cash flow reconciliationreview2022-12-31
Operating, investing and financing flows differ from the reported change in cash by 1457000, beyond tolerance 1009400.00.
Revenue
$135.00M
Fiscal year ended 2025-12-31Net income
Unavailable
Fiscal year ended 2025-12-31Total assets
$231.50M
Fiscal year ended 2025-12-31KINGSWAY Corp (KWY) reported revenue of $135.00M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from KINGSWAY Corp’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Fire, Marine & Casualty Insurance.
Banks, brokers and insurers present a top line that is not comparable with an operating company’s revenue: it is reported net of interest expense, or as premiums earned, depending on the filer. The figures are the filer’s own and are traceable to the filing; the comparison across classes is what does not hold.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $135.00M | $109.38M | $103.24M | $93.28M | $78.40M | $60.97M | $59.95M | $52.08M | $44.60M | $176.63M |
| Cost of revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross profit | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating income | -$2.40M | $2.16M | $954.00K | -$3.57M | -$474.00K | -$5.22M | -$1.41M | -$2.29M | $6.78M | -$7.07M |
| Net income | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | -$7.79M | -$6.90M | -$30.72M | -$16.94M | Unavailable |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 27.86M | shares 27.19M | shares 26.45M | shares 25.30M | shares 22.54M | shares 22.18M | shares 21.86M | shares 21.73M | shares 21.55M | shares 20.00M |
| Pretax income | -$14.00M | -$8.26M | $23.65M | $34.96M | -$6.63M | -$6.54M | -$3.13M | -$21.95M | -$12.51M | -$10.45M |
| Income tax expense | -$3.75M | -$147.00K | -$1.90M | $4.82M | -$3.92M | -$1.12M | -$363.00K | $315.00K | -$16.69M | -$9.72M |
| Diluted EPS | $-0.43 | $-0.35 | $0.89 | $0.98 | $-0.04 | $-0.35 | $-0.32 | $-1.41 | $-0.79 | $0.01 |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | $61.22M | $44.92M | $41.80M | $43.52M | $45.24M | $42.10M | $36.26M | $29.73M | $27.31M | $41.63M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $8.31M | $5.49M | $9.10M | $64.17M | $10.08M | $14.37M | $13.48M | $14.62M | $5.38M | $36.48M |
| Total assets | $231.50M | $186.62M | $197.72M | $285.65M | $475.63M | $452.47M | $399.62M | $378.24M | $506.68M | $501.02M |
| Current assets | $76.50M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Total liabilities | $197.09M | $168.31M | $173.11M | $263.53M | $460.88M | $433.81M | $378.85M | $348.18M | $450.78M | $437.76M |
| Current liabilities | $83.56M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Total equity incl. NCI | $17.37M | $10.05M | $24.61M | $16.11M | $8.26M | $12.16M | $13.95M | $24.26M | $50.73M | $56.84M |
| Temporary (mezzanine) equity | $16.25M | $8.25M | Unavailable | Unavailable | Unavailable | $6.50M | $6.82M | $5.80M | $5.18M | $6.43M |
| Inventory | $1.76M | $714.00K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $9.52M | $7.25M | $3.30M |
| Goodwill | $69.13M | $56.52M | $50.36M | $45.50M | $49.26M | $121.13M | $82.10M | $74.66M | $80.84M | $71.06M |
| Long-term debt | $59.00M | $57.54M | $44.42M | $102.09M | $94.10M | $268.29M | $258.53M | $253.26M | $244.14M | $233.69M |
| Accounts payable | $3.63M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$3.00K | $1.07M | -$26.19M | -$14.57M | -$5.91M | $1.67M | $759.00K | -$10.14M | -$14.40M | -$15.59M |
| Capital expenditures | Unavailable | Unavailable | Unavailable | Unavailable | $830.00K | $213.00K | Unavailable | Unavailable | Unavailable | $645.00K |
| Investing cash flow | -$29.61M | -$16.85M | $6.46M | $100.94M | -$8.60M | $4.01M | -$6.47M | $20.05M | $20.10M | -$8.77M |
| Financing cash flow | $32.75M | $11.44M | -$39.96M | -$37.93M | -$540.00K | $13.60M | $1.31M | -$4.09M | $2.17M | $9.13M |
| Net change in cash | $3.14M | -$4.36M | -$59.73M | $49.89M | -$11.74M | $19.28M | -$5.92M | $11.22M | $7.81M | -$15.23M |
| Stock-based compensation | $1.72M | $1.78M | $1.64M | $4.05M | $3.60M | $1.35M | $1.23M | -$1.66M | $1.19M | $1.02M |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | $345.00K | $2.50M | $3.20M | $0 | Unavailable | Unavailable | Unavailable | Unavailable | $0 | $125.00K |
| Depreciation & amortization | $9.22M | $7.00M | $6.22M | $6.45M | $5.07M | $6.73M | $6.92M | $6.71M | $5.39M | $2.78M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $1.46M | Unavailable | Unavailable | Unavailable | -$16.23M |
| Gross margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating margin | -1.8% | 2.0% | 0.9% | -3.8% | -0.6% | -8.6% | -2.4% | -4.4% | 15.2% | -4.0% |
| FCF margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 2.4% | Unavailable | Unavailable | Unavailable | -9.2% |
| SBC / revenue | 1.3% | 1.6% | 1.6% | 4.3% | 4.6% | 2.2% | Unavailable | -3.2% | 2.7% | 0.6% |
| Current ratio | 0.92x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Revenue YoY growth | 23.4% | 5.9% | 10.7% | 19.0% | 28.6% | 1.7% | 15.1% | 16.8% | -74.8% | Unavailable |
| Net margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | -11.5% | Unavailable | -38.0% | Unavailable |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 0.3% | Unavailable | Unavailable | Unavailable | 0.4% |
| Long-term debt / equity | 3.40x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 4.11x |
| Effective tax rate | Unavailable | Unavailable | -8.0% | 13.8% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open KWY in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-06View SEC filing
10-Q · Filed 2026-05-07View SEC filing
10-K · Filed 2026-03-12View SEC filing
10-Q · Filed 2025-11-06View SEC filing
10-Q · Filed 2025-08-07View SEC filing
10-Q · Filed 2025-05-08View SEC filing
Reconciliation checks needing review
6 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
balance equationreview2022-12-31
Difference 6013000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
cash flow reconciliationreview2021-12-31
Operating, investing and financing flows differ from the reported change in cash by 3301000, beyond tolerance 1000000.
balance equationreview2021-12-31
Difference 6497000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
cash flow reconciliationreview2019-12-31
Operating, investing and financing flows differ from the reported change in cash by 1518000, beyond tolerance 1000000.
cash flow reconciliationreview2018-12-31
Operating, investing and financing flows differ from the reported change in cash by 5401000, beyond tolerance 1000000.