KINGSTONE COMPANIES, INC. KINS
We offer property and casualty insurance products through our wholly-owned subsidiary, 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 the states of New Jersey, Rhode Island, Massachusetts, Connecticut, Pennsylvania, New Hampshire, and Maine. For the years ended December 31, 2025 and 2024, respectively, 98.0% and 96.0% of KICO's direct written premiums came from the New York policies.
In addition, through our subsidiary, Cosi Agency, Inc. ("Cosi"), a multi-state licensed general agency, we access alternative distribution channels. See "Distribution" below for a discussion of our distribution channels. Cosi receives commission revenue from KICO for the policies it places with others and pays commissions to these agencies. Cosi retains the profit between the commission revenue received and the commission expense paid. Net Cosi revenue is deducted against commission expense and Cosi-related expenses are included in other operating expenses. Cosi-related operating expenses are not included in our stand-alone insurance underwriting business and, accordingly, its expenses are not included in the calculation of our combined ratio as described below.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $214.9M | $155.1M | $144.2M | $130.2M | $161.2M | $131.4M | $145.1M | $113.8M | $92.8M | $77.4M |
| Total operating expenses | $163.8M | $131.9M | $151.6M | $158.1M | $170.6M | $132.7M | $152.9M | — | — | — |
| Interest expense | — | — | $4.0M | $2.0M | $1.8M | $1.8M | $1.8M | $1.8M | $60.3K | $0 |
| Pre-tax income | $51.0M | $23.3M | -$7.4M | -$27.9M | -$9.4M | -$1.3M | -$7.8M | $3.0M | $14.3M | $13.4M |
| Income tax | $10.3M | $4.9M | $1.2M | $5.4M | $2.0M | $2.3M | $1.8M | $86.2K | $4.3M | $4.5M |
| Net income | $40.8M | $18.4M | $6.2M | -$22.5M | -$7.4M | $972.4K | -$6.0M | $3.1M | $10.0M | $8.9M |
| EPS, basic | 2.93 | 1.60 | -0.57 | -2.12 | -0.70 | 0.09 | -0.55 | 0.29 | 0.96 | 1.15 |
| EPS, diluted | 2.88 | 1.48 | -0.57 | -2.12 | -0.70 | 0.09 | -0.55 | 0.29 | 0.94 | 1.14 |
| Shares, diluted (wtd. avg.) | $14.1M | $12.4M | $10.8M | $10.6M | $10.6M | $10.7M | $10.8M | $10.7M | $10.6M | $7.8M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $12.2M | $28.7M | $9.0M | $12.0M | $24.3M | $19.5M | $32.4M | $21.1M | $48.4M | $12.0M |
| Property, plant and equipment | $7.9M | $9.3M | $9.4M | $10.5M | $9.3M | $8.1M | $7.6M | $6.1M | $4.8M | $3.0M |
| Other intangibles | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | $500.0K | $670.0K | $1.0M | $1.4M |
| Total assets | $453.4M | $374.9M | $317.6M | $320.3M | $331.3M | $317.6M | $321.2M | $266.8M | $254.5M | $169.4M |
| Short-term debt | $1.3M | $6.8M | $19.6M | $25.2M | $29.8M | $29.6M | — | — | — | — |
| Long-term debt | $3.1M | $4.3M | $5.7M | $25.2M | $17.3M | $29.6M | $29.5M | $29.3M | $29.1M | $0 |
| Total liabilities | $330.7M | $308.2M | $283.1M | $284.2M | $255.6M | $224.8M | $233.0M | $178.1M | $160.0M | $112.8M |
| Retained earnings | $34.6M | -$4.8M | -$23.1M | -$16.9M | $6.9M | $15.9M | $16.9M | $26.4M | $27.2M | $20.6M |
| Total equity | $122.7M | $66.7M | $34.5M | $36.2M | $75.7M | $92.8M | $88.2M | $88.7M | $94.6M | $56.7M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $75.9M | $57.9M | -$11.3M | -$915.5K | $24.3M | -$10.2M | $29.9M | $22.3M | $28.0M | $15.2M |
| Depreciation and amortisation | $2.6M | $2.4M | $3.0M | $3.3M | $3.3M | $2.9M | $2.4M | $1.4M | $1.1M | $717.1K |
| Stock-based compensation | $1.5M | $1.4M | $832.6K | $1.4M | $1.9M | $1.8M | $1.5M | $702.6K | $270.2K | $106.9K |
| Capital expenditure | $2.8M | $2.3M | $1.8M | $4.6M | $4.5M | $3.3M | $3.9M | $2.7M | $2.8M | $576.2K |
| Investing cash flow | -$92.9M | -$35.3M | $9.5M | -$5.9M | -$15.9M | $581.3K | -$15.0M | -$43.4M | -$47.6M | -$19.5M |
| Financing cash flow | $506.1K | -$3.0M | -$1.1M | -$5.5M | -$3.6M | -$3.3M | -$3.6M | -$6.1M | $55.9M | $2.8M |
| Dividends paid | $1.4M | $0 | $0 | $1.3M | $1.7M | $2.0M | $3.5M | $4.3M | $3.2M | $1.9M |
| Buybacks | — | — | — | $0 | $1.7M | $1.2M | $0 | $540.3K | $176.8K | $113.3K |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0000033992-26-000024.
Others in SIC 6331
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| CB | Chubb Ltd | $132.49B | 13.3x | 6.5% |
| PGR | PROGRESSIVE CORP/OH/ | $127.29B | 11.4x | 16.3% |
| TRV | TRAVELERS COMPANIES, INC. | $77.04B | 13.5x | 5.2% |
| ALL | ALLSTATE CORP | $65.63B | 6.8x | 5.6% |
| AIG | AMERICAN INTERNATIONAL GROUP, INC. | $39.85B | 14.0x | -1.7% |
| HIG | HARTFORD INSURANCE GROUP, INC. | $37.48B | 10.4x | 3.3% |
| ACGL | ARCH CAPITAL GROUP LTD. | $33.47B | 8.5x | 14.3% |
| CINF | CINCINNATI FINANCIAL CORP | $26.26B | 11.3x | 11.4% |