share_log

Kingsway Reports First Quarter 2024 Financial Results

Kingsway Reports First Quarter 2024 Financial Results

金斯威公佈2024年第一季度財務業績
Accesswire ·  05/09 04:05

Management to Host Conference Call Today at 5 p.m. ET

管理層將於美國東部時間今天下午5點主持電話會議

Management to Host Investor Day on Monday, May 20 in New York City

管理層將於5月20日星期一在紐約市舉辦投資者日

CHICAGO, IL / ACCESSWIRE / May 8, 2024 / (NYSE:KFS) Kingsway Financial Services Inc. ("Kingsway" or the "Company") today announced its operating results for the three months ended March 31, 2024.

伊利諾伊州芝加哥/ACCESSWIRE/2024年5月8日/(紐約證券交易所代碼:KFS)金斯威金融服務公司(“金斯威” 或 “公司”)今天公佈了截至2024年3月31日的三個月的經營業績。

First Quarter 2024 Consolidated Financial Highlights

2024 年第一季度合併財務摘要

  • Consolidated revenue decreased 0.9% to $26.2 million for the three months ended March 31, 2024, compared to $26.4 million in the prior year period
    • Extended Warranty revenue was $16.7 million in the first quarter of 2024 and the first quarter of 2023
    • KSX revenue decreased by 2.5% to $9.5 million in the first quarter of 2024, compared to $9.7 million in the first quarter of 2023
  • Consolidated net loss was $2.3 million for the three months ended March 31, 2024, compared to net income of $27.9 million, inclusive of a $31.6 million non-recurring gain on the extinguishment of debt, in the prior year period.
  • Twelve month run-rate adjusted EBITDA for the operating companies of $16 million to $17 million; run-rate is intended to capture the 12-month earnings of what the company currently owns or has recently acquired and is not intended to be forward-looking guidance
  • Adjusted consolidated EBITDA was $2.1 million for the three months ended March 31, 2024, compared to $2.4 million in the prior year period
    • Combined adjusted EBITDA for the Extended Warranty segment and KSX segment was a total of $3.0 million compared to $3.5 million in the year ago period
    • Extended Warranty adjusted EBITDA was $1.4 million in the first quarter of 2024 compared to $1.8million in the year ago period. The decrease was due to higher claims expense, which was partially offset by diligent expense management.
    • KSX adjusted EBITDA was $1.5 million in the first quarter of 2024 compared to $1.7 million in the year ago period. The year-over-year decrease was primarily related to ongoing softness at our nurse staffing business.
  • 截至2024年3月31日的三個月,合併收入下降了0.9%,至2620萬美元,而去年同期爲2640萬美元
    • 2024年第一季度和2023年第一季度的延長保修收入爲1,670萬美元
    • KSX的收入在2024年第一季度下降了2.5%,至950萬美元,而2023年第一季度爲970萬美元
  • 截至2024年3月31日的三個月,合併淨虧損爲230萬美元,而去年同期的淨收入爲2790萬美元,包括清償債務的3,160萬美元非經常收益。
  • 運營公司的十二個月運行利率調整後的息稅折舊攤銷前利潤爲1,600萬美元至1,700萬美元;運行利率旨在反映公司目前擁有或最近收購的12個月收益,不作爲前瞻性指導
  • 截至2024年3月31日的三個月,調整後的合併息稅折舊攤銷前利潤爲210萬美元,而去年同期爲240萬美元
    • 延長保修板塊和KSX板塊調整後的合併息稅折舊攤銷前利潤共計300萬美元,而去年同期爲350萬美元
    • 延保期調整後的息稅折舊攤銷前利潤在2024年第一季度爲140萬美元,而去年同期爲180萬美元。下降是由於索賠費用增加,但辛勤的費用管理部分抵消了這一減少。
    • KSX在2024年第一季度調整後的息稅折舊攤銷前利潤爲150萬美元,而去年同期爲170萬美元。同比下降主要與我們的護士人員配置業務持續疲軟有關。

Recent Business Highlights

近期業務亮點

  • On March 22, 2024, the Company entered into a one-year extension of its existing share repurchase program. As amended, the share repurchase program will now expire on March 21, 2025.
  • 2024年3月22日,公司將其現有股票回購計劃延長一年。經修正,股票回購計劃現在將於2025年3月21日到期。

John T. Fitzgerald, President and Chief Executive Officer of Kingsway, said, "Our first quarter financial results are largely in-line with our expectations given the macro-economic trends that have impacted our businesses for the past several quarters. Revenues were essentially flat, and EBITDA at our operating companies declined modestly. We are pleased that tight expense management allowed us to deliver improved Operating Income both sequentially and year over year. Our warranty businesses are improving and we expect more favorable comparisons in the quarters ahead. Within KSX, Ravix, SPI and DDI are all performing well, while the teams at CSuite and SNS are executing strategies aimed at igniting revenue growth and implementing improvements to business operations. Looking ahead, we continue to expect positive momentum within our existing portfolio of businesses in 2024.

金斯威總裁兼首席執行官約翰·菲茨傑拉德表示:“鑑於過去幾個季度影響我們業務的宏觀經濟趨勢,我們第一季度的財務業績基本符合我們的預期。收入基本持平,我們運營公司的息稅折舊攤銷前利潤略有下降。我們很高興緊張的費用管理使我們能夠連續和逐年提高營業收入。我們的保修業務正在改善,我們預計未來幾個季度的比較會更好。在KSX內部,Ravix、SPI和DDI均表現良好,而CSuite和SNS的團隊正在執行旨在刺激收入增長和改善業務運營的戰略。展望未來,我們仍然預計,2024年現有業務組合將保持積極勢頭。

"Importantly, we remain committed to growing our portfolio of businesses and delivering sustainable long-term growth in cash from operations by targeting two to three new acquisitions per year that will generate annualized EBITDA in the range of $1 million to $3 million each."

“重要的是,我們仍然致力於擴大我們的業務組合,實現可持續的長期運營現金增長,目標是每年進行兩到三次新的收購,每項收購的年化息稅折舊攤銷前利潤將在100萬至300萬美元之間。”

Balance Sheet Highlights

資產負債表亮點

  • Through May 8, 2024, repurchased 8,000 shares of its common stock at a combined cost of $0.1 million under its securities repurchase program.
  • The Company had total net debt of $34.9 million as of March 31, 2024, compared with $35.3 million as of December 31, 2023.
  • 截至2024年5月8日,根據其證券回購計劃,回購了8,000股普通股,總成本爲10萬美元。
  • 截至2024年3月31日,該公司的淨負債總額爲3,490萬美元,而截至2023年12月31日爲3530萬美元。

Conference Call and Webcast

電話會議和網絡直播

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.

管理層將在美國東部時間今天下午5點主持電話會議,討論結果並主持現場問答環節。此外,投資者還可以通過電子郵件將問題提交至:James@HaydenIR.com。

Conference Call Information

電話會議信息

Date: Wednesday, May 8, 2024
Time: 5 p.m. Eastern Time
Toll Free: 877-545-0523; Code: 869604
International: 973-528-0016; Code: 869604
Live Webcast Link:

日期:2024 年 5 月 8 日星期三
時間:美國東部時間下午 5 點
免費電話:877-545-0523;代碼:869604
國際:973-528-0016;代碼:869604
網絡直播鏈接:

Conference Call Replay Information

電話會議重播信息

Toll Free: 877-481-4010
International: 919-882-2331
Replay Passcode: 50588
Replay Webcast Link:

免費電話:877-481-4010
國際:919-882-2331
重播密碼:50588
重播網絡直播鏈接:

Save the Date: Kingsway to Host Investor Day on May 20, 2024 in New York City

保存日期:金斯威將於2024年5月20日在紐約市舉辦投資者日

The investor day will take place at the New York Stock Exchange (RSVP required) and will also be available virtually at the investors section on the company's website: kingsway-financial.com. Individuals interested in attending the in-person investor day, as well as the offsite cocktail reception, may RSVP by emailing James@HaydenIR.com. A live webcast, including video, audio and presentation slides, will be accessible on kingsway-financial.com at the time of the meeting.

投資者日將在紐約證券交易所舉行(需要回復),也將在該公司網站kingsway-financial.com的投資者專區虛擬開放。有興趣參加面對面投資者日以及場外雞尾酒會的個人可以通過發送電子郵件至 James@HaydenIR.com 進行回覆。會議召開時,將在kingsway-financial.com上觀看包括視頻、音頻和演示幻燈片在內的網絡直播。

About the Company

關於本公司

Kingsway is a holding company that owns or controls subsidiaries primarily in the extended warranty and business services industries. The common shares of Kingsway are listed on the New York Stock Exchange under the trading symbol "KFS."

Kingsway是一家控股公司,主要擁有或控制延保和商業服務行業的子公司。金斯威的普通股在紐約證券交易所上市,交易代碼爲 “KFS”。

The Company serves the extended warranty industry through its operating subsidiaries IWS (iwsgroup.com), Penn Warranty (pennwarranty.com), Preferred Warranties (preferredwarranties.com) and Trinity Warranty Solutions (trinitywarranty.com).

該公司通過其運營子公司IWS(iwsgroup.com)、賓夕法尼亞保修公司(pennwarranty.com)、優先保修(preferredwarranties.com)和三一保修解決方案(trinitywarranty.com)爲延長保修行業提供服務。

The Company serves the business services industry through its operating subsidiaries CSuite (csuitefinancialpartners.com), Ravix (ravixgroup.com), Secure Nursing Service (securenursing.com), SPI Software (spisoftware.com) and Digital Diagnostics, Inc (ddimagingusa.com).

該公司通過其運營子公司CSuite(csuitefinancialpartners.com)、Ravix(ravixgroup.com)、安全護理服務(securenursing.com)、SPI軟件(spisoftware.com)和數字診斷公司(ddimagingusa.com)爲商業服務行業提供服務。

Non U.S. GAAP Financial Measure

非美國公認會計准則財務指標

Management believes that non-GAAP adjusted EBITDA, when presented in conjunction with comparable GAAP measures, provides useful information about the Company's operating results and enhances 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. Investors should consider this non-GAAP measure 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.

管理層認爲,非公認會計准則調整後的息稅折舊攤銷前利潤與可比的GAAP指標結合使用時,可以提供有關公司經營業績的有用信息,並增強評估公司財務業績的整體能力。管理層使用非公認會計准則調整後的息稅折舊攤銷前利潤,以及根據公認會計原則衡量其他績效指標,在規劃、預算和審查其業務業績方面比較運營的相對業績。非公認會計准則調整後的息稅折舊攤銷前利潤使投資者能夠對公司不同時期的核心業務經營業績進行更有意義的比較。管理層認爲,非公認會計准則調整後的息稅折舊攤銷前利潤,結合公司在公認會計原則下的業績和隨之而來的對賬情況,可以提供有關公司業務的有用信息,不考慮潛在的扭曲。管理層認爲,通過消除由所附附表中列出的因素造成的各期經營業績的潛在差異,管理層認爲,非公認會計准則調整後的息稅折舊攤銷前利潤可以爲比較正在評估的基礎業務的當前業績提供有用的額外基礎。除了根據公認會計原則編制的財務報告指標外,投資者還應考慮將這種非公認會計准則指標作爲替代品或優於這些指標。鼓勵投資者查看公司根據公認會計原則編制的財務業績,以了解公司的業績,同時考慮所有相關因素。

Forward-Looking Statements

前瞻性陳述

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 2023 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.

本新聞稿可能包括1933年《證券法》第27A條和1934年《證券交易法》第21E條所指的 “前瞻性陳述”,這些陳述不是歷史事實,涉及的風險和不確定性可能導致實際業績與預期和預測結果存在重大差異。諸如 “期望”、“相信”、“預期”、“打算”、“估計”、“尋求” 等詞語以及類似的詞語和表述旨在識別此類前瞻性陳述;但是,沒有任何此類詞彙並不意味着陳述不是前瞻性陳述。此類前瞻性陳述與未來事件或未來業績有關,但根據現有信息,反映了金斯威管理層當前的信念。許多因素可能導致實際事件、業績或業績與前瞻性陳述中討論的事件、業績和結果存在重大差異。有關確定可能導致實際業績與前瞻性陳述中預期結果存在重大差異的重要因素的信息,請參閱公司向美國證券交易委員會提交的2023年10-K表年度報告以及隨後向美國證券交易委員會提交的10-Q表和8-K表中標題爲 “風險因素” 的部分。除非適用的證券法明確要求,否則本公司不打算或有義務更新或修改任何前瞻性陳述,無論是由於新信息、未來事件還是其他原因。

Additional Information

附加信息

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 , or through the Company's website at .

有關Kingsway的更多信息,包括其年度報告的副本,可以在美國證券交易委員會網站www.sec.gov的EDGAR部分、加拿大證券管理局的網站或通過公司的網站獲取。

Kingsway Financial Services Inc.
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted Consolidated EBITDA
(in thousands)
(UNAUDITED)

金斯威金融服務公司
GAAP淨收益(虧損)與非公認會計准則調整後的合併息稅折舊攤銷前利潤的對賬
(以千計)
(未經審計)

Twelve
Months
Ended
For the Three Months Ended
3/31/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023
GAAP Net Income (Loss)
$ (6,155) $ (2,328) $ (1,485) $ (675) $ (1,667)
Non-GAAP Adjustments:
Discontinued operations
1,858 213 1,877 (122) (110)
Gain on sale of PWSC (1)
(342) - - (342) -
Changes in fair value; realized gains/losses (2)
(423) 411 217 174 (1,225)
Employee related expenses (3)
2,069 467 755 479 368
Other items (4)
3,109 61 1,081 334 1,633
Depreciation, amortization, tax and interest expense
8,687 3,280 177 2,450 2,780
Total Non-GAAP Adjustments
14,958 4,432 4,107 2,973 3,446
Non-GAAP Adjusted Consolidated EBITDA
$ 8,803 $ 2,104 $ 2,622 $ 2,298 $ 1,779
十二

已結束
在已結束的三個月中
3/31/2024 3/31/2024 12/31/2023 2023 年 9 月 30 日 6/30/2023
GAAP 淨收益(虧損)
$ (6,155) $ (2,328) $ (1,485) $ (675) $ (1,667)
非公認會計准則調整:
已終止的業務
1,858 213 1,877 (122) (110)
出售PWSC的收益 (1)
(342) - - (342) -
公允價值變動;已實現收益/虧損 (2)
(423) 411 217 174 (1,225)
員工相關費用 (3)
2,069 467 755 479 368
其他物品 (4)
3,109 61 1,081 334 1,633
折舊、攤銷、稅收和利息支出
8,687 3,280 177 2,450 2780
非公認會計准則調整總額
14,958 4,432 4,107 2,973 3,446
非公認會計准則調整後的合併息稅折舊攤銷前利潤
$ 8,803 $ 2,104 $ 2,622 $ 2,298 $ 1,779
Twelve
Months
Ended
For the Three Months Ended
3/31/2023 3/31/2023 12/31/2022 9/30/2022 6/30/2022
GAAP Net Income (Loss)
$ 45,408 $ 27,839 $ (17,339) $ 37,273 $ (2,365)
Non-GAAP Adjustments:
Discontinued operations
16,455 (107) 15,678 1,670 (786)
Gain on extinguishment of debt (5)
(31,616) (31,616) - - -
Gain on sale of PWSC (1)
(26,447) - - (26,447) -
Changes in fair value; realized gains/losses (2)
(11,576) 145 (1,249) (12,951) 2,479
Employee related expenses (3)
1,881 383 670 321 507
Other items (4)
2,393 591 1,532 184 86
Depreciation, amortization, tax and interest expense
16,008 5,164 4,053 3,573 3,218
Total Non-GAAP Adjustments
(32,902) (25,440) 20,684 (33,650) 5,504
Non-GAAP Adjusted Consolidated EBITDA (6)
$ 12,506 $ 2,399 $ 3,345 $ 3,623 $ 3,139
十二

已結束
在已結束的三個月中
3/31/2023 3/31/2023 12/31/2022 9/30/2022 6/30/2022
GAAP 淨收益(虧損)
$ 45,408 $ 27,839 $ (17,339) $ 37,273 $ (2,365)
非公認會計准則調整:
已終止的業務
16,455 (107) 15,678 1,670 (786)
清償債務的收益 (5)
(31,616) (31,616) - - -
出售PWSC的收益 (1)
(26,447) - - (26,447) -
公允價值變動;已實現收益/虧損 (2)
(11,576) 145 (1,249) (12,951) 2479
員工相關費用 (3)
1,881 383 670 321 507
其他物品 (4)
2,393 591 1,532 184 86
折舊、攤銷、稅收和利息支出
16,008 5,164 4,053 3,573 3,218
非公認會計准則調整總額
(32,902) (25,440) 20,684 (33,650) 5,504
非公認會計准則調整後的合併息稅折舊攤銷前利潤 (6)
$ 12,506 $ 2,399 $ 3,345 $ 3,623 $ 3,139

(1)Gain on sale of PWSC, net of transaction expenses that are included in consolidated operating expenses, as well as income taxes associated with the sale. The Company estimates that had the gain not occurred, the Company would have recorded a tax benefit; therefore taxes of $6.1 million are included in this line item for the three months ended 9/30/22.
(2)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 gain on the change in fair value of the trust preferred security options; and change in the fair value of the Ravix earn-out (changes in fair value recorded as other income or expense).
(3)Employee related expenses includes charges relating to severance and consulting agreements pertaining to former key employees; 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).
(4)Other items include: legal expenses associated with the Company's defense against significant litigation matters; acquisition-related expenses; expense relating to the settlement of all remaining Amigo claims; and other non-recurring items.
(5)Gain on extinguishment of debt consists of a $31.6 million gain related to the repurchase of TruPs debt having a principal amount of $75.5 million and results from removing the fair value of the debt ($56.1 million), deferred interest payable ($23.0 million) and accumulated other comprehensive income ($27.2 million) liabilities; the trust preferred debt repurchase options ($17.7 million) and accrued income receivable ($0.6 million) assets. See Note 11 "Debt," to the unaudited consolidated interim financial statements, for further discussion.
(6)Includes the results of PWSC through the date of sale (end of July 2022).
(1) PWSC的出售收益,扣除合併運營費用中包含的交易費用以及與出售相關的所得稅。該公司估計,如果沒有出現收益,公司將獲得稅收優惠;因此,在截至22年9月30日的三個月中,該細列項目中包括610萬美元的稅款。
(2) 包括非核心投資的已實現和未實現損益;次級債務公允價值的變動(扣除可歸因於特定工具信用風險的部分);信託優先證券期權公允價值變動的未實現收益;以及Ravix收益公允價值的變動(記爲其他收入或支出的公允價值變動)。
(3) 員工相關費用包括與前關鍵員工相關的遣散費和諮詢協議的相關費用;因向員工發放和修改股票獎勵而產生的非現金支出;以及與過渡期內提供幫助的員工相關的費用,過渡期結束後(自收購之日起大約一年),預計不會被替換。
(4) 其他項目包括:與公司就重大訴訟事項進行辯護相關的法律費用;與收購相關的費用;與結算所有剩餘的Amigo索賠相關的費用;以及其他非經常性項目。
(5) 債務清償收益包括與回購本金爲7,550萬美元的特朗普債務相關的3,160萬美元收益,該收益來自去除債務的公允價值(5,610萬美元)、遞延應付利息(2300萬美元)和累計其他綜合收益(2720萬美元)負債;信託優先債務回購期權(1,770萬美元)和應計應收收入(60萬美元)資產。有關進一步討論,請參閱未經審計的合併中期財務報表附註11 “債務”。
(6) 包括截至銷售之日(2022年7月底)的PWSC業績。

Kingsway Financial Services Inc.
Reconciliation of Extended Warranty Segment Operating Income to
Non-GAAP Adjusted EBITDA and Pro Forma Non-GAAP Adjusted EBITDA
(in thousands)
(UNAUDITED)

金斯威金融服務公司
延長保修分部的營業收入與之對賬
非公認會計准則調整後的息稅折舊攤銷前利潤和預計的非公認會計准則調整息稅折舊攤銷前利潤
(以千計)
(未經審計)

Twelve
Months
Ended
For the Three Months Ended
3/31/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023
GAAP Operating Income for Extended Warranty segment
$ 6,627 $ 1,076 $ 2,381 $ 1,778 $ 1,392
Non-GAAP Adjustments:
Investment income (1)
1,141 311 301 273 256
Gain (loss) on sale of investments (2)
48 9 13 14 12
Depreciation
233 52 62 57 62
Total Non-GAAP Adjustments
1,422 372 376 344 330
Non-GAAP adjusted EBITDA for Extended Warranty segment
$ 8,049 $ 1,448 $ 2,757 $ 2,122 $ 1,722
十二

已結束
在已結束的三個月中
3/31/2024 3/31/2024 12/31/2023 2023 年 9 月 30 日 6/30/2023
GAAP 延長保修期部分的營業收入
$ 6,627 $ 1,076 $ 2,381 $ 1,778 $ 1,392
非公認會計准則調整:
投資收益 (1)
1,141 311 301 273 256
出售投資收益(虧損)(2)
48 9 13 14 12
折舊
233 52 62 57 62
非公認會計准則調整總額
1,422 372 376 344 330
延保板塊非公認會計准則調整後的息稅折舊攤銷前利潤
$ 8,049 $ 1,448 $ 2757 $ 2,122 $ 1,722
Twelve
Months
Ended
For the Three Months Ended
3/31/2023 3/31/2023 12/31/2022 9/30/2022 6/30/2022
GAAP Operating Income for Extended Warranty segment
$ 9,588 $ 1,432 $ 2,759 $ 2,461 $ 2,936
Non-GAAP Adjustments:
Investment income (1)
665 231 193 145 96
Gain (loss) on sale of investments (2)
1,020 98 (23) 961 (16)
Depreciation
282 64 61 70 87
Total Non-GAAP Adjustments
1,967 393 231 1,176 167
Non-GAAP adjusted EBITDA for Extended Warranty segment
$ 11,555 $ 1,825 $ 2,990 $ 3,637 $ 3,103
PWSC operating income (3)
(590) - - 147 (737)
PWSC depreciation (3)
(33) - - (8) (25)
Pro forma Non-GAAP adjusted EBITDA for Extended Warranty segment
$ 10,932 $ 1,825 $ 2,990 $ 3,776 $ 2,341
十二

已結束
在已結束的三個月中
3/31/2023 3/31/2023 12/31/2022 9/30/2022 6/30/2022
GAAP 延長保修期部分的營業收入
$ 9,588 $ 1,432 $ 2,759 $ 2,461 $ 2,936
非公認會計准則調整:
投資收益 (1)
665 231 193 145 96
出售投資收益(虧損)(2)
1,020 98 (23) 961 (16)
折舊
282 64 61 70 87
非公認會計准則調整總額
1,967 393 231 1,176 167
延保板塊非公認會計准則調整後的息稅折舊攤銷前利潤
$ 11,555 $ 1,825 $ 2,990 $ 3,637 $ 3,103
PWSC 營業收入 (3)
(590) - - 147 (737)
PWSC 折舊 (3)
(33) - - (8) (25)
延期保修細分市場經非公認會計准則調整後的息稅折舊攤銷前利潤預計
$ 10,932 $ 1,825 $ 2,990 $ 3,776 $ 2,341
(1)Investment income arising as part of Extended Warranty segment's minimum holding requirements.
(2)Realized Gains (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.
(3)Amounts relating to the sale of PWSC (end of July 2022) in order to remove PWSC from all periods presented.
(1) 作爲延長保修板塊最低持有量要求的一部分產生的投資收入。
(2) 已實現收益(虧損)來自作爲延長保修部分最低持有量要求的一部分以信託形式持有的投資,或者來自部署多餘現金所產生的已實現收益(虧損)。
(3) 與出售PWSC相關的金額(2022年7月底),以從所有列報的期限中刪除PWSC。

Kingsway Financial Services Inc.
Reconciliation of KSX Segment Operating Income to Non-GAAP Adjusted EBITDA
(in thousands)
(UNAUDITED)

金斯威金融服務公司
KSX分部營業收入與非公認會計准則調整後息稅折舊攤銷前利潤的對賬
(以千計)
(未經審計)

Twelve
Months
Ended
For the Three Months Ended
3/31/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023
GAAP Operating Income for KSX segment
$ 5,018 $ 1,343 $ 1,056 $ 1,003 $ 1,616
Non-GAAP Adjustments:
Employee costs (1)
431 138 128 87 78
Depreciation
88 64 24 - -
Total Non-GAAP Adjustments
519 202 152 87 78
Non-GAAP adjusted EBITDA for KSX segment
$ 5,537 $ 1,545 $ 1,208 $ 1,090 $ 1,694
十二

已結束
在已結束的三個月中
3/31/2024 3/31/2024 12/31/2023 2023 年 9 月 30 日 6/30/2023
KSX板塊的GAAP營業收入
$ 5,018 $ 1,343 $ 1,056 $ 1,003 $ 1,616
非公認會計准則調整:
員工成本 (1)
431 138 128 87 78
折舊
88 64 24 - -
非公認會計准則調整總額
519 202 152 87 78
KSX板塊經非公認會計准則調整後的息稅折舊攤銷前利潤
$ 5,537 $ 1,545 $ 1,208 $ 1,090 $ 1,694
Twelve Months Ended For the Three Months Ended
3/31/2023 3/31/2023 12/31/2022 9/30/2022 6/30/2022
GAAP Operating Income for KSX segment
$ 4,319 $ 1,577 $ 1,126 $ 723 $ 893
Non-GAAP Adjustments:
Employee costs (1)
267 87 70 55 55
Total Non-GAAP Adjustments
267 87 70 55 55
Non-GAAP adjusted EBITDA for KSX segment
$ 4,586 $ 1,664 $ 1,196 $ 778 $ 948
十二個月已結束 在已結束的三個月中
3/31/2023 3/31/2023 12/31/2022 9/30/2022 6/30/2022
KSX板塊的GAAP營業收入
$ 4,319 $ 1,577 $ 1,126 $ 723 $ 893
非公認會計准則調整:
員工成本 (1)
267 87 70 55 55
非公認會計准則調整總額
267 87 70 55 55
KSX板塊經非公認會計准則調整後的息稅折舊攤銷前利潤
$ 4,586 $ 1,664 $ 1,196 $ 778 $ 948
(1)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).
(1) 與員工在過渡期內提供援助相關的費用,過渡期結束後(自收購之日起大約一年),預計不會予以補償。

SOURCE: Kingsway Financial Services, Inc.

來源:金斯威金融服務公司


譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論