Balance Sheet

Cash & Short-Term Investments	9m
Insurance Receivable	13.6m
Deferred Policy Acquisition Cost	19.8m
PP&E	9.4m
Long-Term Investments	174.6m
Other Assets	91.2m

Insurance Policy Liabilities	240.3m
Long Term Debt	25.2m
Other Liabilities	17.6m

Currency: USD

	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023
Assets
Cash & Cash Equivalents	10	14	12	48	21	32	20	24	12	9
Cash Equivalents	10	14	12	48	21	32	20	24	12	9
Insurance Receivable	9	11	12	13	14	13	12	12	14	14
Deferred Policy Acquisition Cost	9	11	12	15	18	21	20	22	24	20
PP&E Net	2	3	3	5	6	8	8	9	11	9
PP&E Gross	2	3	3	5	6	8	8	9	11	9
Accumulated Depreciation	1	2	2	3	5	7	10	13	17	20
Intangible Assets	2	2	1	1	1	1	1	1	1	1
Long-Term Investments	64	77	96	139	174	199	203	214	179	175
Other Long-Term Assets	0	0	0	0	0	0	0	0	10	11
Other Assets	38	32	34	33	32	48	55	49	70	80
Total Assets	135 N/A	149 +10%	169 +14%	255 +50%	267 +5%	321 +20%	318 -1%	331 +4%	320 -3%	318 -1%
Liabilities
Insurance Policy Liabilities	83	91	99	117	137	183	180	206	239	240
Short-Term Debt	0	0	0	0	0	0	0	0	0	0
Other Current Liabilities	4	5	5	8	7	10	8	8	7	4
Total Current Liabilities	4	5	5	8	7	10	8	8	7	4
Long-Term Debt	0	0	0	29	29	30	30	30	25	25
Deferred Income Tax	1	1	0	1	0	0	4	0	0	0
Other Liabilities	7	8	8	6	5	11	3	12	14	13
Total Liabilities	95 N/A	104 +10%	113 +9%	160 +42%	178 +11%	233 +31%	225 -4%	256 +14%	284 +11%	283 0%
Equity
Common Stock	0	0	0	0	0	0	0	0	0	0
Retained Earnings	8	14	21	27	26	17	16	7	17	23
Additional Paid In Capital	33	33	38	68	68	69	71	73	75	75
Treasury Stock	2	2	2	2	3	3	4	6	6	6
Other Equity	1	1	0	1	3	5	10	2	16	12
Total Equity	41 N/A	45 +12%	57 +25%	95 +67%	89 -6%	88 -1%	93 +5%	76 -18%	36 -52%	35 -5%
Total Liabilities & Equity	135 N/A	149 +10%	169 +14%	255 +50%	267 +5%	321 +20%	318 -1%	331 +4%	320 -3%	318 -1%
Shares Outstanding
Common Shares Outstanding	7	7	8	11	11	11	11	11	11	11

Kingstone Companies Inc
NASDAQ:KINS