These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(x)
|
ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
FOR THE FISCAL YEAR ENDED DECEMBER 31, 2010
|
|
( )
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
FOR THE TRANSITION PERIOD FROM TO
|
||
|
Commission File Number
0-1665
|
|
Delaware
|
36-2476480
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
1154 Broadway, Hewlett, New York
|
11557
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
(516) 374-7600
|
|
(Registrant’s telephone number, including area code)
|
|
Title of each class
|
Name of each exchange on which registered
|
|
Common Stock
|
NASDAQ
|
|
Large accelerated filer __
|
Accelerated filer __
|
|
Non-accelerated __ (Do not check if a smaller reporting company)
|
Smaller reporting company
X
|
|
Page No.
|
|||
|
Forward-Looking Statements
|
1
|
||
|
PART I
|
|||
|
Item 1.
|
Business.
|
2
|
|
|
Item 1A.
|
Risk Factors.
|
16
|
|
|
Item 1B.
|
Unresolved Staff Comments.
|
16
|
|
|
Item 2.
|
Properties.
|
16
|
|
|
Item 3.
|
Legal Proceedings.
|
16
|
|
|
Item 4.
|
Reserved.
|
16
|
|
|
PART II
|
|||
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
|
17
|
|
|
Item 6.
|
Selected Financial Data.
|
18
|
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
18
|
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
42
|
|
|
Item 8.
|
Financial Statements and Supplementary Data.
|
42
|
|
|
Item 9.
|
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure.
|
42
|
|
|
Item 9A.
|
Controls and Procedures.
|
42
|
|
|
Item 9B.
|
Other Information.
|
44
|
|
|
PART III
|
|||
|
Item 10.
|
Directors, Executive Officers and Corporate Governance.
|
45
|
|
|
Item 11.
|
Executive Compensation.
|
49
|
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
|
52
|
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence.
|
54
|
|
|
Item 14.
|
Principal Accountant Fees and Services.
|
58
|
|
|
PART IV
|
|||
|
Item 15.
|
Exhibits and Financial Statement Schedules.
|
60
|
|
|
Signatures
|
|||
|
(b)
|
Business
|
|
Year ended
|
Year ended
|
|||||||
|
December 31,
|
December 31,
|
|||||||
|
2010
|
2009* | |||||||
|
Balance at beginning of period
|
$ | 16,513,318 | $ | 16,431,191 | ||||
|
Less reinsurance recoverables
|
(10,512,303 | ) | (9,730,288 | ) | ||||
|
Net balance, beginning of period
|
6,001,015 | 6,700,903 | ||||||
|
Incurred related to:
|
||||||||
|
Current year
|
6,095,528 | 1,864,515 | ||||||
|
Prior years
|
330,057 | 170,956 | ||||||
|
Total incurred
|
6,425,585 | 2,035,471 | ||||||
|
Paid related to:
|
||||||||
|
Current year
|
2,855,074 | 975,376 | ||||||
|
Prior years
|
2,291,034 | 1,759,983 | ||||||
|
Total paid
|
5,146,108 | 2,735,359 | ||||||
|
|
||||||||
|
Net balance at end of period
|
7,280,492 | 6,001,015 | ||||||
|
Add reinsurance recoverables
|
10,431,415 | 10,512,303 | ||||||
|
Balance at end of period
|
$ | 17,711,907 | $ | 16,513,318 | ||||
|
As of and for the Year Ended December 31,
|
||||||||||||||||||||||||||||
|
($ in thousands)
|
2004
|
2005
|
2006
|
2007
|
2008
|
2009
|
2010
|
|||||||||||||||||||||
|
Reserve for loss and loss adjustment expenses, net of reinsurance recoverables
|
3,141 | 3,074 | 4,370 | 4,799 | 5,823 | 6,001 | 7,280 | |||||||||||||||||||||
|
Net reserve estimated as of One year later
|
5,122 | 3,627 | 4,844 | 5,430 | 6,119 | 6,235 | ||||||||||||||||||||||
|
Two years later
|
5,698 | 4,315 | 5,591 | 5,867 | 6,609 | |||||||||||||||||||||||
|
Three years later
|
6,356 | 5,101 | 5,792 | 6,433 | ||||||||||||||||||||||||
|
Four years later
|
6,985 | 5,094 | 6,260 | |||||||||||||||||||||||||
|
Five years later
|
7,049 | 5,540 | ||||||||||||||||||||||||||
|
Six years later
|
7,476 | |||||||||||||||||||||||||||
|
Seven years later
|
||||||||||||||||||||||||||||
|
Eight years later
|
||||||||||||||||||||||||||||
|
Nine years later
|
||||||||||||||||||||||||||||
|
Ten years later
|
||||||||||||||||||||||||||||
|
Net cumulative redundancy (deficiency)
|
(4,335 | ) | (2,466 | ) | (1,890 | ) | (1,634 | ) | (786 | ) | (234 | ) | ||||||||||||||||
|
As of and for the Year Ended December 31,
|
||||||||||||||||||||||||||||
|
($ in thousands)
|
2004
|
2005
|
2006
|
2007
|
2008
|
2009
|
2010
|
|||||||||||||||||||||
|
Cumulative amount of reserve
|
||||||||||||||||||||||||||||
| paid, net of reinsurance | ||||||||||||||||||||||||||||
| recoverable through | ||||||||||||||||||||||||||||
|
One year later
|
3,347 | 1,106 | 2,018 | 1,855 | 2,533 | 2,307 | ||||||||||||||||||||||
|
Two years later
|
4,291 | 2,321 | 3,303 | 3,339 | 3,974 | |||||||||||||||||||||||
|
Three years later
|
4,965 | 3,321 | 4,036 | 4,339 | ||||||||||||||||||||||||
|
Four years later
|
5,598 | 3,705 | 4,471 | |||||||||||||||||||||||||
|
Five years later
|
5,840 | 3,988 | ||||||||||||||||||||||||||
|
Six years later
|
6,101 | |||||||||||||||||||||||||||
|
Seven years later
|
||||||||||||||||||||||||||||
|
Eight years later
|
||||||||||||||||||||||||||||
|
Nine years later
|
||||||||||||||||||||||||||||
|
Ten years later
|
||||||||||||||||||||||||||||
|
Net reserve -
|
||||||||||||||||||||||||||||
|
December 31,
|
3,141 | 3,074 | 4,370 | 4,799 | 5,823 | 6,001 | 7,280 | |||||||||||||||||||||
|
Reinsurance Recoverable
|
7,610 | 7,283 | 6,523 | 6,693 | 9,766 | 10,512 | 10,432 | |||||||||||||||||||||
|
Gross reserves -
|
||||||||||||||||||||||||||||
|
December 31,
|
10,751 | 10,357 | 10,893 | 11,492 | 15,589 | 16,513 | 17,712 | |||||||||||||||||||||
|
Net re-estimated reserve
|
7,476 | 5,540 | 6,260 | 6,433 | 6,609 | 6,235 | ||||||||||||||||||||||
|
Re-estimated reinsurance recoverable
|
9,354 | 9,613 | 9,775 | 9,582 | 11,462 | 10,755 | ||||||||||||||||||||||
|
Gross re-estimated reserve
|
16,830 | 15,153 | 16,035 | 16,015 | 18,071 | 16,990 | ||||||||||||||||||||||
|
Gross cumulative redundancy (deficiency)
|
(6,079 | ) | (4,796 | ) | (5,142 | ) | (4,523 | ) | (2,482 | ) | (477 | ) | ||||||||||||||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
|
Carrying
|
% of
|
Carrying
|
% of
|
|||||||||||||
|
Categor
y
|
Value
|
Portfolio
|
Value
|
Portfolio
|
||||||||||||
|
Cash and cash equivalents
|
$ | 326,620 | 1.6 | % | $ | 625,320 | 4.0 | % | ||||||||
|
Short term investments
|
- | 0.0 | % | 225,336 | 1.4 | % | ||||||||||
|
Held to maturity
|
||||||||||||||||
|
U.S. Treasury securities and
|
605,424 | 3.0 | % | - | 0.0 | % | ||||||||||
|
Available for sale
|
||||||||||||||||
|
U.S. Treasury securities and
|
||||||||||||||||
|
obligations of U.S. government
|
||||||||||||||||
|
corporations and agencies
|
1,042,657 | 5.1 | % | 3,564,477 | 22.5 | % | ||||||||||
|
Political subdivisions of states,
|
||||||||||||||||
|
territories and possessions
|
7,259,225 | 35.8 | % | 5,822,103 | 36.8 | % | ||||||||||
|
Corporate and other bonds
|
||||||||||||||||
|
Industrial and miscellaneous
|
8,037,219 | 39.7 | % | 3,404,500 | 21.5 | % | ||||||||||
|
Preferred stocks
|
848,170 | 4.2 | % | 745,000 | 4.7 | % | ||||||||||
|
Common stocks
|
2,134,865 | 10.5 | % | 1,441,926 | 9.1 | % | ||||||||||
|
Total
|
$ | 20,254,180 | 100.0 | % | 15,828,662 | 100.0 | % | |||||||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||||
|
Percentage of
|
Percentage of
|
|||||||||||||||||
|
Fair Market
|
Fair Market
|
Fair Market
|
Fair Market
|
|||||||||||||||
|
Value
|
Value
|
Value
|
Value
|
|||||||||||||||
|
Rating
|
||||||||||||||||||
|
U.S. Treasury securities
|
$ | 1,042,657 | 6.4 | % | $ | 3,564,477 | 27.9 | % | ||||||||||
|
AAA
|
4,229,483 | 25.9 | % | 3,404,461 | 26.6 | % | ||||||||||||
|
AA
|
3,698,610 | 22.6 | % | 2,564,302 | 20.0 | % | ||||||||||||
| A | 4,770,488 | 29.2 | % | 2,808,145 | 22.0 | % | ||||||||||||
|
BBB
|
2,597,863 | 15.9 | % | 449,695 | 3.5 | % | ||||||||||||
|
Total
|
$ | 16,339,101 | 100.0 | % | $ | 12,791,080 | 100.0 | % | ||||||||||
|
·
|
regulating the interest rates, fees and service charges that may be charged;
|
|
·
|
imposing minimum capital requirements for our premium finance subsidiary or requiring surety bonds in addition to or as an alternative to such capital requirements;
|
|
·
|
governing the form and content of our financing agreements;
|
|
·
|
prescribing minimum notice and cure periods before we may cancel a customer’s policy for non-payment under the terms of the financing agreement;
|
|
·
|
prescribing timing and notice procedures for collecting unearned premium from the insurance company, applying the unearned premium to our customer’s premium finance account, and, if applicable, returning any refund due to our customer;
|
|
·
|
requiring our premium finance company to qualify for and obtain a license and to renew the license each year;
|
|
·
|
conducting periodic financial and market conduct examinations and investigations of our premium finance company and its operations;
|
|
·
|
requiring prior notice to the regulating agency of any change of control of our premium finance company.
|
|
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
.
|
|
High
|
Low
|
|||||||
|
2010 Calendar Year
|
||||||||
|
First Quarter
|
$ | 3.82 | $ | 2.34 | ||||
|
Second Quarter
|
3.63 | 2.51 | ||||||
|
Third Quarter
|
2.89 | 2.25 | ||||||
|
Fourth Quarter
|
3.90 | 2.30 | ||||||
|
High
|
Low
|
|||||||
|
2009 Calendar Year
|
||||||||
|
First Quarter
|
$ | .85 | $ | .04 | ||||
|
Second Quarter
|
2.41 | .39 | ||||||
|
Third Quarter
|
2.50 | 1.90 | ||||||
|
Fourth Quarter
|
2.50 | 1.70 | ||||||
|
ITEM 7
.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
.
|
|
Years ended December 31,
|
||||||||||||||||
|
($ in thousands)
|
2010
|
2009(A) |
Change
|
Percent
|
||||||||||||
|
Revenue
s
|
||||||||||||||||
|
Premiums earned
|
||||||||||||||||
|
Gross premiums earned
|
$ | 30,071 | $ | 13,372 | $ | 16,699 |
(B)
|
|||||||||
|
Less: ceded premiums earned
|
(18,935 | ) | (8,846 | ) | (10,089 | ) |
(B)
|
|||||||||
|
Net premiums earned
|
11,136 | 4,526 | 6,610 |
(B)
|
||||||||||||
|
Ceding commission revenue
|
8,583 | 2,940 | 5,643 |
(B)
|
||||||||||||
|
Net investment income
|
617 | 226 | 391 |
(B)
|
||||||||||||
|
Net realized gain (loss) on investments
|
349 | (31 | ) | 380 |
(B)
|
|||||||||||
|
Other income
|
911 | 730 | 181 |
(B)
|
||||||||||||
|
Total revenues
|
21,596 | 8,391 | 13,205 | 157.4 | % | |||||||||||
|
Expense
s
|
||||||||||||||||
|
Loss and loss adjustment expenses
|
||||||||||||||||
|
Gross loss and loss adjustment expenses
|
13,613 | 5,163 | 8,450 |
(B)
|
||||||||||||
|
Less: ceded loss and loss adjustment expenses
|
(7,188 | ) | (3,127 | ) | (4,060 | ) |
(B)
|
|||||||||
|
Net loss and loss adjustment expenses
|
6,426 | 2,035 | 4,390 |
(B)
|
||||||||||||
|
Commission expense
|
5,057 | 2,233 | 2,824 |
(B)
|
||||||||||||
|
Other underwriting expenses
|
5,779 | 2,368 | 3,411 |
(B)
|
||||||||||||
|
Other operating expenses
|
1,262 | 1,093 | 169 | 15.5 | % | |||||||||||
|
Non-cash equity compensation
|
348 | 89 | 259 | 291.0 | % | |||||||||||
|
Acquisition transaction costs
|
- | 210 | (210 | ) | (100.0 | ) % | ||||||||||
|
Depreciation and amortization
|
615 | 269 | 346 |
(B)
|
||||||||||||
|
Interest expense
|
185 | 184 | 1 | 0.5 | % | |||||||||||
|
Interest expense - mandatorily redeemable preferred stock
|
75 | 127 | (52 | ) | (40.9 | ) % | ||||||||||
|
Adjustment for rounding
|
- | 2 | (2 | ) | (100.0 | ) % | ||||||||||
|
Total expenses
|
19,747 | 8,610 | 11,136 | 129.3 | % | |||||||||||
|
Income (loss) from operations
|
1,849 | (219 | ) | 2,069 | 942.7 | % | ||||||||||
|
Gain on acquisition of Kingstone Insurance Company
|
- | 5,178 | (5,178 | ) | (100.0 | ) % | ||||||||||
|
Interest income-CMIC note receivable
|
- | 61 | (61 | ) | (100.0 | ) % | ||||||||||
|
Income from continuing operations before taxes
|
1,849 | 5,020 | (3,170 | ) | (63.2 | ) % | ||||||||||
|
Provision for (benefit from) income tax
|
767 | (67 | ) | 834 | 1,244.8 | % | ||||||||||
|
Income from continuing operations
|
1,082 | 5,087 | (4,004 | ) | (78.7 | ) % | ||||||||||
|
Income (loss) from discontinued operations, net of taxes
|
(99 | ) | (266 | ) | 167 | 62.8 | % | |||||||||
|
Net income
|
$ | 983 | $ | 4,821 | $ | (3,837 | ) | (79.6 | ) % | |||||||
|
Percent of total revenues:
|
||||||||||||||||
|
Net premiums earned
|
51.6 | % | 53.9 | % | ||||||||||||
|
Ceding commission revenue
|
39.7 | % | 35.0 | % | ||||||||||||
|
Net investment income
|
2.9 | % | 2.7 | % | ||||||||||||
|
Net realized gains on investments
|
1.6 | % | -0.4 | % | ||||||||||||
|
Other income
|
4.2 | % | 8.7 | % | ||||||||||||
| 100.0 | % | 100.0 | % | |||||||||||||
|
Ceded premiums as a percent of gross premiums:
|
||||||||||||||||
|
Written
|
58.7 | % | 67.6 | % | ||||||||||||
|
Earned
|
63.0 | % | 66.2 | % | ||||||||||||
|
Ceded loss and loss adjustment expenses as a percent
|
||||||||||||||||
|
of gross loss and loss and loss adjustment expenses
|
52.9 | % | 60.7 | % | ||||||||||||
|
Years ended December 31,
|
||||||||||||||||
|
($ in thousands)
|
2010
|
2009
|
Change
|
Percent
|
||||||||||||
|
Total revenue
|
$ | - | $ | 1,243 | $ | (1,243 | ) | (100 | ) % | |||||||
|
Operating Expenses:
|
||||||||||||||||
|
General and administrative expenses
|
- | 1,406 | (1,406 | ) | (100 | ) % | ||||||||||
|
Depreciation and amortization
|
- | 62 | (62 | ) | (100 | ) % | ||||||||||
|
Interest expense
|
- | 12 | (12 | ) | (100 | ) % | ||||||||||
|
Impairment of intangibles
|
- | 49 | (49 | ) | (100 | ) % | ||||||||||
|
Total operating expenses
|
- | 1,529 | (1,529 | ) | (100 | ) % | ||||||||||
|
Loss from operations
|
- | (286 | ) | 286 | 100 | % | ||||||||||
|
Gain (loss) on sale of business, net of additional
|
||||||||||||||||
|
consideration received
|
38 | (57 | ) | 95 | 167 | % | ||||||||||
|
Income (loss) before benefit from income taxes
|
38 | (343 | ) | 381 | 111 | % | ||||||||||
|
Provision for (benefit from) income taxes
|
137 | (77 | ) | 214 | n/a | |||||||||||
|
Income (loss) from discontinued operations
|
$ | (99 | ) | $ | (266 | ) | $ | 167 | 63 | % | ||||||
|
Six months ended (unaudited)
|
||||||||||||||||
|
December 31,
|
December 31,
|
Change
|
||||||||||||||
|
2010
|
2009
|
$ | % | |||||||||||||
|
Revenue
s
|
||||||||||||||||
|
Gross written premium
|
$ | 16,656 | $ | 13,573 | 3,083 | 22.7 | % | |||||||||
|
Net written premium
|
6,652 | 4,400 | 2,252 | 51.2 | % | |||||||||||
|
Change in unearned
|
(356 | ) | 126 | (482 | ) | -382.4 | % | |||||||||
|
Net premiums earned
|
6,296 | 4,526 | 1,769 | 39.1 | % | |||||||||||
|
Ceding commission revenue
|
4,401 | 2,939 | 1,462 | 49.7 | % | |||||||||||
|
Net investment income
|
336 | 226 | 110 | 48.8 | % | |||||||||||
|
Net realized gains (losses) on investments
|
205 | (31 | ) | 235 | -768.2 | % | ||||||||||
|
Other income
|
201 | 130 | 71 | 54.5 | % | |||||||||||
|
Total revenues
|
11,438 | 7,791 | 3,648 | 46.8 | % | |||||||||||
|
Expense
s
|
||||||||||||||||
|
Loss and loss adjustment expenses
|
3,815 | 2,035 | 1,780 | 87.4 | % | |||||||||||
|
Commission expense
|
2,697 | 2,233 | 464 | 20.8 | % | |||||||||||
|
Other underwriting expenses
|
3,247 | 2,368 | 879 | 37.1 | % | |||||||||||
|
Acquisition transaction costs
|
- | 92 | (92 | ) | -100.0 | % | ||||||||||
|
Depreciation and amortization
|
305 | 253 | 52 | 20.6 | % | |||||||||||
|
Total expenses
|
10,065 | 6,981 | 3,083 | 44.2 | % | |||||||||||
|
Income before income taxes
|
1,374 | 810 | 564 | 69.7 | % | |||||||||||
|
Income tax expense
|
450 | 293 | 157 | 53.7 | % | |||||||||||
|
Net incom
e
|
$ | 923 | $ | 517 | $ | 407 | 78.7 | % | ||||||||
|
Key Measures:
|
||||||||||||||||
|
Net loss ratio
|
60.6 | % | 45.0 | % | ||||||||||||
|
Net underwriting expense ratio
|
21.3 | % | 33.8 | % | ||||||||||||
|
Net combined ratio
|
81.9 | % | 78.8 | % | ||||||||||||
|
Reconciliation of net underwriting expense ratio:
|
||||||||||||||||
|
Acquisition costs and other
|
||||||||||||||||
|
underwriting expenses
|
5,944 | 4,601 | ||||||||||||||
|
Less: Ceding commission revenue
|
(4,401 | ) | (2,939 | ) | ||||||||||||
|
Less: Other income
|
(201 | ) | (130 | ) | ||||||||||||
|
|
1,342 | 1,532 | ||||||||||||||
|
Net earned premium
|
6,296 | 4,526 | ||||||||||||||
|
Net Underwriting Expense Ratio
|
21.3 | % | 33.8 | % | ||||||||||||
|
2010
|
2009
|
|||||||
|
Revenue
s
|
||||||||
|
Net premiums earned
|
$ | 11,135,635 | $ | 4,526,341 | ||||
|
Ceding commission revenue
|
8,583,146 | 2,939,143 | ||||||
|
Net investment income
|
617,119 | 225,676 | ||||||
|
Net realized gain on investments
|
349,415 | (30,628 | ) | |||||
|
Other income
|
363,468 | 130,270 | ||||||
|
Total revenues
|
21,048,783 | 7,790,802 | ||||||
|
Expense
s
|
||||||||
|
Loss and loss adjustment expenses
|
6,425,585 | 2,035,471 | ||||||
|
Commission expense
|
5,057,409 | 2,233,399 | ||||||
|
Other underwriting expenses
|
5,778,845 | 2,367,535 | ||||||
|
Acquistion transaction costs
|
- | 91,635 | ||||||
|
Depreciation and amortization
|
611,855 | 253,162 | ||||||
|
Total expenses
|
17,873,694 | 6,981,202 | ||||||
|
Income from operations
|
3,175,089 | 809,600 | ||||||
|
Income tax expense
|
1,060,927 | 292,904 | ||||||
|
Net incom
e
|
$ | 2,114,161 | $ | 516,696 | ||||
|
Direct
|
Assumed
|
Ceded
|
Net
|
|||||||||||||
|
2010
|
||||||||||||||||
|
Written premiums
|
$ | 33,249,331 | $ | 10,699 | $ | (19,525,208 | ) | $ | 13,734,822 | |||||||
|
Unearned premiums
|
(3,189,250 | ) | 105 | 589,958 | (2,599,187 | ) | ||||||||||
|
Earned premiums
|
$ | 30,060,081 | $ | 10,804 | $ | (18,935,250 | ) | $ | 11,135,635 | |||||||
|
Loss and loss adjustment expenses
|
$ | 13,597,785 | $ | 15,336 | $ | (7,187,536 | ) | $ | 6,425,585 | |||||||
|
Loss ratio
|
45.2 | % | 141.9 | % | 38.0 | % | 57.7 | % | ||||||||
|
2009
|
||||||||||||||||
|
Written premiums
|
$ | 13,572,779 | $ | 8,252 | $ | (9,180,860 | ) | $ | 4,400,171 | |||||||
|
Unearned premiums
|
(206,291 | ) | (2,521 | ) | 334,982 | 126,170 | ||||||||||
|
Earned premiums
|
$ | 13,366,488 | $ | 5,731 | $ | (8,845,878 | ) | $ | 4,526,341 | |||||||
|
Loss and loss adjustment expenses
|
$ | 5,156,441 | $ | 6,500 | $ | (3,127,470 | ) | $ | 2,035,471 | |||||||
|
Loss ratio
|
38.6 | % | 113.4 | % | 35.4 | % | 45.0 | % | ||||||||
|
Net premiums earned
|
$ | 11,135,635 | ||
|
Ceding commission revenue
|
8,583,146 | |||
|
Other income
|
363,468 | |||
|
Loss and loss adjustment expenses
|
6,425,585 | |||
|
Acquistion costs and other underwriting expenses:
|
||||
|
Commission expense
|
5,057,409 | |||
|
Other underwriting expenses
|
5,778,845 | |||
|
Total acquistion costs and other underwriting expenses
|
10,836,254 | |||
|
Underwriting income
|
$ | 2,820,410 | ||
|
Key Measures:
|
||||
|
Net loss ratio
|
57.7 | % | ||
|
Net underwriting expense ratio
|
17.0 | % | ||
|
Net combined ratio
|
74.7 | % | ||
|
Reconciliation of net underwriting expense ratio:
|
||||
|
Acquisition costs and other underwriting expenses
|
$ | 10,836,254 | ||
|
Less: Ceding commission revenue
|
(8,583,146 | ) | ||
|
Less: Other income
|
(363,468 | ) | ||
|
|
$ | 1,889,640 | ||
|
Net earned premium
|
$ | 11,135,635 |
|
December 31, 2010
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
% of
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Fair
|
|||||||||||||||||||
|
Categor
y
|
Cos
t
|
Gains
|
Months
|
Months
|
Value
|
Value
|
||||||||||||||||||
|
U.S. Treasury securities and
|
||||||||||||||||||||||||
|
obligations of U.S. government
|
||||||||||||||||||||||||
|
corporations and agencies
|
$ | 1,000,572 | $ | 42,085 | $ | - | $ | - | $ | 1,042,657 | 5.4 | % | ||||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
7,278,663 | 79,791 | (86,234 | ) | (12,995 | ) | 7,259,225 | 37.6 | % | |||||||||||||||
|
Corporate and other bonds
|
||||||||||||||||||||||||
|
Industrial and miscellaneous
|
7,997,817 | 176,999 | (137,597 | ) | - | 8,037,219 | 41.6 | % | ||||||||||||||||
|
Total fixed-maturity securities
|
16,277,052 | 298,875 | (223,831 | ) | (12,995 | ) | 16,339,101 | 84.6 | % | |||||||||||||||
|
Equity Securities
|
2,825,015 | 218,717 | (60,697 | ) | - | 2,983,035 | 15.4 | % | ||||||||||||||||
|
Short term investments
|
- | - | - | - | - | 0.0 | % | |||||||||||||||||
|
Total
|
$ | 19,102,067 | $ | 517,592 | $ | (284,528 | ) | $ | (12,995 | ) | $ | 19,322,136 | 100.0 | % | ||||||||||
|
December 31, 2009
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
% of
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Fair
|
|||||||||||||||||||
|
Categor
y
|
Cos
t
|
Gains
|
Months
|
Months
|
Value
|
Value
|
||||||||||||||||||
|
U.S. Treasury securities and
|
||||||||||||||||||||||||
|
obligations of U.S. government
|
||||||||||||||||||||||||
|
corporations and agencies
|
$ | 3,549,616 | $ | 38,790 | $ | (23,929 | ) | $ | - | $ | 3,564,477 | 23.4 | % | |||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
5,751,979 | 82,480 | (12,356 | ) | - | 5,822,103 | 38.3 | % | ||||||||||||||||
|
Corporate and other bonds
|
||||||||||||||||||||||||
|
Industrial and miscellaneous
|
3,375,272 | 54,384 | (25,156 | ) | - | 3,404,500 | 22.4 | % | ||||||||||||||||
|
Total fixed-maturity securities
|
12,676,867 | 175,654 | (61,441 | ) | - | 12,791,080 | 84.1 | % | ||||||||||||||||
|
Equity Securities
|
1,973,738 | 224,736 | (11,548 | ) | - | 2,186,926 | 14.4 | % | ||||||||||||||||
|
Short term investments
|
225,336 | - | - | - | 225,336 | 1.5 | % | |||||||||||||||||
|
Total
|
$ | 14,875,941 | $ | 400,390 | $ | (72,989 | ) | $ | - | $ | 15,203,342 | 100.0 | % | |||||||||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||||
|
Percentage of
|
Percentage of
|
|||||||||||||||||
|
Fair Market
|
Fair Market
|
Fair Market
|
Fair Market
|
|||||||||||||||
|
Value
|
Value
|
Value
|
Value
|
|||||||||||||||
|
Rating
|
||||||||||||||||||
|
U.S. Treasury securities
|
$ | 1,042,657 | 6.4 | % | $ | 3,564,477 | 27.9 | % | ||||||||||
|
AAA
|
4,229,483 | 25.9 | % | 3,404,461 | 26.6 | % | ||||||||||||
|
AA
|
3,698,610 | 22.6 | % | 2,564,302 | 20.0 | % | ||||||||||||
| A | 4,770,488 | 29.2 | % | 2,808,145 | 22.0 | % | ||||||||||||
|
BBB
|
2,597,863 | 15.9 | % | 449,695 | 3.5 | % | ||||||||||||
|
Total
|
$ | 16,339,101 | 100.0 | % | $ | 12,791,080 | 100.0 | % | ||||||||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
|
Weighted
|
Weighted
|
|||||||||||||||
|
Average
|
Average
|
|||||||||||||||
|
Average
|
Duration in
|
Average
|
Duration in
|
|||||||||||||
|
Categor
y
|
Yield %
|
Years
|
Yield %
|
Years
|
||||||||||||
|
U.S. Treasury securities and
|
||||||||||||||||
|
obligations of U.S. government
|
||||||||||||||||
|
corporations and agencies
|
3.27 | % | 14.1 | 3.08 | % | 5.8 | ||||||||||
|
Political subdivisions of States,
|
||||||||||||||||
|
Territories and Possessions
|
4.24 | % | 6.9 | 4.09 | % | 6.0 | ||||||||||
|
Corporate and other bonds
|
||||||||||||||||
|
Industrial and miscellaneous
|
5.20 | % | 7.6 | 5.62 | % | 8.5 | ||||||||||
|
December 31, 2010
|
||||||||||||||||||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
|
No. of
|
No. of
|
||||||||||||||||||||||||||||||
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
|
Categor
y
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||||||||||
|
U.S. Treasury securities
|
||||||||||||||||||||||||||||||||
|
and obligations of U.S.
|
||||||||||||||||||||||||||||||||
|
government corporations
|
||||||||||||||||||||||||||||||||
|
and agencies
|
$ | - | $ | - | - | $ | - | $ | - | - | $ | - | $ | - | ||||||||||||||||||
|
Political subdivisions of
|
||||||||||||||||||||||||||||||||
|
States, Territories and
|
||||||||||||||||||||||||||||||||
|
Possessions
|
2,870,728 | (86,234 | ) | 11 | 1,119,244 | (12,995 | ) | 4 | 3,989,972 | (99,229 | ) | |||||||||||||||||||||
|
Corporate and other
|
||||||||||||||||||||||||||||||||
|
bonds industrial and
|
||||||||||||||||||||||||||||||||
|
miscellaneous
|
4,113,912 | (137,597 | ) | 20 | - | - | - | 4,113,912 | (137,597 | ) | ||||||||||||||||||||||
|
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
|
securities
|
$ | 6,984,640 | $ | (223,831 | ) | 31 | $ | 1,119,244 | $ | (12,995 | ) | 4 | $ | 8,103,884 | $ | (236,826 | ) | |||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||||||||||
|
Preferred stocks
|
$ | 363,670 | $ | (6,333 | ) | 9 | $ | - | $ | - | - | $ | 363,670 | $ | (6,333 | ) | ||||||||||||||||
|
Common stocks
|
690,634 | (54,364 | ) | 16 | - | - | - | 690,634 | (54,364 | ) | ||||||||||||||||||||||
|
Total equity securities
|
$ | 1,054,304 | $ | (60,697 | ) | 25 | $ | - | $ | - | - | $ | 1,054,304 | $ | (60,697 | ) | ||||||||||||||||
|
Total
|
$ | 8,038,944 | $ | (284,528 | ) | 56 | $ | 1,119,244 | $ | (12,995 | ) | 4 | $ | 9,158,188 | $ | (297,523 | ) | |||||||||||||||
|
December 31, 2009
|
||||||||||||||||||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
|
No. of
|
No. of
|
||||||||||||||||||||||||||||||
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
|
Categor
y
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||||||||||
|
U.S. Treasury securities
|
||||||||||||||||||||||||||||||||
|
and obligations of U.S.
|
||||||||||||||||||||||||||||||||
|
government corporations
|
||||||||||||||||||||||||||||||||
|
and agencies
|
$ | 1,715,062 | $ | (23,929 | ) | 6 | $ | - | $ | - | - | $ | 1,715,062 | $ | (23,929 | ) | ||||||||||||||||
|
Political subdivisions of
|
||||||||||||||||||||||||||||||||
|
States, Territories and
|
||||||||||||||||||||||||||||||||
|
Possessions
|
1,357,203 | (12,356 | ) | 5 | - | - | - | 1,357,203 | (12,356 | ) | ||||||||||||||||||||||
|
Corporate and other
|
||||||||||||||||||||||||||||||||
|
bonds industrial and
|
||||||||||||||||||||||||||||||||
|
miscellaneous
|
1,376,516 | (25,156 | ) | 7 | - | - | - | 1,376,516 | (25,156 | ) | ||||||||||||||||||||||
|
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
|
securities
|
$ | 4,448,781 | $ | (61,441 | ) | 18 | $ | - | $ | - | - | $ | 4,448,781 | $ | (61,441 | ) | ||||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||||||||||
|
Preferred stocks
|
$ | 144,900 | $ | (5,564 | ) | 3 | $ | - | $ | - | - | $ | 144,900 | $ | (5,564 | ) | ||||||||||||||||
|
Common stocks
|
94,470 | (5,984 | ) | 5 | - | - | - | 94,470 | (5,984 | ) | ||||||||||||||||||||||
|
Total equity securities
|
$ | 239,370 | $ | (11,548 | ) | 8 | $ | - | $ | - | - | $ | 239,370 | $ | (11,548 | ) | ||||||||||||||||
|
Total
|
$ | 4,688,151 | $ | (72,989 | ) | 26 | $ | - | $ | - | - | $ | 4,688,151 | $ | (72,989 | ) | ||||||||||||||||
|
Years Ended December 31,
|
2010
|
2009
|
||||||
|
Cash flows provided by (used in):
|
||||||||
|
Operating activities
|
$ | 3,721,328 | $ | 1,199,388 | ||||
|
Investing activities
|
(4,395,388 | ) | (313,057 | ) | ||||
|
Financing activities
|
375,360 | (403,960 | ) | |||||
|
Net (decrease) increase in cash and cash equivalents
|
(298,700 | ) | 482,371 | |||||
|
Cash and cash equivalents, beginning of period
|
625,320 | 142,949 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 326,620 | $ | 625,320 | ||||
|
Amount
|
||||||||||||
|
Recoverable
|
||||||||||||
|
A.M.
|
as of
|
|||||||||||
|
($ in thousands)
|
Best Rating
|
December 31, 2010
|
%
|
|||||||||
|
Maiden Reinsurace Company
|
A- | $ | 3,670 | 34.58 | % | |||||||
|
SCOR Reinsurance Company
|
A | 2,103 | 19.81 | % | ||||||||
|
Motors Insurance Corporation
|
B | ++ | 2,072 | 19.52 | % | |||||||
|
White Mountain Re
|
A- | 1,284 | 12.10 | % | ||||||||
| 9,129 | 86.01 | % | ||||||||||
|
Others
|
1,485 | 13.99 | % | |||||||||
|
Total
|
$ | 10,614 | 100.00 | % | ||||||||
|
ITEM 7A
.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
.
|
|
ITEM 8
.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
|
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
ACCOUNTING AND FINANCIAL DISCLOSURE
.
|
|
ITEM 9A.
|
CONTROLS AND PROCEDURES.
|
|
ITEM 9B.
|
OTHER INFORMATION.
|
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
.
|
|
Name
|
Age
|
Positions and Offices Held
|
|
Barry B. Goldstein
|
58
|
President, Chairman of the Board, Chief Executive Officer, Treasurer and Director
|
|
Victor J. Brodsky
|
53
|
Chief Financial Officer and Secretary
|
|
John D. Reiersen
|
68
|
President and Chief Executive Officer, Kingstone Insurance Company
|
|
Michael R. Feinsod
|
40
|
Director
|
|
Jay M. Haft
|
75
|
Director
|
|
David A. Lyons
|
61
|
Director
|
|
Jack D. Seibald
|
50
|
Director
|
|
Name and Principal Position
|
Year
|
Salary
|
Stock Awards
|
Option Awards(2)
|
Non-Equity Incentive Plan Compensation
|
All Other Compensation
|
Total
|
||||||||||||||||||
|
Barry B. Goldstein
|
2010
|
$ | 375,000 | $ | 93,325 | $ | 384,340 | $ | 163,203 | $ | 25,415 | $ | 1,041,283 | ||||||||||||
|
Chief Executive
|
(3 | ) | |||||||||||||||||||||||
|
Officer
|
2009
|
$ | 275,000 | - | - | $ | 8,658 | $ | 15,854 | $ | 299,512 | ||||||||||||||
| (4 | ) (6) | ||||||||||||||||||||||||
|
Victor J. Brodsky
|
2010
|
$ | 205,615 | - | - | $ | 4,670 | $ | 5,738 | $ | 216,023 | ||||||||||||||
|
Chief Financial
|
(5 | ) | |||||||||||||||||||||||
|
Officer
|
2009
|
$ | 208,533 | - | $ | 37,865 | - | - | $ | 246,398 | |||||||||||||||
|
John D. Reiersen
|
2010
|
$ | 294,664 | - | - | $ | 38,723 | $ | 33,800 | $ | 367,187 | ||||||||||||||
|
President, Kingstone
|
(5 | ) | |||||||||||||||||||||||
|
Insurance Company
|
2009
|
$ | 171,000 | - | $ | 40,230 | $ | 19,612 | $ | 5,130 | $ | 235,972 | |||||||||||||
| (1 | ) | (4 | ) (6) | ||||||||||||||||||||||
|
(1)
|
Represents salary paid by Kingstone Insurance Company (“KICO”) (formerly Commercial Mutual Insurance Company) from July 1, 2009 to December 31, 2009. Effective July 1, 2009, we acquired 100% of the stock of KICO.
|
|
(2)
|
The amounts reported in this column represent the grant date fair value of the option awards granted during the years ended December 31, 2009 and 2010, calculated in accordance with FASB ASC Topic 718. For a more detailed discussion of the assumptions used in estimating fair value, see Note 16 (Stockholders’ Equity) of the Notes to Consolidated Financial Statements following Item 15 of this Annual Report.
|
|
(3)
|
Represents bonus compensation of $142,000 accrued pursuant to Mr. Goldstein’s employment agreement payable in 2011, and $21,203 accrued pursuant to the KICO employee profit sharing plan payable in 2011.
|
|
(4)
|
Represents amount accrued pursuant to the KICO employee profit sharing plan paid in 2010.
|
|
(5)
|
Represents amount accrued pursuant to the KICO employee profit sharing plan payable in 2011.
|
|
(6)
|
Represents portion of employee profit sharing plan paid by KICO that is allocable to the period from July 1, 2009 to December 31, 2009.
|
|
Option Awards
|
|||||||||||||
|
Name
|
Number of Securities Underlying
Unexercised Options
|
Number of Securities Underlying
Unexercised Options
|
Option Exercise
Price
|
Option Expiration
Date
|
|||||||||
|
Exercisable
|
Unexercisable
|
||||||||||||
|
Barry B. Goldstein
|
130,000 | - | $ | 2.06 |
10/16/12
|
||||||||
| 47,216 | 141,649 | (1) | $ | 2.50 |
03/24/15
|
||||||||
|
Victor J. Brodsky
|
10,000 | 10,000 | (2) | $ | 2.35 |
07/30/14
|
|||||||
|
John D. Reiersen
|
5,000 | 15,000 | (3) | $ | 2.35 |
07/30/14
|
|||||||
|
Name
|
Fees Earned or
Paid in Cash
|
Stock Awards
|
Option Awards
|
Total
|
||||||||||||
|
Michael R. Feinsod
|
$ | 19,000 | $ | 7,502 | - | $ | 26,502 | |||||||||
|
Jay M. Haft
|
$ | 18,150 | $ | 6,877 | - | $ | 25,027 | |||||||||
|
David A. Lyons
|
$ | 22,050 | $ | 7,502 | - | $ | 29,552 | |||||||||
|
Jack D. Seibald
|
$ | 25,500 | $ | 8,126 | - | $ | 33,626 | |||||||||
|
·
|
$20,000 per annum (including $5,000 per annum for service as a director of KICO)
|
|
·
|
up to additional $5,000 per annum for committee chair (and $1,500 per annum for KICO committee chair)
|
|
·
|
$350 per Board meeting attended ($175 if telephonic)
|
|
·
|
$200 per committee meeting attended ($100 if telephonic)
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT AND RELATED STOCKHOLDER MATTERS
.
|
|
Name and Address
of Beneficial Owner
|
Number of Shares
Beneficially Owned
|
Approximate
Percent of Class
|
|
Barry B. Goldstein
1154 Broadway
Hewlett, New York
|
985,981
(1)(2)
|
24.2%
|
|
Michael R. Feinsod
c/o Infinity Capital
50 Jericho Quadrangle
Jericho, New York
|
499,490
(1)(3)
|
13.0%
|
|
Jack D. Seibald
1336 Boxwood Drive West
Hewlett Harbor, New York
|
311,147
(1)(4)
|
8.1%
|
|
Jay M. Haft
69 Beaver Dam Road
Salisbury, Connecticut
|
171,697
(1)(5)
|
4.5%
|
|
David A. Lyons
252 Brookdale Road
Stamford, Connecticut
|
16,660
(1)
|
*
|
|
Victor J. Brodsky
1154 Broadway
Hewlett, New York
|
10,000
(1)(6)
|
*
|
|
John D. Reiersen
15 Joys Lane
Kingston, New York
|
9,600
(1)(7)
|
*
|
|
All executive officers
and directors as a group
(7 persons)
|
2,004,575
(1)(2)(3)(4)(5)(6)(7)
|
49.2%
|
|
(1)
|
Based upon Schedule 13D filed under the Securities Exchange Act of 1934, as amended, and other information that is publicly available.
|
|
(2)
|
Includes (i) 19,100 shares held in retirement trusts for the benefit of Mr. Goldstein and (ii) 224,432 shares issuable upon the exercise of options that are exercisable currently or within 60 days. Excludes shares owned by members of Mr. Goldstein’s family. Mr. Goldstein disclaims beneficial ownership of the shares owned by such family members.
|
|
(3)
|
Includes 487,495 shares owned by Infinity Capital Partners, L.P. (“Partners”). Each of (i) Infinity Capital, LLC (“Capital”), as the general partner of Partners, (ii) Infinity Management, LLC (“Management”), as the Investment Manager of Partners, and (iii) Michael Feinsod, as the Managing Member of Capital and Management, the General Partner and Investment Manager, respectively, of Partners, may be deemed to be the beneficial owners of the shares held by Partners. Pursuant to the Schedule 13D filed under the Securities Exchange Act of 1934, as amended, by Partners, Capital, Management and Mr. Feinsod, each has sole voting and dispositive power over the shares. Also includes 5,000 shares held in a retirement trust for the benefit of Mr. Feinsod.
|
|
(4)
|
Includes (i) 113,000 shares owned jointly by Mr. Seibald and his wife, Stephanie Seibald, (ii) 3,000 shares owned by Boxwood FLTD Partners, a limited partnership (“Boxwood”) and (iii) 174,824 shares held in a retirement trust for the benefit of Mr. Seibald. Mr. Seibald has voting and dispositive power over the shares owned by Boxwood.
|
|
(5)
|
Includes 3,076 shares held in a retirement trust for the benefit of Mr. Haft.
|
|
(6)
|
Represents shares issuable upon the exercise of currently exercisable options.
|
|
(7)
|
Includes 5,000 shares issuable upon the exercise of currently exercisable options.
|
|
·
|
All compensation plans previously approved by security holders; and
|
|
·
|
All compensation plans not previously approved by security holders.
|
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
(a)
|
Weighted average exercise price of outstanding options, warrants and rights
(b)
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
(c)
|
||||||||||
|
Equity compensation plans approved by security holders
|
393,865 | $ | 2.24 | 153,635 | ||||||||
|
Equity compensation plans not approved by security holders
|
-0- | -0- | -0- | |||||||||
|
Total
|
,393,865 | $ | 2.24 | 153,635 | ||||||||
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
.
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTANT FEES AND SERVICES
.
|
|
Fee Category
|
Fiscal 2010 Fees
|
Fiscal 2009 Fees
|
||||||
|
Audit Fees(1)
|
$ | 185,875 | $ | 165,650 | ||||
|
Audit-Related Fees(2)
|
- | - | ||||||
|
Tax Fees(3)
|
- | - | ||||||
|
All Other Fees(4)
|
- | 110,316 | ||||||
| $ | 185,875 | $ | 275,966 | |||||
|
(1)
|
Audit Fees consist of fees billed for services rendered for the audit of our consolidated financial statements and review of our condensed consolidated financial statements included in our quarterly reports on Form 10-Q and services provided in connection with other statutory or regulatory filings. During 2009, we incurred audit fees with Holtz Rubenstein Reminick LLP in the amount of $22,000. During 2010 and 2009, we incurred audit fees with Amper, Politziner, & Mattia, LLP in the amount of $54,368 and $143,650, respectively. During 2010 and 2009, we incurred audit fees with EisnerAmper LLP in the amount of $131,507 and $0, respectively.
|
|
(2)
|
Audit-Related Fees consist of aggregate fees billed for assurance and related services that are reasonably related to the performance of the audit or review of our financial statements and are not reported under “Audit Fees.”
|
|
(3)
|
Tax Fees consist of fees billed for professional services related to preparation of our U.S. federal and state income tax returns and tax advice.
|
|
(4)
|
All Other Fees consist of aggregate fees billed for products and services provided by our independent auditors, other than those disclosed above. During the fiscal year ended December 31, 2009, $102,120 of fees were paid to Amper, Politziner, & Mattia, LLP, relating to the audit of CMIC’s pre-acquisition financial statements as of December 31, 2007 and 2008 and for the years then ended, review of CMIC’s interim financial statements as of June 30, 2009 and for six months ended June 30, 2008 and 2009 and other general accounting services. During the fiscal year ended December 31, 2009, $8,196 of fees were paid to Holtz Rubenstein Reminick LLP.
|
|
Exhibit
Number
|
Description of Exhibit
|
|
2(a)
|
Amended and Restated Purchase and Sale Agreement, dated as of February 1, 2008, by and among Premium Financing Specialists, Inc., Payments Inc. and DCAP Group, Inc. (1)
|
|
2(b)
|
Asset Purchase Agreement, dated as of March 27, 2009, by and among NII BSA LLC, Barry Scott Agency, Inc., DCAP Accurate, Inc. and DCAP Group, Inc. (2)
|
|
2(c)
|
Stock Purchase Agreement, dated as of May 1, 2009, by and between Stuart Greenvald and Abraham Weinzimer and DCAP Group, Inc. (3)
|
|
2(d)
|
Stock Purchase Agreement, dated as of June 30, 2009, by and between Barry Lefkowitz and Blast Acquisition Corp. (4)
|
|
3(a)
|
Restated Certificate of Incorporation (5)
|
|
3(b)
|
Certificate of Amendment of Certificate of Incorporation with regard to name change (6)
|
|
3(c)
|
Certificate of Designations of Series A Preferred Stock (7)
|
|
3(d)
|
Certificate of Designations of Series B Preferred Stock (8)
|
|
3(e)
|
Certificate of Designations of Series C Preferred Stock (9)
|
|
3(f)
|
Certificate of Designations of Series D Preferred Stock (10)
|
|
3(g)
|
Certificate of Designations of Series E Preferred Stock (11)
|
|
3(h)
|
By-laws, as amended (12)
|
|
10(a)
|
1998 Stock Option Plan, as amended (13)
|
|
10(b)
|
2005 Equity Participation Plan (14)
|
|
10(c)
|
Employment Agreement, dated as of October 16, 2007, between DCAP Group, Inc. and Barry B. Goldstein (15)
|
|
10(d)
|
Amendment No. 1, dated as of August 25, 2008, to Employment Agreement between DCAP Group, Inc. and Barry B. Goldstein (10)
|
|
10(e)
|
Amendment No. 2, dated as of March 24, 2010, to Employment Agreement between Kingstone Companies, Inc. (formerly DCAP Group, Inc.) and Barry B. Goldstein (16)
|
|
10(f)
|
Employment Contract, effective on July 1, 2008, between Commercial Mutual Insurance Company and Barry B. Goldstein (17)
|
|
10(g)
|
Stock Option Agreement, dated as of October 16, 2007, between DCAP Group, Inc. and Barry B. Goldstein (15)
|
|
10(h)
|
Form of Promissory Note issued in June 2009 and due July 10, 2011 (18)
|
|
10(i)
|
Form of Promissory Note issued in September 2009 and due July 10, 2011 (applicable to Promissory Notes issued in December 2009 and January 2010) (19)
|
|
10(j)
|
Employment Contract, dated as of September 13, 2006, between Commercial Mutual Insurance Company and Successor Companies and John D. Reiersen (17)
|
|
10(k)
|
Amendment No. 1, dated as of January 25, 2008, to Employment Contract between Commercial Mutual Insurance Company and Successor Companies and John D. Reiersen, dated as of September 13, 2006 (17)
|
|
10(l)
|
Amendment No. 2, dated as of July 18, 2008, to Employment Contract between Commercial Mutual Insurance Company and Successor Companies and John D. Reiersen, dated as of September 13, 2006, and Amendment No. 1, dated as of January 25, 2008 (17)
|
|
10(m)
|
Amendment No. 3, dated as of February 28, 2011, to Employment Contract between Kingstone Insurance Company (as successor in interest to Commercial Mutual Insurance Company) and John D. Reiersen, dated as of September 13, 2006, as amended (20)
|
|
10(n)
|
Stock Option Agreement, dated as of March 24, 2010, between Kingstone Companies, Inc. and Barry B. Goldstein (16)
|
|
10(o)
|
Form of Exchange Agreement, dated as of June 30, 2010, between Kingstone Companies, Inc. and the holders of Series E Preferred Stock (21)
|
|
14
|
Code of Ethics (22)
|
|
21
|
Subsidiaries
|
|
23.1
|
Consent of EisnerAmper LLP
|
|
23.2
|
Consent of Amper, Politziner & Mattia, LLP
|
|
31(a)
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31(b)
|
Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32
|
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
(1)
|
Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated February 1, 2008 and incorporated herein by reference.
|
|
(2)
|
Denotes document filed as an exhibit to our Annual Report on Form 10-K for the fiscal year ended December 31, 2008 and incorporated herein by reference.
|
|
(3)
|
Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated May 6, 2009 and incorporated herein by reference.
|
|
(4)
|
Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated June 30, 2009 and incorporated herein by reference.
|
|
(5)
|
Denotes document filed as an exhibit to our Quarterly Report on Form 10-QSB for the period ended September 30, 2004 and incorporated herein by reference.
|
|
(6)
|
Denotes document filed as an exhibit to our Quarterly Report on Form 10-Q for the period ended June 30, 2009 and incorporated herein by reference.
|
|
(7)
|
Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated May 28, 2003 and incorporated herein by reference.
|
|
(8)
|
Denotes document filed as an exhibit to our Annual Report on Form 10-KSB for the fiscal year ended December 31, 2006 and incorporated herein by reference.
|
|
(9)
|
Denotes document filed as an exhibit to our Quarterly Report on Form 10-QSB for the period ended March 31, 2008 and incorporated herein by reference.
|
|
(10)
|
Denotes document filed as an exhibit to our Quarterly Report on Form 10-Q for the period ended September 30, 2008 and incorporated herein by reference.
|
|
(11)
|
Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated May 12, 2009 and incorporated herein by reference.
|
|
(12)
|
Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated November 5, 2009 and incorporated herein by reference.
|
|
(13)
|
Denotes document filed as an exhibit to our Annual Report on Form 10-KSB for the fiscal year ended December 31, 2002 and incorporated herein by reference.
|
|
(14)
|
Denotes document filed as an exhibit to our Annual Report on Form 10-KSB for the fiscal year ended December 31, 2005 and incorporated herein by reference.
|
|
(15)
|
Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated October 16, 2007 and incorporated herein by reference.
|
|
(16)
|
Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated March 24, 2010 and incorporated herein by reference.
|
|
(17)
|
Denotes document filed as an exhibit to our Annual Report on Form 10-K for the fiscal year ended December 31, 2009 and incorporated herein by reference.
|
|
(18)
|
Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated June 22, 2009 and incorporated herein by reference.
|
|
(19)
|
Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated September 16, 2009 and incorporated herein by reference.
|
|
(20)
|
Denotes document filed as an exhibit to our Current Report on Form 8-K for an event dated February 28, 2011 and incorporated herein by reference.
|
|
(21)
|
Denotes document filed as an exhibit to our Quarterly Report on Form 10-Q for the period ended June 30, 2010 and incorporated herein by reference.
|
|
(22)
|
Denotes document filed as an exhibit to our Annual Report on Form 10-KSB for the fiscal year ended December 31, 2003 and incorporated herein by reference.
|
|
Page
|
|
|
Reports of Independent Registered Public Accounting Firms
|
F-2 – F-3
|
|
Consolidated Balance Sheets as of December 31, 2010 and 2009
|
F-4
|
|
Consolidated Statements of Operations and Comprehensive Income for the years ended December 31, 2010 and 2009
|
F-5
|
|
Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2010 and 2009
|
F-6
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2010 and 2009
|
F-7 – F-8
|
|
Notes to Consolidated Financial Statements
|
F-9
|
|
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
Decemember 31,
|
2010
|
2009
|
||||||
|
Asset
s
|
||||||||
|
Short term investments
|
$ | - | $ | 225,336 | ||||
|
Fixed-maturity securities, held to maturity, at amortized cost (fair value of $606,398)
|
605,424 | - | ||||||
|
Fixed-maturity securities, available for sale, at fair value (amortized cost of $16,277,052
|
||||||||
|
at December 31, 2010 and $12,676,867 at December 31, 2009)
|
16,339,101 | 12,791,080 | ||||||
|
Equity securities, available-for-sale, at fair value (cost of $2,825,015
|
||||||||
|
at Decemeber 31, 2010 and $1,973,738 at December 31, 2009)
|
2,983,035 | 2,186,926 | ||||||
|
Total investments
|
19,927,560 | 15,203,342 | ||||||
|
Cash and cash equivalents
|
326,620 | 625,320 | ||||||
|
Premiums receivable, net of provision for uncollectible amounts
|
5,001,886 | 4,479,363 | ||||||
|
Receivables - reinsurance contracts
|
1,174,729 | 564,408 | ||||||
|
Reinsurance receivables, net of provision for uncollectible amounts
|
20,720,194 | 20,849,621 | ||||||
|
Notes receivable-sale of business
|
705,019 | 1,119,365 | ||||||
|
Deferred acquisition costs
|
3,619,001 | 2,917,984 | ||||||
|
Intangible assets, net
|
4,136,386 | 4,612,100 | ||||||
|
Property and equipment, net of accumulated depreciation
|
1,585,029 | 1,659,015 | ||||||
|
Other assets
|
1,486,249 | 613,235 | ||||||
|
Total asset
s
|
$ | 58,682,673 | $ | 52,643,753 | ||||
|
Liabilitie
s
|
||||||||
|
Loss and loss adjustment expenses
|
$ | 17,711,907 | $ | 16,513,318 | ||||
|
Unearned premiums
|
17,277,332 | 14,088,187 | ||||||
|
Advance premiums
|
410,574 | 411,676 | ||||||
|
Reinsurance balances payable
|
1,106,897 | 1,918,169 | ||||||
|
Deferred ceding commission revenue
|
3,219,513 | 3,298,245 | ||||||
|
Notes payable (includes payable to related parties of $785,000 at December 31, 2010
|
||||||||
|
and $585,000 at December 31, 2009)
|
1,460,997 | 1,085,637 | ||||||
|
Accounts payable, accrued expenses and other liabilities
|
2,553,031 | 2,446,558 | ||||||
|
Deferred income taxes
|
1,998,557 | 1,173,256 | ||||||
|
Mandatorily redeemable preferred stock
|
- | 1,299,231 | ||||||
|
Liabilities of discontinued operations
|
- | 26,000 | ||||||
|
Total liabilitie
s
|
45,738,808 | 42,260,277 | ||||||
|
Commitments and Contingencies
|
||||||||
|
Stockholders' Equity
|
||||||||
|
Common stock, $.01 par value; authorized 10,000,000 shares; issued 4,643,122 shares at
|
||||||||
|
December 31, 2010 and 3,804,536 shares at December 31, 2009; outstanding 3,838,386
|
||||||||
|
shares at December 31, 2010 and 2,988,511 shares at December 31, 2009
|
46,432 | 38,046 | ||||||
|
Preferred stock, $.01 par value; authorized 1,000,000 shares;
|
||||||||
|
-0- shares issued and outstanding
|
- | - | ||||||
|
Capital in excess of par
|
13,633,913 | 12,051,332 | ||||||
|
Accumulated other comprehensive income
|
145,247 | 216,086 | ||||||
|
Retained earnings (deficit)
|
281,531 | (701,606 | ) | |||||
| 14,107,123 | 11,603,858 | |||||||
|
Treasury stock, at cost, 804,736 shares at December 31, 2010 and 816,025 shares
|
||||||||
|
at December 31, 2009
|
(1,163,258 | ) | (1,220,382 | ) | ||||
|
Total stockholders' equity
|
12,943,865 | 10,383,476 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 58,682,673 | $ | 52,643,753 | ||||
|
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
Years ended December31,
|
2010
|
2009
|
||||||
|
Revenue
s
|
||||||||
|
Net premiums earned
|
$ | 11,135,635 | $ | 4,526,341 | ||||
|
Ceding commission revenue
|
8,583,146 | 2,939,143 | ||||||
|
Net investment income
|
617,119 | 225,676 | ||||||
|
Net realized gain (loss) on investments
|
349,415 | (30,628 | ) | |||||
|
Other income
|
910,616 | 730,305 | ||||||
|
Total revenues
|
21,595,931 | 8,390,837 | ||||||
|
Expense
s
|
||||||||
|
Loss and loss adjustment expenses
|
6,425,585 | 2,035,471 | ||||||
|
Commission expense
|
5,057,409 | 2,233,399 | ||||||
|
Other underwriting expenses
|
5,778,845 | 2,367,535 | ||||||
|
Other operating expenses
|
1,610,057 | 1,182,047 | ||||||
|
Acquisition transaction costs
|
- | 210,430 | ||||||
|
Depreciation and amortization
|
615,277 | 269,092 | ||||||
|
Interest expense
|
184,674 | 184,217 | ||||||
|
Interest expense - mandatorily redeemable preferred stock
|
74,706 | 127,158 | ||||||
|
Total expenses
|
19,746,553 | 8,609,349 | ||||||
|
Income (loss) from operations
|
1,849,378 | (218,512 | ) | |||||
|
Gain on acquistion of Kingstone Insurance Company
|
- | 5,177,851 | ||||||
|
Interest income-CMIC note receivable
|
- | 60,757 | ||||||
|
Income from continuing operations before taxes
|
1,849,378 | 5,020,096 | ||||||
|
Income tax expense (benefit)
|
767,434 | (66,804 | ) | |||||
|
Income from continuing operations
|
1,081,944 | 5,086,900 | ||||||
|
Loss from discontinued operations, net of taxes
|
(98,807 | ) | (266,058 | ) | ||||
|
Net income
|
983,137 | 4,820,842 | ||||||
|
Gross unrealized investment holding (loses) gains
|
||||||||
|
arising during period
|
(107,332 | ) | 327,402 | |||||
|
Income tax expense (benefit) related to items of
|
||||||||
|
other comprehensive income
|
36,493 | (111,316 | ) | |||||
|
Comprehensive income
|
$ | 912,298 | $ | 5,036,928 | ||||
|
Basic and diluted earnings per common share:
|
||||||||
|
Income from continuing operations
|
$ | 0.32 | $ | 1.71 | ||||
|
Loss from discontinued operations
|
$ | (0.03 | ) | $ | (0.09 | ) | ||
|
Income per common share
|
$ | 0.29 | $ | 1.62 | ||||
|
Weighted average common shares outstanding
|
||||||||
|
Basic
|
3,429,828 | 2,975,668 | ||||||
|
Diluted
|
3,429,828 | 2,975,668 | ||||||
|
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||||||||||
|
Consolidated Statements of Stockholders' Equity
|
||||||||||||||||||||||||||||||||||||||||
|
Years ended December 31, 2010 and 2009
|
||||||||||||||||||||||||||||||||||||||||
|
Accumulated
|
||||||||||||||||||||||||||||||||||||||||
|
Capital
|
Other
|
Retained
|
||||||||||||||||||||||||||||||||||||||
|
Common Stock
|
Preferred Stock
|
in Excess
|
Comprehensive
|
Earnings
|
Treasury Stock
|
|||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
of Par
|
Income
|
(Deficit)
|
Shares
|
Amount
|
Total
|
|||||||||||||||||||||||||||||||
|
Balance, December 31, 2008
|
3,788,771 | $ | 37,888 | - | $ | - | $ | 11,962,512 | $ | - | $ | (5,522,448 | ) | 816,025 | $ | (1,220,382 | ) | $ | 5,257,570 | |||||||||||||||||||||
|
Stock-based payments
|
15,765 | 158 | - | - | 88,820 | - | - | - | - | 88,978 | ||||||||||||||||||||||||||||||
|
Net income
|
- | - | - | - | - | 4,820,842 | - | - | 4,820,842 | |||||||||||||||||||||||||||||||
|
Net unrealized gains on securities
|
- | |||||||||||||||||||||||||||||||||||||||
|
available for sale, net of income tax
|
- | - | - | - | - | 216,086 | - | - | - | 216,086 | ||||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
3,804,536 | 38,046 | - | - | 12,051,332 | 216,086 | (701,606 | ) | 816,025 | (1,220,382 | ) | 10,383,476 | ||||||||||||||||||||||||||||
|
Stock-based payments
|
62,466 | 624 | - | - | 348,236 | - | - | - | - | 348,860 | ||||||||||||||||||||||||||||||
|
Mandatorily redeemable preferred stock
|
||||||||||||||||||||||||||||||||||||||||
|
exchanged for restricted common stock
|
787,409 | 7,874 | - | - | 1,291,357 | - | - | - | - | 1,299,231 | ||||||||||||||||||||||||||||||
|
Retirement of treasury stock
|
(11,289 | ) | (112 | ) | (57,012 | ) | (11,289 | ) | 57,124 | - | ||||||||||||||||||||||||||||||
|
Net income
|
- | - | - | - | - | - | 983,137 | - | - | 983,137 | ||||||||||||||||||||||||||||||
|
Net unrealized losses on securities
|
||||||||||||||||||||||||||||||||||||||||
|
available for sale, net of income tax
|
- | - | - | - | - | (70,839 | ) | - | - | - | (70,839 | ) | ||||||||||||||||||||||||||||
|
Balance, December 31, 2010
|
4,643,122 | $ | 46,432 | - | $ | - | $ | 13,633,913 | $ | 145,247 | $ | 281,531 | 804,736 | $ | (1,163,258 | ) | $ | 12,943,865 | ||||||||||||||||||||||
|
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
Years Ended December 31,
|
2010
|
2009
|
||||||
|
Cash flows provided by operating activities
:
|
||||||||
|
Net income
|
$ | 983,137 | $ | 4,820,842 | ||||
|
Adjustments to reconcile net income to net cash provided by operations:
|
||||||||
|
Gain on acquisition of Kingstone Insurance Company
|
- | (5,177,851 | ) | |||||
|
Gain on sale of investments
|
(349,415 | ) | (215,523 | ) | ||||
|
Other-than -temporary-impairment loss on investments
|
- | 49,612 | ||||||
|
Loss on sale of fixed assets
|
- | 49,325 | ||||||
|
Depreciation and amortization
|
615,277 | 269,092 | ||||||
|
Amortization of bond premium, net
|
76,591 | 28,976 | ||||||
|
Stock-based payments
|
348,860 | 88,978 | ||||||
|
Deferred income taxes
|
724,794 | (294,114 | ) | |||||
|
(Increase) decrease in assets:
|
||||||||
|
Short term investments
|
225,336 | 536,790 | ||||||
|
Premiums receivable, net
|
(522,523 | ) | 276,785 | |||||
|
Receivables - reinsurance contracts
|
(610,321 | ) | 573,424 | |||||
|
Reinsurance receivables, net
|
129,427 | (900,422 | ) | |||||
|
Deferred acquisition costs
|
(701,017 | ) | (252,182 | ) | ||||
|
Other assets
|
(912,919 | ) | 90,127 | |||||
|
Increase (decrease) in liabilities:
|
||||||||
|
Loss and loss adjustment expenses
|
1,198,589 | 82,127 | ||||||
|
Unearned premiums
|
3,189,145 | 208,813 | ||||||
|
Advance premiums
|
(1,102 | ) | 73,622 | |||||
|
Reinsurance balances payable
|
(811,272 | ) | (87,421 | ) | ||||
|
Deferred ceding commission revenue
|
(78,732 | ) | 597,869 | |||||
|
Accounts payable, accrued expenses and other liabilities
|
106,473 | 316,994 | ||||||
|
Net cash provided by operating activities of continuing operations
|
3,610,328 | 1,135,863 | ||||||
|
Operating activities of discontinued operations
|
111,000 | 63,525 | ||||||
|
Net cash flows provided by operating activities
|
3,721,328 | 1,199,388 | ||||||
|
Cash flows used in investing activities
:
|
||||||||
|
Purchase - fixed-maturity securities held to maturity
|
(605,424 | ) | (6,073,817 | ) | ||||
|
Purchase - fixed-maturity securities available for sale
|
(7,073,124 | ) | - | |||||
|
Purchase - equity securities
|
(2,740,799 | ) | (1,574,283 | ) | ||||
|
Sale or maturity - fixed-maturity securities available for sale
|
3,575,293 | 2,735,777 | ||||||
|
Sale - equity securities
|
2,099,897 | 1,533,552 | ||||||
|
Cash acquired in acquisition
|
- | 1,327,057 | ||||||
|
Increase in notes receivable and accrued interest - Sale of businesses
|
- | (127,912 | ) | |||||
|
Collections of notes receivable and accrued interest - Sale of businesses
|
414,346 | 56,120 | ||||||
|
Other investing activities
|
(65,577 | ) | (59,179 | ) | ||||
|
Net cash (used in) provided by investing activities of continuing operations
|
(4,395,388 | ) | (2,182,685 | ) | ||||
|
Investing activities of discontinued operations
|
- | 1,869,628 | ||||||
|
Net cash flows used in investing activitie
s
|
(4,395,388 | ) | (313,057 | ) | ||||
|
Cash flows provided by (used in) financing activities
:
|
||||||||
|
Proceeds from long term debt (includes $200,000 from related parties in 2010
|
||||||||
|
and $370,000 in 2009)
|
400,000 | 1,050,000 | ||||||
|
Principal payments on long-term debt
|
(24,640 | ) | (1,453,960 | ) | ||||
|
Net cash provided by (used in) financing activities of continuing operations
|
375,360 | (403,960 | ) | |||||
|
Financing activities of discontinued operations
|
- | - | ||||||
|
Net cash flows provided by (used in) financing activitie
s
|
375,360 | (403,960 | ) | |||||
|
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
|
||||||||
|
Consolidated Statements of Cash Flows
|
||||||||
|
Years Ended December 31,
|
2010
|
2009
|
||||||
|
(Decrease) increase in cash and cash equivalents
|
$ | (298,700 | ) | $ | 482,371 | |||
|
Cash and cash equivalents, beginning of period
|
625,320 | 142,949 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 326,620 | $ | 625,320 | ||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for income taxes
|
$ | 1,227,296 | $ | 121,437 | ||||
|
Cash paid for interest
|
$ | 138,833 | $ | 369,750 | ||||
|
Supplemental Schedule of Non-Cash Investing and Finacing Activities:
|
||||||||
|
Mandatorily redeemable preferred stock exchanged for common stock
|
$ | 1,299,231 | $ | - | ||||
|
Exchange of notes receivable as consideration paid for acquisition of
|
||||||||
|
Kingstone Insurance Company
|
$ | - | $ | 5,996,461 | ||||
|
Notes receivable issued in connection with sale of business
|
$ | - | $ | 1,047,573 | ||||
|
Notes payable exchanged for mandatorily redeemable preferred stock
|
$ | - | $ | 519,231 | ||||
|
Years ended December 31,
|
||||||||
|
2010
|
2009 | * | ||||||
|
Personal Lines
|
65.3 | % | 66.5 | % | ||||
|
Commercial Automobile
|
20.8 | % | 23.6 | % | ||||
|
Total premiums earned subject to concentration
|
86.1 | % | 90.1 | % | ||||
|
Premiums earned not subject to concentration
|
13.9 | % | 9.9 | % | ||||
|
Total premiums earned
|
100.0 | % | 100.0 | % | ||||
|
Exchange of principal amount of surplus notes of CMIC
|
$ | 3,750,000 | ||
|
Accrued interest forgiven
|
2,246,461 | |||
|
Total purchase consideration
|
5,996,461 | |||
|
Gain on acquisition (bargain purchase)
|
5,177,851 | |||
|
Fair value of KICO at acquisition, net of deferred taxes*
|
$ | 11,174,312 |
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Asset
s
|
||||||||||||||||
|
Short term investments
|
$ | 811,738 | $ | - | $ | - | $ | 811,738 | ||||||||
|
Fixed-maturity securities
|
9,266,253 | - | - | 9,266,253 | ||||||||||||
|
Equity securities
|
1,823,045 | - | - | 1,823,045 | ||||||||||||
|
Total investments
|
11,901,036 | - | - | 11,901,036 | ||||||||||||
|
Cash and cash equivalents
|
1,327,057 | - | - | 1,327,057 | ||||||||||||
|
Investment income receivable
|
70,216 | - | - | 70,216 | ||||||||||||
|
Premiums receivable, net of of provision for
|
||||||||||||||||
|
uncollectible amounts
|
- | - | 4,756,148 | 4,756,148 | ||||||||||||
|
Receivables - reinsurance contracts
|
- | - | 1,137,832 | 1,137,832 | ||||||||||||
|
Reinsurance receivables, net of provision for
|
||||||||||||||||
|
uncollectible amounts
|
- | - | 19,949,199 | 19,949,199 | ||||||||||||
|
Deferred acquisition costs
|
- | - | 2,665,802 | 2,665,802 | ||||||||||||
|
Intangible assets
|
- | - | 4,850,000 | 4,850,000 | ||||||||||||
|
Property and equipment, net of accumulated depreciation
|
- | - | 1,658,493 | 1,658,493 | ||||||||||||
|
Other assets
|
- | - | 531,991 | 531,991 | ||||||||||||
|
Total asset
s
|
$ | 13,298,309 | $ | - | $ | 35,549,465 | $ | 48,847,774 | ||||||||
|
Liabilitie
s
|
||||||||||||||||
|
Loss and loss adjustment expenses
|
$ | - | $ | - | $ | 16,431,191 | $ | 16,431,191 | ||||||||
|
Unearned premiums
|
- | - | 13,879,374 | 13,879,374 | ||||||||||||
|
Advance premiums
|
- | - | 338,054 | 338,054 | ||||||||||||
|
Reinsurance balances payable
|
- | - | 2,005,590 | 2,005,590 | ||||||||||||
|
Deferred ceding commission revenue
|
- | - | 2,700,376 | 2,700,376 | ||||||||||||
|
Accounts payable, accrued liabilities and other liabilities
|
- | - | 1,157,829 | 1,157,829 | ||||||||||||
|
Deferred income taxes
|
- | - | 1,156,054 | 1,156,054 | ||||||||||||
|
Other liabilities
|
- | - | 4,994 | 4,994 | ||||||||||||
|
Total liabilitie
s
|
- | - | 37,673,462 | 37,673,462 | ||||||||||||
|
Stockholder's equity
|
11,174,312 | |||||||||||||||
|
Total liabilities and stockholder's equity
|
$ | 48,847,774 | ||||||||||||||
|
Purchase Price
|
$ | 5,996,461 | ||||||
|
Book value of CMIC at June 30, 2009
|
1,786,162 | |||||||
|
Conversion of surplus notes and accrued interest thereon to common stock
|
5,996,461 | |||||||
|
Fair value adjustments, net of taxes based on appraisal
|
||||||||
|
of CMIC's identifiable assets at June 30, 2009:
|
||||||||
|
Insurance license
|
$ | 500,000 | ||||||
|
Customer relationships
|
3,400,000 | |||||||
|
Assembled workforce
|
950,000 | |||||||
|
Total intangible assets
|
4,850,000 | |||||||
|
Real estate assets
|
288,923 | |||||||
|
Identifiable assets
|
5,138,923 | |||||||
|
Tax effect
|
(1,747,234 | ) | ||||||
|
Fair value adjustments, net of taxes based on appraisal
|
||||||||
|
of CMIC's identifiable assets at June 30, 2009
|
3,391,689 | |||||||
|
Fair value of net assets acquired, net of taxes
|
11,174,312 | |||||||
|
Excess of fair value of assets acquied over purchase price (bargain purchase price)
|
$ | (5,177,851 | ) | |||||
|
Total revenue
|
$ | 7,066,470 | ||
|
Net income
|
516,697 |
|
Total revenue
|
$ | 13,280,878 | ||
|
Income from continuing operations
|
$ | 757,545 | ||
|
Net income (loss)
|
$ | 517,222 | ||
|
Basic and diluted earnings (loss) per common share:
|
||||
|
Income from continuing operations
|
$ | 0.25 | ||
|
Net income (loss)
|
$ | 0.17 | ||
|
Basic and diluted weighted average common shares outstanding
|
2,974,349 |
|
December 31, 2010
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Unrealized
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Gains/
|
|||||||||||||||||||
|
Categor
y
|
Cos
t (a)
|
Gains
|
Months
|
Months
|
Value
|
(Losses
)
|
||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||
|
U.S. Treasury securities and
|
||||||||||||||||||||||||
|
obligations of U.S. government
|
||||||||||||||||||||||||
|
corporations and agencies (b)
|
$ | 1,000,572 | $ | 42,085 | $ | - | $ | - | $ | 1,042,657 | $ | 42,085 | ||||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
7,278,663 | 79,791 | (86,234 | ) | (12,995 | ) | 7,259,225 | (19,438 | ) | |||||||||||||||
|
Corporate and other bonds
|
||||||||||||||||||||||||
|
Industrial and miscellaneous
|
7,997,817 | 176,999 | (137,597 | ) | - | 8,037,219 | 39,402 | |||||||||||||||||
|
Total fixed-maturity securities
|
16,277,052 | 298,875 | (223,831 | ) | (12,995 | ) | 16,339,101 | 62,049 | ||||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||
|
Preferred stocks
|
824,569 | 29,934 | (6,333 | ) | - | 848,170 | 23,601 | |||||||||||||||||
|
Common stocks
|
2,000,446 | 188,783 | (54,364 | ) | - | 2,134,865 | 134,419 | |||||||||||||||||
|
Total equity securities
|
2,825,015 | 218,717 | (60,697 | ) | - | 2,983,035 | 158,020 | |||||||||||||||||
|
Short term investments
|
- | - | - | - | - | - | ||||||||||||||||||
|
Total
|
$ | 19,102,067 | $ | 517,592 | $ | (284,528 | ) | $ | (12,995 | ) | $ | 19,322,136 | $ | 220,069 | ||||||||||
|
December 31, 2009
|
||||||||||||||||||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Unrealized
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Gains/
|
|||||||||||||||||||
|
Categor
y
|
Cos
t (a)
|
Gains
|
Months
|
Months
|
Value
|
(Losses
)
|
||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||
|
U.S. Treasury securities and
|
||||||||||||||||||||||||
|
obligations of U.S. government
|
||||||||||||||||||||||||
|
corporations and agencies (b)
|
$ | 3,549,616 | $ | 38,790 | $ | (23,929 | ) | $ | - | $ | 3,564,477 | $ | 14,861 | |||||||||||
|
Political subdivisions of States,
|
||||||||||||||||||||||||
|
Territories and Possessions
|
5,751,979 | 82,480 | (12,356 | ) | - | 5,822,103 | 70,124 | |||||||||||||||||
|
Corporate and other bonds
|
||||||||||||||||||||||||
|
Industrial and miscellaneous
|
3,375,272 | 54,384 | (25,156 | ) | - | 3,404,500 | 29,228 | |||||||||||||||||
|
Total fixed-maturity securities
|
12,676,867 | 175,654 | (61,441 | ) | - | 12,791,080 | 114,213 | |||||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||
|
Preferred stocks
|
716,903 | 33,661 | (5,564 | ) | - | 745,000 | 28,097 | |||||||||||||||||
|
Common stocks
|
1,256,835 | 191,075 | (5,984 | ) | - | 1,441,926 | 185,091 | |||||||||||||||||
|
Total equity securities
|
1,973,738 | 224,736 | (11,548 | ) | - | 2,186,926 | 213,188 | |||||||||||||||||
|
Short term investments
|
225,336 | - | - | - | 225,336 | - | ||||||||||||||||||
|
Total
|
$ | 14,875,941 | $ | 400,390 | $ | (72,989 | ) | $ | - | $ | 15,203,342 | $ | 327,401 | |||||||||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
|
Amortized
|
Amortized
|
|||||||||||||||
|
Remaining Time to Maturit
y
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
|
Less than one year
|
$ | 263,098 | $ | 253,385 | $ | 1,190,319 | $ | 1,176,050 | ||||||||
|
One to five years
|
6,868,952 | 6,997,694 | 5,202,936 | 5,260,443 | ||||||||||||
|
Five to ten years
|
7,132,079 | 7,118,405 | 4,945,787 | 4,986,236 | ||||||||||||
|
More than 10 years
|
2,012,923 | 1,969,617 | 1,337,825 | 1,368,351 | ||||||||||||
|
Total
|
$ | 16,277,052 | $ | 16,339,101 | $ | 12,676,867 | $ | 12,791,080 | ||||||||
|
|
Cost or
|
Gross
|
Gross Unrealized Losses
|
Unrealized
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
Less than 12
|
More than 12
|
Fair
|
Gains/
|
|||||||||||||||||||
|
Categor
y
|
Cost
|
Gains
|
Months
|
Months
|
Value
|
(Losses
)
|
||||||||||||||||||
|
U.S. Treasury securities
|
$ | 605,424 | $ | 974 | $ | - | $ | - | $ | 606,398 | $ | 974 | ||||||||||||
|
Year ended
|
||||||||
|
December 31,
|
||||||||
|
2010
|
2009 | * | ||||||
|
Income
|
|
|||||||
|
Fixed-maturity securities
|
$ | 548,876 | $ | 214,499 | ||||
|
Equity securities
|
150,331 | 45,552 | ||||||
|
Cash and cash equivalents
|
5,368 | 25,654 | ||||||
|
Other
|
13,789 | 7,231 | ||||||
|
Total
|
718,364 | 292,936 | ||||||
|
Expenses
|
||||||||
|
Investment expenses
|
101,245 | 67,260 | ||||||
|
Net investment income
|
$ | 617,119 | $ | 225,676 | ||||
|
Year ended
|
||||||||
|
December 31,
|
||||||||
|
2010
|
2009 | * | ||||||
|
Fixed-maturity securities
|
||||||||
|
Gross realized gains
|
$ | 179,161 | $ | 110,357 | ||||
|
Gross realized losses
|
(40,320 | ) | (4,799 | ) | ||||
| 138,841 | 105,558 | |||||||
|
Equity securities
|
||||||||
|
Gross realized gains
|
243,299 | 109,965 | ||||||
|
Gross realized losses
|
(32,725 | ) | - | |||||
| 210,574 | 109,965 | |||||||
|
Other-than-temporary impairment losses
|
||||||||
|
Fixed-maturity securities
|
- | (246,151 | ) | |||||
|
Equity securities
|
- | - | ||||||
| - | (246,151 | ) | ||||||
|
Cash and short term investments
|
- | - | ||||||
|
Net realized gains (losses)
|
$ | 349,415 | $ | (30,628 | ) | |||
|
December 31, 2010
|
||||||||||||||||||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
|
No. of
|
No. of
|
||||||||||||||||||||||||||||||
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
|
Categor
y
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||||||||||
|
U.S. Treasury securities
|
||||||||||||||||||||||||||||||||
|
and obligations of U.S.
|
||||||||||||||||||||||||||||||||
|
government corporations
|
||||||||||||||||||||||||||||||||
|
and agencies
|
$ | - | $ | - | - | $ | - | $ | - | - | $ | - | $ | - | ||||||||||||||||||
|
Political subdivisions of
|
||||||||||||||||||||||||||||||||
|
States, Territories and
|
||||||||||||||||||||||||||||||||
|
Possessions
|
2,870,728 | (86,234 | ) | 11 | 1,119,244 | (12,995 | ) | 4 | 3,989,972 | (99,229 | ) | |||||||||||||||||||||
|
Corporate and other
|
||||||||||||||||||||||||||||||||
|
bonds industrial and
|
||||||||||||||||||||||||||||||||
|
miscellaneous
|
4,113,912 | (137,597 | ) | 20 | - | - | - | 4,113,912 | (137,597 | ) | ||||||||||||||||||||||
|
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
|
securities
|
$ | 6,984,640 | $ | (223,831 | ) | 31 | $ | 1,119,244 | $ | (12,995 | ) | 4 | $ | 8,103,884 | $ | (236,826 | ) | |||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||||||||||
|
Preferred stocks
|
$ | 363,670 | $ | (6,333 | ) | 9 | $ | - | $ | - | - | $ | 363,670 | $ | (6,333 | ) | ||||||||||||||||
|
Common stocks
|
690,634 | (54,364 | ) | 16 | - | - | - | 690,634 | (54,364 | ) | ||||||||||||||||||||||
|
Total equity securities
|
$ | 1,054,304 | $ | (60,697 | ) | 25 | $ | - | $ | - | - | $ | 1,054,304 | $ | (60,697 | ) | ||||||||||||||||
|
Total
|
$ | 8,038,944 | $ | (284,528 | ) | 56 | $ | 1,119,244 | $ | (12,995 | ) | 4 | $ | 9,158,188 | $ | (297,523 | ) | |||||||||||||||
|
December 31, 2009
|
||||||||||||||||||||||||||||||||
|
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||||||||||
|
|
No. of
|
No. of
|
||||||||||||||||||||||||||||||
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
Positions
|
Fair
|
Unrealized
|
|||||||||||||||||||||||||
|
Categor
y
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
Held
|
Value
|
Losses
|
||||||||||||||||||||||||
|
Fixed-Maturity Securities:
|
||||||||||||||||||||||||||||||||
|
U.S. Treasury securities
|
||||||||||||||||||||||||||||||||
|
and obligations of U.S.
|
||||||||||||||||||||||||||||||||
|
government corporations
|
||||||||||||||||||||||||||||||||
|
and agencies
|
$ | 1,715,062 | $ | (23,929 | ) | 6 | $ | - | $ | - | - | $ | 1,715,062 | $ | (23,929 | ) | ||||||||||||||||
|
Political subdivisions of
|
||||||||||||||||||||||||||||||||
|
States, Territories and
|
||||||||||||||||||||||||||||||||
|
Possessions
|
1,357,203 | (12,356 | ) | 5 | - | - | - | 1,357,203 | (12,356 | ) | ||||||||||||||||||||||
|
Corporate and other
|
||||||||||||||||||||||||||||||||
|
bonds industrial and
|
||||||||||||||||||||||||||||||||
|
miscellaneous
|
1,376,516 | (25,156 | ) | 7 | - | - | - | 1,376,516 | (25,156 | ) | ||||||||||||||||||||||
|
Total fixed-maturity
|
||||||||||||||||||||||||||||||||
|
securities
|
$ | 4,448,781 | $ | (61,441 | ) | 18 | $ | - | $ | - | - | $ | 4,448,781 | $ | (61,441 | ) | ||||||||||||||||
|
Equity Securities:
|
||||||||||||||||||||||||||||||||
|
Preferred stocks
|
$ | 144,900 | $ | (5,564 | ) | 3 | $ | - | $ | - | - | $ | 144,900 | $ | (5,564 | ) | ||||||||||||||||
|
Common stocks
|
94,470 | (5,984 | ) | 5 | - | - | - | 94,470 | (5,984 | ) | ||||||||||||||||||||||
|
Total equity securities
|
$ | 239,370 | $ | (11,548 | ) | 8 | $ | - | $ | - | - | $ | 239,370 | $ | (11,548 | ) | ||||||||||||||||
|
Total
|
$ | 4,688,151 | $ | (72,989 | ) | 26 | $ | - | $ | - | - | $ | 4,688,151 | $ | (72,989 | ) | ||||||||||||||||
|
December 31, 2010
|
||||||||||||||||
|
($ in thousands
)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Fixed-maturity investments available for sale
|
||||||||||||||||
|
U.S. Treasury securities
|
||||||||||||||||
|
and obligations of U.S.
|
||||||||||||||||
|
government corporations
|
||||||||||||||||
|
and agencies
|
$ | 1,043 | $ | - | $ | - | $ | 1,043 | ||||||||
|
Political subdivisions of
|
||||||||||||||||
|
States, Territories and
|
||||||||||||||||
|
Possessions
|
5,351 | 1,908 | - | 7,259 | ||||||||||||
|
Corporate and
|
||||||||||||||||
|
other bonds
|
8,037 | - | - | 8,037 | ||||||||||||
|
Total fixed maturities
|
14,431 | 1,908 | - | 16,339 | ||||||||||||
|
Equity investments
|
2,983 | - | - | 2,983 | ||||||||||||
|
Short term investments
|
- | - | - | - | ||||||||||||
|
Total investments
|
$ | 17,414 | $ | 1,908 | $ | - | $ | 19,322 | ||||||||
|
December 31, 2009
|
||||||||||||||||
|
($ in thousands
)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Fixed-maturity investments
|
||||||||||||||||
|
U.S. Treasury securities
|
||||||||||||||||
|
and obligations of U.S.
|
||||||||||||||||
|
government corporations
|
||||||||||||||||
|
and agencies
|
$ | 3,564 | $ | - | $ | - | $ | 3,564 | ||||||||
|
Political subdivisions of
|
||||||||||||||||
|
States, Territories and
|
||||||||||||||||
|
Possessions
|
4,357 | 1,465 | - | 5,822 | ||||||||||||
|
Corporate and
|
||||||||||||||||
|
other bonds
|
3,405 | - | - | 3,405 | ||||||||||||
|
Total fixed maturities
|
11,326 | 1,465 | - | 12,791 | ||||||||||||
|
Equity investments
|
2,187 | - | - | 2,187 | ||||||||||||
|
Short term investments
|
225 | - | - | 225 | ||||||||||||
|
Total investments
|
$ | 13,738 | $ | 1,465 | $ | - | $ | 15,203 | ||||||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
|
Carrying Value
|
Fair Value
|
Carrying Value
|
Fair Value
|
|||||||||||||
|
Fixed-maturity investments held to maturity
|
$ | 605,424 | $ | 606,398 | $ | - | $ | - | ||||||||
|
Cash, cash equivalents, and short-term investments
|
326,620 | 326,620 | 850,656 | 850,656 | ||||||||||||
|
Premiums receivable
|
5,157,147 | 5,157,147 | 4,479,363 | 4,479,363 | ||||||||||||
|
Receivables - reinsurance contracts
|
1,164,944 | 1,164,944 | 564,408 | 564,408 | ||||||||||||
|
Reinsurance receivables
|
20,529,349 | 20,529,349 | 20,849,621 | 20,849,621 | ||||||||||||
|
Notes receivable-sale of business
|
705,019 | 705,019 | 1,119,365 | 1,119,365 | ||||||||||||
|
Real estate, net of
|
||||||||||||||||
|
accumulated depreciation
|
1,437,787 | 1,510,000 | 1,490,926 | 1,510,000 | ||||||||||||
|
Reinsurance balances payable
|
1,106,897 | 1,106,897 | 1,918,169 | 1,918,169 | ||||||||||||
|
Notes payable (including related parties)
|
1,460,997 | 1,460,997 | 1,085,637 | 1,085,637 | ||||||||||||
|
Mandatorily redeemable preferred stock (including related parties)
|
- | - | 1,299,231 | 1,299,231 | ||||||||||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||||||||||||||
|
Useful
|
Gross
|
Net
|
Gross
|
Net
|
||||||||||||||||||||||||
|
Life
|
Carrying
|
Accumulated
|
Carrying
|
Carrying
|
Accumulated
|
Carrying
|
||||||||||||||||||||||
|
(in yrs)
|
Value
|
Amortization
|
Amount
|
Value
|
Amortization
|
Amount
|
||||||||||||||||||||||
|
Insurance license
|
- | $ | 500,000 | $ | - | $ | 500,000 | $ | 500,000 | $ | - | $ | 500,000 | |||||||||||||||
|
Customer relationships
|
10 | 3,400,000 | 510,000 | 2,890,000 | 3,400,000 | 170,000 | 3,230,000 | |||||||||||||||||||||
|
Assembled workforce
|
7 | 950,000 | 203,614 | 746,386 | 950,000 | 67,900 | 882,100 | |||||||||||||||||||||
|
Total
|
$ | 4,850,000 | $ | 713,614 | $ | 4,136,386 | $ | 4,850,000 | $ | 237,900 | $ | 4,612,100 | ||||||||||||||||
|
2011
|
$ | 475,714 | ||
|
2012
|
475,714 | |||
|
2013
|
475,714 | |||
|
2014
|
475,714 | |||
|
2015
|
475,714 | |||
|
thereafter
|
1,257,816 | |||
| $ | 3,636,386 |
|
Unpaid
|
Paid
|
|||||||||||
|
($ in thousands)
|
Losses
|
Losses
|
Total
|
|||||||||
|
December 31, 2010
|
||||||||||||
|
Maiden Reinsurace Company
|
$ | 3,521 | $ | 149 | $ | 3,670 | ||||||
|
SCOR Reinsurance Company
|
2,027 | 76 | 2,103 | |||||||||
|
Motors Insurance Corporation
|
1,943 | 129 | 2,072 | |||||||||
|
White Mountain Re (formerly Folksamerica Reinsurance Company)
|
1,284 | - | 1,284 | |||||||||
|
Others
|
1,656 | 209 | 1,865 | |||||||||
|
Total
|
$ | 10,431 | $ | 563 | $ | 10,994 | ||||||
|
December 31, 2009
|
||||||||||||
|
Motors Insurance Corporation
|
$ | 4,597 | $ | 554 | $ | 5,151 | ||||||
|
SCOR Reinsurance Company
|
1,322 | 122 | 1,444 | |||||||||
|
White Mountain Re (formerly Folksamerica Reinsurance Company)
|
1,033 | 33 | 1,066 | |||||||||
|
Others
|
3,560 | 492 | 4,052 | |||||||||
|
Total
|
$ | 10,512 | $ | 1,201 | $ | 11,713 | ||||||
|
Years ended December 31,
|
||||||||
|
2010
|
2009* | |||||||
|
Ceded commission on reinsurance treaties
|
$ | 6,319,699 | $ | 2,240,273 | ||||
|
Contingent commission ceded
|
2,263,447 | 698,870 | ||||||
| $ | 8,583,146 | $ | 2,939,143 | |||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||||||||||
|
Total
|
Current
|
Total
|
Current
|
|||||||||||||||||||||
|
Note
|
Maturities
|
Long-Term
|
Note
|
Maturities
|
Long-Term
|
|||||||||||||||||||
|
Sale of NY stores
|
$ | 211,536 | $ | 211,536 | $ | - | $ | 550,543 | $ | 550,543 | $ | - | ||||||||||||
|
Sale of Pennsylvania stores
|
375,211 | 28,730 | 346,481 | 390,910 | 15,698 | 375,212 | ||||||||||||||||||
|
Sale of Franchise business
|
100,000 | 100,000 | - | 150,000 | 50,000 | 100,000 | ||||||||||||||||||
| 686,747 | 340,266 | 346,481 | 1,091,453 | 616,241 | 475,212 | |||||||||||||||||||
|
Accrued interest
|
18,272 | 18,272 | - | 27,912 | 27,912 | - | ||||||||||||||||||
|
Total
|
$ | 705,019 | $ | 358,538 | $ | 346,481 | $ | 1,119,365 | $ | 644,153 | $ | 475,212 | ||||||||||||
|
Year ended
|
||||||||
|
December 31,
|
||||||||
|
2010
|
2009* | |||||||
|
Net deferred acquisition costs net of ceding
|
||||||||
|
commission revenue, befinning of year
|
$ | (380,261 | ) | $ | (34,574 | ) | ||
|
Cost incurred and deferred:
|
||||||||
|
Commissions and brokerage
|
5,558,031 | 2,271,783 | ||||||
|
Other underwriting and acquisition costs
|
1,809,372 | 795,377 | ||||||
|
Ceding commission revenue
|
(6,240,967 | ) | (2,875,124 | ) | ||||
|
Net deferred acquisition costs net of ceding
|
||||||||
|
commission revenue deferred during year
|
1,126,436 | 192,036 | ||||||
|
Amortization
|
(346,686 | ) | (537,723 | ) | ||||
| 779,750 | (345,687 | ) | ||||||
|
Net deferred acquisition costs net of ceding
|
||||||||
|
commission revenue, end of year
|
$ | 399,489 | $ | (380,261 | ) | |||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Deferred acquisition costs
|
$ | 3,619,001 | $ | 2,917,984 | ||||
|
Deferred ceding commission revenue
|
(3,219,513 | ) | (3,298,245 | ) | ||||
|
Balance at end of period
|
$ | 399,488 | $ | (380,261 | ) | |||
|
|
Accumulated
|
|||||||||||
|
Cos
t
|
Depreciatio
n
|
Ne
t
|
||||||||||
|
December 31, 2010
|
|
|
|
|||||||||
|
Building
|
$ | 1,379,631 | $ | (59,993 | ) | $ | 1,319,638 | |||||
|
Land
|
132,097 | - | 132,097 | |||||||||
|
Furniture
|
55,124 | (39,817 | ) | 15,307 | ||||||||
|
Computer equipment and software
|
199,443 | (141,552 | ) | 57,891 | ||||||||
|
Automobile
|
60,096 | - | 60,096 | |||||||||
|
Total
|
$ | 1,826,391 | $ | (241,362 | ) | $ | 1,585,029 | |||||
|
December 31, 2009
|
||||||||||||
|
Building
|
$ | 1,379,631 | $ | (20,802 | ) | $ | 1,358,829 | |||||
|
Land
|
132,097 | - | 132,097 | |||||||||
|
Furniture
|
76,850 | (53,574 | ) | 23,276 | ||||||||
|
Computer equipment and software
|
284,925 | (160,957 | ) | 123,968 | ||||||||
|
Automobile
|
29,183 | (8,338 | ) | 20,845 | ||||||||
|
Total
|
$ | 1,902,686 | $ | (243,671 | ) | $ | 1,659,015 | |||||
|
Direct
|
Assumed
|
Ceded
|
Net
|
|||||||||||||
|
Year ended December 31, 2010:
|
||||||||||||||||
|
Written premiums
|
$ | 33,249,331 | $ | 10,699 | $ | (19,525,208 | ) | $ | 13,734,822 | |||||||
|
Change in unearned premiums
|
(3,189,250 | ) | 105 | 589,958 | (2,599,187 | ) | ||||||||||
|
Earned premiums
|
$ | 30,060,081 | $ | 10,804 | $ | (18,935,250 | ) | $ | 11,135,635 | |||||||
|
Year ended December 31, 2009:*
|
||||||||||||||||
|
Written premiums
|
$ | 13,572,779 | $ | 8,252 | $ | (9,180,860 | ) | $ | 4,400,171 | |||||||
|
Change in unearned premiums
|
(206,291 | ) | (2,521 | ) | 334,982 | 126,170 | ||||||||||
|
Earned premiums
|
$ | 13,366,488 | $ | 5,731 | $ | (8,845,878 | ) | $ | 4,526,341 | |||||||
|
|
Gross
|
Reinsurance
|
||||||
|
Liability
|
Receivables
|
|||||||
|
December 31, 2010
|
||||||||
|
Case-basis reserves
|
$ | 11,772,329 | $ | 6,910,340 | ||||
|
Loss adjustment expenses
|
1,958,700 | 1,058,325 | ||||||
|
IBNR reserves
|
3,980,878 | 2,462,750 | ||||||
|
Recoverable on unpaid losses
|
10,431,415 | |||||||
|
Recoverable on paid losses
|
- | 562,752 | ||||||
|
Total loss and loss adjustment expenses
|
$ | 17,711,907 | 10,994,167 | |||||
|
Unearned premiums
|
9,726,027 | |||||||
|
Total reinsurance receivables
|
$ | 20,720,194 | ||||||
|
December 31, 2009
|
||||||||
|
Case-basis reserves
|
$ | 10,852,360 | $ | 7,008,201 | ||||
|
Loss adjustment expenses
|
2,044,703 | 1,160,811 | ||||||
|
IBNR reserves
|
3,616,255 | 2,343,291 | ||||||
|
Recoverable on unpaid losses
|
10,512,303 | |||||||
|
Recoverable on paid losses
|
- | 1,201,250 | ||||||
|
Total loss and loss adjustment expenses
|
$ | 16,513,318 | 11,713,553 | |||||
|
Unearned premiums
|
9,136,068 | |||||||
|
Total reinsurance receivables
|
$ | 20,849,621 | ||||||
|
Year ended
|
Year ended
|
|||||||
|
December 31,
|
December 31,
|
|||||||
|
2010
|
2009* | |||||||
|
Balance at beginning of period
|
$ | 16,513,318 | $ | 16,431,191 | ||||
|
Less reinsurance recoverables
|
(10,512,303 | ) | (9,730,288 | ) | ||||
|
Net balance, beginning of period
|
6,001,015 | 6,700,903 | ||||||
|
Incurred related to:
|
||||||||
|
Current year
|
6,095,528 | 1,864,515 | ||||||
|
Prior years
|
330,057 | 170,956 | ||||||
|
Total incurred
|
6,425,585 | 2,035,471 | ||||||
|
Paid related to:
|
||||||||
|
Current year
|
2,855,074 | 975,376 | ||||||
|
Prior years
|
2,291,034 | 1,759,983 | ||||||
|
Total paid
|
5,146,108 | 2,735,359 | ||||||
|
|
||||||||
|
Net balance at end of period
|
7,280,492 | 6,001,015 | ||||||
|
Add reinsurance recoverables
|
10,431,415 | 10,512,303 | ||||||
|
Balance at end of period
|
$ | 17,711,907 | $ | 16,513,318 | ||||
|
Accident Year
|
||||||
|
Product Line
|
Most Recent
|
1st Prior
|
All Other
|
|||
|
Fire
|
Loss Ratio
|
Loss Development
|
Loss Development
|
|||
|
Homeowners
|
Loss Ratio
|
Loss Development
|
Loss Development
|
|||
|
Multi-Family
|
Loss Ratio
|
Loss Development
|
Loss Development
|
|||
|
Commercial multiple-peril property
|
Loss Ratio
|
Loss Development
|
Loss Development
|
|||
|
Commercial multiple-peril liability
|
Loss Ratio
|
Loss Development
|
Loss Development
|
|||
|
Other Liability
|
Loss Ratio
|
Loss Development
|
Loss Development
|
|||
|
Commercial Auto Liability
|
Loss Ratio
|
Loss Development
|
Loss Development
|
|||
|
Auto Physical Damage
|
Loss Ratio
|
Loss Development
|
Loss Development
|
|||
|
Personal Auto Liability
|
Loss Ratio
|
Loss Development
|
Loss Development
|
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||||||||||
|
Less
|
Less
|
|||||||||||||||||||||||
|
Total
|
Current
|
Long-Term
|
Total
|
Current
|
Long-Term
|
|||||||||||||||||||
|
Debt
|
Maturities
|
Debt
|
Debt
|
Maturities
|
Debt
|
|||||||||||||||||||
|
Capital lease obligation
|
$ | 10,997 | $ | 10,997 | $ | - | $ | 35,637 | $ | 24,466 | $ | 11,171 | ||||||||||||
|
Notes payable
|
1,450,000 | 1,450,000 | - | 1,050,000 | - | 1,050,000 | ||||||||||||||||||
| $ | 1,460,997 | $ | 1,460,997 | $ | - | $ | 1,085,637 | $ | 24,466 | $ | 1,061,171 | |||||||||||||
|
Year ended
|
Year ended
|
|||||||||||||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
|
Grant
|
Shares
|
Fair Value
|
Shares
|
Fair Value
|
||||||||||||
|
Chief Executive Officer
|
50,000 | $ | 93,325 | - | $ | - | ||||||||||
|
Directors
|
12,466 | 31,129 | 15,765 | 38,324 | ||||||||||||
| 62,466 | $ | 124,454 | 15,765 | $ | 38,324 | |||||||||||
|
2010
|
2009
|
|||||||
|
Dividend Yield
|
0.00 | % | 0.00 | % | ||||
|
Volatility
|
101.25 | % | 170.77 | % | ||||
|
Risk-Free Interest Rate
|
2.62 | % | 2.66 | % | ||||
|
Expected Life
|
5 years
|
5 years
|
||||||
|
Stock Options
|
Number of Shares
|
Weighted Average Exercise Price per Share
|
Weighted Average Remaining Contractual Term
|
Aggregate Intrinsic Value
|
||||||||||||
|
Outstanding at January 1, 2010
|
225,000 | $ | 2.24 | 3.17 | 67,550 | |||||||||||
|
Granted
|
188,865 | $ | 2.50 | 4.23 | 188,865 | |||||||||||
|
Forfeited
|
(20,000 | ) | $ | 3.10 | - | - | ||||||||||
|
Outstanding at December 31, 2010
|
393,865 | $ | 2.32 | 3.28 | $ | 463,465 | ||||||||||
|
Vested and Exercisable at December 31, 2010
|
204,716 | $ | 2.19 | 2.55 | $ | 267,416 | ||||||||||
|
Options
|
Weighted Average Grant Date Fair Value
|
|||||||
|
Nonvested at December 31, 2009
|
98,750 | $ | 1.71 | |||||
|
Granted
|
188,865 | $ | 2.04 | |||||
|
Vested
|
(98,466 | ) | $ | 1.60 | ||||
|
Nonvested at December 31, 2010
|
189,149 | $ | 2.08 | |||||
|
•
|
Policy acquisition costs are charged to operations in the year such costs are incurred, rather than being deferred and amortized as premiums are earned over the terms of the policies.
|
|
•
|
Ceding commission revenues are earned when ceded premiums are written except for ceding commission revenues in excess of anticipated acquisition costs, which are deferred and amortized as ceded premiums are earned. GAAP requires that all ceding commission revenues be earned as the underlying ceded premiums are earned over the term of the reinsurance agreements.
|
|
•
|
Certain assets including certain receivables, a portion of the net deferred tax asset, prepaid expenses and furniture and equipment are not admitted.
|
|
•
|
Investments in fixed-maturity securities are valued at National Association of Insurance Commissioners (“NAIC”) value for statutory financial purposes, which is primarily amortized cost. GAAP requires certain investments in fixed-maturity securities classified as available for sale, to be reported at fair value.
|
|
•
|
Certain amounts related to ceded reinsurance are reported on a net basis within the statutory basis financial statements. GAAP requires these amounts to be shown gross.
|
|
•
|
For SAP purposes, changes in deferred income taxes relating to temporary differences between net income for financial reporting purposes and taxable income are recognized as a separate component of gains and losses in surplus rather than included in income tax expense or benefit as required under GAAP.
|
|
Years ended December 31,
|
2010
|
2009
|
||||||
|
Current Federal income tax expense
|
$ | - | $ | - | ||||
|
Current state income tax expense
|
42,640 | 47,292 | ||||||
|
Deferred Federal and State income tax expense
|
724,794 | (114,096 | ) | |||||
|
Provision for (benefit from) income taxes
|
$ | 767,434 | $ | (66,804 | ) | |||
|
Type of NOL
|
Amount
|
Expiration
|
|||
|
Federal only
|
$ | 37,270 |
December 31, 2030
|
||
|
State only
|
$ | 2,742,552 |
December 31, 2030
|
||
|
Amount subject to Annual Limitation, Federal only (A)
|
$ | 110,000 |
December 31, 2019
|
||
|
Years ended December 31,
|
2010
|
2009
|
||||||
|
Computed expected tax expense
|
34.00 | % | 34.00 | % | ||||
|
State taxes, net of Federal benefit
|
1.39 | 1.24 | ||||||
|
Permanent differences
|
1.64 | (36.57 | ) | |||||
|
True-up prior year
|
3.89 | - | ||||||
|
Other
|
0.58 | - | ||||||
|
Total tax (benefit)
|
41.50 | % | (1.33 | ) % | ||||
|
December 31,
|
December 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
Deferred tax asset:
|
|
|||||||
|
Net operating loss carryovers
|
$ | 253,564 | $ | 952,297 | ||||
|
Claims reserve discount
|
188,074 | 152,951 | ||||||
|
Unearned premium
|
551,966 | 337,422 | ||||||
|
Loss and loss adjustment expenses
|
39,100 | 78,200 | ||||||
|
Reinsurance recoverable
|
13,600 | - | ||||||
|
Deferred ceding commission revenue
|
1,094,634 | 1,121,403 | ||||||
|
Loss from uninsured bank deposits
|
- | 83,691 | ||||||
|
Accrued expenses
|
56,800 | - | ||||||
|
Other
|
- | 137,300 | ||||||
|
Total deferred tax assets
|
2,197,738 | 2,863,264 | ||||||
|
Deferred tax liability:
|
||||||||
|
Investment in KICO
|
1,169,000 | 1,169,000 | ||||||
|
Deferred acquisition costs
|
1,230,460 | 992,115 | ||||||
|
Intangibles
|
1,406,371 | 1,568,114 | ||||||
|
Depreciation and amortization
|
204,287 | 192,838 | ||||||
|
Net unrealized appreciation of securities - available for sale
|
109,497 | 114,453 | ||||||
|
Net unrealized appreciation of securities - held to maturity
|
331 | - | ||||||
|
Investment income
|
42,348 | - | ||||||
|
Other
|
34,000 | - | ||||||
|
Total deferred tax liabilities
|
4,196,294 | 4,036,520 | ||||||
|
Net deferred income tax liability
|
$ | (1,998,556 | ) | $ | (1,173,256 | ) | ||
|
Change in net deferred income tax liabilities
|
$ | 825,301 | ||
|
Write-off of deferred tax asset of discontinued operations
|
(137,000 | ) | ||
|
Deferred tax benefit allocated to other comprehensive income
|
36,493 | |||
|
Deferred income tax provision
|
$ | 724,794 |
|
Years ended December 31,
|
2010
|
2009
|
||||||
|
Total revenue
|
$ | - | $ | 1,243,291 | ||||
|
Operating Expenses:
|
||||||||
|
General and administrative expenses
|
- | 1,406,231 | ||||||
|
Depreciation and amortization
|
- | 61,542 | ||||||
|
Interest expense
|
- | 12,104 | ||||||
|
Impairment of intangibles
|
- | 49,470 | ||||||
|
Total operating expenses
|
- | 1,529,347 | ||||||
|
Loss from operations
|
- | (286,056 | ) | |||||
|
Gain (loss) on sale of business, net of additional consideration received
|
38,193 | (56,501 | ) | |||||
|
Income (loss) before income taxes
|
38,193 | (342,557 | ) | |||||
|
Provision for (benefit from) income taxes
|
137,000 | (76,499 | ) | |||||
|
Loss from discontinued operations, net of provision for
|
||||||||
|
(benefit from) income taxes
|
$ | (98,807 | ) | $ | (266,058 | ) | ||
|
December 31,
|
December 31,
|
|||||||
|
2010
|
2009
|
|||||||
|
Total assets
|
$ | - | $ | - | ||||
|
Accounts payable and accrued expenses
|
$ | - | $ | 26,000 | ||||
|
Total liabilities
|
$ | - | $ | 26,000 | ||||
|
KINGSTONE COMPANIES, INC.
|
|
|
Dated: March 31, 2011
|
By
/s/ Barry B. Goldstein
Barry B. Goldstein
Chief Executive Officer
|
|
Signature
|
Capacity
|
Date
|
|
/s/ Barry B. Goldstein
Barry B. Goldstein
|
President, Chairman of the Board, Chief Executive Officer, Treasurer and Director (Principal Executive Officer)
|
March 31, 2011
|
|
/s/ Victor J. Brodsky
Victor J. Brodsky
|
Chief Financial Officer and Secretary
(Principal Financial and Accounting Officer)
|
March 31, 2011
|
|
/
s/ Michael R. Feinsod
Michael R. Feinsod
|
Director
|
March 31, 2011
|
|
/s/ Jay M. Haft
Jay M. Haft
|
Director
|
March 31, 2011
|
|
/s/ David A. Lyons
David A. Lyons
|
Director
|
March 31, 2011
|
|
/
s/ Jack D. Seibald
Jack D. Seibald
|
Director
|
March 31, 2011
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|