STOCK TITAN

Kingsway Corporation (KWY) surges on Q2 2026 growth and EBITDA gains

(High)
(Neutral)
Form Type
8-K

Rhea-AI Filing Summary

Kingsway Corporation reported strong results for the three and six months ended June 30, 2026. Second-quarter revenue grew 28% to $39.4 million, with KSX segment revenue up 68% to $22.3 million and Extended Warranty revenue of $17.1 million.

KSX generated a segment quarterly record of $4.3 million in adjusted EBITDA, while Extended Warranty delivered adjusted EBITDA of $1.1 million and lender-defined Modified Cash adjusted EBITDA of $2.9 million. Consolidated non-GAAP adjusted EBITDA for the quarter was $5,178 (in thousands), compared with $1,653 (in thousands) a year earlier, and GAAP net income for the quarter was $157 (in thousands). Management reaffirmed its 2026 targets of completing three to five acquisitions and achieving double-digit organic growth in both segments.

Positive

  • Q2 2026 revenue grew 28% to $39.4 million, with KSX and Extended Warranty both contributing to the increase.
  • Non-GAAP adjusted consolidated EBITDA rose to $5,178 (in thousands) in Q2 2026 from $1,653 (in thousands) in Q2 2025, indicating significantly improved profitability.
  • Management reaffirmed its 2026 targets of completing three to five acquisitions and delivering double-digit organic growth in both KSX and Extended Warranty.

Negative

  • None.

Filing Explained

This is a furnished supplemental performance disclosure, not a new capital or ownership mechanic.

Under the supplied Form 8-K definition, this August 6 filing reports a specified material event: Kingsway furnished Item 2.02 results for the three and six months ended June 30, 2026, rather than filing them as substantive Exchange Act disclosure.

That leaves the disclosure at the results-reporting stage; for existing common holders, its direct consequence is new performance information, with no later issuance or ownership-transfer state established in this filing.

The release describes adjusted EBITDA as a non-GAAP measure to be considered with, not instead of, GAAP results. For the quarter, GAAP net income was $157 (in thousands), adjusted consolidated EBITDA was $5,178 (in thousands), and the reconciliation shows $5,021 (in thousands) of non-GAAP adjustments.

Item 2.02 Results of Operations and Financial Condition Financial
Disclosure of earnings results, typically an earnings press release or preliminary financials.
Item 9.01 Financial Statements and Exhibits Exhibits
Financial statements, pro forma financial information, and exhibit attachments filed with this report.
Q2 2026 Revenue $39.4 million Revenue growth of 28% to $39.4 million in the second quarter of 2026
Q2 2026 KSX Revenue $22.3 million KSX revenue growth of 68% to $22.3 million in Q2 2026
Q2 2026 Extended Warranty Revenue $17.1 million Extended Warranty segment revenue in the second quarter of 2026
Q2 2026 Adjusted Consolidated EBITDA $5,178 (in thousands) Non-GAAP adjusted consolidated EBITDA for the three months ended June 30, 2026
Q2 2025 Adjusted Consolidated EBITDA $1,653 (in thousands) Non-GAAP adjusted consolidated EBITDA for the three months ended June 30, 2025
Q2 2026 KSX Adjusted EBITDA $4,260 (in thousands) Non-GAAP adjusted EBITDA for the KSX segment in Q2 2026
Q2 2026 Extended Warranty Adjusted EBITDA $1,092 (in thousands) Non-GAAP adjusted EBITDA for the Extended Warranty segment in Q2 2026
TTM GAAP Net Income (Loss) to 6/30/2026 $(6,106) (in thousands) GAAP net loss for the twelve months ended June 30, 2026
Non-GAAP adjusted EBITDA financial
"Management believes that non-GAAP adjusted EBITDA and Portfolio LTM EBITDA..."
Non-GAAP adjusted EBITDA is a measure of a company's profitability that shows earnings before interest, taxes, depreciation, and amortization, with certain adjustments made to exclude irregular or non-recurring expenses and income. It provides a clearer picture of ongoing operational performance by filtering out items that might distort the core business results. Investors use it to better compare how well different companies are performing without the noise of one-time events.
Portfolio LTM EBITDA financial
"Portfolio LTM EBITDA represents management’s estimate of the trailing twelve-month adjusted EBITDA..."
Modified Cash adjusted EBITDA financial
"lender-defined Modified Cash adjusted EBITDA, which is used as the basis for financial covenant calculations..."
Search Fund model financial
"the only publicly-traded US company employing the Search Fund model to acquire and build great businesses"
An investment approach where an entrepreneur raises money from backers to hunt for, buy, and run one privately held company; investors fund both the search and the acquisition in exchange for an ownership stake. Think of it like hiring a scout to find and operate a promising small business: it can deliver outsized, long-term returns if the manager succeeds, but it is concentrated, hands-on, and usually illiquid, so investor selection and trust in the operator matter.
minimum holding requirements financial
"Investment income arising as part of Extended Warranty segment’s minimum holding requirements..."
Revenue $39.4 million grew 28% compared to the second quarter of 2025
KSX segment revenue $22.3 million increased 68% year over year in Q2 2026
Extended Warranty revenue $17.1 million reported segment revenue of $17.1 million in Q2 2026
Non-GAAP adjusted consolidated EBITDA $5,178 (in thousands) up from $1,653 (in thousands) in the second quarter of 2025
GAAP net income $157 (in thousands) compared with a GAAP net loss of $3,165 (in thousands) in Q2 2025
Guidance

Management reaffirmed a target of three to five acquisitions in 2026 and double-digit organic growth for both KSX and Extended Warranty.

AI-generated analysis. How Rhea-AI works. Not financial advice.

See more from StockTitan in Google Search and AI answers. Adds StockTitan as a preferred source · opens Google
Add on Google
Learn about SEC filing dates

FAQ

How did Kingsway Corporation (KWY) perform in Q2 2026?

Kingsway reported Q2 2026 revenue of $39.4 million, representing 28% growth versus Q2 2025. KSX revenue reached $22.3 million and Extended Warranty contributed $17.1 million, reflecting broad-based strength across both operating segments.

What were Kingsway (KWY)’s Q2 2026 profitability metrics?

For Q2 2026, Kingsway generated non-GAAP adjusted consolidated EBITDA of $5,178 (in thousands) and GAAP net income of $157 (in thousands). This compares with adjusted EBITDA of $1,653 (in thousands) and a GAAP net loss in Q2 2025.

How did Kingsway’s KSX segment perform in Q2 2026?

The KSX segment delivered revenue of $22.3 million, up 68% year over year, and a segment quarterly record adjusted EBITDA of $4.3 million. Management highlighted broad-based performance across the KSX portfolio, including strong contributions from Ravix and SPI.

What were Extended Warranty results for Kingsway (KWY) in Q2 2026?

Extended Warranty reported revenue of $17.1 million in Q2 2026, with adjusted EBITDA of $1.1 million. Lender-defined Modified Cash adjusted EBITDA was $2.9 million, the measure used for financial covenant calculations under Kingsway’s credit agreements.

What guidance or targets did Kingsway Corporation (KWY) reaffirm for 2026?

Management reaffirmed its target of three to five acquisitions in 2026 and its expectation of double-digit organic growth for both the KSX and Extended Warranty segments, citing strong second-quarter performance and momentum into the year’s second half.

How is Kingsway (KWY) using non-GAAP metrics like adjusted EBITDA and Portfolio LTM EBITDA?

Kingsway uses non-GAAP adjusted EBITDA and Portfolio LTM EBITDA to assess operating performance, planning, and budgeting. Management states these measures complement GAAP results by excluding certain fair value changes, employee-related items, and other non-recurring adjustments.
false 0001072627 0001072627 2026-08-06 2026-08-06
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of report (Date of earliest event reported): August 6, 2026
 
KINGSWAY CORPORATION
(Exact Name of Registrant as Specified in Its Charter)
 
(Commission File Number)
001-15204
Delaware
(State or Other Jurisdiction of Incorporation)
85-1792291
(IRS Employer Identification No.)
 
10 S. Riverside Plaza, Suite 1520, Chicago, IL 60606
(Address of Principal Executive Offices) (Zip Code)
 
Registrant’s Telephone Number, Including Area Code: (312) 766-2138
 
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, par value $0.01 per share
KWY
New York Stock Exchange
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). 
 
Emerging growth company    
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐
 
 

 
ITEM 2.02    Results of Operations and Financial Condition.
 
On August 6, 2026, Kingsway Corporation (the “Company”) issued a press release regarding its financial results for the three and six month period ended June 30, 2026. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
 
The information in this Current Report on Form 8-K provided under this Item 2.02 and Exhibit 99.1 attached hereto is being furnished to, and shall not be deemed “filed” with, the U.S. Securities and Exchange Commission or incorporated by reference into the Company’s filings under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.
 
 
ITEM 9.01    Financial Statements and Exhibits.
 
(d)    Exhibits.
 
Exhibit No.    Exhibit Description    
 
99.1    Press Release titled “Kingsway Reports Strong Second Quarter 2026 Financial Results”    
104     Cover Page Interactive Data File (embedded within the Inline XBRL document)
 
 

 
SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
KINGSWAY CORPORATION
August 6, 2026
By:
/s/ Kent A. Hansen
Kent A. Hansen, Chief Financial Officer
 

Exhibit 99.1

 

logo2.jpg

KINGSWAY REPORTS STRONG SECOND QUARTER 2026 FINANCIAL RESULTS

 

-- Q2 2026 Significantly Ahead of Budget for both KSX and Extended Warranty --

-- Revenue Growth of 28% to $39.4 Million --

-- KSX Revenue Growth of 68% to $22.3 Million --

-- Extended Warranty Revenue of $17.1 Million --

-- Reaffirms Target of Three to Five Acquisitions in 2026 --

-- Reaffirms Double-Digit Organic Growth for both KSX and Extended Warranty in 2026 --

 

Management to Host Conference Call Today, August 6, 2026, at 5 p.m. ET

 

Chicago – August 6, 2026 - (NYSE: KWY) Kingsway Corporation (“Kingsway” or the “Company”), the only publicly-traded US company employing the Search Fund model to acquire and build great businesses, today announced its operating results for the three and six months ended June 30, 2026 .

 

Second Quarter 2026 Financial Highlights Compared To Second Quarter 2025 

 

 

Consolidated revenue increased 27.6% to $39.4 million, compared to $30.9 million.

 

o

Kingsway Search Xcelerator (“KSX”) revenue increased 68.3% to $22.3 million, compared to $13.3 million.
 

o

Extended Warranty revenue decreased 3.1% to $17.1 million from $17.6 million in the prior-year quarter. Pro forma for the sale of Trinity Warranty Solutions LLC ("Trinity"), Extended Warranty revenue increased 6.5% to $16.1 million from $15.1 million; Pro forma Extended Warranty cash sales increased 6.9%.

 

 

Consolidated net income was $0.2 million, inclusive of a $1.3 million gain on the disposal of a subsidiary (Trinity), compared to a net loss of $3.2 million.

 

 

Consolidated adjusted EBITDA was $5.2 million, compared to $1.7 million.
 

o

KSX adjusted EBITDA increased by 77.9% to $4.3 million, compared to $2.4 million.
 

o

Extended Warranty adjusted EBITDA was $1.1 million, compared to $0.6 million. Pro forma for the sale of Trinity, Extended Warranty adjusted EBITDA was $1.0 million, compared to $0.3 million.

 

 

The Company had total net debt of $59.9 million as of June 30, 2026, compared with $62.4 million as of December 31, 2025.

 

 

Business Highlights

 

 

Portfolio LTM EBITDA for the operating companies was $22.0 million to $23.0 million for the twelve months ended June 30, 2026. This figure is presented on a pro forma basis and includes a positive contribution of $0.5 million related to the acquisition of Romeo Computer Company, Inc. (“RCC”) offset by a negative contribution of $0.9 million related to the sale of Trinity. See "Non-U.S. GAAP Financial Measures" below.

 

 

On May 11, 2026, the Company announced the sale of Trinity for gross proceeds of $8.0 million, consisting of $5.0 million cash at closing plus an additional $3.0 million in seller notes that may be paid off early for a discount if certain conditions are met.

 

 

On May 15, 2026, the Company announced Colter Hanson as President of Kingsway Skilled Trades.

 

 

On May 18, 2026, the Company held its annual Investor Day at the New York Stock Exchange.

 

 

On May 19, 2026, the Company changed its name to Kingsway Corporation and its stock ticker to KWY.

 

 

On August 1, 2026, the Company’s wholly-owned subsidiary Image Solutions acquired RCC, a leading managed IT and cybersecurity provider based in the state of Michigan, for $2.4 million. The business adds $2.5 million in unaudited pro forma annual revenue and $0.5 million in unaudited pro forma annual adjusted EBITDA to Kingsway.

 

 

On August 3, 2026, the Company welcomed Fletcher Vynne as the Company’s newest Operator-in-Residence (“OIR”).

 

Management Commentary

 

“Kingsway’s second quarter came in significantly ahead of internal expectations,” said JT Fitzgerald, Kingsway’s President and CEO. “This result reflects the strong commercial momentum we see across the business, and that we discussed at our Investor Day in May.

 

“KSX delivered a segment quarterly record of $4.3 million in adjusted EBITDA. Performance was broad-based across the KSX portfolio, with Ravix and SPI producing particularly good results that were buoyed by customer wins and excellent client retention.  KSX adjusted EBITDA has more than tripled over the past eight quarters, illustrating the operating leverage and scalability of our public Search Fund strategy.

 

“Extended Warranty also had an exceptional quarter, with strong performance at both IWS and Penn/PWI. Adjusted EBITDA was $1.1 million, and lender-defined Modified Cash adjusted EBITDA, which is used as the basis for financial covenant calculations under the Company’s credit agreements, was $2.9 million.

 

"Importantly, Portfolio LTM EBITDA remained stable relative to last quarter, even after subtracting a net $0.4 million as a result of M&A activity related to RCC and Trinity. With easier year-over-year comparisons in the third and fourth quarters of 2026, I am confident in the positive trajectory of this metric in the back half of the year

 

“I am also pleased to reaffirm our target of between three and five acquisitions in 2026 and our expectation for double-digit organic growth at both KSX and Extended Warranty in 2026. As today’s results show, we are well on our way.

 

"Overall, the second quarter represented the strongest operating performance of my tenure at Kingsway,” concluded Mr. Fitzgerald. “Our public Search Fund strategy is delivering as promised.  With a growing collection of high-quality, asset-light, recurring revenue services businesses led by our exceptional Operator CEO’s, Kingsway has clear momentum as we enter the second half of the year."

 

 

 

Conference Call and Webcast

 

Management will host a conference call at 5 p.m. Eastern Time today to discuss the results and host a live Q&A session. Additionally, investors may also submit questions via email to: James@HaydenIR.com.

 

Conference Call Information

 

Date: Thursday, August 6, 2026
Time: 5 p.m. Eastern Time
Toll Free: 888-506-0062
International: +1 973-528-0011

Participant Code: 141177
Live Webcast Link: https://www.webcaster5.com/Webcast/Page/2928/54372

 

Conference Call Replay Information

 

Toll Free: 877-481-4010
International:+1-919-882-2331
Replay Passcode: 54372
Replay Webcast Link: https://www.webcaster5.com/Webcast/Page/2928/54372

 

About the Company

 

Kingsway Corporation is the only publicly-traded US company employing the Search Fund model to acquire and build great businesses.

 

Kingsway owns and operates a collection of high-quality B2B and B2C services companies that are asset-light, growing, profitable, and that have recurring revenues. Kingsway seeks to compound long-term shareholder value on a per share basis via its decentralized management model, its talented team of operators, and its tax-advantaged corporate structure.

 

Non U.S. GAAP Financial Measure

 

Management believes that non-GAAP adjusted EBITDA and Portfolio LTM EBITDA, when presented in conjunction with comparable GAAP measures, provide useful information about the Company's operating results and enhance the overall ability to assess the Company's financial performance .

 

Management uses non-GAAP adjusted EBITDA, together with other measures of performance under GAAP, to compare the relative performance of operations in planning, budgeting, and reviewing the performance of its business. Non-GAAP adjusted EBITDA allows investors to make a more meaningful comparison between the Company’s core business operating results over different periods of time. Management believes that non-GAAP adjusted EBITDA, when viewed with the Company's results under GAAP and the accompanying reconciliations, provides useful information about the Company's business without regard to potential distortions. By eliminating potential differences in results of operations between periods caused by the factors listed in the attached schedules, Management believes that non-GAAP adjusted EBITDA can provide useful additional basis for comparing the current performance of the underlying operations being evaluated.

 

Portfolio LTM EBITDA represents management’s estimate of the trailing twelve-month adjusted EBITDA generated by the Company’s portfolio of operating businesses, including the KSX segment and the Extended Warranty segment. For the KSX segment, Portfolio LTM EBITDA includes the trailing twelve months of adjusted EBITDA for the operating businesses within the segment, including businesses acquired during the period and businesses acquired after the end of the reporting period but prior to the date of this release, as if they had been owned for the full twelve-month period. For the Extended Warranty segment, Portfolio LTM EBITDA is based on Modified Cash adjusted EBITDA, which reflects timing differences between GAAP revenue recognition and GAAP commission expense to the timing of cash receipts and cash commission expense associated with warranty contracts, as well as an adjustment to investment income for the difference between actual book yield and current market yield; no other adjustments are made. For clarity, Modified Cash adjusted EBITDA defers only the portion of contract premium needed to pay claims over the life of the underlying contract and does not defer any commission expense. Modified Cash adjusted EBITDA is used by management to evaluate the operating performance of the Extended Warranty segment and is also the basis for financial covenant calculations under the Company’s credit agreements.

 

Investors should consider these non-GAAP measures in addition to, not as a substitute for or as superior to, financial reporting measures prepared in accordance with GAAP. Investors are encouraged to review the Company's financial results prepared in accordance with GAAP to understand the Company's performance, taking into account all relevant factors.

 

 

 

 

Forward-Looking Statements

 

This press release may include "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. Words such as "expects," "believes," "anticipates," "intends," "estimates," "seeks," and variations and similar words and expressions are intended to identify such forward-looking statements; however, the absence of any such words does not mean that a statement is a not a forward-looking statement. Such forward-looking statements relate to future events or future performance, but reflect Kingsway management's current beliefs, based on information currently available. A number of factors could cause actual events, performance, or results to differ materially from the events, performance, and results discussed in the forward-looking statements. For information identifying important factors that could cause actual results to differ materially from those anticipated in the forward-looking statements, please refer to the section entitled "Risk Factors" in the Company's 2025 Annual Report on Form 10-K and subsequent Form 10-Qs and Form 8-Ks filed with the Securities and Exchange Commission. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events, or otherwise.

 

Additional Information

 

Additional information about Kingsway, including a copy of its Annual Reports can be accessed on the EDGAR section of the U.S. Securities and Exchange Commission's website at www.sec.gov, on the Canadian Securities Administrators' website at www.sedar.com, or through the Company's website at www.kingsway-financial.com.

 

For Investor Inquiries:
Hayden IR
James Carbonara
(646) 755-7412
james@haydenir.com

 

For Company Inquiries:

Kingsway Corporation

Kent Hansen, CFO

(312) 766-2163

khansen@kingsway-financial.com

 

 

 

Kingsway Corporation

Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted Consolidated EBITDA 

(in thousands)

(UNAUDITED)

 

   

Twelve Months Ended

   

For the Three Months Ended

 
   

6/30/2026

   

6/30/2026

   

3/31/2026

   

12/31/2025

   

9/30/2025

 

GAAP Net Income (Loss)

  $ (6,106 )   $ 157     $ (2,268 )   $ (1,584 )   $ (2,411 )
                                         

Non-GAAP Adjustments:

                                       

Changes in fair value; realized gains/losses (1)

    (392 )     (538 )     86       12       48  

Employee related expenses (2)

    3,130       1,570       451       383       726  

Other items (3)

    3,142       949       165       711       1,317  

Gain on sale of Trinity

    (1,347 )     (1,347 )                  

Depreciation, amortization, tax and interest expense

    13,943       4,387       3,968       3,209       2,379  

Total Non-GAAP Adjustments

    18,476       5,021       4,670       4,315       4,470  
                                         

Non-GAAP Adjusted Consolidated EBITDA

  $ 12,370     $ 5,178     $ 2,402     $ 2,731     $ 2,059  

 

 

   

Twelve Months Ended

   

For the Three Months Ended

 
   

6/30/2025

   

6/30/2025

   

3/31/2025

   

12/31/2024

   

9/30/2024

 

GAAP Net Income (Loss)

  $ (10,038 )   $ (3,165 )   $ (3,092 )   $ (1,470 )   $ (2,311 )
                                         

Non-GAAP Adjustments:

                                       

Discontinued operations

    136                   1       135  

Changes in fair value; realized gains/losses (1)

    (6 )     (36 )     (22 )     133       (81 )

Employee related expenses (2)

    2,606       731       495       390       990  

Other items (3)

    3,258       982       1,095       225       956  

Depreciation, amortization, tax and interest expense

    13,477       3,141       2,876       4,117       3,343  

Total Non-GAAP Adjustments

    19,471       4,818       4,444       4,866       5,343  
                                         

Non-GAAP Adjusted Consolidated EBITDA

  $ 9,433     $ 1,653     $ 1,352     $ 3,396     $ 3,032  

 

 

(1)

Includes realized and unrealized gains and losses on non-core investments; change in the fair value of subordinated debt (net of the portion of the change attributable to instrument-specific credit risk); unrealized gains and losses; and change in the fair value of the Ravix earn-out (changes in fair value recorded as other income or expense). 

(2)

Employee related expenses includes non-cash expense arising from the grant and modification of stock-based awards to employees; and costs associated with employees assisting during a transition period and are not expected to be replaced once transition period has ended (approximately one year from acquisition date).

(3)

Other items include: legal expenses associated with the Company’s defense against significant litigation matters; acquisition and disposition-related expenses; and other non-recurring items.

 

 

 

Kingsway Corporation

Reconciliation of KSX Segment Operating Income to Non-GAAP Adjusted EBITDA

(in thousands)

(UNAUDITED)

 

   

Twelve Months Ended

   

For the Three Months Ended

 
   

6/30/2026

   

6/30/2026

   

3/31/2026

   

12/31/2025

   

9/30/2025

 

GAAP Operating Income for KSX segment

  $ 10,446     $ 3,491     $ 2,960     $ 1,810     $ 2,185  
                                         

Non-GAAP Adjustments:

                                       

Acquisition and employee costs (1)

    1,101       400       244       279       178  

Investment income (2)

    117       30       28       29       30  

Depreciation

    1,238       339       265       367       267  

Total Non-GAAP Adjustments

    2,456       769       537       675       475  
                                         

Non-GAAP adjusted EBITDA for KSX segment

  $ 12,902     $ 4,260     $ 3,497     $ 2,485     $ 2,660  

 

 

   

Twelve Months Ended

   

For the Three Months Ended

 
   

6/30/2025

   

6/30/2025

   

3/31/2025

   

12/31/2024

   

9/30/2024

 

GAAP Operating Income for KSX segment

  $ 6,670     $ 2,049     $ 1,743     $ 1,734     $ 1,144  
                                         

Non-GAAP Adjustments:

                                       

Acquisition and employee costs (1)

    441       204       52       65       120  

Investment income (2)

    114       29       25       33       27  

Depreciation

    421       113       97       101       110  

Total Non-GAAP Adjustments

    976       346       174       199       257  
                                         

Non-GAAP adjusted EBITDA for KSX segment

  $ 7,646     $ 2,395     $ 1,917     $ 1,933     $ 1,401  

 

 

(1)

Costs associated with acquisitions and employees assisting during a transition period and are not expected to be replaced once transition period has ended (approximately one year from acquisition date).

(2)

Investment income from interest on client deposits (Ravix, CSuite), as well as imputed interest on long-term software contracts (SPI).

 

 

 

 

Kingsway Corporation

Reconciliation of Extended Warranty Segment Operating Income to Non-GAAP Adjusted EBITDA

and Pro Forma Non-GAAP Adjusted EBITDA

(in thousands)

(UNAUDITED)

 

   

Twelve Months Ended

   

For the Three Months Ended

 
   

6/30/2026

   

6/30/2026

   

3/31/2026

   

12/31/2025

   

9/30/2025

 

GAAP Operating Income for Extended Warranty segment

  $ 1,638     $ 675     $ 261     $ 301     $ 401  
                                         

Non-GAAP Adjustments:

                                       

Investment income (1)

    1,354       348       340       342       324  

Employee costs

    23       23                    

Other costs (2)

    158                   158        

Depreciation

    177       46       47       47       37  

Total Non-GAAP Adjustments

    1,712       417       387       547       361  
                                         

Non-GAAP adjusted EBITDA for Extended Warranty segment

  $ 3,350     $ 1,092     $ 648     $ 848     $ 762  

 

 

   

Twelve Months Ended

   

For the Three Months Ended

 
   

6/30/2025

   

6/30/2025

   

3/31/2025

   

12/31/2024

   

9/30/2024

 

GAAP Operating Income for Extended Warranty segment

  $ 4,074     $ (63 )   $ 515     $ 1,918     $ 1,704  
                                         

Non-GAAP Adjustments:

                                       

Investment income (1)

    1,309       341       247       394       327  

Employee costs

    352       302       50              

Depreciation

    157       39       38       39       41  

Total Non-GAAP Adjustments

    1,818       682       335       433       368  
                                         

Non-GAAP adjusted EBITDA for Extended Warranty segment

  $ 5,892     $ 619     $ 850     $ 2,351     $ 2,072  
                                         

 

(1)

Investment income arising as part of Extended Warranty segment’s minimum holding requirements, as well as realized gains and losses resulting from investments either held in trust as part of Extended Warranty segment’s minimum holding requirements or from the deployment of excess cash. 

(2)

Other costs include one-time items not expected to be incurred going forward.


 

 

Filing Exhibits & Attachments

5 documents