaly@theequitygroup.com

Disclaimer and Forward-Looking Statements
The guidance provided above is based on information available as of August 7, 2025 and management's review of the anticipated financial results for 2025. Such guidance remains subject to change based on management's ongoing review of the Company's 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.

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, 2024.

The risks and uncertainties include, without limitation, the following:

  • 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 limitations on the ability of our insurance subsidiary to pay dividends to us;
  • adverse capital, credit and financial market conditions;
  • risks related to volatility in net investment income;
  • 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;
  • 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.

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.

Definitions and Non-GAAP Measures

Direct premiums written represent the total premiums charged on policies issued by the Company during the respective fiscal period.

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.

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, gain on sale of real estate, and stock-based compensation. Net income (loss) is the GAAP measure most closely comparable to adjusted EBITDA.

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, gain on sale of real estate, and stock-based compensation, and may vary significantly between periods. Adjusted EBITDA is provided as supplemental information, not as a substitute for net income and does not reflect the Company's overall profitability.

Operating net income and basic operating net income per share is net income and basic income per share exclusive of net gains (losses) on investments and gain on sale of real estate, net of tax. Net income and basic net income per share are the GAAP measures most closely comparable to operating net income and basic operating net income per share.

Management uses operating net income and basic operating net income 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 gain on sale of real estate and may vary significantly between periods. Operating net income and basic operating net income per share are provided as supplemental information, not as a substitute for net income and basic net income per share and do not reflect the Company's overall profitability.

Operating net income and diluted operating net income per share is net income and diluted income per share exclusive of net gains (losses) on investments and gain on sale of real estate, net of tax. Net income and diluted net income per share are the GAAP measures most closely comparable to operating net income and diluted operating net income (loss) per share.

Management uses operating net income and diluted operating net income 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 gain on sale of real estate and may vary significantly between periods. Operating net income and diluted operating net income per share are provided as supplemental information, not as a substitute for net income and diluted net income per share, and do not reflect the Company's overall profitability.

Operating return on equity is operating income divided by average equity. Return on equity is the GAAP measure most closely comparable to operating return on equity.

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 and gain on sale of real estate, 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.

Underlying loss ratio is a non-GAAP ratio, which is computed as the GAAP net loss ratio excluding the effect of prior year loss reserve development and catastrophe losses.

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.

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.

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.

The table below reconciles direct premiums written to net premiums earned for the periods presented:

  For the Three Months Ended  For the Six Months Ended 
  June 30,  June 30, 
        %        % 
  2025  2024  Change  2025  2024  Change 
(000's except percentages)
                  
Direct Premiums Written Reconciliation:
                  
 
                  
Direct premiums written
 $61,062  $53,495   14.1% $119,237  $102,820   16.0%
Ceded written premiums
  (8,852)  (12,071)  (26.7)  (6,017)  (23,300)  (74.2)
 
                        
Net premiums written
  52,211   41,425   26.0   113,220   79,520   42.4 
Change in unearned premiums
  (5,995)  (11,121)  (46.1)  (23,482)  (20,397)  15.1 
 
                        
Net premiums earned
 $46,215  $30,304   52.5% $89,738  $59,124   51.8%
 
                        
 (Components may not sum due to rounding)

The following table reconciles net income to adjusted EBITDA for the periods indicated:

  For the Three Months Ended  For the Six Months Ended 
  June 30,  June 30, 
        %        % 
  2025  2024  Change  2025  2024  Change 
                   
(000's except percentages)
                  
Adjusted EBITDA Reconciliation:
                  
 
                  
Net income
 $11,252  $4,515   149.2% $15,135  $5,942   154.7%
Interest expense
  77   990   (92.2)  305   1,984   (84.6)
Income tax expense
  2,914   1,205   141.8   3,750   1,583   136.9 
Depreciation and amortization
  613   620   (1.1)  1,237   1,216   1.7 
EBITDA
  14,857   7,330   102.7   20,427   10,725   90.5 
Loss on extinguishment of debt
  -   -  NM   175   -  NM 
Net loss (gain) on investments
  (546)  234  NM   (408)  (493)  (17.2)
Gain on sale of real estate
  -   -  NM   (1,966)  -  NM 
Stock-based compensation
  472   281   68.0   811   547   48.3 
Adjusted EBITDA
 $14,783  $7,845   88.4% $19,038  $10,779   76.6%
 
                        
 (Components may not sum due to rounding)

The following table reconciles net income to operating net income and basic net income per share to basic operating net income per share for the periods indicated:

 
 For the Three Months Ended  For the Six Months Ended 
 
 June 30, 2025  June 30, 2024  June 30, 2025  June 30, 2024 
 
 

 
  

 
  

 
  

 
  

 
  

 
  

 
  

 
 
 
 Amount  Basic
income per common share
  Amount  Basic income per common share  Amount  Basic
income per common share
  Amount  Basic income per common share 
(000's except per common share amounts)
                        
Operating Net Income and Operating Net Income per Basic Common Share Reconciliation:
                        
 
 

 
  

 
  

 
  

 
  

 
  

 
  

 
  

 
 
Net income
 $11,252  $0.81  $4,515  $0.41  $15,135  $1.10  $5,942  $0.54 
 
                                
Net loss (gain) on investments
  (546)      234       (408)      (493)    
(Gain) on sale of real estate
  -       -       (1,966)      -     
Net (gain) loss on investments and (gain) on sale of real estate
  (546)      234       (2,374)      (493)    
Less tax (expense) benefit on net (gain) loss
  (115)      49       (499)      (104)    
 
                                
Net (gain) loss on investments and (gain) on sale of real estate, net of taxes
  (431) $(0.03)  185  $0.02   (1,875) $(0.14)  (389) $(0.04)
 
                                
Operating net income
 $10,821  $0.78  $4,699  $0.43  $13,259  $0.97  $5,552  $0.50 
 
                                
Weighted average basic shares outstanding
  13,925,707   
739,412
   11,019,347       13,700,308   
739,412
   11,009,442     
 
                                
 (Components may not sum due to rounding)

The following table reconciles net income to operating net income and diluted net income per share to diluted operating net income per share for the periods indicated:

 
 For the Three Months Ended  For the Six Months Ended 
 
 June 30, 2025  June 30, 2024  June 30, 2025  June 30, 2024 
 
                        
 
 Amount  Diluted income per common share  Amount  Diluted income per common share  Amount  Diluted income per common share  Amount  Diluted income per common share 
(000's except per common share amounts)                        
Operating Net Income and Operating Net Income per Diluted Common Share Reconciliation:
                        
 
                        
Net income
 $11,252  $0.78  $4,515  $0.37  $15,135  $1.07  $5,942  $0.50 
 
                                
Net (gain) loss on investments
  (546)      234       (408)      (493)    
(Gain) on sale of real estate
  -       -       (1,966)      -     
Net (gain) loss on investments and (gain) on sale of real estate
  (546)      234       (2,374)      (493)    
Less tax (expense) benefit on net (gain) loss
  (115)      49       (499)      (104)    
 
                                
Net (gain) loss on investments and (gain) on sale of real estate, net of taxes
  (431) $(0.03)  185  $0.02   (1,875) $(0.13)  (389) $(0.03)
 
                                
Operating net income
 $10,821  $0.75  $4,699  $0.39  $13,259  $0.94  $5,552  $0.46 
 
                                
Weighted average diluted shares outstanding
  14,387,511   
739,412
   12,110,946       14,148,720   
739,412
   11,987,976     
 
                                
 (Components may not sum due to rounding)

The following table reconciles net income to operating net income and return on equity to operating return on equity for the periods indicated:

 
 For the Three Months Ended  For the Six Months Ended 
 
 June 30,  June 30, 
 
 2025  2024  Change  2025  2024  Change 
(000's except percentages)
                  
Operating Net Income Reconciliation:
                  
 
                  
Net income
 $11,252  $4,515   149.2% $15,135  $5,942   154.7%
 
                        
Net (gain) loss on investments
  (546)  234  NM   (408)  (493)  (17.2)%
(Gain) on sale of real estate
  -   -  NM   (1,966)  -  NM 
Net loss (gain) on investments and (gain) on sale of real estate
  (546)  234  NM   (2,374)  (493)  381.5%
Less tax (expense) benefit on net (gain) loss
  (115)  49  NM   (499)  (104)  379.8%
Net (gain) on investments and (gain) on sale of real estate, net of taxes
  (431)  185  NM   (1,875)  (389)  382.0%
 
                        
Operating net income
 $10,821  $4,699   130.3% $13,259  $5,552   138.8%
 
                        
Operating Return on Equity Reconciliation:
                        
 
                        
Net income
 $11,252  $4,515   149.2% $15,135  $5,942   154.7%
Average equity
 $88,544  $38,276   131.3% $80,793  $37,653   114.6%
Return on equity
  12.7%  11.8% 0.9 pts   18.7%  15.8% 2.9 pts 
Return on equity - annualized
  50.8%  47.2% 3.6 pts   37.4%  31.6% 5.8 pts 
 
                        
Net (gain) loss on investments and (gain) on sale of real estate, net of taxes
 $(431) $185  NM  $(1,875) $(389)  382.0%
Average equity
 $88,544  $38,276   131.3% $80,793  $37,653   114.6%
Effect of net (gain) loss on investments and (gain) on sale of real estate, net of taxes, on return on equity
  (0.5)%  0.5% NM   (2.3)%  (1.0)% (1.3) pts 
 
                        
Operating net income
 $10,821  $4,699   130.3% $13,259  $5,552   138.8%
Operating net income - annualized
 $43,284  $18,796   130.3% $26,518  $11,104   138.8%
Average equity
 $88,544  $38,276   131.3% $80,793  $37,653   114.6%
 
                        
Operating return on equity
  12.2%  12.3% (0.1) pts   16.4%  14.7% 1.7 pts 
Operating return on equity - annualized
  48.9%  49.1% (0.2) pts   32.8%  29.5% 3.3 pts 
 
                        
 (Components may not sum due to rounding)

The following table reconciles the underlying loss ratio and the net loss ratio excluding the effect of catastrophes to the net loss ratio for the periods presented:

  For the Three Months Ended For the Six Months Ended
  June 30, June 30,
  2025 2024 Percentage Point Change 2025 2024 Percentage Point Change
Underlying Loss Ratio Reconciliation:
                    
 
                    
Underlying Loss Ratio
  38.7%  47.1%  (8.4)
pts
  50.0%  52.8%  (2.8)
pts
 
            
 
            
 
Effect of prior-year reserve development
  (0.5)%  (1.4)%  0.9 
pts
  (0.9)%  (1.7)%  0.8 
pts
Net loss ratio excluding the effect of catastrophes
  38.2%  45.7%  (7.5)
pts
  49.1%  51.1%  (2.0)
pts
Effect of catastrophes
  0.6%  1.3%  (0.7)
pts
  1.2%  3.2%  (2.0)
pts
 
            
 
            
 
Net loss ratio
  38.8%  47.0%  (8.2)
pts
  50.3%  54.3%  (4.0)
pts
 
            
 
            
 
 (Components may not sum due to rounding)

The following table reconciles the Core Business, Non-Core Business and Combined net loss ratio excluding the effect of catastrophes to the Core Business, Non-Core Business and net loss ratio for the periods presented:

  For the Three Months Ended For the Six Months Ended
  June 30, June 30,
  2025 2024 Percentage Point Change 2025 2024 Percentage Point Change
Core Business, Non-Core Business and Combined Net Loss Ratio Excluding the Effect of Catastrophes Ratio Reconciliation:
         
 
         
 
 
         
 
         
 
Core Business Net loss ratio excluding the effect of catastrophes
  40.3%  45.0%  (4.7)
pts
  50.8%  49.4%  1.4 
pts
Core Business Effect of catastrophes
  0.5%  0.8%  (0.3)
pts
  1.0%  2.3%  (1.3)
pts
Core Business Net loss ratio
  40.8%  45.8%  (5.0)
pts
  51.8%  51.6%  0.2 
pts
 
            
 
            
 
Non-Core Business Net loss ratio excluding the effect of catastrophes
  (41.6)%  56.9%  (98.5)
pts
  (11.0)%  74.7%  (85.7)
pts
Non-Core Business Effect of catastrophes
  6.4%  8.6%  (2.2)
pts
  8.4%  15.4%  (7.0)
pts
Non-Core Business Net loss ratio
  (35.2)%  65.5%  (100.7)
pts
  (2.6)%  90.1%  (92.7)
pts
 
            
 
            
 
Combined Net loss ratio excluding the effect of catastrophes
  38.2%  45.7%  (7.5)
pts
  49.1%  51.1%  (2.0)
pts
Combined Effect of catastrophes
  0.6%  1.3%  (0.7)
pts
  1.2%  3.2%  (2.0)
pts
Net loss ratio
  38.8%  47.0%  (8.2)
pts
  50.3%  54.3%  (4.0)
pts
 
            
 
            
 
 (Components may not sum due to rounding)
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES 
Consolidated Balance Sheets
      
  June 30,
2025
  December 31,
2024
 
  (unaudited)    
Assets
      
Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of
      
$5,967,140 at June 30, 2025 and $5,959,265 at December 31, 2024)
 $7,045,231  $7,047,342 
Fixed-maturity securities, available-for-sale, at fair value (amortized cost of
        
$228,986,581 at June 30, 2025 and $202,308,158 at December 31, 2024)
  217,679,350   186,893,438 
Equity securities, at fair value (cost of $13,546,654 at June 30, 2025 and $13,527,554
        
at December 31, 2024)
  10,027,099   10,296,505 
Other investments
  5,083,438   4,380,656 
Total investments
  239,835,118   208,617,941 
Cash and cash equivalents
  33,714,432   28,669,441 
Premiums receivable, net
  17,277,970   21,766,988 
Reinsurance receivables, net
  55,439,043   69,322,436 
Prepaid reinsurance
  3,649,273   - 
Deferred policy acquisition costs
  23,848,030   24,732,371 
Intangible assets
  500,000   500,000 
Property and equipment, net
  7,853,192   9,283,970 
Deferred income taxes, net
  5,107,644   5,597,920 
Other assets
  6,196,823   6,424,776 
Total assets
 $393,421,525  $374,915,843 
 
        
Liabilities
        
Loss and loss adjustment expense reserves
 $133,927,454  $126,210,428 
Unearned premiums
  130,263,096   134,701,733 
Advance premiums
  5,712,581   3,503,063 
Reinsurance balances payable
  5,440,516   10,509,121 
Deferred ceding commission revenue
  6,995,648   11,541,239 
Accounts payable, accrued expenses and other liabilities
  7,984,147   10,570,388 
Income taxes payable
  3,159,483   - 
Debt, net (current $1,259,559 and long-term $3,801,149 at June 30, 2025,
        
current $6,849,257 and long-term $4,322,163 at December 31, 2024, )
  5,060,708   11,171,420 
Total liabilities
  298,543,633   308,207,392 
 
        
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 15,661,240 shares
        
at June 30, 2025 and 14,448,205 shares at December 31, 2024; outstanding
        
14,137,115 shares at June 30, 2025 and 12,924,080 shares at December 31, 2024
  156,612   144,482 
Capital in excess of par
  98,840,728   89,063,326 
Accumulated other comprehensive loss
  (8,930,559)  (12,175,476)
Retained earnings (accumulated deficit)
  10,379,118   (4,755,874)
 
  100,445,899   72,276,458 
Treasury stock, at cost, 1,524,125 shares at June 30, 2025
        
and December 31, 2024
  (5,568,007)  (5,568,007)
Total stockholders' equity
  94,877,892   66,708,451 
 
        
Total liabilities and stockholders' equity
 $393,421,525  $374,915,843 
         
Consolidated Statements of Income and Comprehensive Income (Unaudited)
 
 For the Three Months Ended  For the Six Months Ended 
 
 June 30,  June 30, 
 
 2025  2024  2025  2024 
 
            
Revenues
            
Net premiums earned
 $46,215,260  $30,303,612  $89,738,323  $59,123,514 
Ceding commission revenue
  3,081,556   4,561,961   6,040,247   9,129,072 
Net investment income
  2,300,267   1,764,596   4,348,863   3,267,456 
Net gains (losses) on investments
  546,451   (233,606)  408,472   492,785 
Gain on sale of real estate
  -   -   1,965,989   - 
Other income
  151,245   105,552   291,660   254,465 
Total revenues
  52,294,779   36,502,115   102,793,554   72,267,292 
 
                
Expenses
                
Loss and loss adjustment expenses
  17,927,162   14,238,308   45,102,240   32,097,895 
Commission expense
  10,629,629   8,232,480   19,942,509   16,084,292 
Other underwriting expenses
  7,727,367   5,900,525   15,132,789   11,781,130 
Other operating expenses
  1,153,480   800,966   2,189,217   1,579,048 
Depreciation and amortization
  613,364   619,934   1,237,227   1,216,447 
Interest expense
  77,074   989,723   304,528   1,983,598 
Total expenses
  38,128,076   30,781,936   83,908,510   64,742,410 
 
                
Income from operations before taxes
  14,166,703   5,720,179   18,885,044   7,524,882 
Income tax expense
  2,914,371   1,205,242   3,750,052   1,583,266 
Net income
  11,252,332   4,514,937   15,134,992   5,941,616 
 
                
Other comprehensive income (loss), net of tax
                
Gross decrease (increase) in unrealized losses
                
on available-for-sale-securities
  1,289,253   109,784   4,101,685   (450,563)
 
                
Reclassification adjustment for losses
                
included in net income
  4,078   4,662   5,804   7,529 
Net decrease (increase) in unrealized losses
  1,293,331   114,446   4,107,489   (443,034)
Income tax (expense) benefit related to items
                
of other comprehensive income (loss)
  (271,600)  (24,034)  (862,572)  93,038 
Other comprehensive income (loss), net of tax
  1,021,731   90,412   3,244,917   (349,996)
 
                
Comprehensive income
 $12,274,063  $4,605,349  $18,379,909  $5,591,620 
 
                
Earnings per common share:
                
Basic
 $0.81  $0.41  $1.10  $0.54 
Diluted
 $0.78  $0.37  $1.07  $0.50 
 
                
Weighted average common shares outstanding
                
Basic
  13,925,707   11,019,347   13,700,308   11,009,442 
Diluted
  14,387,538   12,110,946   14,148,748   11,987,976 

Consolidated Statements of Stockholders' Equity (Unaudited)
Three months ended June 30, 2025 and 2024

                 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, April 1, 2024
  -  $-   12,479,422  $124,794  $75,595,096  $(12,714,971) $(21,687,631)  1,471,406  $(5,567,481) $35,749,807 
Stock-based compensation
  -   -   -   -   281,416   -   -   -   -   281,416 
Vesting of restricted stock awards
  -   -   1,026   10   (10)  -   -   -   -   - 
Shares deducted from restricted stock
                                        
awards for payment of withholding taxes
  -   -   (428)  (4)  (1,984)  -   -   -   -   (1,988)
Issuance of common stock, net of
                                        
offering costs of $103,385
  -   -   56,109   561   167,629   -   -   -   -   168,190 
Net income
  -   -   -   -   -   -   4,514,937   -   -   4,514,937 
Decrease in unrealized losses on available-
                                        
for-sale securities, net of tax
  -   -   -   -   -   90,412   -   -   -   90,412 
Balance, June 30, 2024
  -  $-   12,536,129  $125,361  $76,042,147  $(12,624,559) $(17,172,694)  1,471,406  $(5,567,481) $40,802,774 
                                         
                 Accumulated  (Accumulated          
              Capital  Other  Deficit)          
 
 Preferred Stock  Common Stock  in Excess  Comprehensive  Retained  Treasury Stock    
 
 Shares  Amount  Shares  Amount  of Par  Loss  Earnings  Shares  Amount  Total 
Balance, April 1, 2025
  -  $-   15,283,417  $152,834  $98,450,640  $(9,952,290) $(873,214)  1,524,125  $(5,568,007) $82,209,963 
Stock-based compensation
  -   -   -   -   471,857   -   -   -   -   471,857 
Vesting of restricted stock awards
  -   -   3,334   33   (33)  -   -   -   -   - 
Shares deducted from restricted stock
                                        
awards for payment of withholding taxes
  -   -   (1,202)  (12)  (17,608)  -   -   -   -   (17,620)
Exercise of stock options
  -   -   4,057   41   898   -   -   -   -   939 
Offering costs on previously issued common stock
  -   -   -   -   (61,310)  -   -   -   -   (61,310)
Exercise of warrants
  -   -   371,634   3,716   (3,716)  -   -   -   -   - 
Net income
  -   -   -   -   -   -   11,252,332   -   -   11,252,332 
Decrease in unrealized losses on available-
                                        
for-sale securities, net of tax
  -   -   -   -   -   1,021,731   -   -   -   1,021,731 
Balance, June 30, 2025
  -  $-   15,661,240  $156,612  $98,840,728  $(8,930,559) $10,379,118   1,524,125  $(5,568,007) $94,877,892 

Consolidated Statements of Stockholders' Equity (Unaudited)
Six Months ended June 30, 2025 and 2024

                 Accumulated  (Accumulated          
              Capital  Other  Deficit)          
 
 Preferred Stock  Common Stock  in Excess  Comprehensive  Retained  Treasury Stock    
 
 Shares  Amount  Shares  Amount  of Par  Loss  Earnings  Shares  Amount  Total 
Balance, January 1, 2024
  -  $-   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
  -   -   -   -   547,205   -   -   -   -   547,205 
Vesting of restricted stock awards
  -   -   234,653   2,346   (2,346)  -   -   -   -   - 
Shares deducted from restricted stock
                                        
awards for payment of withholding taxes
  -   -   (2,946)  (29)  (8,351)  -   -   -   -   (8,380)
Issuance of common stock, net of
                                        
offering costs of $103,385
  -   -   56,109   561   167,629   -   -   -   -   168,190 
Net income
  -   -   -   -   -   -   5,941,616   -   -   5,941,616 
Increase in unrealized losses on available-
                                        
for-sale securities, net of tax
  -   -   -   -   -   (349,996)  -   -   -   (349,996)
Balance, June 30, 2024
  -  $-   12,536,129  $125,361  $76,042,147  $(12,624,559) $(17,172,694)  1,471,406  $(5,567,481) $40,802,774 
 
                                        
Balance, January 1, 2025
  -  $-   14,448,205  $144,482  $89,063,326  $(12,175,476) $(4,755,874)  1,524,125  $(5,568,007) $66,708,451 
Stock-based compensation
  -   -   -   -   810,867   -   -   -   -   810,867 
Vesting of restricted stock awards
  -   -   216,226   2,162   (2,162)  -   -   -   -   - 
Exercise of stock options
  -   -   48,986   490   56,598   -   -   -   -   57,088 
Issuance of common stock, net of
                                        
offering costs of $324,134
  -   -   612,999   6,130   9,478,252   -   -   -   -   9,484,382 
Shares deducted from restricted stock
                                        
awards for payment of withholding taxes
  -   -   (35,942)  (359)  (548,141)  -   -   -   -   (548,500)
Shares deducted from exercise of stock
                                        
options for payment of withholding taxes
  -   -   (868)  (9)  (14,296)  -   -   -   -   (14,305)
Exercise of warrants
  -   -   371,634   3,716   (3,716)  -   -   -   -   - 
Net income
  -   -   -   -   -   -   15,134,992   -   -   15,134,992 
Decrease in unrealized losses on available-
                                        
for-sale securities, net of tax
  -   -   -   -   -   3,244,917   -   -   -   3,244,917 
Balance, June 30, 2025
  -  $-   15,661,240  $156,612  $98,840,728  $(8,930,559) $10,379,118   1,524,125  $(5,568,007) $94,877,892 

SOURCE: Kingstone Companies, Inc.