Kin SPAC Presentation Deck
For a growing carrier, Kin's reciprocal carrier is more capital efficient
Illustrative Example¹
Typical Stock Carrier
Gross Written Premium
Gross Earned Premium
Reinsurance + Loss/LAE + Other Expenses
Underwriting Profit
Combined Ratio
Taxes
Monthly Written Premium
Surplus Contribution
Surplus Contribition
Statutory Surplus
Cumulative Surplus Growth
Kin Interinsurance Network
Monthly Written Premium
Surplus Contribution
Gross Written Premium.
Gross Earned Premium
Taxes
Reinsurance + Loss/LAE + Other Expenses
Underwriting Profit
Unadjusted Combined Ratio
kin.com | 80
Surplus Contribition
Statutory Surplus
Cumulative Surplus Growth
1.
2.
$1,100
0
$10,000
$1,000
$100
0
$10,000
1
$1,100
$92
($88)
$4
96%
($1)
$10,003
0.0%
1
$1,000
$83
($88)
($5)
106%
$100
$10,095
1.0%
Month
2
$1,100
$183
($176)
$7
96%
($2)
Month
2
$10,009 $10,017
0.1%
0.2%
$1,000
$167
3
$100
$1,100
$275
$10,186
1.9%
($264)
$11
96%
($2)
3
($176) ($264)
($9)
($14)
106%
106%
$1,000
$250
$100
$10,272
2.7%
1yr Total
$13,200
$7,150
($6,864)
$286
96%
($60)
$10,226
2.3%
lyr Total
$12,000
$6,500
($6,864)
($364)
106%
$1,200
$10,836
8.4%
Kin's reciprocal carrier will grow
statutory surplus 3.7x faster² with the
same cost inputs, customer payments
and surplus starting point,
Outstanding Stat. Surplus
Typical Stock Carrier vs KIN Surplus Growth
$10,836
$11,000
$10,800
$10,600
$10,400
$10,200
$10,000
1
2 3 4 5 6 7 8
Months From Start
-Typical Stock Carrier
9
Illustrative examples use same Reinsurance, Loss + LAE, and Other expense inputs as prior 2 slides
Based on statutory accounting & expensing changes Kin carrier implemented starting in Q3'2021, in which Kin's AIF, Claims, and Agency fees are
now paid on Earned vs Written Premium
$10,226
10 11
-Kin Interinsurance Network
12
kin.
For Every New NormalView entire presentation