EX-99.1 2 kinsq42024pressrelease.htm EX-99.1 Document

image_0a.jpg

FOR IMMEDIATE RELEASE

Kingstone Reports Record Fourth Quarter and Full Year 2024 Results

Core DPW Growth of 31% and Combined Ratio of 80% for Full Year 2024; Raises 2025 Guidance

Kingston, NY — March 13, 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 fourth quarter and full year ended December 31, 2024. The Company will hold its fourth quarter and full year 2024 financial results conference call on Friday, March 14, 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 EndedYears Ended
($ in thousands, except per share data)December 31,December 31,
 2024  2023 Change 2024  2023 Change
Direct premiums written1 - Core Business2
$70,164$47,02749.2%$232,227$176,69231.4%
Net combined ratio 78.5%89.5%(11.0)pts80.0%105.3%(25.3)pts
Net Income/(Loss) $5,439$2,94684.6%$18,358$(6,168)NM
Net Income/(Loss) per share - basic $0.44$0.2763.0%$1.60$(0.57)NM
Net Income/(Loss) per share - diluted$0.40$0.2653.8%$1.48$(0.57)NM
Return on equity - annualized 34.4%38.6%(4.2)pts36.3%(17.5)%53.8pts

Management Commentary
Meryl Golden, President and Chief Executive Officer of Kingstone, stated, “We ended the year with outstanding profitability and unprecedented growth in both the fourth quarter and full year 2024.

“Core business direct premiums written grew by 49% in the final three months due to market dislocation, leading to record annual growth of 31% for the full year. We remain committed to profitable growth by adhering to disciplined underwriting while delivering exceptional service to our producers and policyholders.

Ms. Golden continued, “From a profitability standpoint, we achieved our fifth consecutive quarter of profitability during the fourth quarter of 2024, with a combined ratio of 78.5%, an 11-percentage point improvement from the same period last year. While we experienced a moderate increase in large losses, as expected during the holiday season, our improvement was driven by lower frequency overall, no catastrophe losses, and a lower expense ratio.

“For the full year, our combined ratio improved remarkably by 25.3-percentage points to 80.0%. The loss ratio improvement was driven by lower frequency and severity, along with minimal impact from severe weather and catastrophe events. Even with bonuses to employees and profit sharing to producers due to our record profitability, we were able to lower our expense ratio by another 1.6 points to 31.3%.”

Ms. Golden concluded, “Our continued success is rooted in disciplined execution, a commitment to operational excellence, and a deep understanding of market dynamics. 2024 was a pivotal year for Kingstone, with improvement in every dimension of our business, a testament to the commitment and tireless efforts of our dedicated teams.

1

We take great pride in the successful execution of our strategy and with favorable market conditions persisting, we are well-positioned to continue to capitalize on key opportunities. As we look ahead, we are committed to sustainable long-term profitability and value creation for our shareholders.”

Guidance (see “Disclaimer and Forward-Looking Statements” below)

For 2025, the Company’s full year expectations are calculated based on anticipated net premiums earned of approximately $184 million, and are as follows:

Guidance Metrics2025 - Current2025 - Previous
Core Business2 direct premiums written growth
15% to 25%15% to 25%
Combined ratio81% to 85%82% to 86%
Net income per share – basic$1.90 to $2.30$1.60 to $2.00
Net income per share – diluted$1.75 to $2.15$1.45 to $1.85
Return on equity27% to 35%24% to 32%


The following reflects the impact of dilution to total shares outstanding for the year ended December 31, 2024 and full year 2025 guidance:


Common Stock MetricsYear Ended2025E
(shares in millions)December 31, 2024
Weighted average shares outstanding – basic 11.513.3
Weighted average shares outstanding – diluted 12.414.2
Total shares outstanding as of end of period – basic12.913.6
Total shares outstanding as of end of period – diluted14.114.7
All changes to total shares outstanding – basic and diluted assumed for 2025 are primarily from the vesting of restricted shares and stock issued under our "at the market" offering.
2

Consolidated Financial Results

Consolidated Financial ResultsQuarters EndedYears Ended
($ in thousands, except per share data)December 31,December 31,
20242023Change20242023Change
Direct premiums written1
$72,533 $52,938 37.0%$241,980 $200,175 20.9%
 Net premiums earned $35,967 $28,683 25.4%$128,498 $114,384 12.3%
 Net investment income $1,906 $1,571 21.3%$6,824 $6,009 13.6%
 Net (loss)/gain on investments ($905)$1,537 NM$415 $2,135 (80.6)%
Underlying loss ratio1
49.1%53.8%(4.7)pts48.2%65.3%(17.1)pts
 Net development of prior year losses (0.4)%0.0%(0.4)pts(1.4)%0.0%(1.4)pts
Net loss ratio excluding the effect of catastrophes1
48.7%53.8%(5.1)pts46.8%65.3%(18.5)pts
 Catastrophe loss ratio1
0.0%3.0%(3.0)pts1.9%7.1%(5.2)pts
 Net loss ratio 48.7%56.8%(8.1)pts48.7%72.4%(23.7)pts
 Net underwriting expense ratio 29.8%32.7%(2.9)pts31.3%32.9%(1.6)pts
 Net combined ratio 78.5%89.5%(11.0)pts80.0%105.3%(25.3)pts
Adjusted EBITDA1
$9,303 $4,201 121.4%$30,516 ($1,692)NM
 Net Income/(Loss) $5,439 $2,946 84.6%$18,358 ($6,168)NM
 Net Income/(Loss) per share - basic $0.44 $0.27 63.0%$1.60 ($0.57)NM
 Net Income/(Loss) per share - diluted $0.40 $0.26 53.8%$1.48 ($0.57)NM
 Return on equity - annualized 34.4%38.8%(4.4)pts36.3%(17.5)%NM
 Other comprehensive (loss)/income($3,135)$4,845 NM$99 $3,684 (97.3)%
Operating net income/(loss)1
$6,153 $1,732 255.3%$18,031 ($7,855)NM
Operating net income/(loss) per share - basic1
$0.49 $0.16 206.3%$1.57 ($0.73)NM
Operating net income/(loss) per share - diluted1
$0.46 $0.15 206.7%$1.45 ($0.73)NM
Operating return on equity1
9.7%5.7%4.0pts35.6%(22.2)%NM
Operating return on equity1 - annualized
38.9%22.7%16.2pts35.6%(22.2)%NM
 Book value per share - diluted $4.73$2.8168.3%
 Book value per share - diluted excluding AOCI $5.59$3.8047.1%
NM = Not Meaningful
3

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 EndedYears Ended
($ in thousands, except per share data)December 31,December 31,
 2024  2023 Change 2024  2023 Change
Direct premiums written1, 3
 $70,164  $47,027 49.2% $232,227  $176,692 31.4%
Net premiums earned $34,700  $25,740 34.8% $121,168  $99,346 22.0%
Net loss ratio excluding the effect of catastrophes1,3
48.4%52.8%(4.4)pts45.8%61.4%(15.6)pts
Catastrophe loss ratio1, 3
0.0%1.6%(1.6)pts1.3%4.4%(3.1)pts
Net loss ratio3
48.4%54.4%(6.0)pts47.1%65.8%(18.7)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 EndedYears Ended
($ in thousands, except per share data)December 31,December 31,
20242023Change20242023Change
Direct premiums written1, 3
 $2,370  $5,911 (59.9)% $9,754  $23,482 (58.5)%
Net premiums earned $1,268  $2,943 (56.9)% $7,330  $15,038 (51.3)%
Net loss ratio excluding the effect of catastrophes1,3
56.0%62.4%(6.4)pts64.1%91.4%(27.3)pts
Catastrophe loss ratio1, 3
0.0%15.7%(15.7)pts11.5%24.9%(13.4)pts
Net loss ratio3
56.0%78.2%(22.2)pts75.5%116.3%(40.8)pts


Premium and Policy Trends

Premium and Policy TrendsQuarter Ended
($ in thousands)December 31, 2024Sequential ChangeSeptember 30, 2024Sequential ChangeJune 30, 2024Sequential ChangeMarch 31, 2024Sequential ChangeDecember 31, 2023
Core Business2
Direct premiums written1, 3
$70,164 9.3%$64,17025.1%$51,30610.1%$46,587(0.9)%$47,027
Policies in force73,8576.5%69,347 3.6%66,934 (0.1)%66,991 (0.9)%67,575
Non-Core Business2
Direct premiums written1,3
$2,370 (3.5)%$2,45712.2%$2,190(20.0)%$2,738(53.7)%$5,911
Policies in force3,799(31.4)%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”.

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, 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”.
4

Conference Call Details
Friday, March 14, 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@equityny.com


5

Disclaimer and Forward-Looking Statements
The guidance provided above is based on information available as of March 13, 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, 2023.

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;
•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.

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.

6

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, 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, 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.

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.

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.

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.

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.

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.

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.

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.
7

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

 For the Three Months Ended  For the Years Ended
 December 31,  December 31,
%%
 2024  2023 Change 2024  2023 Change
(000’s except percentages)
Direct Premiums Written Reconciliation:
Direct premiums written$72,533$52,93837.0%$241,980$200,17520.9%
Ceded written premiums1
(18,369)(15,554)18.1(87,750)(91,518)(4.1)
Net premiums written54,16537,38444.9154,230108,65741.9
Change in unearned premiums(18,197)(8,701)109.1(25,732)5,727(549.3)
Net premiums earned$35,967$28,68325.4%$128,498$114,38412.3%
              
(Components may not sum due to rounding)
              
1Net 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.

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

 For the Three Months Ended For the Years Ended
December 31,December 31,
   %    %
 2024  2023 Change 2024  2023 Change
(000’s except percentages)
Adjusted EBITDA Reconciliation:
Net income (loss)$5,439$2,94684.6%$18,358$(6,168) NM %
Interest expense629998(37.0)3,5144,003(12.2)
Income tax expense (benefit)1,24195230.44,930(1,197) NM
Depreciation and amortization613646(5.1)2,4492,973(17.6)
EBITDA7,9225,54242.929,251(390) NM
Loss on extinguishment of debt—— NM 297— NM
Net loss (gain) on investments905(1,537) NM (415)(2,135)(80.6)
Stock-based compensation477196143.41,38383366.0
Adjusted EBITDA$9,303$4,201121.4%$30,516$(1,692) NM %
              
(Components may not sum due to rounding)
8

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:

  For the Three Months Ended  For the Years Ended
 December 31, 2024December 31, 2023December 31, 2024December 31, 2023
              
  Amount Basic income per common share Amount Basic income 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)$5,439 $0.44 $2,946$0.27 $18,358$1.60$(6,168)$(0.57)
   
Net loss (gain) on investments905  (1,537) (415)(2,135)
Less tax benefit (expense) on net (gain) loss190  (323) (87)(448)
   
Net loss (gain) on investments, net of taxes715 $0.06 (1,214)$(0.11) (327)$(0.03)(1,687)$(0.16)
   
Operating net income (loss)$6,153 $0.49 $1,732$0.16 $18,031$1.57$(7,855)$(0.73)
         
Weighted average basic shares outstanding 12,482,146     10,761,763  11,478,899 10,756,487   
              
(Components may not sum due to rounding)

9

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:

 For the Three Months Ended For the Years Ended
December 31, 2024December 31, 2023December 31, 2024December 31, 2023
 Amount Diluted income per common share Amount Diluted income per common share Amount Diluted income per common share Amount Diluted loss per common share
(000’s except per common share amounts and percentages)
Operating Net Income (Loss) and Operating Net Income (Loss) per Diluted Common Share Reconciliation:
Net income (loss)$5,439$0.40$2,946$0.26$18,358$1.48$(6,168)$(0.57)
Net loss (gain) on investments905(1,537)(415)(2,135)
Less tax benefit (expense) on net (gain) loss190(323)(87)(448)
Net loss (gain) on investments, net of taxes715$0.05(1,214)$(0.11)(327)$(0.03)(1,687)$(0.16)
Operating net income (loss)$6,153$0.46$1,732$0.15$18,031$1.45$(7,855)$(0.73)
Weighted average diluted shares outstanding 13,491,412  11,332,934  12,423,769  10,756,487
                
(Components may not sum due to rounding)

10

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:

 For the Three Months Ended For the Years Ended
December 31,December 31,
20242023Change20242023Change
(000’s except percentages)
Operating Net Income (Loss) Reconciliation:
Net income (loss)$5,439$2,94684.6%$18,358$(6,168)NM
Net loss (gain) on investments905(1,537)NM(415)(2,135)80.6%
Less tax benefit (expense) on net loss (gain)190(323)NM(87)(448)80.6%
Net loss (gain) on investments, net of taxes715(1,214)NM(327)(1,686)80.6%
Operating net income (loss)$6,153$1,732255.3%$18,031$(7,855)NM
Operating Return on Equity Reconciliation:
Net income (loss)$5,439$2,94684.6%$18,358$(6,168)NM
Average equity$63,189$30,517107.1%$50,606$35,33743.2%
Return on equity8.6%9.7%(1.1)pts36.3%(17.5)%NM
Return on equity - annualized34.4%38.8%(4.4)pts36.3%(17.5)%NM
Net loss (gain) on investments, net of taxes$715$(1,214)NM$(327)$(1,686)80.6%
Average equity$63,189$30,517107.1%$50,606$35,33743.2%
Effect of net loss (gain) on investments, net of taxes, on return on equity1.1%(4.0)%NM(0.6)%(4.8)%86.5%
Operating net income (loss)$6,153$1,732255.3%$18,031$(7,855)NM
Operating net income (loss) - annualized$24,612$6,928255.3%$18,031$(7,855)NM
Average equity$63,189$30,517107.1%$50,606$35,33743.2%
Operating return on equity9.7%5.7%4.0pts35.6%(22.2)%NM
Operating return on equity - annualized38.9%22.7%16.2pts35.6%(22.2)%NM
(Components may not sum due to rounding)
11

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 Years Ended
 December 31,  December 31,
20242023Percentage Point Change20242023Percentage Point Change
Loss Ratio Reconciliation:
Underlying Loss Ratio 49.1%53.8%(4.7) pts 48.2%65.3%(17.1) pts
Effect of prior-year reserve development (0.4)%—%(0.4) pts (1.4)%—%(1.4) pts
Net loss ratio excluding the effect of catastrophes48.7%53.8%(5.1)pts46.8%65.3%(18.5)pts
Effect of catastrophes —%3.0%(3.0) pts 1.9%7.1%(5.2) pts
Net loss ratio48.7%56.8%(8.1) pts 48.7%72.4%(23.7) pts
(Components may not sum due to rounding)
12

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
 December 31,
2024		December 31,
2023
 (unaudited)
 Assets
 Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of
  $5,959,265 at December 31, 2024 and $6,106,148 at December 31, 2023) $7,047,342$7,052,541
 Fixed-maturity securities, available-for-sale, at fair value (amortized cost of
  $202,308,158 at December 31, 2024 and $164,460,942 at December 31, 2023) 186,893,438148,920,797
  Equity securities, at fair value (cost of $13,527,554 at December 31, 2024 and
 $17,986,783 at December 31, 2023) 10,296,50514,762,340
Other investments4,380,6563,897,150
Total investments 208,617,941174,632,828
Cash and cash equivalents 28,669,4418,976,998
Premiums receivable, net21,766,98813,604,808
Reinsurance receivables, net69,322,43675,593,912
Deferred policy acquisition costs24,732,37119,802,564
Intangible assets500,000500,000
Property and equipment, net9,283,9709,395,697
Deferred income taxes, net5,597,92010,551,819
Other assets 4,170,2814,574,584
 Total assets $372,661,348$317,633,210
 Liabilities
 Loss and loss adjustment expense reserves $126,210,428$121,817,862
 Unearned premiums 134,701,733105,621,538
 Advance premiums 3,503,0633,797,590
 Reinsurance balances payable 10,509,12112,837,140
 Deferred ceding commission revenue 11,541,2399,460,865
 Accounts payable, accrued expenses and other liabilities 8,315,8934,350,546
Debt, net (current $6,849,257 and long-term $4,322,163 at December 31, 2024,
current $19,580,109 and long-term $5,663,421 at December 31, 2023) 11,171,42025,243,530
 Total liabilities 305,952,897283,129,071
 Commitments and Contingencies
 Stockholders' Equity
Preferred stock, $.01 par value; authorized 2,500,000 shares——
Common stock, $.01 par value; authorized 20,000,000 shares; issued 14,448,205
 shares at December 31, 2024 and 12,248,313 shares at December 31, 2023;
 outstanding 12,924,080 shares at December 31, 2024 and 10,776,907 shares at December 31, 2023 144,482122,483
Capital in excess of par 89,063,32675,338,010
Accumulated other comprehensive loss(12,175,476)(12,274,563)
Accumulated deficit(4,755,874)(23,114,310)
72,276,45840,071,620
 Treasury stock, at cost, 1,524,125 shares at December 31, 2024
 and 1,471,406 at December 31, 2023(5,568,007)(5,567,481)
 Total stockholders' equity 66,708,45134,504,139
 Total liabilities and stockholders' equity $372,661,348$317,633,210
13


KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
 Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)
For the Three Months EndedFor the Years Ended
December 31,December 31,
2024202320242023
(unaudited)(unaudited)(unaudited)
 Revenues
 Net premiums earned $35,967,212$28,682,796$128,497,920$114,384,263
 Ceding commission revenue 4,967,1984,659,55018,837,94621,053,494
 Net investment income 1,906,4611,571,4746,823,5906,008,682
 Net (losses) gains on investments (904,756)1,536,911414,5512,134,554
 Other income 166,968155,561568,096609,721
 Total revenues 42,103,08336,606,292155,142,103144,190,714
 Expenses
 Loss and loss adjustment expenses 17,509,22416,296,64562,634,71682,849,210
 Commission expense 8,840,7878,143,25533,929,33333,364,629
 Other underwriting expenses 7,017,0076,036,08025,692,72725,909,962
 Other operating expenses 813,963588,4623,634,5832,456,473
 Depreciation and amortization 613,429645,7492,448,9322,973,440
 Interest expense 629,474997,9673,513,6554,002,531
 Total expenses 35,423,88432,708,158131,853,946151,556,245
 Income (loss) from operations before taxes 6,679,1993,898,13423,288,157(7,365,531)
 Income tax expense (benefit) 1,240,524952,1824,929,721(1,197,185)
 Net income (loss) 5,438,6752,945,95218,358,436(6,168,346)
 Other comprehensive (loss) income, net of tax
 Gross (increase) decrease in unrealized losses
 on available-for-sale-securities (3,971,325)6,131,195111,4464,644,308
 Reclassification adjustment for net realized
 losses included in net income (loss) 2,5111,61013,97918,811
 Net (increase) decrease in unrealized losses,
 on available-for-sale-securities (3,968,814)6,132,805125,4254,663,119
 Income tax benefit (expense) related to items
 of other comprehensive (loss) income833,451(1,287,889)(26,338)(979,254)
 Other comprehensive (loss) income, net of tax (3,135,363)4,844,91699,0873,683,865
 Comprehensive income (loss) $2,303,312$7,790,868$18,457,523$(2,484,481)
Earnings (loss) per common share:
Basic$0.44$0.27$1.60$(0.57)
Diluted$0.40$0.26$1.48$(0.57)
Weighted average common shares outstanding
Basic12,482,14610,761,76311,478,89910,756,487
Diluted13,491,41211,332,93412,423,76910,756,487
14

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Consolidated Statements of Stockholders' Equity (Unaudited)
Three months ended December 31, 2024 and 2023
 Accumulated
 Capital  Other
 Preferred Stock  Common Stock  in Excess  Comprehensive  Accumulated  Treasury Stock
Shares Amount  Shares  Amount  of Par  Loss  Deficit  Shares  Amount  Total
 Balance, October 1, 2023 —$—12,227,562$122,275$75,153,808$(17,119,479)$(26,060,262)1,471,406$(5,567,481)$26,528,861
 Stock-based compensation ————196,419————196,419
 Vesting of restricted stock awards ——25,888259(259)—————
 Shares deducted from restricted stock
 awards for payment of withholding taxes ——(5,137)(51)(11,958)————(12,009)
 Net income ——————2,945,952——2,945,952
 Decrease in unrealized losses on available-
 for-sale securities, net of tax —————4,844,916———4,844,916
 Balance, December 31, 2023 —$—12,248,313$122,483$75,338,010$(12,274,563)$(23,114,310)1,471,406$(5,567,481)$34,504,139
 Accumulated
 Capital  Other
 Preferred Stock  Common Stock  in Excess  Comprehensive  Accumulated  Treasury Stock
Shares Amount  Shares  Amount  of Par  Loss  Deficit  Shares  Amount  Total
 Balance, October 1, 2024 —$—13,818,950$138,190$84,334,037$(9,040,113)$(10,194,549)1,506,654$(5,567,833)$59,669,732
 Stock-based compensation ————476,537————476,537
 Vesting of restricted stock awards ——72,361724(724)—————
 Shares deducted from restricted stock
 awards for payment of withholding taxes ——(22,577)(225)(349,325)————(349,550)
 Exercise of stock options ——34,03834163,544——17,471(174)63,711
 Exercise of warrants ——243,8562,439(2,439)—————
 Issuance of common stock, net of
 offering costs of $67,109 ——301,5773,0134,541,696————4,544,709
 Net income ——————5,438,675——5,438,675
Increase in unrealized losses on available-
 for-sale securities, net of tax —————(3,135,363)———(3,135,363)
 Balance, December 31, 2024 —$—14,448,205$144,482$89,063,326$(12,175,476)$(4,755,874)1,524,125$(5,568,007)$66,708,451
15

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Consolidated Statements of Stockholders' Equity (Unaudited)
 Years ended December 31, 2024 and 2023
 Accumulated
 Capital  Other
 Preferred Stock  Common Stock  in Excess Comprehensive  Accumulated  Treasury Stock
 Shares  Amount  Shares  Amount  of Par  Loss  Deficit  Shares  Amount  Total
 Balance, January 1, 2023 —$—12,171,512$121,715$74,519,590$(15,958,428)$(16,945,964)1,471,406$(5,567,481)$36,169,432
 Stock-based compensation ————832,597————832,597
 Vesting of restricted stock awards ——82,865828(828)—————
 Shares deducted from restricted stock
 awards for payment of withholding taxes ——(6,064)(60)(13,349)————(13,409)
 Net income ——————(6,168,346)——(6,168,346)
 Decrease in unrealized losses on available-
 for-sale securities, net of tax —————3,683,865———3,683,865
 Balance, December 31, 2023 ——12,248,313122,48375,338,010(12,274,563)(23,114,310)1,471,406(5,567,481)34,504,139
 Stock-based compensation ————1,382,912————1,382,912
 Vesting of restricted stock awards ——518,4055,184(5,184)—————
 Exercise of stock options ——71,99772163,516——52,719(526)63,711
 Issuance of common stock, net of
 offering costs of $427,779 ——1,437,28714,37013,596,437————13,610,807
 Exercise of warrants ——304,4133,045(3,045)—————
 Shares deducted from restricted stock
 awards for payment of withholding taxes ——(132,210)(1,321)(1,309,320)————(1,310,641)
 Net income ——————18,358,436——18,358,436
Decrease in unrealized losses on available-
 for-sale securities, net of tax —————99,087———99,087
 Balance, December 31, 2024 —$—14,448,205$144,482$89,063,326$(12,175,476)$(4,755,874)1,524,125$(5,568,007)$66,708,451
16