Stocks KWY Financial statements
Financial statementsKINGSWAY Corp financial statements
Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data KINGSWAY Corp files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 177 | 44.6 | 52.1 | 59.9 | 61 | 78.4 | 93.3 | 103 | 109 | 135 |
| General and administrative | 41.6 | 27.3 | 29.7 | 36.3 | 42.1 | 45.2 | 43.5 | 41.8 | 44.9 | 61.2 |
| Operating expenses | 183 | 48.9 | 54.4 | 61.4 | 66.2 | 78.9 | 96.9 | 102 | 107 | 137 |
| Operating income | -7.07 | 6.78 | -2.29 | -1.41 | -5.22 | -0.47 | -3.57 | 0.95 | 2.16 | -2.4 |
| Interest expense | 4.5 | 6.35 | 7.41 | 8.99 | 7.72 | 6.16 | 8.09 | 6.25 | 4.79 | 5.45 |
| Interest income | 0.79 | 0.19 | 0.24 | 0.48 | 0.31 | 0.24 | 0.56 | 1.02 | 1.31 | 1.4 |
| Other non-operating income | -7.64 | -10.5 | -8.96 | -8.52 | 0.33 | 0.02 | -0.21 | -1.54 | 0.19 | 0.38 |
| Pre-tax income | -10.5 | -12.5 | -21.9 | -3.13 | -6.54 | -6.63 | 35 | 23.7 | -8.26 | -14 |
| Income tax | -9.72 | -16.7 | 0.32 | -0.36 | -1.12 | -3.92 | 4.83 | -1.9 | -0.15 | -3.75 |
| Income from continuing operations | -1.02 | -16.3 | -8.11 | -10.3 | ||||||
| Net income to minority interests | -0.28 | 4.09 | 1.77 | 1.57 | 1.31 | 1.66 | -1.47 | 0.98 | 0.48 | |
| Net income | 0.24 | -16.9 | -30.7 | -6.91 | -7.79 | -0.84 | 24.4 | 23.5 | -9.45 | -11.9 |
| EBITDA | -4.29 | 12.2 | 4.42 | 5.51 | 1.51 | 4.59 | 2.88 | 7.17 | 9.16 | 6.83 |
| EPS, basic | 0.01 | -0.79 | -1.41 | -0.32 | -0.35 | -0.04 | 1.06 | 0.91 | -0.35 | -0.43 |
| EPS, diluted | 0.01 | -0.79 | -1.41 | -0.32 | -0.35 | -0.04 | 0.98 | 0.89 | -0.35 | -0.43 |
| Shares, basic (weighted) | 18.5 | 21.5 | 21.7 | 21.9 | 22.2 | 22.5 | 23 | 25.7 | 27.2 | 27.9 |
| Shares, diluted (weighted) | 18.5 | 21.5 | 21.7 | 21.9 | 22.2 | 22.5 | 25.3 | 26.4 | 27.2 | 27.9 |
| Dividend per share | 0.00 | 0.00 |
Balance sheet
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 36.5 | 5.38 | 14.6 | 13.5 | 14.4 | 10.1 | 64.2 | 9.1 | 5.49 | 8.31 |
| Short-term investments | 0.4 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.18 |
| Inventory | 0.71 | 1.76 | ||||||||
| Other current assets | 6.58 | |||||||||
| Total current assets | 76.5 | |||||||||
| Property, plant and equipment | 117 | 108 | 103 | 99.1 | 95 | 1.1 | 0.77 | 1.85 | 1.57 | 6.35 |
| Lease right-of-use assets | 0 | 3.33 | 2.96 | 2.25 | 0.91 | 0.89 | 2.39 | 7.01 | ||
| Goodwill | 71.1 | 80.8 | 74.7 | 82.1 | 121 | 49.3 | 45.5 | 50.4 | 56.5 | 69.1 |
| Intangible assets | 89 | 79.4 | 83.3 | 86.4 | 84.1 | 30.8 | 33.1 | 35.7 | 40 | 52.3 |
| Total assets | 501 | 507 | 378 | 400 | 452 | 476 | 286 | 198 | 187 | 231 |
| Accounts payable | 3.63 | |||||||||
| Deferred revenue | 46.7 | |||||||||
| Short-term debt | 11.7 | |||||||||
| Total current liabilities | 83.6 | |||||||||
| Lease liabilities | 6.22 | |||||||||
| Other non-current liabilities | 10.9 | |||||||||
| Total liabilities | 438 | 451 | 348 | 379 | 434 | 461 | 264 | 173 | 168 | 197 |
| Total debt | 234 | 244 | 253 | 259 | 268 | 94.1 | 102 | 44.4 | 57.5 | 59 |
| Paid-in capital | 354 | 356 | 354 | 354 | 355 | 359 | 360 | 380 | 377 | 395 |
| Retained earnings | -298 | -311 | -382 | -388 | -395 | -395 | -370 | -347 | -361 | -373 |
| Treasury stock | 0 | -0.49 | -0.49 | -0.49 | -0.49 | -3.7 | -6.2 | -6.55 | ||
| Other comprehensive income | -0.21 | -3.85 | 40.8 | 35.3 | 38.1 | 30.8 | 26.6 | -1.54 | -0.72 | -0.06 |
| Shareholders' equity | 56 | 41.4 | 12.5 | 0.87 | -2 | -5.72 | 15.7 | 27.7 | 8.41 | 15.2 |
| Minority interests | 0.83 | 9.36 | 11.8 | 13.1 | 14.2 | 14 | 0.44 | -3.1 | 1.64 | 2.2 |
| Total equity | 56.8 | 50.7 | 24.3 | 14 | 12.2 | 8.26 | 16.1 | 24.6 | 10.1 | 17.4 |
| Total liabilities and equity | 501 | 507 | 378 | 400 | 452 | 476 | 286 | 198 | 187 | 231 |
| Shares outstanding | 19.8 | 21.7 | 21.8 | 21.9 | 22.2 | 22.9 | 23.2 | 27.1 | 27.1 | 28.6 |
Cash flow statement
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.52 | -11.6 | -28.3 | -4.31 | -5.42 | 1.86 | 15.1 | 24 | -8.3 | -10.3 |
| Depreciation and amortization | 2.78 | 5.39 | 6.71 | 6.92 | 6.73 | 5.07 | 6.45 | 6.22 | 7 | 9.23 |
| Stock-based compensation | 1.02 | 1.19 | -1.66 | 1.23 | 1.35 | 3.6 | 4.05 | 1.64 | 1.79 | 1.72 |
| Deferred income tax | -9.81 | -17.3 | -0.11 | -0.79 | -1.46 | -4.31 | 1.41 | -1.92 | -0.54 | -4.07 |
| Change in receivables | -4.88 | -1.69 | 1 | |||||||
| Cash from operations | -15.6 | -14.4 | -10.1 | 0.76 | 1.67 | -5.91 | -14.6 | -26.2 | 1.07 | -0 |
| Capital expenditures | -0.65 | -0.21 | -0.83 | |||||||
| Acquisitions | -0.49 | -7.93 | 0 | -4.9 | -2.71 | -10 | -13.7 | -13.6 | -20.1 | -29.2 |
| Purchases of investments | -0.66 | -1.58 | -12.6 | -21.9 | -14.2 | -6.47 | -7.76 | -9.52 | ||
| Sales and maturities of investments | 0.1 | 0.7 | ||||||||
| Cash from investing | -8.77 | 20.1 | 20 | -6.47 | 4.01 | -8.6 | 101 | 6.46 | -16.8 | -29.6 |
| Debt repaid | -1.22 | -3.04 | -1 | -3.77 | -4.16 | -9.47 | -6.41 | 0 | ||
| Stock issued | -0.05 | 0.05 | 0 | 0 | 15.6 | |||||
| Share buybacks | -0.13 | 0 | 0 | -3.2 | -2.5 | -0.35 | ||||
| Cash from financing | 9.13 | 2.17 | -4.09 | 1.31 | 13.6 | -0.54 | -37.9 | -40 | 11.4 | 32.7 |
| Net change in cash | -15.2 | 7.81 | 11.2 | -5.92 | 19.3 | -11.7 | 49.9 | -59.7 | -4.36 | 3.14 |
| Free cash flow | -16.2 | 1.46 | -6.74 | |||||||
| Interest paid | 7.3 | 12.1 | 11.4 | 8.48 | 7.82 | 0.82 | 1.43 | 24.6 | 4.66 | 5.25 |
| Income taxes paid | 0.01 | 0.04 | 0.38 | 0.14 | 0.08 | 0.24 | 0.5 | 1.89 | -0.11 | 0.24 |
Key metrics
Profitability
| Metric | Value | How it is calculated |
|---|---|---|
| Operating margin | -0.1% | Operating income / revenue. |
| EBITDA margin | 5.3% | EBITDA (operating income + depreciation and amortization) / revenue. |
| Pre-tax margin | -6.1% | Pre-tax income / revenue. |
| Net margin | -4.9% | Net income / revenue. |
| Operating cash flow margin | 1.7% | Cash from operations / revenue. |
| Return on equity (ROE) | -58.4% | Net income / average shareholders' equity (opening and closing). Not shown when equity is negative. |
| Return on assets (ROA) | -3.3% | Net income / average total assets. |
| Return on invested capital (ROIC) | -0.3% | Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%. |
| Stock-based pay / revenue | 1.7% | Stock-based compensation (from the cash flow statement) / revenue. |
| D&A / revenue | 5.4% | Depreciation and amortization / revenue. |
Growth
| Metric | Value | How it is calculated |
|---|---|---|
| Revenue growth, 1y | 23.4% | Revenue vs the same period a year earlier. Only from a positive base. |
| Revenue CAGR, 3y | 13.1% | Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Revenue CAGR, 5y | 17.2% | Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Operating income growth, 1y | -210.9% | Operating income vs the same period a year earlier. Only from a positive base. |
| EBITDA growth, 1y | -25.5% | EBITDA vs the same period a year earlier. Only from a positive base. |
| EBITDA CAGR, 3y | 33.4% | Compound annual growth of ebitda over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| EBITDA CAGR, 5y | 35.3% | Compound annual growth of ebitda over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Operating cash flow growth, 1y | -100.3% | Operating cash flow vs the same period a year earlier. Only from a positive base. |
| Book value growth, 1y | 80.3% | Book value vs the same period a year earlier. Only from a positive base. |
| Book value CAGR, 3y | -1.1% | Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Total assets growth, 1y | 24.1% | Total assets vs the same period a year earlier. Only from a positive base. |
| Total assets CAGR, 3y | -6.8% | Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive. |
| Total assets CAGR, 5y | -12.5% | Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive. |
| Share count change, 1y | 2.5% | Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution. |
| Share count change per year, 3y | 3.3% | Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution. |
| Share count change per year, 5y | 4.7% | Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution. |
Balance sheet health
| Metric | Value | How it is calculated |
|---|---|---|
| Current ratio | 0.87x | Current assets / current liabilities. |
| Quick ratio | 0.08x | (Cash + short-term investments + receivables) / current liabilities. |
| Cash ratio | 0.08x | (Cash + short-term investments) / current liabilities. |
| Debt / equity | 3.47x | Total debt / shareholders' equity. Not shown when equity is negative. |
| Debt / assets | 19.5% | Total debt / total assets. |
| Liabilities / assets | 85.8% | Total liabilities / total assets. |
| Net debt | $37.0M | Total debt - cash - short-term investments. Negative means more cash than debt. |
| Net debt / EBITDA | 4.50x | Net debt / EBITDA (twelve months), when EBITDA is positive. |
| Interest coverage | -0.03x | Operating income / interest expense. |
| Working capital | -$11.5M | Current assets - current liabilities. |
| Goodwill and intangibles / assets | 50.0% | (Goodwill + intangible assets) / total assets. |
| Tangible book value | -$101.0M | Shareholders' equity - goodwill - intangible assets. |
Efficiency
| Metric | Value | How it is calculated |
|---|---|---|
| Asset turnover | 0.68x | Revenue / average total assets. |
| Fixed asset turnover | 23.3x | Revenue / average property, plant and equipment. |
Per share
| Metric | Value | How it is calculated |
|---|---|---|
| EPS, diluted | -$0.26 | Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS. |
| Revenue per share | $5.39 | Revenue / diluted weighted shares. |
| Operating cash flow per share | $0.09 | Cash from operations / diluted weighted shares. |
| Book value per share | $0.45 | Shareholders' equity / shares outstanding (diluted weighted shares when not reported). |
| Tangible book per share | -$3.53 | Tangible book value / shares outstanding. |
| Cash per share | $0.26 | (Cash + short-term investments) / shares outstanding. |
Valuation
| Metric | Value | How it is calculated |
|---|---|---|
| Market cap | $261.2M | Share price x shares outstanding. |
| Enterprise value | $298.2M | Market cap + total debt - cash - short-term investments. |
| P/S | 1.69x | Market cap / revenue. |
| P/B | 20.4x | Market cap / shareholders' equity. Only when equity is positive. |
| P/OCF | 98.4x | Market cap / cash from operations, when positive. |
| EV/Sales | 1.93x | Enterprise value / revenue. |
| EV/EBITDA | 36.3x | Enterprise value / EBITDA, when both are positive. |
| Earnings yield | -2.9% | Net income / market cap (the inverse of P/E). |
| Shareholder yield | 0.0% | (Dividends paid + share buybacks) / market cap. |
What was KINGSWAY Corp's revenue in fiscal 2025?
KINGSWAY Corp reported revenue of $135.0M for fiscal 2025, 23.4% higher than the year before.
Was KINGSWAY Corp profitable in fiscal 2025?
No. It reported a net loss of $11.9M.