UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark one)

☑

☒

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, ~~2017~~

2021

☐
☐		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

~~KINGSTONE COMPANIES, INC.~~

~~(Exact name of registrant as specified in its charter)~~

		KINGSTONE COMPANIES, INC.
(Exact name of registrant as specified in its charter)

Delaware		36-2476480
(State or other jurisdiction of incorporation or organization)		~~36-2476480~~ (I.R.S. Employer Identification Number)

15 Joys Lane

Kingston, NY 12401

(Address of principal executive offices)

(845) 802-7900

(Registrant’s telephone number, including area code)

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, $0.01 par value per share	KINS	Nasdaq Capital Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☑☒ No ☐

Indicate by check mark whether the registrant has submitted electronically ~~and posted on its corporate Web site, if any,~~ every Interactive Data File required to be submitted ~~and posted~~ pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit ~~and post~~ such files). Yes ☑☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer”, and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer	☐	☐	Accelerated filer		☐
Non-accelerated filer	☒	☐ ~~(Do not check if a smaller reporting company)~~	Smaller reporting company		☑ ☒
			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. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☑

☒

As of November ~~9, 2017,~~12, 2021, there were ~~10,626,402~~10,483,132 shares of the registrant’s common stock outstanding.

~~KINGSTONE COMPANIES, INC.~~

~~INDEX~~


						~~PAGE~~

KINGSTONE COMPANIES, INC.

INDEX

					PAGE

PART I — FINANCIAL INFORMATION					4	2
		Item 1 —		Financial Statements		4	2
				Condensed Consolidated Balance Sheets at September 30, ~~2017~~2021 (Unaudited) and December 31, ~~2016~~2020		4	2
				Condensed Consolidated Statements of ~~Income~~Operations and Comprehensive Income (Loss) for the three months and nine months ended September 30, ~~2017~~2021 (Unaudited) and ~~2016~~2020 (Unaudited)		5	3
				~~Condensed Consolidated Statement of Stockholders’ Equity for the nine months ended September 30, 2017 (Unaudited)~~			4
				Condensed Consolidated Statements of ~~Cash Flows~~Stockholders’ Equity for the three months and nine months ended September 30, ~~2017~~2021 (Unaudited) and ~~2016~~2020 (Unaudited)		6-7	5
			Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2021 (Unaudited) and 2020 (Unaudited)		8
			Notes to Condensed Consolidated Financial Statements (Unaudited)		9	6
		Item 2 —		Management’s Discussion and Analysis of Financial Condition and Results of Operations		40	34
		Item 3 —		Quantitative and Qualitative Disclosures About Market Risk		72	68
		Item 4 —		Controls and Procedures		72	68

PART II — OTHER INFORMATION					74	69
		Item 1 —		Legal Proceedings		74	69
		Item 1A —		Risk Factors		74	69
		Item 2 —		Unregistered Sales of Equity Securities and Use of Proceeds		74	69
		Item 3 —		Defaults Upon Senior Securities		74	69
	Item 4 —		Mine Safety Disclosures		74
	Item 5 —		Other Information		74
	Item 6 —		Exhibits		75
Signatures					76


	~~Item 4 —~~	~~Mine Safety Disclosures~~	69	2
	~~Item 5 —~~	~~Other Information~~	69
	~~Item 6 —~~	~~Exhibits~~	70	Table of Contents
~~Signatures~~			71
~~EXHIBIT 3(a)~~ ~~EXHIBIT 3(b)~~ ~~EXHIBIT 31(a)~~
~~EXHIBIT 31(b)~~
~~EXHIBIT 32~~
~~EXHIBIT 101.INS XBRL Instance Document~~ ~~EXHIBIT 101.SCH XBRL Taxonomy Extension Schema~~ ~~EXHIBIT 101.CAL XBRL Taxonomy Extension Calculation Linkbase~~ ~~EXHIBIT 101.DEF XBRL Taxonomy Extension Definition Linkbase~~ ~~EXHIBIT 101.LAB XBRL Taxonomy Extension Label Linkbase~~ ~~EXHIBIT 101.PRE XBRL Taxonomy Extension Presentation Linkbase~~

Forward-Looking Statements

This Quarterly Report ~~on Form 10-Q~~ contains ~~forward-looking~~forward‑looking statements ~~as that term is defined in~~within the ~~federal securities laws.~~meaning of the Private Securities Litigation Reform Act of 1995. The events described in ~~forward-looking~~forward‑looking statements contained in this Quarterly Report may not occur. Generally, these statements relate to business plans or strategies, projected or anticipated ~~benefits~~results or other consequences of our plans or strategies, projected or anticipated ~~benefits~~results from acquisitions to be made by us, or projections involving anticipated revenues, earnings, costs or other aspects of our operating results. The words ~~"may," "will," "expect," "believe," "anticipate," "project," "plan," "intend," "estimate,"~~“may,” “will,” “expect,” “believe,” “anticipate,” “project,” “plan,” “intend,” “estimate,” and ~~"continue,"~~“continue,” and their opposites and similar expressions are intended to identify ~~forward-looking~~forward‑looking statements. We caution you that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our control, ~~that~~which may influence the accuracy of the statements and the projections upon which the statements are based. Factors which may ~~affect our~~cause actual results and outcomes to differ materially from those contained in the forward-looking statements include, but are not limited to the risks and uncertainties discussed in Part I Item 71A (“Risk Factors”) of our Annual Report under “Factors That May Affect Future Results and Financial Condition” on Form 10-K for the year ended December 31, ~~2016 under “Factors That May Affect Future Results~~2020 and ~~Financial Condition.”~~

Part II, Item 1A of this Quarterly Report.

Any one or more of these uncertainties, risks and other influences could materially affect our results of operations and whether ~~forward-looking~~forward‑looking statements made by us ultimately prove to be accurate. Our actual results, performance and achievements could differ materially from those expressed or implied in these ~~forward-looking~~forward‑looking statements. We undertake no obligation to publicly update or revise any ~~forward-looking~~forward‑looking statements, whether from new information, future events or ~~otherwise.~~

otherwise except as required by law.

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements.

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets

September 30,

December 31,

2017

2016

(unaudited)

Assets

Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of

$5,181,159 at September 30, 2017 and $5,298,119 at December 31, 2016)
$4,846,349
$5,094,902
Fixed-maturity securities, available-for-sale, at fair value (amortized cost of


$110,315,798 at September 30, 2017 and $80,596,628 at December 31, 2016)
  111,789,752
  80,428,828
Equity securities, available-for-sale, at fair value (cost of $12,706,538


at September 30, 2017 and $9,709,385 at December 31, 2016)
  13,221,116
  9,987,686
Total investments
  129,857,217
  95,511,416
Cash and cash equivalents
  25,880,306
  12,044,520
Premiums receivable, net
  13,394,800
  11,649,398
Reinsurance receivables, net
  24,971,272
  32,197,765
Deferred policy acquisition costs
  14,381,976
  12,239,781
Intangible assets, net
  1,095,000
  1,350,000
Property and equipment, net
  4,187,325
  3,011,373
Other assets
  1,638,899
  1,442,209
Total assets
$215,406,795
$169,446,462



Liabilities


Loss and loss adjustment expense reserves
$42,290,797
$41,736,719
Unearned premiums
  63,442,903
  54,994,375
Advance premiums
  2,086,589
  1,421,560
Reinsurance balances payable
  1,812,348
  2,146,017
Deferred ceding commission revenue
  3,953,749
  6,851,841
Accounts payable, accrued expenses and other liabilities
  6,874,636
  5,448,448
Deferred income taxes
  1,128,088
  166,949
Total liabilities
  121,589,110
  112,765,909



Commitments and Contingencies





Stockholders' Equity


Preferred stock, $.01 par value; authorized 2,500,000 shares
  -
  -
Common stock, $.01 par value; authorized 20,000,000 shares; issued 11,610,216 shares


at September 30, 2017 and 8,896,335 at December 31, 2016; outstanding


10,623,407 shares at September 30, 2017 and 7,921,866 shares at December 31, 2016
  116,102
  88,963
Capital in excess of par
  68,306,831
  37,950,401
Accumulated other comprehensive income
  1,312,431
  72,931
Retained earnings
  26,254,620
  20,563,720

  95,989,984
  58,676,015
Treasury stock, at cost, 986,809 shares at September 30, 2017


and 974,469 shares at December 31, 2016
  (2,172,299)
  (1,995,462)
Total stockholders' equity
  93,817,685
  56,680,553



Total liabilities and stockholders' equity
$215,406,795
$169,446,462

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
	September 30,			December 31,
	2021			2020
	(unaudited)
Assets
Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of
$9,699,504 at September 30, 2021 and $8,194,824 at December 31, 2020)	$	9,166,983		$	7,368,815
Fixed-maturity securities, available-for-sale, at fair value (amortized cost of
$145,435,406 at September 30, 2021 and $145,045,584 at December 31, 2020)		153,289,242			157,549,272
Equity securities, at fair value (cost of $37,545,241 at September 30, 2021 and
$32,571,166 at December 31, 2020)		40,060,872			34,413,313
Other investments		7,379,111			3,518,626
Total investments		209,896,208			202,850,026
Cash and cash equivalents		36,108,088			19,463,742
Premiums receivable, net		11,309,319			11,819,639
Reinsurance receivables, net		22,962,014			45,460,729
Deferred policy acquisition costs		21,261,916			20,142,515
Intangible assets		500,000			500,000
Property and equipment, net		8,526,162			8,083,123
Other assets		9,662,834			9,262,493
Total assets	$	320,226,541		$	317,582,267

Liabilities
Loss and loss adjustment expense reserves	$	101,044,118		$	82,801,228
Unearned premiums		92,653,778			90,009,272
Advance premiums		5,325,514			2,660,354
Reinsurance balances payable		4,266,092			6,979,735
Deferred ceding commission revenue		87,846			93,519
Accounts payable, accrued expenses and other liabilities		8,700,342			8,433,233
Deferred income taxes, net		537,848			4,156,913
Long-term debt, net		29,779,746			29,647,611
Total liabilities		242,395,284			224,781,865

Commitments and Contingencies (Note 11)

Stockholders' Equity
Preferred stock, $.01 par value; authorized 2,500,000 shares		0			0
Common stock, $.01 par value; authorized 20,000,000 shares; issued 11,947,619 shares
at September 30, 2021 and 11,871,307 shares at December 31, 2020; outstanding
10,476,213 shares at September 30, 2021 and 10,616,815 shares at December 31, 2020		119,476			118,713
Capital in excess of par		72,025,035			70,769,165
Accumulated other comprehensive income		6,206,680			9,880,062
Retained earnings		5,047,547			15,928,345
		83,398,738			96,696,285
Treasury stock, at cost, 1,471,406 shares at September 30, 2021
and 1,254,492 shares at December 31, 2020		(5,567,481	)		(3,895,883	)
Total stockholders' equity		77,831,257			92,800,402

Total liabilities and stockholders' equity	$	320,226,541		$	317,582,267

See accompanying notes to condensed consolidated financial statements.

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited)

For the Three Months Ended

For the Nine Months Ended

September 30,

September 30,

2017

2016

2017

2016

Revenues

Net premiums earned
$21,514,408
$15,646,181
$54,837,883
$45,188,731
Ceding commission revenue
  1,717,610
  2,934,928
  8,208,000
  8,274,290
Net investment income
  1,033,307
  709,072
  2,917,111
  2,286,199
Net realized gains on investments
  20,998
  241,035
  96,915
  604,903
Other income
  328,330
  297,181
  926,189
  831,036
Total revenues
  24,614,653
  19,828,397
  66,986,098
  57,185,159





Expenses




Loss and loss adjustment expenses
  7,073,323
  5,134,854
  22,821,241
  20,405,545
Commission expense
  5,500,483
  4,603,755
  15,491,027
  13,400,029
Other underwriting expenses
  4,475,455
  4,039,209
  12,887,488
  10,981,784
Other operating expenses
  1,069,005
  530,261
  2,731,499
  1,292,196
Depreciation and amortization
  378,518
  262,387
  1,023,390
  835,388
Total expenses
  18,496,784
  14,570,466
  54,954,645
  46,914,942





Income from operations before taxes
  6,117,869
  5,257,931
  12,031,453
  10,270,217
Income tax expense
  2,043,948
  1,797,305
  3,976,560
  3,426,298
Net income
  4,073,921
  3,460,626
  8,054,893
  6,843,919





Other comprehensive income, net of tax




Gross change in unrealized gains




on available-for-sale-securities
  499,077
  60,391
  1,974,946
  2,418,305





Reclassification adjustment for gains




included in net income
  (20,998)
  (241,035)
  (96,915)
  (604,903)
Net change in unrealized gains (losses)
  478,079
  (180,644)
  1,878,031
  1,813,402
Income tax (expense) benefit related to items




of other comprehensive income (loss)
  (162,547)
  61,419
  (638,531)
  (616,557)
Other comprehensive income (loss), net of tax
  315,532
  (119,225)
  1,239,500
  1,196,845





Comprehensive income
$4,389,453
$3,341,401
$9,294,393
$8,040,764





Earnings per common share:




Basic
$0.38
$0.44
$0.78
$0.89
Diluted
$0.38
$0.43
$0.77
$0.89





Weighted average common shares outstanding




Basic
  10,626,242
  7,911,353
  10,307,689
  7,676,887
Diluted
  10,832,739
  7,972,925
  10,500,272
  7,729,712





Dividends declared and paid per common share
$0.0800
$0.0625
$0.2225
$0.1875

Table of Contents

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)
	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
	2021			2020			2021			2020

Revenues
Net premiums earned	$	36,803,251		$	27,521,081		$	106,828,895		$	81,099,387
Ceding commission revenue		(7,276	)		3,448,774			37,400			10,760,087
Net investment income		1,676,596			1,494,086			5,137,867			4,771,936
Net gains (losses) on investments		204,534			2,107,876			5,480,202			(1,638,674	)
Other income		280,869			250,654			577,261			772,672
Total revenues		38,957,974			34,822,471			118,061,625			95,765,408

Expenses
Loss and loss adjustment expenses		35,740,235			20,117,975			79,060,117			49,317,427
Commission expense		8,201,935			8,036,298			24,711,115			23,652,765
Other underwriting expenses		6,562,743			6,346,846			19,722,705			19,434,110
Other operating expenses		855,499			1,038,453			3,141,077			3,364,483
Depreciation and amortization		820,091			710,181			2,480,085			2,070,435
Interest expense		456,545			456,545			1,369,635			1,369,635
Total expenses		52,637,048			36,706,298			130,484,734			99,208,855

Loss before taxes		(13,679,074	)		(1,883,827	)		(12,423,109	)		(3,443,447	)
Income tax benefit		(3,060,809	)		(655,971	)		(2,817,108	)		(1,379,578	)
Net loss		(10,618,265	)		(1,227,856	)		(9,606,001	)		(2,063,869	)

Other comprehensive (loss) income, net of tax
Gross change in unrealized (losses) gains
on available-for-sale-securities		(829,297	)		1,778,478			(3,578,413	)		5,938,600

Reclassification adjustment for gains
included in net loss		(335,669	)		(606,969	)		(1,071,439	)		(560,696	)
Net change in unrealized (losses) gains		(1,164,966	)		1,171,509			(4,649,852	)		5,377,904
Income tax benefit (expense) related to items
of other comprehensive (loss) income		244,643			(246,017	)		976,470			(1,129,359	)
Other comprehensive (loss) income, net of tax		(920,323	)		925,492			(3,673,382	)		4,248,545

Comprehensive (loss) income	$	(11,538,588	)	$	(302,364	)	$	(13,279,383	)	$	2,184,676

Loss per common share:
Basic	$	(1.01	)	$	(0.12	)	$	(0.90	)	$	(0.19	)
Diluted	$	(1.01	)	$	(0.12	)	$	(0.90	)	$	(0.19	)

Weighted average common shares outstanding
Basic		10,523,515			10,673,077			10,622,988			10,737,853
Diluted		10,523,515			10,673,077			10,622,988			10,737,853

Dividends declared and paid per common share	$	0.0400		$	0.0400		$	0.1200		$	0.1425

See accompanying notes to condensed consolidated financial statements.

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statement of Stockholders' Equity (Unaudited)

Nine months ended September 30, 2017

Accumulated

Capital

Other

Preferred Stock

Common Stock

in Excess

Comprehensive

Retained
Treasury Stock

Shares

Amount

Shares

Amount

of Par

Income

Earnings

Shares

Amount

Total

Balance, January 1, 2017
  -
$-
  8,896,335
$88,963
$37,950,401
$72,931
$20,563,720
  974,469
$(1,995,462)
$56,680,553
Proceeds from public offering, net of










offering costs of $2,173,000
  -
  -
  2,692,500
  26,925
  30,109,774
  -
  -
  -
  -
  30,136,699
Stock-based compensation
  -
  -
  -
  -
  198,046
  -
  -
  -
  -
  198,046
Vesting of restricted stock awards
  -
  -
  8,966
90
  (90)
  -
  -
  -
  -
  -
Shares deducted from restricted stock










awards for payment of withholding taxes


  (1,163)
  (12)
  (17,681)




  (17,693)
Exercise of stock options
  -
  -
  13,578
  136
  66,381
  -
  -
  -
  -
  66,517
Acquisition of treasury stock
  -
  -
  -
  -
  -
  -
  -
  12,340
  (176,837)
  (176,837)
Dividends
  -
  -
  -
  -
  -
  -
  (2,363,993)
  -
  -
  (2,363,993)
Net income
  -
  -
  -
  -
  -
  -
  8,054,893
  -
  -
  8,054,893
Change in unrealized gains on available-










for-sale securities, net of tax
  -
  -
  -
  -
  -
  1,239,500
  -
  -
  -
  1,239,500
Balance, September 30, 2017
  -
$-
  11,610,216
$116,102
$68,306,831
$1,312,431
$26,254,620
  986,809
$(2,172,299)
$93,817,685

Table of Contents

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Stockholders' Equity (Unaudited)
Three months ended September 30, 2021 and 2020

														Accumulated
											Capital			Other
	Preferred Stock				Common Stock						in Excess			Comprehensive		Retained			Treasury Stock
	Shares		Amount		Shares			Amount			of Par			Income		Earnings			Shares		Amount			Total
Balance, July 1, 2020		-	$	-		11,866,254		$	118,662		$	69,951,549		$	8,091,923	$	14,973,684			1,196,109	$	(3,514,340	)		89,621,478
Stock-based compensation		-		-		-			-			430,896			-		-			-		-			430,896
Vesting of restricted stock awards		-		-		6,790			69			(69	)		-		-			-		0			0
Shares deducted from restricted stock
awards for payment of withholding taxes		-		0		(1,737	)		(18	)		(9,577	)		0		0			-		0			(9,595	)
Acquisition of treasury stock		-		0		-			0			0			0		0			-		0			0
Dividends		-		0		-			0			0			0		(426,990	)		-		0			(426,990	)
Net loss		-		0		-			0			0			0		(1,227,856	)		-		0			(1,227,856	)
Change in unrealized gains on available-
for-sale securities, net of tax		-		0		-			0			0			925,492		0			-		0			925,492
Balance, September 30, 2020		-	$	0		11,871,307		$	118,713		$	70,372,799		$	9,017,415	$	13,318,838			1,196,109	$	(3,514,340	)	$	89,313,425

														Accumulated
											Capital			Other
	Preferred Stock				Common Stock						in Excess			Comprehensive			Retained			Treasury Stock
	Shares		Amount		Shares			Amount			of Par			Income (Loss)			Earnings			Shares		Amount			Total
Balance, July 1, 2021		-	$	-		11,944,220		$	119,442		$	71,567,797		$	7,127,003		$	16,086,337			1,383,077	$	(4,935,933	)	$	89,964,646
Stock-based compensation		-		-		-			-			466,658			-			-			-		-			466,658
Vesting of restricted stock awards		-		-		4,907			49			(49	)		-			-			-		-			-
Shares deducted from restricted stock
awards for payment of withholding taxes		-		-		(1,508	)		(15	)		(9,371	)		-			-			-		0			(9,386	)
Acquisition of treasury stock		-		0		-			0			0			0			0			88,329		(631,548	)		(631,548	)
Dividends		-		0		-			0			0			0			(420,525	)		-		0			(420,525	)
Net loss		-		0		-			0			0			0			(10,618,265	)		-		0			(10,618,265	)
Change in unrealized losses on available-
for-sale securities, net of tax		-		0		-			0			0			(920,323	)		0			-		0			(920,323	)
Balance, September 30, 2021		-	$	0		11,947,619		$	119,476		$	72,025,035		$	6,206,680		$	5,047,547			1,471,406	$	(5,567,481	)	$	77,831,257

See accompanying notes to condensed consolidated financial statements.

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)

Nine months ended September 30,

2017

2016

Cash flows from operating activities:

Net income
$8,054,893
$6,843,919
Adjustments to reconcile net income to net cash flows provided by operating activities:


Net realized gains on sale of investments
  (96,915)
  (604,903)
Depreciation and amortization
  1,023,390
  835,388
Amortization of bond premium, net
  405,832
  310,838
Stock-based compensation
  198,046
  89,814
Deferred income tax expense (benefit)
  322,608
  (172,835)
(Increase) decrease in operating assets:


Premiums receivable, net
  (1,745,402)
  (894,774)
Reinsurance receivables, net
  7,226,493
  57,259
Deferred policy acquisition costs
  (2,142,195)
  (1,197,101)
Other assets
  (219,189)
  (308,505)
Increase (decrease) in operating liabilities:


Loss and loss adjustment expense reserves
  554,078
  (74,177)
Unearned premiums
  8,448,528
  4,873,607
Advance premiums
  665,029
  846,905
Reinsurance balances payable
  (333,669)
  2,307,504
Deferred ceding commission revenue
  (2,898,092)
  217,786
Accounts payable, accrued expenses and other liabilities
  1,426,188
  343,707
Net cash flows provided by operating activities
  20,889,623
  13,474,432



Cash flows from investing activities:


Purchase - fixed-maturity securities available-for-sale
  (38,612,403)
  (33,295,669)
Purchase - equity securities available-for-sale
  (5,298,781)
  (6,728,540)
Redemption - fixed-maturity securities held-to-maturity
  200,000
  -
Sale or maturity - fixed-maturity securities available-for-sale
  8,385,874
  16,374,028
Sale - equity securities available-for-sale
  2,571,122
  6,065,744
Acquisition of fixed assets
  (1,944,342)
  (521,533)
Other investing activities
  -
  250,448
Net cash flows used in investing activities
  (34,698,530)
  (17,855,522)



Cash flows from financing activities:


Net proceeds from issuance of common stock
  30,136,699
  4,807,631
Proceeds from exercise of stock options
  66,517
  12,725
Purchase of treasury stock
  (176,837)
  (113,267)
Withholding taxes paid on vested retricted stock awards
  (17,693)
  -
Dividends paid
  (2,363,993)
  (1,446,684)
Net cash flows provided by financing activities
  27,644,693
  3,260,405



Increase (decrease) in cash and cash equivalents
$13,835,786
$(1,120,685)
Cash and cash equivalents, beginning of period
  12,044,520
  13,551,372
Cash and cash equivalents, end of period
$25,880,306
$12,430,687



Supplemental disclosures of cash flow information:


Cash paid for income taxes
$3,936,000
$3,799,671

Table of Contents

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Stockholders' Equity (Unaudited)
Nine months ended September 30, 2021 and 2020

														Accumulated
											Capital			Other
	Preferred Stock				Common Stock						in Excess			Comprehensive		Retained			Treasury Stock
	Shares		Amount		Shares			Amount			of Par			Income		Earnings			Shares		Amount			Total
Balance, January 1, 2020		-	$	0		11,824,889		$	118,248		$	69,133,918		$	4,768,870	$	16,913,097			1,027,439	$	(2,712,552	)		88,221,581
Stock-based compensation		-		0		-			0			1,373,283			0		0			-		0			1,373,283
Vesting of restricted stock awards		-		0		67,686			676			(676	)		0		0			-		0			0
Shares deducted from restricted stock
awards for payment of withholding taxes		-		0		(21,268	)		(211	)		(133,726	)		0		0			-		0			(133,937	)
Acquisition of treasury stock		-		0		-			0			0			0		0			168,670		(801,788	)		(801,788	)
Dividends		-		0		-			0			0			0		(1,530,390	)		-		0			(1,530,390	)
Net loss		-		0		-			0			0			0		(2,063,869	)		-		0			(2,063,869	)
Change in unrealized gains on available-
for-sale securities, net of tax		-		0		-			0			0			4,248,545		0			-		0			4,248,545
Balance, September 30, 2020		-	$	0		11,871,307		$	118,713		$	70,372,799		$	9,017,415	$	13,318,838			1,196,109	$	(3,514,340	)	$	89,313,425

														Accumulated
											Capital			Other
	Preferred Stock				Common Stock						in Excess			Comprehensive			Retained			Treasury Stock
	Shares		Amount		Shares			Amount			of Par			Income (Loss)			Earnings			Shares		Amount			Total
Balance, January 1, 2021		-	$	-		11,871,307		$	118,713		$	70,769,165		$	9,880,062		$	15,928,345			1,254,492	$	(3,895,883	)	$	92,800,402
Stock-based compensation		-		-		-			-			1,447,725			-			-			-		0			1,447,725
Vesting of restricted stock awards		-		0		104,030			1,040			(1,040	)		0			0			-		0			0
Shares deducted from restricted stock
awards for payment of withholding taxes		-		0		(27,718	)		(277	)		(190,815	)		0			0			-		0			(191,092	)
Acquisition of treasury stock		-		0		-			0			0			0			0			216,914		(1,671,598	)		(1,671,598	)
Dividends		-		0		-			0			0			0			(1,274,797	)		-		0			(1,274,797	)
Net loss		-		0		-			0			0			0			(9,606,001	)		-		0			(9,606,001	)
Change in unrealized losses on available-
for-sale securities, net of tax		-		0		-			0			0			(3,673,382	)		0			-		0			(3,673,382	)
Balance, September 30, 2021		-	$	0		11,947,619		$	119,476		$	72,025,035		$	6,206,680		$	5,047,547			1,471,406	$	(5,567,481	)	$	77,831,257

See accompanying notes to condensed consolidated financial statements.

Table of Contents

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)
Nine months ended September 30,	2021			2020

Cash flows from operating activities:
Net loss	$	(9,606,001	)	$	(2,063,869	)
Adjustments to reconcile net loss to net cash flows provided by (used in)
operating activities:
Net gains on sale of investments		(2,793,522	)		(857,650	)
Net unrealized gains on equity investments		(592,397	)		2,740,489
Net unrealized gains of other investments		(2,094,283	)		(244,165	)
Depreciation and amortization		2,480,085			2,070,435
Bad debt expense		150,024			70,666
Amortization of bond premium, net		165,413			518,146
Amortization of discount and issuance costs on long-term debt		132,135			132,135
Stock-based compensation		1,447,725			1,373,283
Deferred income tax (benefit) expense		(2,642,595	)		1,154,475
(Increase) decrease in operating assets:
Premiums receivable, net		360,296			(1,247,963	)
Reinsurance receivables, net		22,498,715			(14,778,870	)
Deferred policy acquisition costs		(1,119,401	)		718,053
Other assets		(406,756	)		(2,010,253	)
Increase (decrease) in operating liabilities:
Loss and loss adjustment expense reserves		18,242,890			4,480,413
Unearned premiums		2,644,506			(2,215,602	)
Advance premiums		2,665,160			1,727,744
Reinsurance balances payable		(2,713,643	)		(1,652,075	)
Deferred ceding commission revenue		(5,673	)		(528,256	)
Accounts payable, accrued expenses and other liabilities		267,109			1,147,858
Net cash flows provided by (used in) operating activities		29,079,787			(9,465,006	)

Cash flows from investing activities:
Purchase - fixed-maturity securities held-to-maturity		(3,175,686	)		(4,041,750	)
Purchase - fixed-maturity securities available-for-sale		(32,753,786	)		(12,447,259	)
Purchase - equity securities		(17,834,076	)		(15,614,675	)
Purchase - other investments		(2,000,000	)		0
Redemption - fixed-maturity securities held-to-maturity		1,312,500			500,000
Sale or maturity - fixed-maturity securities available-for-sale		33,335,036			29,666,158
Sale - equity securities		14,507,384			8,103,697
Sale - real estate partnership		233,798			0
Acquisition of property and equipment		(2,923,124	)		(2,238,432	)
Net cash flows (used in) provided by investing activities		(9,297,954	)		3,927,739

Cash flows from financing activities:
Withholding taxes paid on vested retricted stock awards		(191,092	)		(133,937	)
Purchase of treasury stock		(1,671,598	)		(801,788	)
Dividends paid		(1,274,797	)		(1,530,390	)
Net cash flows used in financing activities		(3,137,487	)		(2,466,115	)

Increase (decrease) in cash and cash equivalents	$	16,644,346		$	(8,003,382	)
Cash and cash equivalents, beginning of period		19,463,742			32,391,485
Cash and cash equivalents, end of period	$	36,108,088		$	24,388,103

Supplemental disclosures of cash flow information:
Cash paid for income taxes	$	0		$	388,000
Cash paid for interest	$	825,000		$	825,000

See accompanying notes to condensed consolidated financial statements.

Table of Contents

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1 - Nature of Business and Basis of Presentation

Kingstone Companies, Inc. (referred to herein as "Kingstone" or the “Company”), through its wholly owned subsidiary, Kingstone Insurance Company (“KICO”), underwrites property and casualty insurance ~~to small businesses and individuals~~ exclusively through ~~independent~~retail and wholesale agents and brokers. KICO is a licensed insurance company in the States of New York, New Jersey, ~~Connecticut, Pennsylvania,~~ Rhode Island, Massachusetts, Pennsylvania, Connecticut, Maine and ~~Texas.~~New Hampshire. KICO is currently offering its property and casualty insurance products in New York, New Jersey, Rhode Island, Massachusetts, and ~~Pennsylvania.~~Connecticut. Although New Jersey, ~~is now a~~Rhode Island, Massachusetts and Connecticut continue to be growing ~~expansion market~~markets for the Company, ~~the majority~~79.4% and 77.5% of KICO’s ~~business is~~direct written inpremiums for the ~~State~~three months and nine months ended September 30, 2021, respectively, came from the New York policies. Kingstone, through its wholly owned subsidiary, Cosi Agency, Inc. (“Cosi”), a multi-state licensed general agency, accesses alternate forms of ~~New York. In October 2017, a homeowners rate, rule,~~distribution outside of the independent agent and ~~form filing was approved for use by the State of Rhode Island.~~broker network, through which KICO ~~anticipates writing business there in the fourth quarter of 2017.~~

currently distributes its various products.

The accompanying unaudited condensed consolidated financial statements ~~included in this report~~ have been prepared in accordance with U.S. generally accepted accounting principles ~~generally accepted in the United States~~ (“GAAP”) ~~for interim financial information and the instructions to Securities and Exchange Commission (“SEC”) Form 10-Q and Article 8-03 of SEC Regulation S-X.~~. The principles for condensed interim financial information do not require the inclusion of all the information and footnotes required by ~~generally accepted accounting principles~~GAAP for complete financial statements. Therefore, these condensed consolidated financial statements should be read in conjunction with the consolidated financial statements as of and for the year ended December 31, ~~2016~~2020 and notes thereto included in the Company’s Annual Report on Form 10-K filed with the ~~SEC~~Securities and Exchange Commission (the “SEC”) on March ~~16, 2017.~~31, 2021. The accompanying condensed consolidated financial statements have not been audited by an independent registered public accounting firm in accordance with standards of the Public Company Accounting Oversight Board (United States) but, in the opinion of management, such financial statements include all adjustments, consisting only of normal recurring adjustments, necessary for a fair ~~statement~~presentation of the Company’s financial position and results of operations. The results of operations for the nine months ended September 30, ~~2017~~2021 may not be indicative of the results that may be expected for the year ending December 31, ~~2017.~~

2021.

Certain prior year balances were reclassified to conform with the current year presentation.

Note 2 – Accounting Policies

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. ~~Such~~Actual results could differ from these estimates and assumptions, which include the reserves for losses and loss adjustment expenses, and are subject to ~~considerable~~ estimation ~~error~~errors due to the inherent uncertainty in projecting ultimate claim amounts that will be reported and settled over a period of ~~several~~many years. In addition, estimates and assumptions associated with receivables under reinsurance contracts related to contingent ceding commission revenue require ~~considerable judgment~~judgments by management. On an ~~on-going~~ongoing basis, management reevaluates its assumptions and the methods offor calculating ~~its~~these estimates. Actual results may differ significantly from the estimates and assumptions used in preparing the consolidated financial statements.

Table of Contents

Principles of Consolidation

The accompanying condensed consolidated financial statements consist of Kingstone and its following wholly owned subsidiaries: (1) KICO and its wholly owned subsidiaries, CMIC Properties, Inc. (“Properties”) and 15 Joys Lane, LLC (“15 Joys Lane”), which together own the land and building from which KICO ~~operates.~~operates, and (2) Cosi. All significant ~~inter-company~~intercompany account balances and transactions have been eliminated in consolidation.

Accounting Changes

In ~~May 2015,~~December 2019, the Financial Accounting Standards Board ~~(“FASB”~~(the “FASB”) issued Accounting Standards Update (“ASU”) ~~2015-09, Financial Services – Insurance (Topic 944): Disclosures About Short-Duration Contracts. The updated~~2019-12, Income Taxes - Simplifying the Accounting for Income Taxes (“ASU 2019-12”). Among other items, the amendments in ASU 2019-12 simplify the accounting guidance requires expanded disclosures for insurance entities that issue short-duration contracts. The expanded disclosures are designed to provide additional insight into an insurance entity’s ability to underwritetreatment of tax law changes and ~~anticipate costs associated with insurance claims. The disclosures include information about incurred and paid claims development by accident year, on~~year-to-date losses in interim periods. An entity generally recognizes the effects of a ~~net basis after reinsurance, for the number of years claims incurred that typically remain outstanding, not to exceed ten years. Each period presented~~change in tax law in the ~~disclosure about claims development~~period of enactment; however, there is an exception for tax laws with delayed effective dates. Under current guidance, an entity may not adjust its annual effective tax rate for a tax law change until the period in which the law is effective. This exception was removed under ASU 2019-12, thereby providing that ~~precedes~~all effects of a tax law change are recognized in the ~~current reporting~~ period ~~is considered required supplementary information. The expanded disclosures also include information about significant changes in methodologies and assumptions, a reconciliation~~ of ~~incurred and paid claims development to the carrying amount~~enactment, including adjustment of the liability for unpaid claims and claim adjustment expenses, the total amount of incurred but not reported liabilities plus expected development, claims frequency information including the methodology used to determine claim frequency and any changes to that methodology, and claim duration. The guidance becameestimated annual effective ~~for annual periods beginning after December 15, 2015, and~~tax rate. Regarding year-to-date losses in interim periods, ~~beginning after December 15, 2016, and has been applied retrospectively. The new guidance affected disclosures only and had no impact on the Company’s results of operations or financial position.~~

~~Effective January 1, 2017, the Company has adopted the provisions of ASU 2016-09 – Compensation - Stock Compensation (Topic 718): Improvements~~an entity is required to Employee Share-Based Payment Accounting, which requires recognition of all income tax effects from share-based payments arising on or after January 1, 2017 (the Company’s adoption date) in income tax expense. As a result, the Company realized windfall tax benefits in the interim period of adoption of approximately $5,000, which was recognized as a discrete period income tax benefit as required by this ASU. This benefit had no effect on the Company’sestimate its annual effective tax rate for the full fiscal year at the end of each interim period ~~ended September 30, 2017.~~

~~Accounting Pronouncements~~

~~In May 2014, FASB issued~~and use that rate to calculate its income taxes on a year-to-date basis. However, current guidance provides an exception that when a loss in an interim period exceeds the anticipated loss for the year, the income tax benefit is limited to the amount that would be recognized if the year-to-date loss were the anticipated loss for the full year. ASU ~~2014-09 – Revenue from Contracts with Customers (Topic 606). The standard excludes from its scope the accounting for insurance contracts, financial instruments,~~2019-12 removes this exception and ~~certain other agreements~~provides that, ~~are governed under other GAAP guidance. The core principle of the new guidance is that~~in this situation, an entity should recognize revenue to reflect the transfer of goods and services to customers in an amount equal to the consideration the entity receives or expects to receive. ASU 2014-09, as amended by ASU 2015-14, ASU 2016-08, ASU 2016-10 and ASU 2016-20, is effective for annual reporting periods beginning after December 15, 2017, includingwould compute its income tax benefit at each interim periods within that reporting period. Early adoption is permitted for annual reporting periods beginning after December 15, 2016. The Company will apply the guidance using a modified retrospective approach. The Company does not expect these amendments to have a material effectperiod based on its ~~consolidated financial statements.~~

~~In January 2016, FASB issued~~estimated annual effective tax rate. ASU 2016-01 – Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities. The updated accounting guidance requires changes to the reporting model for financial instruments. The primary change for the Company is expected to be the requirement for equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income. The updated guidance2019-12 is effective for fiscal years beginning after December 15, ~~2017,~~2020, including interim periods within those ~~fiscal years.~~annual periods. The Company ~~is currently evaluating~~adopted this ASU as of January 1, 2021, and it did not have a material impact on the ~~effect the updated guidance will have on its~~Company's condensed consolidated financial statements.

In February 2016, FASB issued ASU 2016-02 – Leases (Topic 842). Under this ASU, lessees will recognize a right-of-use-asset and corresponding liability on the balance sheet for all leases, except for leases covering a period of fewer than 12 months. The liability is to be measured as the present value of the future minimum lease payments taking into account renewal options if applicable plus initial incremental direct costs such as commissions. The minimum payments are discounted using the rate implicit in the lease or, if not known, the lessee’s incremental borrowing rate. The lessee’s income statement treatment for leases will vary depending on the nature of what is being leased. A financing type lease is present when, among other matters, the asset is being leased for a substantial portion of its economic life or has an end-of-term title transfer or a bargain purchase option as in today’s practice. The payment of the liability set up for such leases will be apportioned between interest and principal; the right-of use asset will be generally amortized on a straight-line basis. If the lease does not qualify as a financing type lease, it will be accounted for on the income statement as rent on a straight-line basis. The guidance will be effective for the Company for interim and annual reporting periods beginning after December 15, 2018. The Company will apply the guidance using a modified retrospective approach. Early application is permitted. The Company is evaluating whether the adoption of ASU 2016-02 will have a significant impact on its consolidated results of operations, financial position or cash flows.

Accounting Pronouncements

In June 2016, the FASB issued ASU 2016-13 - Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial ~~Instruments.~~Instruments (“ASU 2016-13”). The revised accounting guidance requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts and requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. In addition, ASU 2016-13 amends the accounting for credit losses of available-for-sale debt securities and purchased financial assets with credit deterioration. ASU 2016-13 will be effective for the Company on January 1, ~~2020.~~2023. The Company is currently evaluating the effect the updated guidance will have on its condensed consolidated financial statements.

In August 2016, FASB issued ASU 2016-15 - Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. The revised ASU provides accounting guidance for eight specific cash flow issues. FASB issued the standard to clarify areas where GAAP has been either unclear or lacking in specific guidance. ASU 2016-15 will be effective for the Company for interim and annual reporting periods beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period. The Company is currently evaluating the effect the updated guidance will have on its consolidated statement of cash flows.

The Company has determined that all other recently issued accounting pronouncements will not have a material impact on its consolidated financial position, results of operations and cash flows, or do not apply to its operations.

Table of Contents

Note 3 - Investments

~~Available-for-Sale~~

Fixed-Maturity Securities

The amortized cost, ~~and~~estimated fair value, ofand unrealized gains and losses on investments in ~~available-for-sale~~ fixed-maturity securities ~~and equity securities~~classified as available-for-sale as of September 30, ~~2017~~ 2021 and December 31, ~~2016~~2020 are summarized as follows:

September 30, 2017

Net

Cost or

Gross

Gross Unrealized Losses

Unrealized

Amortized

Unrealized

Less than 12

More than 12

Fair

Gains/

Category

Cost

Gains

Months

Months

Value

(Losses)

Fixed-Maturity Securities:

Political subdivisions of States,

Territories and Possessions
$11,428,403
$286,360
$(21,223)
$-
$11,693,540
$265,137







Corporate and other bonds






Industrial and miscellaneous
  77,734,988
  1,416,060
  (204,904)
  (109,623)
  78,836,521
  1,101,533







Residential mortgage and other






asset backed securities (1)
  21,152,407
  291,172
  (120,346)
  (63,542)
  21,259,691
  107,284
Total fixed-maturity securities
  110,315,798
  1,993,592
  (346,473)
  (173,165)
  111,789,752
  1,473,954







Equity Securities:






Preferred stocks
  6,056,783
  59,374
  (26,360)
  (107,477)
  5,982,320
  (74,463)
Common stocks and exchange






traded mutual funds
  6,649,755
  725,638
  (77,429)
  (59,168)
  7,238,796
  589,041
Total equity securities
  12,706,538
  785,012
  (103,789)
  (166,645)
  13,221,116
  514,578







Total
$123,022,336
$2,778,604
$(450,262)
$(339,810)
$125,010,868
$1,988,532

~~(1)~~

KICO placed certain residential mortgage backed securities as eligible collateral in a designated custodian account related to our relationship with the Federal Home Loan Bank of New York ("FHLBNY"). The eligible collateral would be pledged to FHLBNY if KICO draws an advance from the FHBLNY credit line. As of September 30, 2017, the fair value of the eligible investments was $7,028,101. KICO will retain all rights regarding all securities if pledged as collateral. As of September 30, 2017, there was no outstanding balance on the credit line.

December 31, 2016

Net

Cost or

Gross

Gross Unrealized Losses

Unrealized

Amortized

Unrealized

Less than 12

More than 12

Fair

Gains/

Category

Cost

Gains

Months

Months

Value

(Losses)

Fixed-Maturity Securities:

Political subdivisions of States,

Territories and Possessions
$8,053,449
$199,028
$(46,589)
$-
$8,205,888
$152,439







Corporate and other bonds






Industrial and miscellaneous
  53,728,395
  600,519
  (638,113)
  (5,612)
  53,685,189
  (43,206)







Residential mortgage backed






securities
  18,814,784
  70,682
  (309,273)
  (38,442)
  18,537,751
  (277,033)
Total fixed-maturity securities
  80,596,628
  870,229
  (993,975)
  (44,054)
  80,428,828
  (167,800)







Equity Securities:






Preferred stocks
  5,986,588
  10,317
  (241,333)
  (70,571)
  5,685,001
  (301,587)
Common stocks and






exchange traded mutual funds
  3,722,797
  691,324
  (13,968)
  (97,468)
  4,302,685
  579,888
Total equity securities
  9,709,385
  701,641
  (255,301)
  (168,039)
  9,987,686
  278,301







Total
$90,306,013
$1,571,870
$(1,249,276)
$(212,093)
$90,416,514
$110,501

	September 30, 2021

	Cost or		Gross		Gross Unrealized Losses						Estimated		Net
	Amortized		Unrealized		Less than 12			More than 12			Fair		Unrealized
Category	Cost		Gains		Months			Months			Value		Gains

Fixed-Maturity Securities:
U.S. Treasury securities and
obligations of U.S. government
corporations and agencies	$	2,002,935	$	3,945	$	0		$	0		$	2,006,880	$	3,945

Political subdivisions of States,
Territories and Possessions		14,384,428		259,721		(89,844	)		0			14,554,305		169,877

Corporate and other bonds
Industrial and miscellaneous		88,059,505		7,391,053		(27,577	)		0			95,422,981		7,363,476

Residential mortgage and other
asset backed securities		40,988,538		561,035		(243,639	)		(858	)		41,305,076		316,538
Total	$	145,435,406	$	8,215,754	$	(361,060	)	$	(858	)	$	153,289,242	$	7,853,836

	December 31, 2020

	Cost or		Gross		Gross Unrealized Losses						Estimated		Net
	Amortized		Unrealized		Less than 12			More than 12			Fair		Unrealized
Category	Cost		Gains		Months			Months			Value		Gains

Fixed-Maturity Securities:
U.S. Treasury securities and
obligations of U.S. government
corporations and agencies	$	3,020,710	$	29,190	$	0		$	0		$	3,049,900	$	29,190

Political subdivisions of States,
Territories and Possessions		5,287,561		355,541		0			0		$	5,643,102		355,541

Corporate and other bonds
Industrial and miscellaneous		108,573,422		11,634,123		(13,216	)		0		$	120,194,329		11,620,907

Residential mortgage and other
asset backed securities (1)		28,163,891		617,368		(7,371	)		(111,947	)	$	28,661,941		498,050
Total	$	145,045,584	$	12,636,222	$	(20,587	)	$	(111,947	)	$	157,549,272	$	12,503,688

(1)

KICO placed certain residential mortgage backed securities as eligible collateral in a designated custodian account related to its membership in the Federal Home Loan Bank of New York ("FHLBNY") (see Note 7). The eligible collateral would be pledged to FHLBNY if KICO draws an advance from the FHLBNY credit line. As of September 30, 2021 KICO did not have any securities pledged as collateral. As of December 31, 2020, the estimated fair value of the eligible investments was approximately $11,391,000. KICO will retain all rights regarding all securities if pledged as collateral. As of December 31, 2020, there was no outstanding balance on the FHLBNY credit line.

Table of Contents

A summary of the amortized cost and estimated fair value of the Company’s investments in available-for-sale fixed-maturity securities by contractual maturity as of September 30, ~~2017~~ 2021 and December 31, ~~2016~~2020 is shown below:

September 30, 2017

December 31, 2016

Amortized

Amortized

Remaining Time to Maturity

Cost

Fair Value

Cost

Fair Value

Less than one year
$2,366,279
$2,376,210
$1,752,501
$1,765,795
One to five years
  31,925,436
  32,558,980
  29,541,568
  29,913,308
Five to ten years
  52,234,361
  52,888,971
  30,487,775
  30,211,974
More than 10 years
  2,637,315
  2,705,900
  -
  -
Residential mortgage and other asset backed securities
  21,152,407
  21,259,691
  18,814,784
  18,537,751
Total
$110,315,798
$111,789,752
$80,596,628
$80,428,828

	September 30, 2021				December 31, 2020
	Amortized		Estimated		Amortized		Estimated
Remaining Time to Maturity	Cost		Fair Value		Cost		Fair Value

Less than one year	$	4,161,386	$	4,184,568	$	8,559,005	$	8,668,064
One to five years		40,877,043		43,947,314		44,137,567		47,745,430
Five to ten years		42,375,537		46,545,324		55,508,712		63,159,775
More than 10 years		17,032,902		17,306,960		8,676,409		9,314,062
Residential mortgage and other asset backed securities		40,988,538		41,305,076		28,163,891		28,661,941
Total	$	145,435,406	$	153,289,242	$	145,045,584	$	157,549,272

The actual maturities may differ from contractual maturities because certain borrowers have the right to call or prepay obligations with or without penalties.

Equity Securities

The cost and estimated fair value of, and gross unrealized gains and losses on, investments in equity securities as of September 30, 2021 and December 31, 2020 are as follows:

	September 30, 2021
			Gross		Gross			Estimated
Category	Cost		Gains		Losses			Fair Value

Equity Securities:
Preferred stocks	$	21,934,910	$	1,123,310	$	(157,431	)	$	22,900,789
Common stocks
and exchange traded funds		15,610,331		1,620,343		(70,591	)		17,160,083
Total	$	37,545,241	$	2,743,653	$	(228,022	)	$	40,060,872

	December 31, 2020
			Gross		Gross			Estimated
Category	Cost		Gains		Losses			Fair Value

Equity Securities:
Preferred stocks	$	18,097,942	$	853,277	$	(426,942	)	$	18,524,277
Common stocks
and exchange traded funds		14,473,224		1,820,512		(404,700	)		15,889,036
Total	$	32,571,166	$	2,673,789	$	(831,642	)	$	34,413,313

Other Investments

The cost and estimated fair value of, and gross gains on, the Company’s other investments as of September 30, 2021 and December 31, 2020 are as follows:

	September 30, 2021						December 31, 2020
			Gross		Estimated				Gross		Estimated
Category	Cost		Gains		Fair Value		Cost		Gains		Fair Value

Other Investments:
Hedge fund	$	3,999,381	$	3,379,730	$	7,379,111	$	1,999,381	$	1,369,245	$	3,368,626

Real estate limited partnership		0		0		0		150,000		0		150,000
Total	$	3,999,381	$	3,379,730	$	7,379,111	$	2,149,381	$	1,369,245	$	3,518,626

Held-to-Maturity Securities

The cost or amortized cost and estimated fair value of, and unrealized gross gains and losses on, investments in held-to-maturity fixed-maturity securities as of September 30, ~~2017~~ 2021 and December 31, ~~2016~~2020 are summarized as follows:

September 30, 2017

Cost or

Gross

Gross Unrealized Losses

Net

Amortized

Unrealized

Less than 12

More than 12

Fair

Unrealized

Category

Cost

Gains

Months

Months

Value

Gains

U.S. Treasury securities
$606,456
$147,583
$-
$-
$754,039
$147,583







Political subdivisions of States,






Territories and Possessions
  1,099,032
  68,375
  -
  -
  1,167,407
  68,375







Corporate and other bonds






Industrial and miscellaneous
  3,140,861
  124,122
  (5,270)
  -
  3,259,713
  118,852







Total
$4,846,349
$340,080
$(5,270)
$-
$5,181,159
$334,810

December 31, 2016

Cost or

Gross

Gross Unrealized Losses

Net

Amortized

Unrealized

Less than 12

More than 12

Fair

Unrealized

Category

Cost

Gains

Months

Months

Value

Gains

U.S. Treasury securities
$606,427
$147,612
$-
$-
$754,039
$147,612







Political subdivisions of States,






Territories and Possessions
  1,349,916
  37,321
  -
  -
  1,387,237
  37,321







Corporate and other bonds






Industrial and miscellaneous
  3,138,559
  72,784
  (7,619)
  (46,881)
  3,156,843
  18,284







Total
$5,094,902
$257,717
$(7,619)
$(46,881)
$5,298,119
$203,217

	September 30, 2021
	Cost or		Gross		Gross Unrealized Losses					Estimated		Net
	Amortized		Unrealized		Less than 12			More than 12		Fair		Unrealized
Category	Cost		Gains		Months			Months		Value		Gains

Held-to-Maturity Securities:
U.S. Treasury securities	$	729,630	$	210,466	$	-		$	0	$	940,096	$	210,466

Political subdivisions of States,
Territories and Possessions		998,296		29,744		0			0		1,028,040		29,744

Exchange traded debt		304,111		0		(16,611	)				287,500		(16,611	)

Corporate and other bonds
Industrial and miscellaneous		7,134,946		315,285		(6,363	)		0		7,443,868		308,922

Total	$	9,166,983	$	555,495	$	(22,974	)	$	0	$	9,699,504	$	532,521

Table of Contents

	December 31, 2020
	Cost or		Gross		Gross Unrealized Losses				Estimated		Net
	Amortized		Unrealized		Less than 12		More than 12		Fair		Unrealized
Category	Cost		Gains		Months		Months		Value		Gains

Held-to-Maturity Securities:
U.S. Treasury securities	$	729,595	$	319,714	$	0	$	0	$	1,049,309	$	319,714

Political subdivisions of States,
Territories and Possessions		998,428		50,917		0		0		1,049,345		50,917

Corporate and other bonds
Industrial and miscellaneous		5,640,792		455,378		0		0		6,096,170		455,378

Total	$	7,368,815	$	826,009	$	0	$	0	$	8,194,824	$	826,009

Held-to-maturity U.S. Treasury securities are held in trust pursuant to ~~the New York State Department of Financial Services’~~various states’ minimum funds ~~requirement.~~

requirements.

A summary of the amortized cost and estimated fair value of the Company’s investments in held-to-maturity securities by contractual maturity as of September 30, ~~2017~~2021 and December 31, ~~2016~~2020 is shown below:

September 30, 2017

December 31, 2016

Amortized

Amortized

Remaining Time to Maturity

Cost

Fair Value

Cost

Fair Value

Less than one year
$-
$-
$-
$-
One to five years
  1,745,332
  1,806,484
  650,000
  642,455
Five to ten years
  2,494,561
  2,620,636
  3,838,475
  3,901,625
More than 10 years
  606,456
  754,039
  606,427
  754,039
Total
$4,846,349
$5,181,159
$5,094,902
$5,298,119

	September 30, 2021				December 31, 2020
	Amortized		Estimated		Amortized		Estimated
Remaining Time to Maturity	Cost		Fair Value		Cost		Fair Value

Less than one year	$	1,394,102	$	1,420,414	$	0	$	0
One to five years		1,205,500		1,301,973		2,598,193		2,777,936
Five to ten years		1,511,072		1,686,289		1,502,603		1,727,316
More than 10 years		5,056,309		5,290,828		3,268,019		3,689,572
Total	$	9,166,983	$	9,699,504	$	7,368,815	$	8,194,824

The actual maturities may differ from contractual maturities because certain borrowers have the right to call or prepay obligations with or without penalties.

Table of Contents

Investment Income

Major categories of the Company’s net investment income are summarized as follows:

Three months ended

Nine months ended

September 30,

September 30,

2017

2016

2017

2016

Income:

Fixed-maturity securities
$926,170
$602,337
$2,607,166
$1,952,589
Equity securities
  143,826
  135,809
  408,812
  416,412
Cash and cash equivalents
  5,772
  5,674
  14,446
  14,852
Total
  1,075,768
  743,820
  3,030,424
  2,383,853
Expenses:




Investment expenses
  42,461
  34,748
  113,313
  97,654
Net investment income
$1,033,307
$709,072
$2,917,111
$2,286,199

	Three months ended				Nine months ended
	September 30,				September 30,
	2021		2020		2021		2020

Income:
Fixed-maturity securities	$	1,288,277	$	1,264,633	$	4,238,746	$	4,106,404
Equity securities		436,833		290,834		1,145,244		787,702
Cash and cash equivalents		9,636		1,834		11,194		89,993
Other investments		42,908		0		0
Total		1,777,654		1,557,301		5,395,184		4,984,099
Expenses:
Investment expenses		101,058		63,215		257,317		212,163
Net investment income	$	1,676,596	$	1,494,086	$	5,137,867	$	4,771,936

Proceeds from the redemption of fixed-maturity securities held-to-maturity were ~~$200,000 and $-0-~~$1,312,500 for the nine months ended September 30, ~~2017~~2021 and ~~2016, respectively.~~

~~Proceeds from the sale and maturity of fixed-maturity securities available-for-sale were $8,385,874 and $16,347,028~~$500,000 for the nine months ended September 30, ~~2017~~2020.

Proceeds from the sale or maturity of fixed-maturity securities available-for-sale were $33,335,036 and ~~2016,~~$29,666,158for the nine months ended September 30, 2021 and 2020, respectively.

Proceeds from the sale of equity securities ~~available-for-sale~~ were ~~$2,571,122 and $6,065,744 for~~$14,507,384and $8,103,697for the nine months ended September 30, ~~2017~~2021 and ~~2016,~~2020, respectively.

Table of Contents

The Company’s net ~~realized~~ gains (losses) on investments are summarized as follows:

Three months ended

Nine months ended

September 30,

September 30,

2017

2016

2017

2016

Fixed-maturity securities:

Gross realized gains
$5,542
$21,173
$67,260
$333,066
Gross realized losses (1)
  (56,783)
  (51,085)
  (167,340)
  (222,056)

  (51,241)
  (29,912)
  (100,080)
  111,010





Equity securities:




Gross realized gains
  229,792
  270,947
  386,057
  586,564
Gross realized losses
  (107,553)
  -
  (139,062)
  (22,760)

  122,239
  270,947
  246,995
  563,804





Other-than-temporary impairment losses:




Fixed-maturity securities
  (50,000)
  -
  (50,000)
  (69,911)





Net realized gains
$20,998
$241,035
$96,915
$604,903

~~(1)~~

~~Gross realized losses for the nine months ended September 30, 2017 include $747 of loss from the redemption of fixed-maturity securities held-to-maturity.~~

	Three months ended						Nine months ended
	September 30,						September 30,
	2021			2020			2021			2020
Realized Gains (Losses)

Fixed-maturity securities:
Gross realized gains	$	343,773		$	714,162		$	1,121,068		$	864,814
Gross realized losses		(8,103	)		(107,193	)		(49,601	)		(304,118	)
		335,670			606,969			1,071,467			560,696

Equity securities:
Gross realized gains		639,626			199,439			2,015,574			644,111
Gross realized losses		(26,031	)		(209,069	)		(293,519	)		(449,916	)
		613,595			(9,630	)		1,722,055			194,195

Other investments:
Gross realized gains		83,798			0			83,798			0
Gross realized losses		0			0			-			0
		83,798			0			83,798			0

Net realized gains		1,033,063			597,339			2,877,320			754,891

Unrealized Gains (Losses)

Equity securities:
Gross gains		(1,331,675	)		1,223,779			592,397			0
Gross losses								-			(2,637,730	)
		(1,331,675	)		1,223,779			592,397			(2,637,730	)

Other investments:
Gross gains		503,146			286,758			2,010,485			244,165
Gross losses		0			0			0			0
		503,146			286,758			2,010,485			244,165

Net unrealized gains (losses)		(828,529	)		1,510,537			2,602,882			(2,393,565	)

Net gains (losses) on investments	$	204,534		$	2,107,876		$	5,480,202		$	(1,638,674	)

Impairment Review

Impairment of investment securities results in a charge to operations when a market decline below cost is deemed to be other-than-temporary. The Company regularly reviews its fixed-maturity securities ~~and equity securities portfolios~~ to evaluate the necessity of recording impairment losses for other-than-temporary declines in the estimated fair value of investments. In evaluating potential impairment, GAAP specifies (i) if the Company does not have the intent to sell a debt security prior to recovery and (ii) it is more likely than not that it will not have to sell the debt security prior to recovery, the security would not be considered other-than-temporarily impaired unless there is a credit loss. When the Company does not intend to sell the security and it is more likely than not that the Company will not have to sell the security before recovery of its cost basis, it will recognize the credit component of an other-than-temporary impairment (“OTTI”) of a debt security in earnings and the remaining portion in ~~other~~ comprehensive ~~income.~~income (loss). The credit loss component recognized in earnings is identified as the amount of principal cash flows not expected to be received over the remaining term of the security ~~as projected~~ based on cash flow projections. For held-to-maturity ~~debt~~fixed-maturity securities, the amount of OTTI recorded in ~~other~~ comprehensive income (loss) for the noncredit portion of a previous OTTI is amortized prospectively over the remaining life of the security based on ~~the basis of~~ timing of future estimated cash flows of the security.

Table of Contents

OTTI losses are recorded in the ~~condensed~~ consolidated statements of ~~income~~operations and comprehensive income (loss) as net realized losses on investments and result in a permanent reduction of the cost basis of the underlying investment. The determination of OTTI is a subjective process and different judgments and assumptions could affect the timing of loss realization. At September 30, ~~2017~~2021 and December 31, ~~2016,~~2020, there were 6725 and 8516 fixed-maturity securities, respectively, that accounted for the gross unrealized loss. As of September 30, 2017, the Company’s held-to-maturity debt securities included an investment in one bond issued by the Commonwealth of Puerto Rico (“PR”). In July 2016, PR defaulted on its interest payment to bondholders. Due to the credit deterioration of PR, the Company recorded its first credit loss component of OTTI on this investment as of June 30, 2016. As of December 31, 2016, the full amount of the write-down was recognized as a credit component of OTTI in the amount of $69,911. In September 2017, Hurricane Maria significantly affected Puerto Rico. The impact of this event further contributed to the credit deterioration of PR and, as a result, the Company recorded an additional credit loss component of OTTI on this investment for the amount of $50,000 during the three months ended September 30, 2017. The total of the two OTTI write-downs of this investment as of September 30, 2017 was $119,911.losses. The Company determined that none of the ~~other~~ unrealized losses were deemed to be OTTI for its portfolio of ~~fixed-maturity~~ investments ~~and equity securities~~ for the nine months ended September 30, ~~2017~~2021 and ~~2016.~~2020. Significant factors influencing the Company’s determination that unrealized losses were temporary included the magnitude of the unrealized losses in relation to each security’s cost, the nature of the investment and management’s intent and ability to ~~retain~~hold the investment for a period of time sufficient to allow for an anticipated recovery of estimated fair value to the Company’s cost basis.

The Company held available-for-sale securities with unrealized losses representing declines that were considered temporary at September 30, ~~2017 and~~2021 as follows:

	September 30, 2021
	Less than 12 months							12 months or more							Total
	Estimated					No. of		Estimated					No. of		Estimated
	Fair		Unrealized			Positions		Fair		Unrealized			Positions		Fair		Unrealized
Category	Value		Losses			Held		Value		Losses			Held		Value		Losses

Fixed-Maturity Securities:
U.S. Treasury securities
and obligations of U.S.
government corporations
and agencies	$	0	$	0			0	$	0	$	0			0	$	0	$	0

Political subdivisions of
States, Territories and
Possessions		9,106,494		(89,844	)		6		0		0			0		9,106,494		(89,844	)

Corporate and other
bonds industrial and
miscellaneous		1,071,100		(27,577	)		1		0		0			0		1,071,100		(27,577	)

Residential mortgage and other
asset backed securities		27,039,698		(243,639	)		17		12,436		(858	)		1		27,052,134		(244,497	)

Total fixed-maturity
securities	$	37,217,292	$	(361,060	)		24	$	12,436	$	(858	)		1	$	37,229,728	$	(361,918	)

Table of Contents

The Company held available-for-sale securities with unrealized losses representing declines that were considered temporary at December 31, ~~2016~~2020 as follows:

September 30, 2017

Less than 12 months

12 months or more

Total

No. of

No. of

Aggregate

Fair

Unrealized

Positions

Fair

Unrealized

Positions

Fair

Unrealized

Category

Value

Losses

Held

Value

Losses

Held

Value

Losses

Fixed-Maturity Securities:

Political subdivisions of

States, Territories and

Possessions
$2,183,221
$(21,223)
  4
$-
$-
  -
$2,183,221
$(21,223)









Corporate and other








bonds industrial and








miscellaneous
  11,306,993
  (204,904)
  20
  4,967,629
  (109,623)
  9
  16,274,622
  (314,527)









Residential mortgage and other








asset backed securities
  13,999,289
  (120,346)
  16
  1,241,754
  (63,542)
  5
  15,241,043
  (183,888)









Total fixed-maturity








securities
$27,489,503
$(346,473)
  40
$6,209,383
$(173,165)
  14
$33,698,886
$(519,638)









Equity Securities:








Preferred stocks
$1,738,380
$(26,360)
  6
$1,786,150
$(107,477)
  3
$3,524,530
$(133,837)
Common stocks and








exchange traded mutual funds
  1,612,300
  (77,429)
  3
  299,250
  (59,168)
  1
  1,911,550
  (136,597)









Total equity securities
$3,350,680
$(103,789)
  9
$2,085,400
$(166,645)
  4
$5,436,080
$(270,434)









Total
$30,840,183
$(450,262)
  49
$8,294,783
$(339,810)
  18
$39,134,966
$(790,072)

December 31, 2016

Less than 12 months

12 months or more

Total

No. of

No. of

Aggregate

Fair

Unrealized

Positions

Fair

Unrealized

Positions

Fair

Unrealized

Category

Value

Losses

Held

Value

Losses

Held

Value

Losses

Fixed-Maturity Securities:

Political subdivisions of

States, Territories and

Possessions
$1,067,574
$(46,589)
  3
$-
$-
  -
$1,067,574
$(46,589)









Corporate and other








bonds industrial and








miscellaneous
  19,859,293
  (638,113)
  34
  239,970
  (5,612)
  1
  20,099,263
  (643,725)









Residential mortgage








backed securities
  15,918,090
  (309,273)
  30
  675,316
  (38,442)
  6
  16,593,406
  (347,715)









Total fixed-maturity








securities
$36,844,957
$(993,975)
  67
$915,286
$(44,054)
  7
$37,760,243
$(1,038,029)









Equity Securities:








Preferred stocks
$3,759,850
$(241,333)
  8
$660,750
$(70,571)
  1
$4,420,600
$(311,904)
Common stocks and








exchange traded mutual funds
  288,075
  (13,968)
  1
  424,550
  (97,468)
  1
  712,625
  (111,436)









Total equity securities
$4,047,925
$(255,301)
  9
$1,085,300
$(168,039)
  2
$5,133,225
$(423,340)









Total
$40,892,882
$(1,249,276)
  76
$2,000,586
$(212,093)
  9
$42,893,468
$(1,461,369)

	December 31, 2020
	Less than 12 months							12 months or more							Total
	Estimated					No. of		Estimated					No. of		Estimated
	Fair		Unrealized			Positions		Fair		Unrealized			Positions		Fair		Unrealized
Category	Value		Losses			Held		Value		Losses			Held		Value		Losses

Fixed-Maturity Securities:
U.S. Treasury securities
and obligations of U.S.
government corporations
and agencies	$	0	$	0			0	$	0	$	0			0	$	0	$	0

Political subdivisions of
States, Territories and
Possessions		0		0			0		0		0			0		0		0

Corporate and other
bonds industrial and
miscellaneous		1,006,901		(13,216	)		1		0		0			0		1,006,901		(13,216	)

Residential mortgage and other
asset backed securities		6,137,522		(7,371	)		5		3,735,732		(111,947	)		10		9,873,254		(119,318	)

Total fixed-maturity
securities	$	7,144,423	$	(20,587	)		6	$	3,735,732	$	(111,947	)		10	$	10,880,155	$	(132,534	)

Table of Contents

Note 4 - Fair Value Measurements

~~Fair value is~~

The following table presents information about the ~~price~~Company’s investments that ~~would be received upon sale of an asset or paid to transfer a liability in an orderly transaction between market participants~~are measured at ~~the measurement date. The valuation technique used by the Company to~~ fair value ~~its financial instruments is~~on a recurring basis at September 30, 2021 and December 31, 2020 indicating the ~~market approach, which uses prices and other relevant information generated by market transactions involving identical or comparable assets.~~

~~The~~ fair value hierarchy ~~gives~~of the ~~highest priority~~valuation inputs the Company utilized to ~~quoted prices~~determine such fair value:

	September 30, 2021
	Level 1		Level 2		Level 3		Total

Fixed-maturity securities available-for-sale
U.S. Treasury securities
and obligations of U.S.
government corporations
and agencies	$	2,006,880	$	0	$	0	$	2,006,880

Political subdivisions of
States, Territories and
Possessions		0		14,554,305		0		14,554,305

Corporate and other
bonds industrial and
miscellaneous		94,403,401		1,019,580		0		95,422,981

Residential mortgage backed securities		0		41,305,076		0		41,305,076
Total fixed maturities		96,410,281		56,878,961		0		153,289,242
Equity securities		40,060,872		0		0		40,060,872
Total investments	$	136,471,153	$	56,878,961	$	0	$	193,350,114

	December 31, 2020
	Level 1		Level 2		Level 3		Total

Fixed-maturity securities available-for-sale
U.S. Treasury securities
and obligations of U.S.
government corporations
and agencies	$	3,049,900	$	0	$	0	$	3,049,900

Political subdivisions of
States, Territories and
Possessions		0		5,643,102		0		5,643,102

Corporate and other
bonds industrial and
miscellaneous		118,123,890		2,070,439		0		120,194,329

Residential mortgage and other asset backed securities		0		28,661,941		0		28,661,941
Total fixed maturities		121,173,790		36,375,482		0		157,549,272
Equity securities		34,413,313		0		0		34,413,313
Total investments	$	155,587,103	$	36,375,482	$	0	$	191,962,585

Table of Contents

The following table sets forth the Company’s investment in ~~active markets~~a hedge fund and real estate limited partnership both measured at Net Asset Value (“NAV”) per share as of September 30, 2021 and December 31, 2020. The Company measures these investments at fair value on a recurring basis. Fair value using NAV per share is as follows as of the dates indicated:

Category	September 30, 2021		December 31, 2020

Other Investments:
Hedge fund	$	7,379,111	$	3,368,626

Real estate limited partnership		0		150,000
Total	$	7,379,111	$	3,518,626

The hedge fund investment is generally redeemable with at least 45 days prior written notice. The hedge fund investment is accounted for ~~identical assets or liabilities (Level 1)~~as a limited partnership by the Company. Income is earned based upon the Company’s allocated share of the partnership's changes in unrealized gains and losses to its partners. Such amounts have been recorded in the condensed consolidated statements of operations and comprehensive income (loss) within net gains (losses) on investments.

The estimated fair value and the ~~lowest priority to unobservable inputs (Level 3). If the inputs used to measure the assets or liabilities fall within different levels~~level of ~~the hierarchy, the classification is based on the lowest level input that is significant to~~ the fair value ~~measurement~~hierarchy of the ~~asset or liability. Classification~~Company’s long-term debt as of assets and liabilities within the hierarchy considers the markets in which the assets and liabilities are traded, including during period of market disruption, and the reliability and transparency of the assumptions used to determine fair value. The hierarchy requires the use of observable market data when available. The levels of the hierarchy and those investments included in each are as follows:

~~Level 1~~—Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities traded in active markets. Included are those investments traded on an active exchange (such as the NASDAQ Global Select Market), U.S. Treasury securities and obligations of U.S. government agencies, together with corporate debt securities that are generally investment grade.

~~Level 2~~—Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability and market-corroborated inputs. Municipal and corporate bonds, and residential mortgage-backed securities, that are traded in less active markets are classified as Level 2. These securities are valued using market price quotations for recently executed transactions.

~~Level 3~~—Inputs to the valuation methodology are unobservable for the asset or liability and are significant to the fair value measurement. Material assumptions and factors considered in pricing investment securities and other assets may include appraisals, projected cash flows, market clearing activity or liquidity circumstances in the security or similar securities that may have occurred since the prior pricing period.

~~The Company’s investments are allocated among pricing input levels at~~ September 30, ~~2017~~2021 and December 31, ~~2016~~2020 not measured at fair value is as follows:

September 30, 2017

Level 1

Level 2

Level 3

Total

Fixed-maturity securities available-for-sale

Political subdivisions of

States, Territories and

Possessions
$-
$11,693,540
$-
$11,693,540





Corporate and other




bonds industrial and




miscellaneous
  74,017,938
  4,818,583
  -
  78,836,521





Residential mortgage and other asset backed securities
  -
  21,259,691
  -
  21,259,691
Total fixed maturities
  74,017,938
  37,771,814
  -
  111,789,752
Equity securities
  13,221,116
  -
  -
  13,221,116
Total investments
$87,239,054
$37,771,814
$-
$125,010,868

December 31, 2016

Level 1

Level 2

Level 3

Total

Fixed-maturity securities available-for-sale

Political subdivisions of

States, Territories and

Possessions
$-
$8,205,888
$-
$8,205,888





Corporate and other




bonds industrial and




miscellaneous
  48,356,317
  5,328,872
  -
  53,685,189





Residential mortgage backed securities
  -
  18,537,751
  -
  18,537,751
Total fixed maturities
  48,356,317
  32,072,511
  -
  80,428,828
Equity securities
  9,987,686
  -
  -
  9,987,686
Total investments
$58,344,003
$32,072,511
$-
$90,416,514

	September 30, 2021
	Level 1		Level 2		Level 3		Total
Long-term debt

Senior Notes due 2022	$	0	$	27,296,810	$	0	$	27,296,810

	December 31, 2020
	Level 1		Level 2		Level 3		Total
Long-term debt

Senior Notes due 2022	$	0	$	27,272,727	$	0	$	27,272,727

Note 5 - Fair Value of Financial Instruments and Real Estate

~~The Company uses the following methods and assumptions in estimating its fair value disclosures for financial instruments and real estate:~~

~~Equity securities and fixed income securities:Fair value is based on quoted market prices from a recognized pricing service.~~

~~Cash and cash equivalents:~~ ~~The carrying values of cash and cash equivalents approximate their fair values because of the short-term nature of these instruments.~~

~~Premiums receivable and reinsurance receivables:~~ ~~The carrying values reported in the accompanying condensed consolidated balance sheets for these financial instruments approximate their fair values due to the short-term nature of the assets.~~

~~Real estate:~~ The fair value of the land and building included in property and equipment, which is used in the Company’s operations, approximates the carrying value. The fair value was based on an appraisal prepared using the sales comparison approach and income approach, and accordingly the real estate is a Level 3 asset under the fair value hierarchy.

~~Reinsurance balances payable:~~ ~~The carrying value reported in the condensed consolidated balance sheets for these financial instruments approximates fair value.~~

The estimated fair values of the Company’s financial instruments and real estate as of September 30, ~~2017~~2021 and December 31, ~~2016~~2020 are as follows:

September 30, 2017

December 31, 2016

Carrying Value

Fair Value

Carrying Value

Fair Value

Fixed-maturity securities held-to-maturity
$4,846,349
$5,181,159
$5,094,902
$5,298,119
Cash and cash equivalents
$25,880,306
$25,880,306
$12,044,520
$12,044,520
Premiums receivable
$13,394,800
$13,394,800
$11,649,398
$11,649,398
Reinsurance receivables
$24,971,272
$24,971,272
$32,197,765
$32,197,765
Real estate, net of accumulated depreciation
$1,848,264
$1,925,000
$1,659,405
$1,925,000
Reinsurance balances payable
$1,812,348
$1,812,348
$2,146,017
$2,146,017

	September 30, 2021				December 31, 2020
	Carrying		Estimated		Carrying		Estimated
	Value		Fair Value		Value		Fair Value

Fixed-maturity securities-held-to maturity	$	9,166,983	$	9,699,504	$	7,368,815	$	8,194,824
Cash and cash equivalents	$	36,108,088	$	36,108,088	$	19,463,742	$	19,463,742
Premiums receivable, net	$	11,309,319	$	11,309,319	$	11,819,639	$	11,819,639
Reinsurance receivables, net	$	22,962,014	$	22,962,014	$	45,460,729	$	45,460,729
Real estate, net of accumulated depreciation	$	2,162,899	$	3,025,000	$	2,219,999	$	2,705,000
Reinsurance balances payable	$	4,266,092	$	4,266,092	$	6,979,735	$	6,979,735

Table of Contents

Note 6 – Property and Casualty Insurance Activity

Premiums Earned

Premiums written, ceded and earned are as follows:

Direct

Assumed

Ceded

Net

Nine months ended September 30, 2017

Premiums written
$89,423,758
$18,203
$(20,719,037)
$68,722,924
Change in unearned premiums
  (8,456,690)
  8,162
  (5,436,513)
  (13,885,041)
Premiums earned
$80,967,068
$26,365
$(26,155,550)
$54,837,883





Nine months ended September 30, 2016




Premiums written
$76,375,159
$14,631
$(27,542,953)
$48,846,837
Change in unearned premiums
  (4,875,664)
  2,058
  1,215,500
   (3,658,106)
Premiums earned
$71,499,495
$16,689
$(26,327,453)
$45,188,731





Three months ended September 30, 2017




Premiums written
$32,839,891
$11,910
$(590,482)
$32,261,319
Change in unearned premiums
  (4,407,894)
  (165)
  (6,338,852)
  (10,746,911)
Premiums earned
$28,431,997
$11,745
$(6,929,334)
$21,514,408





Three months ended September 30, 2016




Premiums written
$27,170,743
$(1,367)
$(9,937,096)
$17,232,280
Change in unearned premiums
  (2,302,119)
  (1,479)
  717,499
  (1,586,099)
Premiums earned
$24,868,624
$(2,846)
$(9,219,597)
$15,646,181

	Direct			Assumed		Ceded			Net

Nine months ended September 30, 2021
Premiums written	$	131,609,930		$	0	$	(21,854,398	)	$	109,755,532
Change in unearned premiums		(2,911,439	)		0		(15,198	)		(2,926,637	)
Premiums earned	$	128,698,491		$	0	$	(21,869,596	)	$	106,828,895

Nine months ended September 30, 2020
Premiums written	$	125,089,571		$	0	$	(43,813,468	)	$	81,276,103
Change in unearned premiums		2,215,602			0		(2,392,318	)		(176,716	)
Premiums earned	$	127,305,173		$	0	$	(46,205,786	)	$	81,099,387

Three months ended September 30, 2021
Premiums written	$	48,865,169		$	0	$	(7,223,526	)	$	41,641,643
Change in unearned premiums		(4,848,145	)		0		9,753			(4,838,392	)
Premiums earned	$	44,017,024		$	0	$	(7,213,773	)	$	36,803,251

Three months ended September 30, 2020
Premiums written	$	45,742,165		$	0	$	(15,747,215	)	$	29,994,950
Change in unearned premiums		(3,161,356	)		0		687,487			(2,473,869	)
Premiums earned	$	42,580,809		$	0	$	(15,059,728	)	$	27,521,081

Premium receipts in advance of the policy effective date are recorded as advance premiums. The balance of advance premiums as of September 30, ~~2017~~2021 and December 31, ~~2016~~2020 was ~~approximately $2,087,000~~$5,325,514 and ~~$1,422,000,~~$2,660,354, respectively.

Loss and Loss Adjustment Expense Reserves

The following table provides a reconciliation of the beginning and ending balances for unpaid losses and loss adjustment expense (“LAE”) reserves:

Nine months ended

September 30,

2017

2016

Balance at beginning of period
$41,736,719
$39,876,500
Less reinsurance recoverables
  (15,776,880)
  (16,706,364)
Net balance, beginning of period
  25,959,839
  23,170,136



Incurred related to:


Current year
  23,071,466
  20,572,367
Prior years
  (250,225)
  (166,822)
Total incurred
  22,821,241
  20,405,545



Paid related to:


Current year
  12,955,928
  11,855,911
Prior years
  8,176,715
  7,359,828
Total paid
  21,132,643
  19,215,739



Net balance at end of period
  27,648,437
  24,359,942
Add reinsurance recoverables
  14,642,360
  15,442,381
Balance at end of period
$42,290,797
$39,802,323

Table of Contents

	Nine months ended
	September 30, 2021
	2021			2020

Balance at beginning of period	$	82,801,228		$	80,498,611
Less reinsurance recoverables		(20,154,251	)		(15,728,224	)
Net balance, beginning of period		62,646,977			64,770,387

Incurred related to:
Current year		79,070,646			49,597,154
Prior years		(10,529	)		(279,727	)
Total incurred		79,060,117			49,317,427

Paid related to:
Current year		35,408,412			29,845,049
Prior years		17,586,958			24,068,492
Total paid		52,995,370			53,913,541

Net balance at end of period		88,711,724			60,174,273
Add reinsurance recoverables		12,332,394			24,804,751
Balance at end of period	$	101,044,118		$	84,979,024

Incurred losses and LAE are net of reinsurance recoveries under reinsurance contracts of ~~$8,503,237~~$1,220,970 and ~~$8,676,621~~$23,826,986 for the nine months ended September 30, ~~2017~~2021 and ~~2016,~~2020, respectively.

Prior year incurred loss and LAE development is based upon estimates by line of business and accident year. Prior year loss and LAE development incurred during the nine months ended September 30, ~~2017~~2021 and ~~2016~~2020 was ~~$(250,225)~~$10,529 favorable and ~~$(166,822)~~$279,727 favorable, respectively. ~~The Company’s management continually monitors~~Management periodically performs a review of open liability claims ~~activity~~ to assess ~~the appropriateness of~~ carried case and incurred but not reported (“IBNR”) ~~reserves,~~reserve levels, giving consideration to both Company and industry trends.

Loss and LAE reserves

The reserving process for loss and LAE reserves provides for the Company’s best estimate at a particular point in time of the ultimate unpaid cost of all losses and LAE incurred, including settlement and administration of losses, and is based on facts and circumstances then known including losses that have occurred but that have not yet been reported. The process relies on standard actuarial reserving methodologies, judgments relative to estimates of ultimate claim severity and frequency, the length of time before losses will develop to their ultimate level (‘tail’ factors), and the likelihood of changes in the law or other external factors that are beyond the Company’s control. Several actuarial reserving methodologies are used to estimate required loss reserves. The process produces carried reserves set by management based upon the actuaries’ best estimate and is the cumulative combination of the best estimates made by line of business, accident year, and loss and LAE. The amount of loss and LAE reserves for individual reported claims (the “case reserve”) is determined by the claims department and changes over time as new information is gathered. Such information is critical to the review of appropriate IBNR reserves and includes a review of coverage applicability, comparative liability on the part of the insured, injury severity, property damage, replacement cost estimates, and any other information considered pertinent to estimating the exposure presented by the claim. The amounts of loss and LAE reserves for unreported claims and development on known claims (IBNR reserves) are determined using historical information aggregated by line of insurance as adjusted to current conditions. Since this process produces loss reserves set by management based upon the actuaries’ best estimate, there is no explicit or implicit provision for uncertainty in the carried loss reserves.

Table of Contents

Due to the inherent uncertainty associated with the reserving process, the ultimate liability may differ, perhaps substantially, from the original estimate. Such estimates are regularly reviewed and updated and any resulting adjustments are included in the current ~~year’s~~period’s results. Reserves are closely monitored and are recomputed periodically using the most recent information on reported claims and a variety of statistical techniques. On at least a ~~monthly~~quarterly basis, the Company reviews by line of business existing reserves, new claims, changes to existing case reserves, and paid losses with respect to the current and prior ~~years.~~periods. Several methods are used, varying by ~~product~~ line of business and accident year, in order to ~~determine~~select the ~~required IBNR~~estimated period-end loss reserves. These methods include the following:

Paid Loss Development– historical patterns of paid loss development are used to project future paid loss emergence in order to estimate required reserves.

Incurred Loss Development– historical patterns of incurred loss development, reflecting both paid losses and changes in case reserves, are used to project future incurred loss emergence in order to estimate required reserves.

Paid Bornhuetter-Ferguson (“BF”)– an estimated loss ratio for a particular accident year is determined, and is weighted against the portion of the accident year claims that have been paid, based on historical paid loss development patterns. The estimate of required reserves assumes that the remaining unpaid portion of a particular accident year will pay out at a rate consistent with the estimated loss ratio for that year. This method can be useful for situations where an unusually high or low amount of paid losses exists at the early stages of the claims development process.

Incurred Bornhuetter-Ferguson (“BF”)- an estimated loss ratio for a particular accident year is determined, and is weighted against the portion of the accident year claims that have been reported, based on historical incurred loss development patterns. The estimate of required reserves assumes that the remaining unreported portion of a particular accident year will pay out at a rate consistent with the estimated loss ratio for that year. This method can be useful for situations where an unusually high or low amount of reported losses exists at the early stages of the claims development process.

Incremental Claim-Based Methods – historical patterns of incremental incurred losses and paid LAE during various stages of development are reviewed and assumptions are made regarding average loss and LAE development applied to remaining claims inventory. Such methods more properly reflect changes in the speed of claims closure and the relative adequacy of case reserve levels at various stages of development. These methods may provide a more accurate estimate of IBNR for lines of business with relatively few remaining open claims but for which significant recent settlement activity has occurred.

Frequency / Severity Based Methods – historical measurements of claim frequency and average paid claim size (severity) are reviewed for more mature accident years where a majority of claims have been reported and/or closed. These historical averages are trended forward to more recent periods in order to estimate ultimate losses for newer accident years that are not yet fully developed. These methods are useful for lines of business with slow and/or volatile loss development patterns, such as liability lines where information pertaining to individual cases may not be completely known for many years. The claim frequency and severity information for older periods can then be used as reasonable measures for developing a range of estimates for more recent immature periods.

Management’s best estimate of required reserves is generally based on an average of the methods above, with appropriate weighting of ~~the various~~ methods based on the line of business and accident year being projected. In some cases, additional methods or historical data from industry sources are employed to supplement the projections derived from the methods listed above.

~~Two~~

Table of Contents

Three key assumptions that materially affect the estimate of loss reserves are the loss ratio estimate for the current accident year used in the BF methods, ~~described above, and~~ the loss development factor selections used in the loss development methods, and the loss severity assumptions used in the frequency / severity method described above. The loss ratio estimates used in the BF methods are selected after reviewing historical accident year loss ratios adjusted for rate changes, trend, and mix of business.

The severity assumptions used in the frequency / severity method are determined by reviewing historical average claim severity for older more mature accident periods, trended forward to less mature accident periods.

COVID-19 has introduced additional uncertainty to recent claim trends. The Company reviews the carried reserves levels at a regular basis as additional information becomes available and makes adjustments in the periods in which such adjustments are determined to be necessary. The Company is not aware of any ~~claims~~other claim trends that have emerged or that would cause future adverse development that have not already been ~~considered~~contemplated in ~~existing case~~setting current carried reserves ~~and in its current loss development factors.~~

levels.

In New York State, lawsuits for negligence are subject to certain limitations and must be commenced within three years from the date of the accident or are otherwise barred. Accordingly, the Company’s exposure to unreported claims ~~(‘pure’~~(“pure” IBNR) for accident dates of September 30, ~~2014~~2018 and prior is limited, although there remains the possibility of adverse development on reported claims (‘(“case ~~development’~~development” IBNR).

In certain rare circumstances states have retroactively revised a statute of limitations. The Company is not aware of any such effort that would have a material impact on the Company’s results.

The following is information about incurred and paid claims development as of September 30, ~~2017,~~2021, net of reinsurance, as well as the cumulative reported claims by accident year and total IBNR reserves as of September 30, ~~2017~~2021 included in the net incurred loss and allocated expense amounts. The historical information regarding incurred and paid claims development for the years ended December 31, ~~2008~~2012 to December 31, ~~2015~~2020 is presented as supplementary unaudited information.

Table of Contents

All Lines of Business
*(in thousands, except reported claims data)*
																					As of
	Incurred Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance																				September 30, 2021
	For the Years Ended December 31,																						Cumulative
Accident Year	2012		2013		2014		2015		2016		2017		2018		2019		2020		Nine months ended September 30, 2021			IBNR	Number of Reported Claims by Accident Year
	(Unaudited 2012 - 2020)																		(Unaudited)

2012	$	9,539	$	9,344	$	10,278	$	10,382	$	10,582	$	10,790	$	10,791	$	11,015	$	10,885	$	10,881	$	11		4,704	(1)
2013				10,728		9,745		9,424		9,621		10,061		10,089		10,607		10,495		10,498		19		1,564
2014						14,193		14,260		14,218		14,564		15,023		16,381		16,428		16,420		141		2,138
2015								22,340		21,994		22,148		22,491		23,386		23,291		23,466		123		2,558
2016										26,062		24,941		24,789		27,887		27,966		27,520		391		2,880
2017												31,605		32,169		35,304		36,160		36,337		370		3,393
2018														54,455		56,351		58,441		59,289		1,174		4,221
2019																75,092		72,368		71,837		7,377		4,471
2020																		63,083		62,858		6,644		5,822
2021																				74,958		18,813		4,378
																	Total		$	394,064

(1) Reported claims for accident year 2012 includes 3,406 claims from Superstorm Sandy.

All Lines of Business

(in thousands)

	Cumulative Paid Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance
	For the Years Ended December 31,																		Nine months ended September
Accident Year	2012		2013		2014		2015		2016		2017		2018		2019		2020		30, 2021
	(Unaudited 2012 - 2020)																		(Unaudited)

2012	$	3,950	$	5,770	$	7,127	$	8,196	$	9,187	$	10,236	$	10,323	$	10,428	$	10,451	$	10,544
2013				3,405		5,303		6,633		7,591		8,407		9,056		9,717		10,016		10,140
2014						5,710		9,429		10,738		11,770		13,819		14,901		15,491		15,706
2015								12,295		16,181		18,266		19,984		21,067		22,104		22,285
2016										15,364		19,001		21,106		23,974		25,234		25,639
2017												16,704		24,820		28,693		31,393		32,161
2018														32,383		44,516		50,553		51,676
2019																40,933		54,897		57,594
2020																		39,045		49,945
2021																				33,309
																	Total		$	308,999

Net liability for unpaid loss and allocated loss adjustment expenses for the accident years presented	$	85,065
All outstanding liabilities before 2011, net of reinsurance		110
Liabilities for loss and allocated loss adjustment expenses, net of reinsurance	$	85,175

Reported claim counts are measured on an occurrence or per event basis. A single claim occurrence could result in more than one loss type or claimant; however, the Company counts claims at the occurrence level as a single claim regardless of the number of claimants or claim features involved.

~~All Lines of Business~~

~~(in thousands, except reported claims data)~~

As of

Incurred Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance

September 30, 2017

For the Years Ended December 31,



Accident Year

2008

2009

2010

2011

2012

2013

2014

2015

2016

Nine Months Ended September 30,2017

IBNR

Cumulative Number of Reported Claims by Accident Year

(Unaudited 2008 - 2015)

(Unaudited)

2008
$4,505
$4,329
$4,223
$4,189
$4,068
$4,055
$4,056
$4,040
$4,038
$4,035
$1
  1,133
2009

  4,403
  4,254
  4,287
  4,384
  4,511
  4,609
  4,616
  4,667
  4,674
  11
  1,136
2010


  5,598
  5,707
  6,429
  6,623
  6,912
  6,853
  6,838
  6,846
  9
  1,616
2011



  7,603
  7,678
  8,618
  9,440
  9,198
  9,066
  9,155
  27
  1,913
2012




  9,539
  9,344
  10,278
  10,382
  10,582
  10,805
  91
  4,702(1)
2013





  10,728
  9,745
  9,424
  9,621
  9,936
  300
  1,556
2014






  14,193
  14,260
  14,218
  14,511
  935
  2,123
2015







  22,340
  21,994
  21,974
  1,640
  2,523
2016








  26,062
  24,940
  3,320
  2,829
2017









  21,572
  5,078
  2,259










Total

$128,448

~~(1) Reported claims for accident year 2012 includes 3,406 claims from Superstorm Sandy.~~

~~All Lines of Business~~

~~(in thousands)~~

Cumulative Paid Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance

For the Years Ended December 31,

Nine Months Ended September 30,

Accident Year

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

(Unaudited 2008 - 2015)

(Unaudited)

2008
$2,406
$3,346
$3,730
$3,969
$4,003
$4,029
$4,028
$4,031
$4,031
$4,031
2009

  2,298
  3,068
  3,607
  3,920
  4,134
  4,362
  4,424
  4,468
  4,475
2010


  2,566
  3,947
  4,972
  5,602
  6,323
  6,576
  6,720
  6,771
2011



  3,740
  5,117
  6,228
  7,170
  8,139
  8,540
  8,691
2012




  3,950
  5,770
  7,127
  8,196
  9,187
  10,116
2013





  3,405
  5,303
  6,633
  7,591
  8,086
2014






  5,710
  9,429
  10,738
  11,628
2015







  12,295
  16,181
  17,473
2016








  15,364
  18,867
2017









  12,047










Total

$102,185












Net liability for unpaid loss and allocated loss adjustment expenses for the accident years presented

$26,264

All outstanding liabilities before 2008, net of reinsurance

  274

Liabilities for loss and allocted loss adjustment expenses, net of reinsurance

$26,538

Table of Contents

The reconciliation of the net incurred and paid loss development tables to the loss and LAE reserves in the consolidated balance sheet is as follows:

	~~As of~~
~~(in thousands)~~	~~September 30, 2017~~
~~Liabilities for loss and loss adjustment expenses, net of reinsurance~~	$~~26,538~~
~~Total reinsurance recoverable on unpaid losses~~	~~14,642~~
~~Unallocated loss adjustment expenses~~	~~1,111~~
~~Total gross liability for loss and LAE reserves~~	$~~42,291~~

	As of
*(in thousands)*	September 30, 2021
Liabilities for loss and allocated loss adjustment expenses, net of reinsurance	$	85,175
Total reinsurance recoverable on unpaid losses		12,332
Unallocated loss adjustment expenses		3,537
Total gross liability for loss and LAE reserves	$	101,044

Reinsurance

~~The Company’s~~

Effective December 15, 2019, the Company entered into a quota share reinsurance ~~treaties are on a July 1 through June 30 fiscal year basis; therefore, for year to date fiscal periods after June 30, two separate treaties will be included in such periods.~~

~~The Company’s quota share reinsurance treaties in effect for the nine months ended~~ ~~September 30, 2017~~treaty for its personal lines business, which primarily ~~consists~~consisted of homeowners’ policies, ~~were covered under~~covering the period from December 15, 2019 through December 30, 2020 (“2019/2020 Treaty”). Effective December 31, 2020, the 2019/2020 Treaty expired on a cut off basis; this treaty was not renewed. The Company entered into new excess of loss and catastrophe reinsurance treaties effective July 1, ~~2016/June 30, 2017~~2021. Effective October 18, 2021, the Company entered into a stub catastrophe reinsurance treaty ~~year (“2016/2017 Treaty”) and July 1, 2017/June 30, 2018~~covering the period from October 18, 2021 through December 31, 2021. The treaty ~~year (“2017/2019 Treaty”) (two year treaty as described below). The Company’s quota share~~provides reinsurance coverage for catastrophe losses of $5,000,000 in excess of $5,000,000. Losses from freeze are excluded from the treaty. Material terms for reinsurance treaties in effect for the ~~nine months ended September 30, 2016 were covered under the July 1, 2015/June 30, 2016~~ treaty ~~year (“2015/2016 Treaty”) and the 2016/2017 Treaty.~~

In March 2017, the Company bound its personal lines quota share reinsurance treaty effective July 1, 2017. The treaty provides for a reduction in the quota share ceding rate to 20%, from 40% in the 2016/2017 Treaty, and an increase in the provisional ceding commission rate to 53%, from 52% in the 2016/2017 Treaty. The 2017/2019 Treaty covers a two year period from July 1, 2017 through June 30, 2019. The Company has the option under certain circumstances to reduce the quota share ceding rate or terminate the 2017/2019 Treaty effective July 1, 2018 by giving advance notice to the two reinsurers who participate in the quota share reinsurance treaty. Such two reinsurers who participate in the treaty have the option under certain limited circumstances to reduce the quota share ceding rate or terminate the 2017/2019 Treaty effective July 1, 2018 by giving advance notice to the Company.

~~The Company’s 2015/2016 Treaty, 2016/2017 Treaty, and 2017/2019 Treaty provide for the following material terms:~~

  in excess of
  in excess of
  in excess of

$1,000,000
$833,333
$750,000
Total reinsurance coverage per occurrence
$9,200,000
$4,000,000
$4,050,000
Losses per occurrence subject to reinsurance coverage
$10,000,000
$4,500,000
$4,500,000
Expiration date
June 30, 2019
  June 30, 2017
  June 30, 2016




Personal Umbrella



Quota share treaty:

Percent ceded - first $1,000,000 of coverage
  90%
  90%
  90%
Percent ceded - excess of $1,000,000 dollars of coverage
  100%
  100%
  100%
Risk retained
$100,000
$100,000
$100,000
Total reinsurance coverage per occurrence
$4,900,000
$4,900,000
$2,900,000
Losses per occurrence subject to quota share reinsurance coverage
$5,000,000
$5,000,000
$3,000,000

Expiration date
June 30, 2018

June 30, 2017

June 30, 2016




Commercial Lines:



General liability commercial policies, except for commercial auto



Quota share treaty:



Percent ceded (terminated effective July 1, 2014)
   None
   None
   None
Risk retained
$750,000
$500,000
$425,000
Losses per occurrence subject to quota share reinsurance coverage
   None

None

None

Excess of loss coverage above quota share coverage
$3,750,000
$4,000,000
$4,075,000

in excess of

in excess of

in excess of

$750,000
$500,000
$425,000
Total reinsurance coverage per occurrence
$3,750,000
$4,000,000
$4,075,000
Losses per occurrence subject to reinsurance coverage
$4,500,000
$4,500,000
$4,500,000




Commercial Umbrella



Quota share treaty:



Percent ceded - first $1,000,000 of coverage
  90%
  90%

Percent ceded - excess of $1,000,000 of coverage
  100%
  100%

Risk retained
$100,000
$100,000

Total reinsurance coverage per occurrence
$4,900,000
$4,900,000

Losses per occurrence subject to quota share reinsurance coverage
$5,000,000
$5,000,000

Expiration date
June 30, 2018

June 30, 2017






Commercial Auto:



Risk retained


$300,000
Excess of loss coverage in excess of risk retained


$1,700,000




in excess of



$300,000
Catastrophe Reinsurance:



Initial loss subject to personal lines quota share treaty
$5,000,000
$5,000,000
$4,000,000
Risk retained per catastrophe occurrence (2)
$4,000,000
$3,000,000
$2,400,000
Catastrophe loss coverage in excess of quota share coverage (3) (4)
$315,000,000
$247,000,000
$176,000,000
Severe winter weather aggregate (4)
No

No

Yes

Reinstatement premium protection (5)
Yes

Yes

Yes

~~(1)~~

For personal lines, the 2017/2019 Treaty includes the addition of an automatic facultative facility allowing KICO to obtain homeowners single risk coverage up to $10,000,000 in total insured value, which covers direct losses from $3,500,000 to $10,000,000.

~~(2)~~

~~Plus losses in excess of catastrophe coverage.~~

~~(3)~~

~~Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts.~~ ~~Effective July 1, 2016, the duration of a catastrophe occurrence from windstorm, hail, tornado, hurricane and cyclone was extended to 168 consecutive hours from 120 consecutive hours.~~

~~(4)~~

~~From July 1, 2015 through June 30, 2016, catastrophe treaty also covered losses caused by severe winter weather during any consecutive 28 day period.~~

~~(5)~~

~~Effective July 1, 2015, reinstatement premium protection for $16,000,000 of catastrophe coverage in excess of $4,000,000.~~

~~Effective July 1, 2016, reinstatement premium protection for $20,000,000 of catastrophe coverage in excess of $5,000,000.~~

~~Effective July 1, 2017, reinstatement premium protection for $145,000,000 of catastrophe coverage in excess of $5,000,000~~.

~~The single maximum risks per occurrence to which the Company is subject under the new treaties effective July 1, 2017~~years shown below are as follows:

	~~July 1, 2017 - June 30, 2018~~
~~Treaty~~	~~Extent of Loss~~	~~Risk Retained~~
~~Personal Lines (1)~~	~~Initial $1,000,000~~	~~$800,000~~
	~~$1,000,000 - $10,000,000~~	~~None(2)~~
	~~Over $10,000,000~~	~~100%~~

~~Personal Umbrella~~	~~Initial $1,000,000~~	~~$100,000~~25
	~~$1,000,000 - $5,000,000~~	~~None~~
Table of Contents

	~~Over $5,000,000~~ Treaty Year			~~100%~~
	December 15, 2019
	to
Line of Business	December 30, 2020

Personal Lines:
Homeowners, dwelling fire and
and canine legal liability
Quota share treaty:
Percent ceded		25	%

	Treaty Year
	July 1, 2021		December 31, 2020		July 1, 2020		December 15, 2019
	to		to		to		to
Line of Business	June 30, 2022		June 30, 2021		December 30, 2020		June 30, 2020

Personal Lines:
Homeowners, dwelling fire and
and canine legal liability
Quota share treaty:
Risk retained on intial
$1,000,000 of losses (7)	$	1,000,000	$	1,000,000	$	750,000	$	750,000
Losses per occurrence subject
to quota share
reinsurance coverage	None (7)		None (7)		$	1,000,000	$	1,000,000
Expiration date	NA (7)		NA (7)		December 30, 2020		December 30, 2020
Excess of loss coverage and
facultative facility
coverage (1)	$	8,000,000	$	8,000,000	$	8,000,000	$	9,000,000
	in excess of		in excess of		in excess of		in excess of
	$	1,000,000	$	1,000,000	$	1,000,000	$	1,000,000
Total reinsurance coverage
per occurrence (7)	$	8,000,000	$	8,000,000	$	8,250,000	$	9,250,000
Losses per occurrence subject
to reinsurance coverage	$	9,000,000	$	9,000,000	$	9,000,000	$	10,000,000
Expiration date (7)	June 30, 2022		June 30, 2021		June 30, 2021		June 30, 2020

Catastrophe Reinsurance:
Initial loss subject to personal
lines quota share treaty	None (7)		None (7)		$	7,500,000	$	7,500,000
Risk retained per catastrophe
occurrence (2) (7)	$	10,000,000	$	10,000,000	$	8,125,000	$	5,625,000
Catastrophe loss coverage
in excess of
quota share coverage (3) (7)	$	490,000,000	$	475,000,000	$	475,000,000	$	602,500,000
Catastrophe stub coverage for the period from
October 18, 2021 through December 31, 2021 (8)	$	5,000,000	NA		NA		NA
	in excess of
	$	5,000,000
Reinstatement premium
protection (4) (5) (6)	Yes		Yes		Yes		Yes


~~Commercial Lines~~	~~Initial $750,000~~	~~$750,000~~26
	~~$750,000 - $4,500,000~~	~~None(3)~~
Table of Contents

(1)		~~Over $4,500,000~~		~~100%~~ For personal lines, includes the addition of an automatic facultative facility allowing KICO to obtain homeowners single risk coverage up to $10,000,000 in total insured value, which covers direct losses from $3,500,000 to $10,000,000 through June 30, 2020. For the period July 1, 2020 through June 30, 2022, direct losses are covered up to $9,000,000.

~~Commercial Umbrella~~ (2)	~~Initial $1,000,000~~		~~$100,000~~ Plus losses in excess of catastrophe coverage. For the period July 1, 2020 through December 30, 2020, there was no reinsurance coverage for the $2,500,000 gap between quota share limit of $7,500,000 and first $10,000,000 layer of catastrophe coverage (see note (7) below).
		~~$1,000,000 - $5,000,000~~		~~None~~
(3)		~~Over $5,000,000~~		~~100%~~ Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts. Duration of 168 consecutive hours for a catastrophe occurrence from windstorm, hail, tornado, hurricane and cyclone.

~~Catastrophe~~ (4)		~~Initial $5,000,000~~		~~$4,000,000~~ For the period July 1, 2019 through June 30, 2020, reinstatement premium protection for $292,500,000 of catastrophe coverage in excess of $7,500,000.
		~~$5,000,000 - $320,000,000~~		~~None~~
(5)	For the period July 1, 2020 through June 30, 2021, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000.
	~~Over $320,000,000~~
(6)	For the period July 1, 2021 through June 30, 2022, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000.
	~~100%~~
(7)	The personal lines quota share (homeowners, dwelling fire and canine legal liability) expired on December 30, 2020; reinsurance coverage from December 31, 2020 through June 30, 2022 is only for excess of loss and catastrophe reinsurance.

(8)	Excludes freeze and freeze related claims.

~~(1)~~

~~Two year treaty with expiration date of June 30, 2019. The Company and the reinsurers have the option to reduce quota share rate or terminate on June 30, 2018 as discussed above.~~

~~(2)~~

~~Covered by excess of loss treaties up to $3,500,000 and by facultative facility from $3,500,000 to $10,000,000.~~

~~(3)~~

~~Covered by excess of loss treaties.~~

~~(4)~~

~~Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts.~~

~~The single maximum risks per occurrence to which the Company is subject under the treaties that expired on June 30, 2017 and 2016 are as follows:~~

July 1, 2016 - June 30, 2017

July 1, 2015 - June 30, 2016
Treaty Extent of Loss Risk Retained Extent of Loss Risk Retained
Personal Lines Initial $833,333 $500,000 Initial $750,000 $450,000
$833,333 - $4,500,000 None(1) $750,000 - $4,500,000 None(1)
Over $4,500,000 100% Over $4,500,000 100%

Personal Umbrella Initial $1,000,000 $100,000 Initial $1,000,000 $100,000
$1,000,000 - $5,000,000 None $1,000,000 - $3,000,000 None
Over $5,000,000 100% Over $3,000,000 100%

Commercial Lines Initial $500,000 $500,000 Initial $425,000 $425,000
$500,000 - $4,500,000 None(1) $425,000 - $4,500,000 None(1)
Over $4,500,000 100% Over $4,500,000 100%

Commercial Umbrella Initial $1,000,000 $100,000
$1,000,000 - $5,000,000 None
Over $5,000,000 100%

Catastrophe (2) Initial $5,000,000 $3,000,000 Initial $4,000,000 $2,400,000
$5,000,000 - $252,000,000 None $4,000,000 - $180,000,000 None
Over $252,000,000 100% Over $180,000,000 100%

~~(1)~~

~~Covered by excess of loss treaties.~~

~~(2)~~

~~Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts.~~

	Treaty Year
	July 1, 2021			July 1, 2020			July 1, 2019
	to			to			to
Line of Business	June 30, 2022			June 30, 2021			June 30, 2020

Personal Lines:

Personal Umbrella
Quota share treaty:
Percent ceded - first $1,000,000 of coverage		90	%		90	%		90	%
Percent ceded - excess of $1,000,000 of coverage		95	%		95	%		100	%
Risk retained	$	300,000		$	300,000		$	100,000
Total reinsurance coverage per occurrence	$	4,700,000		$	4,700,000		$	4,900,000
Losses per occurrence subject to quota share reinsurance coverage	$	5,000,000		$	5,000,000		$	5,000,000
Expiration date	June 30, 2022			June 30, 2021			June 30, 2020

Commercial Lines (1):
General liability commercial policies
Quota share treaty				None			None
Risk retained				$	750,000		$	750,000
Excess of loss coverage above risk retained				$	3,750,000		$	3,750,000
				in excess of			in excess of
				$	750,000		$	750,000
Total reinsurance coverage per occurrence				$	3,750,000		$	3,750,000
Losses per occurrence subject to reinsurance coverage				$	4,500,000		$	4,500,000

Commercial Umbrella
Quota share treaty				None			None

(1)	Coverage on all commercial lines policies expired in September 2020; reinsurance coverage is based on treaties in effect on the date of loss.

The Company’s reinsurance program ishas been structured to enable the Company to ~~significantly~~ grow its premium volume while maintaining regulatory capital and other financial ratios generally within or below the expected ranges used for regulatory oversight purposes. The reinsurance program also provides income as a result of ceding commissions earned pursuant to the quota share reinsurance contracts. The Company’s participation in reinsurance arrangements does not relieve the Company of its obligations to policyholders.

Ceding Commission Revenue

The Company ~~earns~~earned ceding commission revenue under its expired quota share reinsurance agreements based on: (i) a fixed provisional commission rate at which provisional ceding commissions ~~are~~were earned, and (ii) a continuing sliding scale of commission rates and ultimate treaty year loss ratios on the policies reinsured under each of these agreements based upon which contingent ceding commissions are earned. The sliding scale includes minimum and maximum commission rates in relation to specified ultimate loss ratios. The commission rate and contingent ceding commissions earned increases when the estimated ultimate loss ratio decreases and, conversely, the commission rate and contingent ceding commissions earned decreases when the estimated ultimate loss ratio increases.

Table of Contents

The Company’s estimated ultimate treaty year loss ratios ~~(“Loss~~(the “Loss Ratio(s)”) for treaties in effect for the three months ended September 30, 2017 are attributable to contracts for the 2017/2019 Treaty and for the nine months ended September 30, 2017 are attributable to the contracts for the 2017/2019 Treaty and 2016/2017 Treaty. The Company’s estimated ultimate treaty year Loss Ratios for treaties in effect for the three months ended September 30, 2016 are attributable to contracts for the 2016/2017 Treaty and for the nine months ended September 30, 2016 are attributable to the contracts for the 2016/2017 Treaty and 2015/2016 Treaty.

~~Treaties in effect for~~during the three months and nine months ended September 30, ~~2017~~

~~Under the 2017/2019 Treaty, the Company receives, and~~2020 are attributable to contracts under the 2016/2017 Treaty, the Company received, an upfront fixed provisional rate that is subject to a sliding scale contingent adjustment based upon Loss Ratio. Under this arrangement, the Company earns and earned provisional ceding commissions that are subject to later adjustment dependent on changes to the estimated Loss Ratio for the 2017/2019 Treaty and 2016/20172019/2020 Treaty. The Company’s Loss Ratios for the period July 1, 2017 through September 30, 2017 (attributable to the 2017/2019 Treaty), and from July 1, 2016 through June 30, 2017 (attributable to the 2016/2017 Treaty), were consistent with the contractual Loss Ratio at which the provisional ceding commissions were earned and thereforeThere was no ~~additional contingent commission was recorded for~~treaty in effect during the three months and nine months ended September 30, ~~2017 with respect~~2021. In addition to ~~these treaties.~~

~~Treaties~~the treaty that was in effect ~~for~~during the three months and nine months ended September 30, ~~2016~~

Under the 2016/2017 Treaty and the 2015/2016 Treaty, the Company received an upfront fixed provisional rate that was subject to a sliding scale contingent rate adjustment based on Loss Ratio. Under this arrangement, the Company earned provisional ceding commissions that were subject to later adjustment dependent on changes to the estimated Loss Ratio for the 2016/2017 Treaty and 2015/2016 Treaty. The Company’s Loss Ratio for the period July 1, 2016 through September 30, 2016 (attributable to the 2016/2017 Treaty), and from July 1, 2015 through June 30, 2016 (attributable to the 2015/2016 Treaty), were higher than the contractual Loss Ratio at which provisional ceding commissions were earned. Accordingly, for the three months and nine months ended September 30, 2016, the Company’s contingent ceding commission earned was reduced as a result of the estimated Loss Ratios for the 2016/2017 Treaty and 2015/2016 Treaty.

~~In addition to the treaties that were in effect for the three months and nine months ended September 30, 2017 and 2016,~~ 2020, the Loss Ratios from prior years’ treaties are subject to change as incurred losses from those periods increase or decrease, resulting in an increase or decrease in the commission rate and contingent ceding commissions earned.

Ceding commission revenue consists of the following:

Three months ended

Nine months ended

September 30,

September 30,

2017

2016

2017

2016

Provisional ceding commissions earned
$1,921,457
$3,185,748
$8,689,803
$9,508,213
Contingent ceding commissions earned
  (203,847)
  (250,820)
  (481,803)
  (1,233,923)

$1,717,610
$2,934,928
$8,208,000
$8,274,290

	Three months ended						Nine months ended
	September 30,						September 30,
	2021			2020			2021			2020

Provisional ceding commissions earned	$	40,578		$	3,460,768		$	135,666		$	10,621,804
Contingent ceding commissions earned		(47,854	)		(11,994	)		(98,266	)		138,283
	$	(7,276	)	$	3,448,774		$	37,400		$	10,760,087

Provisional ceding commissions are settled monthly. Balances due from reinsurers for contingent ceding commissions on quota share treaties are settled ~~annually~~periodically based on the ~~loss ratio~~Loss Ratio of each treaty year that ends on June 30. As discussed above, the Loss Ratios from prior years’ treaties are subject to change as incurred losses from those periods develop, resulting in an increase or decrease in the commission rate and contingent ceding commissions earned. ~~Contingent ceding commissions earned in any period include the combined effect of changes recorded for all active treaties.~~ As of September 30, ~~2017~~2021 and December 31, ~~2016,~~2020, net contingent ceding commissions payable to reinsurers under all treaties was approximately ~~$1,719,000~~$3,083,000 and ~~$773,000,~~$2,604,000, respectively, which ~~are~~is recorded in reinsurance balances payable inon the accompanying ~~condensed~~ consolidated balance sheets.

Note 7 – ~~Credit Facility~~

Debt

Federal Home Loan Bank

In July 2017, KICO became a member of, and invested in, the Federal Home Loan Bank of New York (“FHLBNY”). ~~The aggregate~~KICO is required to maintain an investment in capital stock of ~~dividend bearing common~~FHLBNY. Based on redemption provisions of FHLBNY, the stock ~~was $22,500 as~~has no quoted market value and is carried at cost. At its discretion, FHLBNY may declare dividends on the stock. Management reviews for impairment based on the ultimate recoverability of the cost basis in the stock. At September 30, ~~2017. Members~~2021 and December 31, 2020, no impairment has been recognized. FHLBNY members have access to a variety of flexible, low cost funding through FHLBNY’s credit products, enabling members to customize ~~advances. Advances~~advances, which are to be fully ~~collateralized; eligible~~collateralized. Eligible collateral to pledge to FHLBNY includes residential and commercial mortgage backed securities, along with U.S. Treasury and agency securities. See Note 3 – Investments, for eligible collateral held in a designated custodian account available for future advances. Advances are limited to 5% of KICO’s net admitted assets as of December 31, 2016 and are due and payable within one year of borrowing. The maximum allowable advance is approximately $6,212,000 asAs of September 30, ~~2017. There~~2021 KICO did not have any securities pledged to FHLBNY; furthermore, there were no borrowings under this facility during the ~~three~~nine months ended September 30, ~~2017.~~

~~Note 8 – Stockholders’ Equity~~

~~Public Offering of Common Stock~~

2021 and 2020.

Table of Contents

Long-term Debt

On ~~January 31,~~December 19, 2017, the Company ~~closed on~~issued $30 million of its 5.50% Senior Unsecured Notes due December 30, 2022 (the “Notes”) in an underwritten public ~~offering~~offering. Interest is payable semi-annually in arrears on June 30 and December 30 of ~~2,500,000 shares~~each year, which began on June 30, 2018 at the rate of ~~its Common Stock. On February 14, 2017,~~5.50% per annum. The net proceeds of the issuance were $29,121,630, net of discount of $163,200 and transaction costs of $715,170, for an effective yield of 5.67% per annum. The balance of long-term debt as of September 30, 2021 and December 31, 2020 is as follows:

	September 30,			December 31,
	2021			2020

5.50% Senior Unsecured Notes	$	30,000,000		$	30,000,000
Discount		(40,552	)		(64,883	)
Issuance costs		(179,702	)		(287,506	)
Long-term debt, net	$	29,779,746		$	29,647,611

The Notes are unsecured obligations of the Company ~~closed~~and are not the obligations of or guaranteed by any of the Company's subsidiaries. The Notes rank senior in right of payment to any of the Company's existing and future indebtedness that is by its terms expressly subordinated or junior in right of payment to the Notes. The Notes rank equally in right of payment to all of the Company's existing and future senior indebtedness, but will be effectively subordinated to any secured indebtedness to the extent of the value of the collateral securing such secured indebtedness. In addition, the Notes will be structurally subordinated to the indebtedness and other obligations of the Company's subsidiaries. The Company may redeem the Notes, at any time in whole or from time to time in part, at the redemption price equal to the greater of: (i) 100% of the principal amount of the Notes to be redeemed; and (ii) the sum of the present values of the remaining scheduled payments of principal and interest on the ~~underwriters’ purchase option for an additional 192,500 shares~~Notes to be redeemed that would be due if the Notes matured on the applicable redemption date (exclusive of ~~its Common Stock. The public offering price for the 2,692,500 shares sold was $12.00 per share. The aggregate net proceeds~~interest accrued to the applicable redemption date) discounted to the redemption date on a semi-annual basis at the Treasury Rate, plus 50 basis points.

The Company ~~were approximately $30,137,000, after deducting underwriting discounts and commissions and other offering expenses in the~~has used an aggregate ~~amount of approximately $2,173,000.~~

~~On March 1, 2017, the Company used $23,000,000~~$28,256,335 of the net proceeds from the offering to contribute capital to ~~its insurance subsidiary,~~ KICO in order to support ~~its ratings upgrade plan and~~ additional growth. The remainder of the net proceeds ~~will be~~was used for general corporate purposes. A ~~shelf~~ registration statement relating to the ~~shares sold~~debt issued in the offering was filed with the SEC, ~~and~~which became effective on ~~January 19,~~November 28, 2017.

Note 8 – Stockholders’ Equity

Dividends Declared and Paid

Dividends declared and paid on Common Stock were ~~$2,363,993~~$1,274,797 and ~~$1,446,684~~$1,530,390 for the nine months ended September 30, ~~2017~~2021 and ~~2016~~,2020, respectively. The Company’s Board of Directors approved a quarterly dividend on ~~November 8, 2017~~October 30, 2021 of ~~$.08~~$.04 per share payable in cash on December 15, ~~2017~~2021 to stockholders of record as of November 30, ~~2017~~2021 (see Note ~~12)~~13 - Subsequent Events).

Stock Options

~~Pursuant to~~

Effective August 12, 2014, the ~~Company’s 2005 Equity Participation Plan (the “2005 Plan”), which provides for~~Company adopted the issuance of incentive stock options, non-statutory stock options and restricted stock, a maximum of 700,000 shares of the Company’s Common Stock are permitted to be issued pursuant to options granted and restricted stock issued. Pursuant to the Company’s 2014 Equity Participation Plan (the “2014 Plan”), pursuant to which a maximum of 700,000 shares of Common Stock of the Company ~~are~~were initially authorized to be issued pursuant to the grant of incentive stock options, non-statutory stock options, stock appreciation rights, restricted stock and stock bonuses. Incentive stock options granted under the 2014 Plan ~~and 2005 Plan~~ expire no later than ten years from the date of grant (except no later than five years for a grant to a 10% stockholder). Non-statutory stock options granted under the 2014 Plan expire no later than ten years from the date of grant. The Board of Directors or the Compensation Committee ~~of the Board~~ determines ~~the expiration date with respect to non-statutory stock options and~~ the vesting provisions for ~~restricted~~ stock awards granted under the 2014 Plan, ~~and 2005~~subject to the provisions of the 2014 Plan.

On August 5, 2020, the Company’s stockholders approved amendments to the 2014 Plan, including an increase in the maximum number of shares of Common Stock of the Company that are authorized to be issued pursuant to the 2014 Plan to 1,400,000.

Table of Contents

The results of operations for the three months ended September 30, ~~2017~~2021 and ~~2016~~2020 include stock-based ~~stock option~~ compensation expense for stock options totaling approximately ~~$5,000 and $23,000, respectively, which is recorded in other operating expenses on the accompanying condensed consolidated statements of income and comprehensive income.~~$14,000 for both periods. The results of operations for the nine months ended September 30, ~~2017~~2021 and ~~2016~~2020 include stock-based ~~stock option~~ compensation expense for stock options totaling approximately ~~$35,000~~$43,000 and ~~$90,000,~~$52,000, respectively. Stock-based compensation expense related to stock options is net of estimated forfeitures of ~~17%~~approximately 16% for the three months and nine months ended September 30, ~~2017~~2021 and ~~2016.~~2020. Such amounts have been included in the condensed consolidated statements of ~~income~~operations and comprehensive income (loss) within other operating expenses.

Stock-based compensation expense for the nine months ended September 30, 2017 and 2016 is the estimated fair value of options granted amortized on a straight-line basis over the requisite service period for the entire portion of the award less an estimate for anticipated forfeitures. The Company uses the “simplified” method to estimate the expected term of the options because the Company’s historical share option exercise experience does not provide a reasonable basis upon which to estimate expected term.

No options were granted during the nine months ended September 30, ~~2017.~~2021. The weighted average estimated fair value of stock options granted during the nine months ended September 30, ~~2016~~2020 was ~~$1.87~~$2.40 per share. The fair value of stock options at the grant date was estimated using the Black-Scholes option-pricing model.

The following weighted average assumptions were used for grants during the following periods:

Nine months ended

September 30,
2017 2016

Dividend Yield n/a 2.74% - 3.18%
Volatility n/a 31.61% - 31.81%
Risk-Free Interest Rate n/a 1.01% - 1.11%
Expected Life n/a 3.25 years

	Nine months ended
	Septemebr 30,
	2021		2020

Dividend Yield		n/a		3.14	%
Volatility		n/a		37.69	%
Risk-Free Interest Rate		n/a		1.40	%
Expected Life		n/a		2.75	%

The Black-Scholes option ~~valuation~~pricing model was developed for use in estimating the fair value of traded options, which have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because ~~our~~the Company’s stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management's opinion, the existing models do not necessarily provide a reliable single measure of the fair value of ~~our~~the Company’s stock options.

A summary of stock option activity under the Company’s 2014 Plan ~~and 2005 Plan~~ for the nine months ended September 30, ~~2017~~2021 is as follows:

Stock Options

Number of Shares

Weighted Average Exercise Price per Share

Weighted Average Remaining Contractual Term

Aggregate Intrinsic Value

Outstanding at January 1, 2017
  362,750
$6.62
  2.61
$2,586,748





Granted
  -
$-

$-
Exercised
  (14,500)
$5.55

$133,058
Forfeited
  -
$-

$-





Outstanding at September 30, 2017
  348,250
$6.66
  1.90
$3,355,953





Vested and Exercisable at September 30, 2017
  278,250
$6.53
  1.78
$2,717,978

Table of Contents

Stock Options	Number of Shares			Weighted Average Exercise Price per Share		Weighted Average Remaining Contractual Term		Aggregate Intrinsic Value

Outstanding at January 1, 2021		119,966		$	8.26		3.55	$	0

Granted		0		$	0		-	$	-
Exercised		-		$	-		-	$	-
Expired		(12,000	)	$	7.85		-	$	-

Outstanding at September 30, 2021		107,966		$	8.31		3.18	$	-

Vested and Exercisable at September 30, 2021		40,000		$	8.67		2.79	$	-

The aggregate intrinsic value of options outstanding and options exercisable at September 30, ~~2017~~2021 is calculated as the difference between the exercise price of the underlying options and the market price of the Company’s Common Stock for the options that had exercise prices that were lower than the ~~$16.30~~$6.64 closing price of the Company’s Common Stock on September 30, ~~2017~~.

2021. No options were exercised during the nine months ended September 30, 2021. The total intrinsic value of options expired during the nine months ended September 30, 2021 was $-0-, determined as of the date of expiration.

Participants in the ~~2005 and~~ 2014 ~~Plans~~Plan may exercise their outstanding vested options, in whole or in part, by having the Company reduce the number of shares otherwise issuable by a number of shares having a fair market value equal to the exercise price of the option being exercised (“Net Exercise”)~~. The Company received cash proceeds~~, or by exchanging a number of ~~$66,517 from~~shares owned for a period of greater than one year having a fair market value equal to the exercise price of ~~options for~~ the ~~purchase~~option being exercised (“Share Exchange”).

As of ~~11,750 shares of Common Stock during the nine months ended~~ September 30, ~~2017. The remaining 2,750~~ ~~options exercised during~~2021, the ~~nine months ended September 30, 2017 were Net Exercises, resulting in the issuance of 1,828 shares of Common Stock.~~ ~~The Company received cash proceeds of $12,725 from the exercise of options for the purchase of 2,500 shares of Common Stock during the nine months ended September 30, 2016.~~

~~As of~~ ~~September 30, 2017, the~~estimated fair value of unamortized compensation cost related to unvested stock option awards was approximately ~~$9,000.~~$21,000. Unamortized compensation cost as of September 30, ~~2017~~2021 is expected to be recognized over a remaining weighted-average vesting period of ~~0.87~~0.63 years.

As of September 30, ~~2017~~,2021, there were ~~551,758~~510,749 shares reserved for grants under the 2014 Plan.

~~Other Equity Compensation~~

~~In January 2017,~~

Restricted Stock Awards

A summary of the ~~Company granted a total of 8,000 shares of~~ restricted Common Stock activity under the Company’s 2014 Plan ~~to its then four non-employee directors. In January 2016,~~for the Company granted a total of 6,000 shares of restricted Common Stock under the 2014 Plan to its three then non-employee directors. In March 2016, the Company granted 1,500 shares of restricted Common Stock under the 2014 Plan to a newly elected non-employee director. In May 2017 and August 2017, the Company granted 1,250 shares and 795 shares, respectively, of restricted Common Stock under the 2014 Plan to two newly elected non-employee directors. One-third of the shares granted will vest on each of the three annual anniversaries following the grant date.

In February 2017, the Company granted a total of 16,000 shares of restricted Common Stock under the 2014 Plan to two executive officers. In April 2017 the Company granted a total of 24,010 shares of restricted Common Stock under the 2014 Plan to four executive officers and thirteen employees. The shares granted to executives and employees will vest on a monthly basis over the three year period following the grant date.

~~In August and~~nine months ended September 2017, the Company granted a total of 4,020 shares of restricted Common Stock under the 2014 Plan to three employees. The shares granted will vest on each of the three annual anniversaries following the grant date.

30, 2021 is as follows:

Table of Contents

Restricted Stock Awards	Shares			Weighted Average Grant Date Fair Value per Share		Aggregate Fair Value

Balance at January 1, 2021		370,964		$	9.96	$	3,990,999

Granted		321,335		$	6.95	$	2,233,366
Vested		(104,870	)	$	9.60	$	(1,006,771	)
Forfeited		(14,745	)	$	0	$	-

Balance at September 30, 2021		572,684		$	8.70	$	5,217,594

Fair value was calculated using the closing price of the Company’s Common Stock on the grant date. For the three months ~~and nine months~~ ended September 30, ~~2017,~~2021 and 2020, stock-based compensation ~~of approximately $65,000 and $163,000, respectively,~~ for these grants was approximately $452,000 and $416,000, respectively, which is included in other operating expenses on the accompanying condensed consolidated statements of ~~income~~operations and comprehensive ~~incom~~e.income (loss). For the nine months ended September 30, 2021 and 2020, stock-based compensation for these grants was approximately $1,405,000 and $1,321,000, respectively, which is included in other operating expenses on the accompanying condensed consolidated statements of operations and comprehensive income (loss). These amounts reflect the Company’s accounting expense and do not correspond to the actual value that will be recognized by the directors, executives and employees.

Employee Stock Purchase Plan

On June 19, 2021, the Company’s Board of Directors adopted the Employee Stock Purchase Plan (the “Purchase Plan”), subject to stockholder approval. Such approval was obtained on August 10, 2021. The purpose of the Purchase Plan is to provide eligible employees of the Company with an opportunity to use payroll deductions to purchase shares of Common Stock of the Company. The maximum number of shares of Common Stock that may be purchased under the Purchase Plan is 750,000, subject to adjustment as provided for in the Purchase Plan. The Plan was effective November 1, 2021.

Note 9 – Income Taxes

The Company files a consolidated U.S. federal income tax return that includes all wholly owned subsidiaries. State tax returns are filed on a consolidated or separate return basis depending on applicable laws. The Company records adjustments related to prior years’ taxes during the period when they are identified, generally when the tax returns are filed. The effect of these adjustments on the current and prior periods (during which the differences originated) is evaluated based upon quantitative and qualitative factors and are considered in relation to the ~~condensed~~ consolidated financial statements taken as a whole for the respective periods.

Deferred tax assets and liabilities are determined using the enacted tax rates applicable to the period the temporary differences are expected to be recovered. Accordingly, the current period income tax provision can be affected by the enactment of new tax rates. The net deferred income taxes on the balance ~~sheet~~sheets reflect temporary differences between the carrying amounts of the assets and liabilities for financial reporting purposes and income tax purposes, tax effected at various rates depending on whether the temporary differences are subject to federal taxes, state taxes, or both.

Significant components of the Company’s deferred tax assets and liabilities are as follows:

September 30,

December 31,

2017

2016

Deferred tax asset:

Net operating loss carryovers (1)
$112,760
$131,626
Claims reserve discount
  444,517
  417,349
Unearned premium
  3,866,770
  2,877,365
Deferred ceding commission revenue
  1,344,275
  2,329,626
Other
  504,338
  188,675
Total deferred tax assets
  6,272,660
  5,944,641



Deferred tax liability:


Investment in KICO (2)
  1,169,000
  1,169,000
Deferred acquisition costs
  4,889,872
  4,161,526
Intangibles
  372,300
  459,000
Depreciation and amortization
  287,861
  265,671
Net unrealized appreciation of securities - available for sale
  681,715
  56,393
Total deferred tax liabilities
  7,400,748
  6,111,590



Net deferred income tax liability
$(1,128,088)
$(166,949)

~~(1)~~

~~The deferred tax assets from net operating loss carryovers (“NOL”) are as follows:~~

Type of NOL

September 30, 2017

December 31, 2016

Expiration
State only (A)
$786,240
$655,719
December 31, 2037
Valuation allowance
  (680,280)
  (534,293)

State only, net of valuation allowance
  105,960
  121,426

Amount subject to Annual Limitation, federal only (B)
  6,800
  10,200
December 31, 2019
Total deferred tax asset from net operating loss carryovers
$112,760
$131,626

~~(A) Kingstone generates operating losses for state purposes and has prior year NOLs available. The state NOL as of September 30, 2017 and December 31, 2016 was approximately~~ ~~$12,095,996~~ and $10,088,000, respectively. KICO, the Company’s insurance underwriting subsidiary, is not subject to state income taxes. KICO’s state tax obligations are paid through a gross premiums tax, which is included in ~~the condensed consolidated statements of income and comprehensive income within other underwriting expenses~~. A valuation allowance has been recorded due to the uncertainty of generating enough state taxable income to utilize 100% of the available state NOLs over their remaining lives, which expire between 2027 and 2037.

(B) The Company has an NOL of $20,000 that is subject to Internal Revenue Code Section 382, which places a limitation on the utilization of the federal NOL loss to approximately $10,000 per year (“Annual Limitation”) as a result of a greater than 50% ownership change of the Company in 1999. The losses subject to the Annual Limitation will be available for future years, expiring through December 31, 2019.

~~(2)~~

~~Deferred tax liability – Investment in KICO~~

Table of Contents

	September 30,			December 31,
	2021			2020

Deferred tax asset:
Net operating loss carryovers (1)	$	2,714,766		$	0
Claims reserve discount		1,186,698			838,030
Unearned premium		4,115,130			3,880,275
Deferred ceding commission revenue		18,448			19,639
Other		693,141			648,691
Total deferred tax assets		8,728,183			5,386,635

Deferred tax liability:
Investment in KICO (2)		759,543			759,543
Deferred acquisition costs		4,465,002			4,229,928
Intangible asset		105,000			105,000
Depreciation and amortization		697,742			954,446
Net unrealized gains of securities - available-for-sale		3,238,744			3,494,631
Total deferred tax liabilities		9,266,031			9,543,548

Net deferred income tax liability	$	(537,848	)	$	(4,156,913	)

(1)	The deferred tax assets from net operating loss carryovers (“NOL”) are as follows:

	September 30,			December 31,
Type of NOL	2021			2020			Expiration

Federal only, current year (A)	$	2,714,766		$	1,200,056
NOL carried back		0			(1,200,056	)
Federal only, current year	$	2,714,766		$	0		None

State only (B)		2,049,485			1,815,546		December 31, 2040
Valuation allowance		(2,049,485	)		(1,815,546	)
State only, net of valuation allowance		0			0

Total deferred tax asset from net operating loss carryovers	$	2,714,766		$	0

(A)	On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security (CARES) Act was signed into law, allowing for a five year carryback of 2020 and 2019 NOLs. The Company elected on its 2019 federal income tax return to carry back the 2019 NOL to tax years 2014 and 2015. The Company elected on its 2020 federal income tax return to carry back the 2020 NOL to tax year 2015. The corporate tax rate in 2014 and 2015 was 34%, compared to the corporate tax rate of 21% in 2020 and 2019.

(B)	Kingstone generates operating losses for state purposes and has prior year NOLs available. The state NOL as of September 30, 2021 and December 31, 2020 was approximately $31,531,000 and $27,931,000, respectively. KICO, the Company’s insurance underwriting subsidiary, is not subject to state income taxes. KICO’s state tax obligations are paid through a gross premiums tax, which is included in the consolidated statements of operations and comprehensive loss within other underwriting expenses. Kingstone has recorded a valuation allowance due to the uncertainty of generating enough state taxable income to utilize 100% of the available state NOLs over their remaining lives, which expire between 2027 and 2041.

(2)	Deferred tax liability – Investment in KICO

Table of Contents

On July 1, 2009, the Company completed the acquisition of 100% of the issued and outstanding common stock of KICO (formerly known as Commercial Mutual Insurance Company (“CMIC”)) pursuant to the conversion of CMIC from an advance premium cooperative to a stock property and casualty insurance company. Pursuant to the plan of conversion, the Company acquired a 100% equity interest in KICO, in consideration for the exchange of $3,750,000 principal amount of surplus notes of CMIC. In addition, the Company forgave all accrued and unpaid interest on the surplus notes as of the date of conversion. As of the date of acquisition, unpaid accrued interest on the surplus notes along with the accretion of the discount on the original purchase of the surplus notes totaled $2,921,319 (together “Untaxed Interest”). As of the date of acquisition, the deferred tax liability on the Untaxed Interest was $1,169,000. A temporary difference with an indefinite life exists when the parent has a lower carrying value of its subsidiary for income tax purposes. The deferred tax liability was reduced to $759,543 upon the reduction of federal income tax rates as of December 31, 2017. The Company is required to maintain its deferred tax liability of ~~$1,169,000~~$759,543 related to this temporary difference until the stock of KICO is sold, or the assets of KICO are sold or KICO and the parent are merged.

In assessing the valuation of deferred tax assets, the Company considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. No valuation allowance against deferred tax assets has been established, except for NOL limitations, as the Company believes it is more likely than not the deferred tax assets will be realized based on the historical taxable income of KICO, or by offset to deferred tax liabilities.

The Company had no material unrecognized tax benefit and no adjustments to liabilities or operations were required. There were no interest or penalties related to income taxes that have been accrued or recognized as of and for the nine months ended September 30, ~~2017~~2021 and ~~2016.~~2020. If any had been recognized these would have been reported in income tax expense.

Generally, taxing authorities may examine the Company’s tax returns for the three years from the date of filing. The Company’s tax returns for the years ended December 31, ~~2014~~2018 through December 31, ~~2016~~2020 remain subject to examination.

Note 10 ~~– Earnings~~–Earnings/(Loss) Per Common Share

Basic net ~~earnings~~earnings/(loss) per common share is computed by dividing ~~income~~income/(loss) available to common shareholders by the weighted-average number of ~~common~~ shares of Common Stock outstanding. Diluted ~~earnings~~earnings/(loss) per common share reflect, in periods in which they have a dilutive effect, the impact of common shares issuable upon exercise of stock ~~options.~~options as well as non-vested restricted stock awards. The computation of diluted ~~earnings~~earnings/(loss) per common share excludes those options with an exercise price in excess of the average market price of the Company’s ~~common shares~~Common Stock during the periods presented.

The computation of diluted ~~earnings~~earnings/(loss) per common share excludes outstanding options in periods where the exercise of such options would be anti-dilutive. For the ~~three~~nine months ended September 30,~~, 2017~~ ~~and 2016, the inclusion of -0- and 27,500~~ 2021, no options ~~respectively,~~were included in the computation of diluted earnings per common share as they would have been anti-dilutive for the relevant periods and, as a result, the weighted average number of ~~common~~ shares of Common Stock used in the calculation of diluted earnings per common share has not been adjusted for the effect of such options. ~~For the nine months ended September 30, 2017~~ and 2016, the inclusion of -0- and 22,664 options, respectively, in the computation of diluted earnings per common share would have been anti-dilutive for the periods and, as a result, the weighted average number of common shares used in the calculation of diluted earnings per common share has not been adjusted for the effect of such options.

The reconciliation of the weighted average number of ~~common~~ shares of Common Stock used in the calculation of basic and diluted ~~earnings~~earnings/(loss) per common share follows:

Three months ended

Nine months ended

September 30,

September 30,

2017

2016

2017

2016

Weighted average number of shares outstanding
  10,626,242
  7,911,353
  10,307,689
  7,676,887
Effect of dilutive securities, common share equivalents:




Stock options
  197,133
  -
  189,211
  -
Restricted stock awards
  9,364
  61,572
  3,373
  52,825





Weighted average number of shares outstanding,




used for computing diluted earnings per share
  10,832,739
  7,972,925
  10,500,272
  7,729,712

Table of Contents

	Three months ended				Nine months ended
	September 30,				September 30,
	2021		2020		2021		2020

Weighted average number of shares outstanding		10,523,515		10,673,077		10,622,988		10,737,853

Effect of dilutive securities, common share equivalents:
Stock options		0		0		0		0
Restricted stock awards		0		0		0		0

Weighted average number of shares outstanding,
used for computing diluted earnings per share		10,523,515		10,673,077		10,622,988		10,737,853

Note 11 - Commitments and Contingencies

Litigation

From time to time, the Company is involved in various legal proceedings in the ordinary course of business. For example, to the extent a claim is asserted by a third party in a lawsuit against one of the Company’s insureds covered by a particular policy, the Company may have a duty to defend the insured party against the claim. These claims may relate to bodily injury, property damage or other compensable injuries as set forth in the policy. Such proceedings are considered in estimating the liability for loss and LAE expenses.

Office Lease

The Company enters into lease agreements for real estate that is ~~not subject to any other pending legal proceedings that management believes~~primarily used for office space in the ordinary course of business. These leases are ~~likely to have~~accounted for as operating leases, whereby lease expense is recognized on a ~~material adverse effect on~~straight-line basis over the ~~condensed consolidated financial statements.~~

~~Office Lease~~

term of the lease. See Note 2 - Accounting Policies for additional information regarding the accounting for leases.

The Company is a party to a non-cancellable operating lease, dated March 27, 2015, for its office facility for KICO located in Valley Stream, New ~~York. In June 2016,~~York expiring March 31, 2024.

On July 8, 2019, the Company entered into a lease ~~modification agreement.~~agreement for an additional office facility for Cosi located in Valley Stream, New York under a non-cancelable operating lease. The ~~original~~ lease ~~had~~has a term of seven years and ~~nine months.~~ two months expiring December 31, 2026.

Additional information regarding the Company’s office operating leases is as follows:

Table of Contents

	Three months ended			Nine months ended
Lease cost	September 30, 2021			September 30, 2021
Operating leases	$	57,459		$	172,377
Short-term leases		0			0
Total lease cost (1)	$	57,459		$	172,377

Other information on operating leases
Cash payments included in the measurement of lease
liability reported in operating cash flows	$	66,531		$	198,040
Discount rate		5.50	%		5.50	%
Remaining lease term in years	6 years			6 years

(1)	Included in the condensed consolidated statements of operations and comprehensive income (loss) within other underwriting expenses for KICO and within other operating expenses for Cosi.

The following table presents the contractual maturities of the Company’s lease ~~modification increased~~liabilities as of September 30, 2021:

For the Year
Ending
December 31,	Total
Remainder of 2021	$	66,531
2022		273,831
2023		283,415
2024		140,739
2025		94,799
Thereafter		98,117
Total undiscounted lease payments		957,432
Less: present value adjustment		104,438
Operating lease liability	$	852,994

Rent expense for the ~~space occupied by KICO~~three months ended September 30, 2021 and ~~extended~~2020 amounted to $57,459 and $61,297, respectively. Rent expense for the ~~lease term to seven years and~~ nine months ended September 30, 2021 and 2020 amounted to $172,377 and $183,891, respectively. Rent expense is included in the accompanying condensed consolidated statements of operations and comprehensive income (loss) within other underwriting expenses.

Employment Agreements

Barry Goldstein, President, Chief Executive Officer and Executive Chairman of the Board

On October 14, 2019, the Company and Barry B. Goldstein, the Company’s President, Chief Executive Officer and Executive Chairman of the Board, entered into a Second Amended and Restated Employment Agreement (the “Amended Employment Agreement”). The Amended Employment Agreement is effective as of January 1, 2020 and expires on December 31, 2022. The Amended Employment Agreement extends the expiration date of the employment agreement in effect for Mr. Goldstein from December 31, 2021 to December 31, 2022.

Table of Contents

Pursuant to the Amended Employment Agreement, Mr. Goldstein is entitled to receive an annual base salary of $500,000 and an annual bonus equal to 6% of the Company’s consolidated income from operations before taxes, exclusive of the Company’s consolidated net investment income (loss), net unrealized gains (losses) on equity securities and net realized gains (losses) on investments, up to a maximum of 2.5 times his base salary. In addition, pursuant to the Amended Employment Agreement, Mr. Goldstein is entitled to receive a long-term compensation (“LTC”) award of between $945,000 and $2,835,000 based on a specified minimum increase in the Company’s adjusted book value per share (as defined in the Amended Employment Agreement) as of December 31, 2022 as compared to December 31, 2019 (with the maximum LTC payment being due if the average per annum increase is at least 14%). Further, pursuant to the Amended Employment Agreement, in the event that Mr. Goldstein’s employment is terminated by the Company without cause or he resigns for good reason (each as defined in the Amended Employment Agreement), Mr. Goldstein would be entitled to receive his base salary, the 6% bonus and the LTC payment for the remainder of the term. In addition, in the event of Mr. Goldstein’s death, his estate would be entitled to receive his base salary, accrued bonus and accrued LTC payment through the date of death. Further, in the event that Mr. Goldstein’s employment is terminated by the Company without cause or he resigns for good reason, or, in the event of the termination of Mr. Goldstein’s employment due to disability or death, Mr. Goldstein’s granted but unvested restricted stock awards will vest. Mr. Goldstein would be entitled, under certain circumstances, to a payment equal to 3.82 times his then annual salary, the target LTC payment of $1,890,000 and his accrued 6% bonus in the event of the termination of his employment within eighteen months following a change of control of the Company.

Pursuant to the Amended Employment Agreement, in January 2020, Mr. Goldstein received a grant of 157,431 shares of restricted stock under the terms of the Company’s 2014 Plan determined by dividing $1,250,000 by the fair market value of the Company’s Common Stock on the date of grant. This 2020 grant vested with respect to one-third of the award on the first anniversary of the grant date and will vest with respect to one-third of the award on each of the second anniversary of the grant date and December 31, 2022 based on the continued provision of services through the applicable vesting date. Also pursuant to the Amended Employment Agreement, Mr. Goldstein received a grant, under the terms of the 2014 Plan, during January 2021, of 230,769 shares of restricted stock determined by dividing $1,500,000 by the fair market value of the Company’s Common Stock on the date of grant. This 2021 grant will vest with respect to one-half of the award on each of the first anniversary of the grant date and on December 31, 2022 based on the continued provision of services through the applicable vesting date. Further, pursuant to the Amended Employment Agreement, Mr. Goldstein received in 2020 and 2021, and will be entitled to receive during 2022, a grant, under the terms of the 2014 Plan, of a number of shares of restricted stock determined by dividing $136,500 by the fair market value of the Company’s Common Stock on the date of grant. In January 2020, Mr. Goldstein was granted 17,191 shares of restricted stock pursuant to this provision. This grant vested with respect to one-third of the award on the first anniversary of the grant date and will vest with respect to one-third of the award on each of the second anniversary of the grant date and on December 31, 2022 based on the continued provision of services through the applicable vesting date. In January 2021, Mr. Goldstein was granted 21,000 shares of restricted stock pursuant to the provision. This grant will vest with respect to one-half of the award on each of the first anniversary of the grant date and on December 31, 2022 based on the continued provision of services through the applicable vesting date. The 2022 grant will vest on December 31, 2022 based on the continued provision of services through such date.

Dale A. Thatcher

Effective July 19, 2019 (the “Separation Date”), Dale A. Thatcher retired and resigned his positions as Chief Executive Officer and President of the Company and KICO. At such time, he also resigned his positions on the Board of Directors of each of the Company and KICO. Effective upon Mr. Thatcher’s separation from employment, the Board appointed Barry B. Goldstein, former Chief Executive Officer and Executive Chairman of the Board of Directors, to the position of Chief Executive Officer and President of each of the Company and KICO. Mr. Goldstein previously served as Chief Executive Officer and President of the Company from March 2001 through December 31, 2018, and as Chief Executive Officer and President of KICO from January 2012 through December 31, 2018.

Table of Contents

In connection with his separation from employment, each of the Company and KICO entered into an Agreement and General Release (the “Separation Agreement”) with Mr. Thatcher. Pursuant to the Separation Agreement, the Company and KICO provided the following payments and benefits to Mr. Thatcher in full satisfaction of all payments and benefits and other amounts due to him under the terms of the existing employment agreements upon his separation from employment: (i) $381,111 (representing the amount of base salary he would have received had he remained employed through March 31, 2020), (ii) $5,000 in full satisfaction for any bonus payments payable under the existing employment agreements, (iii) continuing group health coverage commencing on the Separation Date and ending on March 31, 2020, and (iv) continued vesting of all stock awards previously granted to Mr. Thatcher in his capacity as an executive officer but which were unvested as of the Separation Date (the “Shares”) (Mr. Thatcher shall not be entitled to any further grants of stock awards after the Separation Date).

Effective January 27, 2021, the Company entered into an agreement (the “Relinquishment Agreement”) with Mr. Thatcher. Pursuant to the Relinquishment Agreement, Mr. Thatcher relinquished his right to receive 14,077 unissued Shares which vested on January 1, 2021, the right to receive 11,905 Shares which were scheduled to vest on March 14, 2021 and the right to receive 14,076 Shares which were scheduled to vest on January 1, 2022 in full consideration of the payment by the Company of an aggregate of $280,406.In addition, the Company and KICO agreed to provide Mr. Thatcher with a severance payment of $20,000 in consideration for a release. Pursuant to the Separation Agreement, Mr. Thatcher agreed that, for a period of three years following the Separation Date, he shall not accept any operating executive role with another property and casualty insurance company.

Meryl Golden, Chief Operating Officer

On September 16, 2019, the Company and Meryl Golden entered into an employment agreement (the “Golden Employment Agreement”) pursuant to which Ms. Golden serves as the Company’s Chief Operating Officer. Ms. Golden also serves as KICO’s Chief Operating Officer. The Golden Employment Agreement became effective as of September 25, 2019 (amended on December 24, 2020) and now expires on December 31, 2022.

Pursuant to the Golden Employment Agreement, Ms. Golden is entitled to receive an annual salary of $500,000. The Golden Employment also provides for the grant on the effective date of a five year option for the purchase of 50,000 shares of the Company’s Common Stock pursuant to the 2014 Plan. The options granted vest in four equal installments, with the first installment vesting on the grant date, and the remaining installments vesting on the first, second, and third anniversaries of the grant date, subject to the terms of the stock option agreement between the Company and Ms. Golden. In January 2021, pursuant to the Golden Employment Agreement as amended, Ms. Golden was granted 30,000 shares of restricted Common Stock pursuant to the 2014 Plan and will be entitled to receive in January 2022 an additional grant of 30,000 shares of restricted Common Stock pursuant to the 2014 Plan. Each such grant will vest in three equal installments on each of the first, second and third anniversaries of the grant date.

COVID-19

The outbreak of the coronavirus, also known as "COVID-19", has spread across the globe and is impacting worldwide economic activity. Conditions surrounding the coronavirus continue to rapidly evolve and government authorities have implemented emergency measures to mitigate the spread of the virus. The outbreak and the related mitigation measures have had and will continue to have a material adverse impact on global economic conditions as well as on the Company's business activities. The extent to which COVID-19 may impact the Company's business activities will depend on future developments, such as the ultimate geographic spread of the disease, the duration of the outbreak, travel restrictions, business disruptions, and the effectiveness of actions taken in the United States and other countries to contain, prevent and treat the disease. These events are highly uncertain and, as such, the Company cannot determine their financial impact at this time. No adjustments have been made to the amounts reported in these condensed consolidated financial statements as a result of this matter.

Table of Contents

Note 12 – Deferred Compensation Plan

On June 18, 2018, the Company adopted the Kingstone Companies, Inc. Deferred Compensation Plan (the "Deferred Compensation Plan"). The Deferred Compensation Plan is offered to a select group (“Participants”), consisting of management and highly compensated employees as a method of recognizing and retaining such Participants. The Deferred Compensation Plan provides for eligible Participants to elect to defer up to 75% of their base compensation and up to 100% of bonuses and other compensation and to have such deferred amounts deemed to be measured from the additional premises commencement date. The additional premises commencement date was September 19, 2016, and additional rent was payable beginning March 19, 2017. The original lease commencement date was July 1, 2015 and rent commencement began January 1, 2016.

invested in specified investment options. In addition to the ~~base rental costs, occupancy lease agreements generally provide for rent escalations resulting from increased assessments from real estate taxes and other charges. Rent expense~~Participant deferrals, the Company may choose to make matching contributions to some or all of the Participants in the Deferred Compensation Plan to the extent the Participant did not receive the maximum matching or non-elective contributions permissible under the ~~lease is recognized on~~Company’s 401(k) Plan due to limitations under the Internal Revenue Code or the 401(k) Plan. Participants may elect to receive payment of their account balances in a ~~straight-line basis over the lease term. At~~single cash payment or in annual installments for a period of up to ten years. The deferred compensation liability as of September 30, ~~2017, cumulative rent expense exceeded cumulative rent payments by $89,219. This difference~~2021 and December 31, 2020 amounted to $831,441 and $763,789, respectively, and is recorded ~~as deferred rent and is included~~ in accounts payable, accrued expenses and other liabilities in the accompanying condensed consolidated balance sheets.

~~As of September 30, 2017, aggregate future minimum rental commitments under the Company’s modified lease agreement are as follows:~~

For the Year

Ending

December 31,

Total

2017 (three months)
$39,980
2018
  164,117
2019
  169,861
2020
  175,806
2021
  181,959
Thereafter
  432,392
Total
$1,164,115

~~Rent expense for the three months ended September 30, 2017 and 2016 amounted to $41,342 and $26,126, respectively. Rent expense~~ The Company did not make any voluntary contributions for the nine months ended September 30, ~~2017~~2021 and ~~2016 amounted to $124,026 and $78,377 respectively. Rent expense is~~ ~~included in the condensed consolidated statements of income and comprehensive income within~~ ~~other underwriting expenses.~~

2020.

Note 1213 – Subsequent Events

The Company has evaluated events that occurred subsequent to September 30, ~~2017~~2021 through the date these condensed consolidated financial statements were issued for matters that required disclosure or adjustment in these condensed consolidated financial statements.

Reinsurance

Effective October 18, 2021, the Company entered into a stub catastrophe reinsurance treaty covering the period from October 18, 2021 through December 31, 2021. The treaty provides reinsurance coverage for catastrophe losses of $5,000,000 in excess of $5,000,000. Losses from freeze are excluded from the treaty (see Note 6 – Property and Casualty Insurance Activity - “Reinsurance”).

Dividends Declared

On ~~November 8, 2017,~~October 30, 2021, the Company’s Board of Directors approved a quarterly dividend of ~~$.08~~$0.04 per share payable in cash on December 15, ~~2017~~2021 to stockholders of record as of the close of business on November 30, ~~2017.~~

2021 (see Note 8 – Stockholders’ Equity).

Nor’easter

The Company received 86 claims from a nor’easter that occurred during the month of October 2021 and does not expect a material amount of additional claims, if any, to be filed subsequent to November 15, 2021.

Table of Contents

ITEM 2.MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

~~Overview~~

We offer property and casualty insurance products to individuals ~~and small businesses in New York State and other markets~~ through our wholly owned subsidiary, Kingstone Insurance Company (“KICO”). KICO’s insureds are located primarily in downstate New York, consisting of New York City, Long Island and Westchester ~~County.~~County, although we are actively writing business in New Jersey, Rhode Island, Connecticut and Massachusetts. We are ~~also~~ licensed in the States of New York, New Jersey, ~~Connecticut, Pennsylvania,~~ Rhode Island, Connecticut, Massachusetts, Pennsylvania, Maine, and ~~Texas. We began writing homeowners business in~~ New ~~Jersey on May 4, 2017. Although New Jersey is now a growing expansion market for us,~~Hampshire. For the ~~majority~~three months and nine months ended September 30, 2021, respectively, 79.4% and 77.5% of KICO’s direct written premiums came from the New York policies.

In addition, through our subsidiary, Cosi Agency, Inc. (“Cosi”), a multi-state licensed general agency, we access alternative distribution channels. Cosi receives commission revenue from KICO for the policies it places with others and pays commissions to these agencies. Cosi retains the profit between the commission revenue received and the commission expense paid (“Net Cosi Revenue”). Commission expense is reduced by Net Cosi Revenue and Cosi-related operating expenses are included in other operating expenses. Cosi-related operating expenses are not included in our stand-alone insurance underwriting business ~~is written~~and, accordingly, Cosi’s expenses are not included in the State of New York. In October 2017, a homeowners rate, rule, and form filing was approved for use by the State of Rhode Island. We anticipate writing business there in the fourth quarter of 2017. In October 2017, KICO received tentative approval for a Massachusetts insurance license. KICO expects to have final approval and file a Massachusetts homeowners rate, rule, and form filing in the fourth quarter of 2017.

In November 2016, we commenced a plan of action to upgrade KICO’s A. M. Best rating. In April 2017, A.M. Best upgraded the Financial Strength Rating (FSR) of KICO to A- (Excellent) from B++ (Good). We believe that the A.M. Best rating of A- has opened new growth opportunities for KICO. The plan required us to raise capital and to contribute a portion of the proceeds to KICO while also reducing KICO’s reliance on quota share reinsurance. On January 31, 2017, we closed on an underwritten public offering of 2,500,000 sharescalculation of our common stock. On February 14, 2017, we closed on the underwriters’ purchase option for an additional 192,500 shares of our common stock. The public offering price for the 2,692,500 shares sold was $12.00 per share. The aggregate net proceeds to us were approximately $30,137,000. On March 1, 2017, we used $23,000,000 of the net proceeds from the offering to contribute capital to KICO. This capital was required for its ratings upgrade plan and to support additional growth. The remainder of the net proceeds will be used for general corporate purposes. In March 2017, KICO bound its personal lines quota share treaty effective July 1, 2017, reducing the quota share ceding rate to 20% from the previous 40%.

combined ratio as described below.

We derive substantially all of our revenue from KICO, which includes revenues from earned premiums, ceding commissions from quota share reinsurance, net investment income generated from its portfolio, and net realized gains and losses on investment securities. All of KICO’s insurance policies are written for a ~~one year~~one-year term. Earned premiums represent premiums received from insureds, which are recognized as revenue over the period of time that insurance coverage is provided (i.e., ratably over the ~~one year~~one-year life of the policy). A significant period of time can elapse from the receipt of insurance premiums to the payment of insurance claims. During this time, KICO invests the premiums, earns investment income and generates net realized and unrealized investment gains and losses on investments.

Our holding company earns investment income from its cash holdings and may also generate net realized and unrealized investment gains and losses on future investments.

Our expenses include the insurance underwriting expenses of KICO and other operating expenses. Insurance companies incur a significant amount of their total expenses from losses incurred by policyholders, which are ~~commonly~~ referred to as claims. In settling these claims, various loss adjustment expenses (“LAE”) are incurred such as insurance adjusters’ fees and legal expenses. In addition, insurance companies incur policy acquisition costs. Policy acquisition costs include commissions paid to producers, premium taxes, and other expenses related to the underwriting process, including employees’ compensation and benefits.

Other operating expenses include our corporate expenses as a holding ~~company.~~company and operating expenses of Cosi. These corporate expenses include legal and auditing fees, executive employment costs, and other costs directly associated with being a public company.

Cosi operating expenses primarily include employment, occupancy and consulting costs.

Product Lines

Our ~~active~~ product lines include the following:

Personal lines: Our largest line of business is personal lines, consisting of homeowners, dwelling fire, cooperative/condominium, renters, and personal umbrella policies.

Table of Contents

Commercial liability: ~~We offer~~Through July 2019, we offered businessowners policies, which consist primarily of small business retail, service, and office risks, ~~without a residential exposure.~~with limited property exposures. We also ~~write~~wrote artisan’s liability policies for small independent contractors with ~~seven or fewer employees.~~smaller sized workforces. In addition, we ~~write~~wrote special multi-peril policies for larger and more specialized businessowners risks, including those with limited residential exposures. ~~We also offer~~Further, we offered commercial umbrella policies written above our supporting commercial lines policies.

In May 2019, due to the poor performance of this line we placed a moratorium on new commercial lines and new commercial umbrella submissions while we further reviewed this business. In July 2019, due to the continuing poor performance of these lines, we made the decision to no longer underwrite commercial lines or commercial umbrella risks. In-force policies as of July 31, 2019 for these lines were non-renewed at the end of their annual terms. As of September 30, 2021, there are no commercial liability policies in-force. As of September 30, 2021, these expired policies represent approximately 20.3% of loss and LAE reserves net of reinsurance recoverables. See discussion below under “Additional Financial Information”.

Livery physical damage:We write for-hire vehicle physical damage only policies for livery and car service vehicles and taxicabs. These policies insure only the physical damage portion of insurance for such vehicles, with no liability coverage included.

Other:We write canine legal liability policies and ~~also~~ have a small participation in mandatory state joint underwriting associations.

Key Measures

We utilize the following key measures in analyzing the results of our insurance underwriting business:

Net loss ratio:The net loss ratio is a measure of the underwriting profitability of an insurance company’s business. Expressed as a percentage, this is the ratio of net losses and ~~loss adjustment expenses (“LAE”)~~LAE incurred to net premiums earned.

Net underwriting expense ratio: The net underwriting expense ratio is a measure of an insurance company’s operational efficiency in administering its business. Expressed as a percentage, this is the ratio of the sum of acquisition costs (the most significant being commissions paid to our producers) and other underwriting expenses less ceding commission revenue less other income to net premiums earned.

Net combined ratio: The net combined ratio is a measure of an insurance company’s overall underwriting profit. This is the sum of the net loss and net underwriting expense ratios. If the net combined ratio is at or above 100 percent, an insurance company cannot be profitable without investment income, and may not be profitable if investment income is insufficient.

Underwriting income: Underwriting income is net pre-tax income attributable to our insurance underwriting business before investment activity. It excludes net investment income, net realized gains from investments, and depreciation and amortization (net premiums earned less expenses included in ~~the~~ combined ratio). Underwriting income is a measure of an insurance company’s overall operating profitability before items such as investment income, depreciation and amortization, interest expense and income taxes.

Critical Accounting Policies and Estimates

Our condensed consolidated financial statements include the accounts of Kingstone Companies, Inc. and all majority-owned and controlled subsidiaries. The preparation of financial statements in conformity with ~~accounting principles generally accepted in the United States~~GAAP requires our management to make estimates and assumptions in certain circumstances that affect amounts reported in our condensed consolidated financial statements and related notes. In preparing these condensed consolidated financial statements, our management has utilized information including our past history, industry standards, and the current economic environment, and other factors, in forming its estimates and judgments ~~for~~of certain amounts included in the condensed consolidated financial statements, giving due consideration to materiality. It is possible that the ultimate outcome as anticipated by our management in formulating its estimates in these financial statements may not materialize. ~~However, application~~Application of the critical accounting policies involves the exercise of judgment and use of assumptions as to future uncertainties and, as a result, actual results could differ from these estimates. In addition, other companies may utilize different estimates, which may impact ~~the~~ comparability of our results of operations to those of similar companies.

Table of Contents

We believe that the most critical accounting policies relate to the reporting of reserves for loss and LAE, including losses that have occurred but have not ~~yet~~ been reported prior to the reporting date, amounts recoverable from third party reinsurers, deferred ceding commission revenue, deferred policy acquisition costs, deferred income taxes, the impairment of investment securities, intangible assets and the valuation of stock-based compensation. See Note 2 to the condensed consolidated financial ~~statements - “Accounting Policies” for information related to updated accounting policies.~~

statements.

Consolidated Results of Operations

Nine Months Ended September 30, ~~2017~~2021 Compared to Nine Months Ended September 30, ~~2016~~

2020

The following table summarizes the changes in the results of our operations (in thousands) for the periods indicated:

Nine months ended September 30,

($ in thousands)

2017

2016

Change

Percent

Revenues

Direct written premiums
$89,424
$76,375
$13,049
  17.1%
Assumed written premiums
  18
  15
  3
  20.0%

  89,442
  76,390
  13,052
  17.1%
Ceded written premiums




Ceded to quota share treaties in force during the period
  18,943
  19,463
  (520)
  (2.7)%
Return of premiums previously ceded to prior quota share treaties (1)
  (7,140)
  -
  (7,140)

na

Ceded to quota share treaties
  11,803
  19,463
  (7,660)
  (39.4)%
Ceded to excess of loss treaties
  903
  1,078
  (175)
  (16.2)%
Ceded to catastrophe treaties
  8,013
  7,002
  1,011
  14.4%
Total ceded written premiums
  20,719
  27,543
  (6,824)
  (24.8)%





Net written premiums
  68,723
  48,847
  19,876
  40.7%





Change in unearned premiums




Direct and assumed
  (8,448)
  (4,874)
  (3,574)
  73.3%
Ceded to quota share treaties
  (5,437)
  1,216
  (6,653)
  (547.1)%
Change in net unearned premiums
  (13,885)
  (3,658)
  (10,227)
  279.6%





Premiums earned




Direct and assumed
  80,994
  71,516
  9,478
  13.3%
Ceded to quota share treaties
  (26,156)
  (26,327)
  171
  (0.6)%
Net premiums earned
  54,838
  45,189
  9,649
  21.4%
Ceding commission revenue
  8,208
  8,274
  (66)
  (0.8)%
Net investment income
  2,917
  2,286
  631
  27.6%
Net realized gain on investments
  97
  605
  (508)
  (84.0)%
Other income
  926
  831
  95
  11.4%
Total revenues
  66,986
  57,185
  9,801
  17.1%

(1) Effective July 1, 2017, we decreased the quota share ceding rate in our personal lines quota share treaty from 40% to 20%. The Cut-off of this treaty on July 1, 2017 resulted in a $7,140,000 return of unearned premiums from our reinsurers that were previously ceded under the expiring personal lines quota share treaty.

Nine months ended September 30,

($ in thousands)

2017

2016

Change

Percent

Total revenues (continued)
  66,986
  57,185
  9,801
  17.1%





Expenses




Loss and loss adjustment expenses




Direct and assumed:




Loss and loss adjustment expenses excluding the effect of catastrophes
  31,324
  26,746
  4,578
  17.1%
Losses from catastrophes (1)
  -
  2,337
  (2,337)
  (100.0)%
Total direct and assumed loss and loss adjustment expenses
  31,324
  29,083
  2,241
  7.7%





Ceded loss and loss adjustment expenses:




Loss and loss adjustment expenses excluding the effect of catastrophes
  8,503
  7,742
  761
  9.8%
Losses from catastrophes (1)
  -
  935
  (935)
  (100.0)%
Total ceded loss and loss adjustment expenses
  8,503
  8,677
  (174)
  (2.0)%





Net loss and loss adjustment expenses:




Loss and loss adjustment expenses excluding the effect of catastrophes
  22,821
  19,004
  3,817
  20.1%
Losses from catastrophes (1)
  -
  1,402
  (1,402)
  (100.0)%
Net loss and loss adjustment expenses
  22,821
  20,406
  2,415
  11.8%





Commission expense
  15,491
  13,400
  2,091
  15.6%
Other underwriting expenses
  12,887
  10,982
  1,905
  17.3%
Other operating expenses
  2,731
  1,292
  1,439
  111.4%
Depreciation and amortization
  1,023
  835
  188
  22.5%
Total expenses
  54,954
  46,915
  8,038
  17.1%





Income from operations before taxes
  12,031
  10,270
  1,761
  17.1%
Provision for income tax
  3,976
  3,426
  550
  16.1%
Net income
$8,055
$6,844
$1,211
  17.7%

(1) For the nine months ended September 30, 2016, includes the effects of severe winter weather (which we define as a catastrophe). We define a “catastrophe” as an event or series of related events that involve multiple first party policyholders, or an event or series of events that produce a number of claims in excess of a preset, per-event threshold of average claims in a specific area, occurring within a certain amount of time constituting the event or series of events. Catastrophes are caused by various natural events including high winds, excessive rain, winter storms, severe winter weather, tornadoes, hailstorms, wildfires, tropical storms, and hurricanes.

Nine months ended September 30,

2017

2016

Percentage Point Change

Percent Change

Key ratios:

Net loss ratio
  41.6%
  45.2%
  (3.6)
  (8.0)%
Net underwriting expense ratio
  35.2%
  33.8%
  1.4
  4.1%
Net combined ratio
  76.8%
  79.0%
  (2.2)
  (2.8)%

	Nine months ended September 30,
($ in thousands)	2021			2020			Change			Percent
Revenues
Direct written premiums	$	131,610		$	125,090		$	6,520			5.2	%
Assumed written premiums		-			-			-		na		%
		131,610			125,090			6,520			5.2	%
Ceded written premiums
Ceded to quota share treaties		374			24,562			(24,188	)		(98.5	)%
Ceded to excess of loss treaties		2,057			1,482			575			38.8	%
Ceded to catastrophe treaties		19,423			17,770			1,653			9.3	%
Total ceded written premiums		21,854			43,814			(21,960	)		(50.1	)%

Net written premiums		109,756			81,276			28,480			35.0	%

Change in unearned premiums
Direct and assumed		(2,911	)		2,216			(5,127	)		na
Ceded to quota share treaties		(15	)		(2,392	)		2,377			99.4	%
Change in net unearned premiums		(2,926	)		(176	)		(2,750	)		(1,562.5	)%

Premiums earned
Direct and assumed		128,698			127,305			1,393			1.1	%
Ceded to reinsurance treaties		(21,869	)		(46,206	)		24,337			52.7	%
Net premiums earned		106,829			81,099			25,730			31.7	%

Ceding commission revenue		37			10,760			(10,723	)		(99.7	)%
Net investment income		5,138			4,772			366			7.7	%
Net gains (losses) on investments		5,480			(1,639	)		7,119		na		%
Other income		577			773			(196	)		(25.4	)%
Total revenues		118,062			95,765			22,296			23.3	%
Expenses
Loss and loss adjustment expenses
Direct and assumed:
Loss and loss adjustment expenses excluding the effect of catastrophes		67,739			52,737			15,002			28.4	%
Losses from catastrophes (1)		12,541			20,407			(7,866	)		(38.5	)%
Total direct and assumed loss and loss adjustment expenses		80,280			73,144			7,136			9.8	%

Ceded loss and loss adjustment expenses:
Loss and loss adjustment expenses excluding the effect of catastrophes		860			13,794			(12,934	)		(93.8	)%
Losses from catastrophes (1)		360			10,033			(9,673	)		(96.4	)%
Total ceded loss and loss adjustment expenses		1,220			23,827			(22,607	)		(94.9	)%

Net loss and loss adjustment expenses:
Loss and loss adjustment expenses excluding the effect of catastrophes		66,879			38,943			27,936			71.7	%
Losses from catastrophes (1)		12,181			10,374			1,807			17.4	%
Net loss and loss adjustment expenses		79,060			49,317			29,743			60.3	%

Commission expense		24,711			23,653			1,058			4.5	%
Other underwriting expenses		19,723			19,434			289			1.5	%
Other operating expenses		3,141			3,364			(223	)		(6.6	)%
Depreciation and amortization		2,480			2,070			410			19.8	%
Interest expense		1,370			1,370			-		-		%
Total expenses		130,485			99,209			31,277			31.5	%

Loss before taxes		(12,423	)		(3,443	)		(8,980	)		(260.8	)%
Income tax benefit		(2,817	)		(1,379	)		(1,438	)		(104.3	)%
Net loss	$	(9,606	)	$	(2,064	)	$	(7,542	)		(365.4	)%

(1)

The nine months ended September 30, 2021 and 2020 include catastrophe losses, which are defined as losses from an event for which a catastrophe bulletin and related serial number has been issued by the Property Claims Services (PCS) unit of the Insurance Services Office (ISO). PCS catastrophe bulletins are issued for events that cause more than $25 million in total insured losses and affect a significant number of policyholders and insurers.

Table of Contents

	Nine months ended September 30,
	2021			2020			Percentage Point Change		Percent Change

Key ratios:
Net loss ratio		74.0	%		60.8	%		13.2		21.7	%
Net underwriting expense ratio		41.0	%		38.9	%		2.1		5.4	%
Net combined ratio		115.0	%		99.7	%		15.3		15.3	%

Direct Written Premiums

Direct written premiums during the nine months ended September 30, ~~2017~~2021 (“~~2017”~~Nine Months 2021”) were ~~$89,424,000~~ $131,610,000 compared to ~~$76,375,000~~ $125,090,000 during the nine months ended September 30, ~~2016~~ 2020 (“~~2016”~~Nine Months 2020”). The increase of ~~$13,049,000~~, $6,520,000, or ~~17.1%~~5.2%, was primarily due to an increase in ~~policies in-force during 2017 as compared~~premiums from our personal lines business. Direct written premiums from our personal lines business for Nine Months 2021 were $124,593,000, an increase of $4,995,000, or 4.2%, from $119,598,000 in Nine Months 2020. Direct written premiums from our livery physical damage business for Nine Months 2021 were $6,837,000, an increase of $1,370,000, or 25.1%, from $5,467,000 in Nine Months 2020. The increase in livery physical damage direct written premiums is due to ~~2016 driven by continued growth~~the declining effect of the COVID-19 pandemic in ~~new business. We wrote more new policies as a result of continued demand for~~ our ~~products~~geographic area.

Beginning in ~~the markets that we serve. We believe that a portion of our growth in new policies is attributable to our upgraded A.M. Best rating of A- that we received in April 2017. In May~~ 2017 we started writing ~~Homeowners’~~homeowners policies in New Jersey. ~~Policies in-force increased by 14.6%~~Through 2019 we expanded to Rhode Island, Massachusetts and Connecticut. We refer to our New York business as our “Core” business and the business outside of ~~September 30, 2017~~New York as our “Expansion” business. Direct written premiums from our Expansion business were $29,620,000 in Nine Months 2021 compared to ~~September 30, 2016~~.

$24,293,000 in Nine Months 2020. Direct written premiums from our Core business were $101,990,000 in Nine Months 2021 compared to $100,796,000 in Nine Months 2020.

Net Written Premiums and Net Premiums Earned

Effective December 15, 2019, we entered into a quota share reinsurance treaty for our personal lines business covering the period from December 15, 2019 through December 30, 2020 (“2019/2020 Treaty”). Effective December 31, 2020, the 2019/2020 Treaty expired on a cut off basis; this treaty was not renewed. In addition to the 2019/2020 Treaty, our personal lines quota share reinsurance treaty in effect for Nine Months 2020 also included the run-off of the personal lines quota share treaty (“2018/2019 Treaty”) that expired on June 30, 2019. The run-off covered the period from July 1, 2019 through June 30, 2020 (“2019/2020 Run-Off”). The following table describes the quota share reinsurance ceding rates in effect during ~~2017~~Nine Months 2021 and ~~2016. For purposes of the discussion herein, the change in quota share ceding rates on July 1, 2017 will be referred to as “the Cut-off”.~~Nine Months 2020. This table should be referred to in conjunction with the discussions for net written premiums, net premiums earned, ceding commission revenue and net loss and loss adjustment expenses that follow.

Nine months ended September 30, 2017

Nine months ended September 30, 2016

January 1,

July 1,

January 1,

July 1,

to

to

to

to

June 30,

September 30,

June 30,

September 30,

("2016/2017 Treaty")

("2017/2019 Treaty")

("2015/2016 Treaty")

("2016/2017 Treaty")

Quota share reinsurance rates

Personal lines
40%
20%
40%
40%

~~See “Reinsurance” below for changes to our personal lines quota share treaty effective July 1, 2017.~~

Table of Contents

	Nine months ended September 30,
	2021		2020

Quota share reinsurance rates
Personal lines
2019/2020 Treaty		n/a	25% (1)
2018/2019 Treaty		n/a	10% (2)

	(1)	The 2019/2020 Treaty was effective from December 15, 2019 through December 30, 2020 with a quota share reinsurance rate of 25%.

	(2)	The 2018/2019 Treaty expired on a run-off basis from July 1, 2019 through June 30, 2020.

Net written premiums increased ~~$19,876,000~~, $28,480,000, or ~~40.7%~~35.0%, to ~~$68,723,000~~ $109,756,000 in ~~2017~~Nine Months 2021 from ~~$48,847,000~~ $81,276,000 in ~~2016.~~Nine Months 2020. Net written premiums include direct and assumed premiums, less the amount of written premiums ceded under our reinsurance treaties (quota share, excess of loss, and catastrophe). The increase in net written premiums in Nine Months 2021 was attributable to the expiration of the 2019/2020 Treaty on December 30, 2020 on a cut-off basis (see table above). In Nine Months 2021, our premiums ceded under quota share treaties decreased by $24,188,000 in comparison to ceded premiums in Nine Months 2020. Our personal lines business ~~is currently~~was subject to ~~a quota share treaty. A reduction~~the 2019/2020 Treaty from December 15, 2019 through December 30, 2020. Our personal lines business was subject to the ~~quota share percentage or elimination of a quota share treaty will reduce our ceded written premiums, which will result~~2018/2019 Treaty through June 30, 2019. Following June 30, 2019, any earned premium and associated claims for policies still in ~~a corresponding increase~~force continued to ~~our net written premiums.~~

~~Change in quota share ceding rate~~

Effective July 1, 2017, we decreased the quota share ceding rate in our personal lines quota share treaty from 40% to 20%. The Cut-off of this treaty on July 1, 2017 resulted in a $7,140,000 return of unearned premiums from our reinsurers that were previouslybe ceded under the ~~expiring personal lines~~10% quota share ~~treaty. We did not change our quota share ceding~~ rate onuntil such policies expired (run-off) over the next year. The 2019/2020 run-off period was from July 1, ~~2016,~~2019 through June 30, 2020 and ~~accordingly,~~ there was no return of unearned premiums from our reinsurers (in contrast with what occurred on July 1, 2017), thus magnifying the percentage increase in net written premiums in 2017. The table below shows the effect of the $7,140,000 return of ceded premiums on net written premiums for 2017:

Nine months ended September 30,

($ in thousands)

2017

2016

Change

Percent

Net written premiums
$68,723
$48,847
$19,876
  40.7%
Return of premiums previously ceded to prior quota share treaties
  7,140
  -
  7,140

na

Net written premiums without the effect of the July 1, 2017 Cut-off
$61,583
$48,847
$12,736
  26.1%

~~Without the $7,140,000 effect of the Cut-off in 2017, net written premiums increased by $12,736,000, or 26.1%, in 2017 compared to 2016.~~

under this arrangement.

Excess of loss reinsurance treaties

An increase in written premiums will ~~also~~ increase the premiums ceded under our excess of loss ~~treaties, which incrementally reduces our net written premiums.~~treaties. In ~~2017,~~Nine Months 2021, our ceded excess of loss reinsurance premiums ~~decreased~~increased by ~~$175,000~~$575,000 over the comparable ceded premiums for ~~2016.~~Nine Months 2020. The ~~decrease~~increase was due to ~~more favorable reinsurance rates in 2017, partially offset by~~ an increase in premiums subject to excess of loss reinsurance.

Catastrophe reinsurance ~~treaty~~

treaties

Most of the premiums written under our personal lines policies are also subject to our catastrophe ~~treaty.~~treaties. An increase in our personal lines business gives rise to more property exposure, which increases our exposure to catastrophe risk; therefore, our premiums ~~for~~ceded under catastrophe ~~insurance~~treaties will increase. This results in an increase in premiums ceded under our catastrophe ~~treaty, which reduces net written premiums.~~treaties provided that reinsurance rates are stable or are increasing. In ~~2017,~~Nine Months 2021, our premiums ceded under catastrophe ~~reinsurance premiums~~treaties increased by ~~$1,011,000~~$1,653,000 over the comparable ceded premiums ~~for 2016.~~in Nine Months 2020. The ~~increase~~change was due to an increase in ~~our catastrophe coverage and an increase in premiums subject to catastrophe~~ reinsurance rates effective July 1, 2020, partially offset by ~~more favorable reinsurance rates~~a decrease in ~~2017~~

~~Our~~our limit effective July 1, 2020. Through September 30, 2020, our ceded catastrophe premiums ~~are~~were paid based on the total direct written premiums subject to the catastrophe reinsurance treaty.

Effective July 1, 2020, and continuing through June 30, 2021, our ceded catastrophe premiums were paid based on the total insured value of our risks calculated as of August 31, 2020. Effective July 1, 2021, and continuing through September 30, 2021, our ceded catastrophe premiums were paid based on the total insured value of our risks projected as of August 31, 2021.

Table of Contents

Net premiums earned

Net premiums earned increased ~~$9,649,000,~~$25,730,000, or ~~21.4%~~31.7%, to ~~$54,838,000~~$106,829,000 in ~~2017~~Nine Months 2021 from ~~$45,189,000~~$81,099,000 in ~~2016.~~Nine Months 2020. The increase was due to the ~~increase in written premiums discussed above~~expiration of both the 2019/2020 Treaty on December 30, 2020 on a cut-off basis and ~~our retaining more earned premiums effective July 1, 2017,~~the 2019/2020 Run-Off as ~~a result~~ of the reduction of the quota share percentage in our personal lines quota share treaty. The decrease in our quota share ceding percentage from the July 1, 2017 Cut-off gave us a $7,140,000 return of premiums previously ceded, which led to an increase in our net premiums earned during the period after the Cut-off.

June 30, 2020.

Ceding Commission Revenue

The following table details the quota share provisional ceding commission rates in effect during 2017 and 2016. This table should be referred to in conjunction with the discussion for ceding commission revenue that follows.

Nine months ended September 30, 2017 Nine months ended September 30, 2016
January 1, July 1, January 1, July 1,
to to to to
June 30, September 30, June 30, September 30,
("2016/2017 Treaty") ("2017/2019 Treaty") ("2015/2016 Treaty") ("2016/2017 Treaty")

Provisional ceding commission rate on quota share treaty
Personal lines 52% 53% 55% 52%

The following table summarizes the changes in the components of ceding commission revenue (in thousands) for the periods indicated:

Nine months ended September 30,

($ in thousands)

2017

2016

Change

Percent

Provisional ceding commissions earned
$8,690
$9,508
$(818)
  (8.6)%
Contingent ceding commissions earned
  (482)
  (1,234)
  752
  60.9%





Total ceding commission revenue
$8,208
$8,274
$(66)
  (0.8)%

	Nine Months ended September 30,
($ in thousands)	2021			2020		Change			Percent

Provisional ceding commissions earned	$	136		$	10,622	$	(10,486	)		(98.7	)%
Contingent ceding commissions earned		(99	)		138		(237	)		n/a

Total ceding commission revenue	$	37		$	10,760	$	(10,723	)		(99.7	)%

Ceding commission revenue was ~~$8,208,000~~ $37,000 in ~~2017~~Nine Months 2021 compared to ~~$8,274,000~~ $10,760,000 in ~~2016.~~Nine Months 2020. The decrease of ~~$66,000,~~ ~~or 0.8%,~~ $10,723,000 was due to a decrease in both provisional ceding commissions earned ~~partially offset by a reduction in negative~~and contingent ceding commissions earned.

See below for a discussion of provisional ceding commissions earned and contingent ceding commissions earned.

Provisional Ceding Commissions Earned

~~We receive~~

Through December 30, 2020, we received a provisional ceding commission based on ceded written premiums. In 2017 our provisional ceding rate was 52% from January 1, 2017 through June 30, 2017 under the 2016/2017 Treaty and was increased to 53% effective July 1, 2017 under the 2017/2019 Treaty. In 2016 our provisional ceding rate was 55% from January 1, 2016 through June 30, 2016 under the 2015/2016 Treaty and was decreased to 52% effective July 1, 2016 under the 2016/2017 Treaty. The ~~$818,000~~$10,486,000 decrease in provisional ceding commissions earned ~~is primarily~~was due to the ~~decrease in quota share ceding rate effective July 1, 2017 to 20%, from~~expiration of both the ~~40% rate in effect from January 1, 2016 through~~2019/2020 Treaty on December 30, 2020 on a cut-off basis and the 2019/2020 Run-Off as of June 30, ~~2017; thus there was less ceded premiums beginning July 1, 2017 available to earn ceding commissions than there was in 2016.~~ 2020.

Contingent Ceding Commissions Earned

The ~~decrease was partially offset by an increase in personal lines direct written premiums subject to~~structure of the ~~quota share~~2019/2020 Treaty and ~~by the increase in our~~2019/2020 Run-Off called for a higher upfront provisional ceding commission ~~rate as discussed above.~~

~~Contingent Ceding Commissions Earned~~

~~We receive a contingent ceding commission based on a sliding scale in relation~~and there was not an opportunity to ~~the losses incurred under our quota share treaties. The lower the ceded loss ratio, the more contingent commission we receive. The amount of~~earn additional contingent ceding commissions ~~we are eligible to receive~~ under the personal lines quota share treaties detailed in the table above that were in effect during 2017 are subject to change based on losses incurred from claims with accident dates beginning July 1, 2016.those treaties. The amount of contingent ceding commissions we are eligible to receive under our prior years’ quota share treaties is subject to change based on losses incurred related to claims with accident dates before July 1, ~~2016.~~

The 2017/2019 Treaty, 2016/2017 Treaty and 2015/2016 Treaty structure limits the amount of contingent ceding commissions that we can receive by setting the provisional commission rate higher than the rates we received in prior years. As a result of the higher upfront provisional ceding commissions that we receive, there is only a limited opportunity to earn contingent ceding commissions under these treaties.2017. Under our current “net” treaty structure, catastrophe losses in excess of the $5,000,000 retention will fall outside of the quota share treaty and such losses will not have an impact on contingent ceding commissions. See “Reinsurance” below for changes to our personal lines quota share treaty effective July 1, 2017.

~~Net Investment Income~~

~~Net investment income was~~ ~~$2,917,000~~ ~~in 2017 compared to~~ ~~$2,286,000~~ ~~in 2016. The increase of~~ ~~$631,000~~, or 27.6%, was due to an increase in average invested assets in 2017. The average yield on invested assets was 3.63% as of September 30, 2017 compared to 3.90% as of September 30, 2016. The pre-tax equivalent yield on invested assets was 3.84% and 4.17% as of September 30, 2017 and 2016, respectively.

Cash and invested assets were $155,738,000 as of September 30, 2017, compared to $108,968,000 as of September 30, 2016. The $46,770,000 increase in cash and invested assets resulted primarily from the net proceeds of approximately $30,137,000 that we received in January and February 2017 from our public offering and increased operating cash flows for the period after ~~September 30, 2016~~.

~~Other Income~~

Other income was $926,000 in 2017 compared to $831,000 in 2016. The increase of $95,000, or 11.4%, was primarily due to an increase in installment and finance fees earned in our insurance underwriting business.

~~Net Loss and LAE~~

~~Net loss and LAE was $22,821,000 in 2017 compared to $20,406,000 in 2016. The net loss ratio was 41.6% in 2017 compared to 45.2% in 2016, a decrease of 3.6 percentage points.~~

~~The following graph summarizes the changes in the components of net loss ratio for the periods indicated:~~

During 2017, the net loss ratio decreased compared to 2016 due primarily to the reduced impact from severe winter weather. We record a catastrophe impact for this component if losses incurred from winter weather claims exceed those expected in an average winter. The 2017 winter season was milder than average, and we did not record a catastrophe impact. In 2016 through three quarters, we recorded a 3.1 point catastrophe impact, resulting in a reduction in the overall loss ratio from 2016 to 2017 of 3.1 points. In addition, we have recorded 0.5 points of favorable prior year loss development in 2017 compared to 0.4 points of favorable prior year development in 2016, or an increase in the favorable impact of 0.1 points year to date. Finally, the core loss ratio excluding the impact of severe winter weather and prior year development was 42.1% in 2017, compared to 42.4% in 2016, a decrease of 0.3 points. Overall claim frequency excluding the impact of severe winter weather has declined during 2017, contributing to the reduction in the core loss ratio. See table below under “Additional Financial Information” summarizing net loss ratios by line of business.

~~Commission Expense~~

Commission expense was $15,491,000 in 2017 or 19.1% of direct earned premiums. Commission expense was $13,400,000 in 2016 or 18.7% of direct earned premiums. The increase of $2,091,000 is due to the increase in direct earned premiums in 2017 as compared to 2016.

~~Other Underwriting Expenses~~

~~Other underwriting~~expenses were $12,887,000 in 2017 compared to $10,982,000 in 2016. The increase of $1,905,000, or 17.3%, was primarily due to expenses related to growth in direct written premiums. We are also incurring expenses related to expansion into the states where we are newly licensed to write business (“Expansion Expenses”). Expenses directly related to the increase in direct written premiums primarily consist of underwriting expenses, software usage fees, and state premium taxes. Expenses indirectly related to the increase in direct written premiums primarily consist of salaries along with related other employment costs. Expansion Expenses were $710,000 in 2017 compared to $272,000 in 2016. The increase of $438,000 includes the costs of salaries and employment costs, professional fees, IT and data services specifically attributable to the expansion into new states.

Salaries and employment costs, excluding Expansion Expenses costs discussed above, were $5,451,000 in 2017 compared to $4,985,000 in 2016. The increase of $466,000, or 9.3%, was less than the 17.1% increase in direct written premiums, which is not yet materially affected by our expansion business. Our employee bonus plan is aligned with our combined ratio. The lower the combined ratio, the greater the bonus percentage that our employees receive relative to their annual salaries. The combined ratio has decreased by 2.2 percentage points in 2017, resulting in a $211,000 increase in the 2017 accrued bonus. The remaining increase in employment costs was due to hiring of additional staff to service our current level of business and anticipated growth in volume as well as annual rate increases in salaries. Other underwriting expenses as a percentage of direct written premiums remained constant at 14.4 in both 2017 and 2016. Other underwriting expenses as a percentage of direct premiums earned increased to 15.9% in 2017 compared to 15.4% in 2016.

Other underwriting expenses as a percentage of net premiums earned was 23.5% in 2017 compared to 24.2% in 2016. The table below provides an analysis of the significant components of the 0.7 percentage point decrease. Our net underwriting expense ratio in 2017, including the impact of ceding commissions, was 35.2% compared with 33.8% in 2016. The following table shows the individual components of our net underwriting expense ratio for the periods indicated:

Nine months ended

September 30,

Percentage

2017

2016

Point Change

Ceding commission revenue - provisional
  (15.8)%
  (21.0)%
  5.2
Ceding commission revenue - contingent
  0.9
  2.7
  (1.8)
Other income
  (1.6)
  (1.8)
  0.2

Acquisition costs and other underwriting expenses:



Commission expense
  28.2
  29.7
  (1.5)

  11.7
  9.6
  2.1
  Other underwriting expenses



Employment costs attributable to core NY business
  9.9
  11.0
  (1.1)
Expansion Expenses
  1.3
  0.6
  0.7
IT expenses
  2.0
  1.7
  0.3
Other expenses
  10.3
  10.9
  (0.6)
Total other underwriting expenses
  23.5
  24.2
  (0.7)




Net underwriting expense ratio
  35.2%
  33.8%
  1.4

The other underwriting expenses ratio, excluding the impact of ceding commission revenue and commission expense, declined 0.7 points, from 24.2% in 2016 to 23.5% in 2017. This decrease is driven by a decline in the impact from employment costs attributable to our growing core New York business and other expenses, partially offset by the impact from increased costs related to expansion and IT expenses.

The overall increase of 1.4 percentage points in the net underwriting expense ratio was impacted by the change in our quota share ceding rates and its impact on provisional ceding commission revenue as a result of the additional retention resulting from the Cut-off to ouryears’ quota share treaties, on July 1, 2017.The increase to the net underwriting expense ratio was impacted more by reductions in the reinsurance ceding commission revenue components than it was to changes in the commission expense and other underwriting expense components, each of which declined as a ratio to net premiums earned.

~~Other Operating Expenses~~

Other operating expenses, related to the expenses of our holding company, were $2,731,000 in 2017 compared to $1,292,000 in 2016. The increase in 2017 of $1,439,000, or 111.4%, was primarily due to increases in executive bonus compensation, executive compensation due to annual rate increases and hiring of additional staff, equity compensation, and professional fees. The increase in executive bonus compensation includes $709,000 of accrued long-term bonus compensation pursuant to the three year employment agreement effective January 1, 2017 with our Chief Executive Officer. In 2016 there was no long-term bonus compensation plan in place.

~~Depreciation and Amortization~~

Depreciation and amortization was $1,023,000 in 2017 compared to $835,000 in 2016. The increase of $188,000, or 22.5%, in depreciation and amortization was primarily due to depreciation of our new system platform for handling business being written in expansion states. The increase was also impacted by newly purchased assets used to upgrade our systems infrastructure and improvements to the Kingston, New York home office building from which we operate.

~~Income Tax Expense~~

Income tax expense in 2017 was $3,976,000, which resulted in an effective tax rate of 33.1%. Income tax expense in 2016 was $3,426,000, which resulted in an effective tax rate of 33.4%. Income before taxes was $12,031,000 in 2017 compared to $10,270,000 in 2016.

~~Net Income~~

Net income was $8,055,000 in 2017 compared to $6,844,000 in 2016. The increase in net income of $1,211,000, or 17.7%, was due to the circumstances described above that caused the increase in our net premiums earned, net investment income and other income and a decrease in our net loss ratio, partially offset by a decrease in ceding commission revenue and net realized gains on investments, and increases in other underwriting expenses related to premium growth, other operating expenses, and depreciation and amortization.

~~Three Months Ended~~ ~~September30, 2017 Compared to Three Months EndedSeptember30, 2016~~

~~The following table summarizes the changes in the results of our operations (in thousands) for the periods indicated:~~

Three months ended September 30,

($ in thousands)

2017

2016

Change

Percent

Revenues

Direct written premiums
$32,840
$27,171
$5,669
  20.9%
Assumed written premiums
  12
  (1)
  13
  (1,300.0)%

  32,852
  27,170
  5,682
  20.9%
Ceded written premiums




Ceded to quota share treaties in force during the period
  4,635
  7,082
  (2,447)
  (34.6)%
Return of premiums previously ceded to prior quota share treaties (1)
  (7,140)
  -
  (7,140)
na
Ceded to quota share treaties
  (2,505)
  7,082
  (9,587)
  (135.4)%
Ceded to excess of loss treaties
  267
  429
  (162)
  (37.8)%
Ceded to catastrophe treaties
  2,829
  2,427
  402
  16.6%
Total ceded written premiums
  591
  9,938
  (9,347)
  (94.1)%





Net written premiums
  32,261
  17,232
  15,029
  87.2%





Change in unearned premiums




Direct and assumed
  (4,409)
  (2,304)
  (2,105)
  91.4%
Ceded to quota share treaties
  (6,339)
  718
  (7,057)
  (982.9)%
Change in net unearned premiums
  (10,748)
  (1,586)
  (9,162)
  577.7%





Premiums earned




Direct and assumed
  28,445
  24,866
  3,579
  14.4%
Ceded to quota share treaties
  (6,931)
  (9,220)
  2,289
  (24.8)%
Net premiums earned
  21,514
  15,646
  5,868
  37.5%
Ceding commission revenue
  1,718
  2,935
  (1,217)
  (41.5)%
Net investment income
  1,033
  709
  324
  45.7%
Net realized gain on investments
  21
  241
  (220)
  (91.3)%
Other income
  328
  297
  31
  10.4%
Total revenues
  24,614
  19,828
  4,786
  24.1%

Three months ended September 30,

($ in thousands)

2017

2016

Change

Percent

Total revenues (continued)
  24,614
  19,828
  4,786
  24.1%





Expenses




Loss and loss adjustment expenses




Direct and assumed
  8,150
  6,708
  1,442
  21.5%
Ceded
  1,077
  1,573
  (496)
  (31.5)%
Net loss and loss adjustment expenses
  7,073
  5,135
  1,938
  37.7%
Commission expense
  5,500
  4,604
  896
  19.5%
Other underwriting expenses
  4,475
  4,039
  436
  10.8%
Other operating expenses
  1,069
  530
  539
  101.7%
Depreciation and amortization
  379
  262
  117
  44.7%
Total expenses
  18,496
  14,570
  3,926
  26.9%





Income from operations before taxes
  6,118
  5,258
  860
  16.4%
Provision for income tax
  2,044
  1,797
  247
  13.7%
Net income
$4,074
$3,461
$613
  17.7%

Three months ended September 30,

2017

2016

Percentage Point Change

Percent Change

Key ratios:

Net loss ratio
  32.9%
  32.8%
  0.1
  0.3%
Net underwriting expense ratio
  36.9%
  34.6%
  2.3
  6.6%
Net combined ratio
  69.8%
  67.4%
  2.4
  3.6%

~~Direct Written Premiums~~

Direct written premiums during the three months ended September 30, 2017 (“Q3-2017”) were $32,840,000 compared to $27,171,000 during the three months ended September 30, 2016 (“Q3-2016”). The increase of $5,669,000, or 20.9%, was primarily due to an increase in policies in-force during Q3-2017 as compared to Q3-2016. We wrote more new policies as a result of continued demand for our products in the markets that we serve. We believe that a large driver of our growth in new policies is attributable to our upgraded A.M. Best rating of A- that we received ~~in April 2017. In May 2017, we started writing Homeowners’ policies in New Jersey. Policies in-force increased by 14.6% as of September 30, 2017 compared to September 30, 2016.~~

~~Net Written Premiums and Net Premiums Earned~~

The following table describes the quota share reinsurance ceding rates in effect during Q3-2017 and Q3-2016. For purposes of the discussion herein, the change in quota share ceding rates on July 1, 2017 will be referred to as “the Cut-off”. This table should be referred to in conjunction with the discussions for net written premiums, net premiums earned, ceding commission revenue and net loss and loss adjustment expenses that follow.

Three months ended
September 30,
2017 2016
("2017/2019 Treaty") ("2016/2017 Treaty")
Quota share reinsurance rates
Personal lines 20% 40%

~~See “Reinsurance” below for changes to our personal lines quota share treaty effective July 1, 2017.~~

Net written premiums increased $15,029,000, or 87.2%, to $32,261,000 in Q3-2017 from $17,232,000 in Q3-2016. Net written premiums include direct and assumed premiums, less the amount of written premiums ceded under our reinsurance treaties (quota share, excess of loss, and catastrophe). Our personal lines business is currently subject to a quota share treaty. A reduction to the quota share percentage or elimination of a quota share treaty will reduce our ceded written premiums, which will result in a corresponding increase to our net written premiums.

~~Change in quota share ceding rate~~

Effective July 1, 2017, we decreased the quota share ceding rate in our personal lines quota share treaty from 40% to 20%. The Cut-off of this treaty on July 1, 2017 resulted in a $7,140,000 return of unearned premiums from our reinsurers that were previously ceded under the expiring personal lines quota share treaty. We did not change our quota share ceding rate on July 1, 2016, and accordingly, there was no return of unearned premiums from our reinsurers (in contrast with what occurred on July 1, 2017), thus magnifying the percentage increase in net written premiums in Q3-2017. The table below shows the effect of the $7,140,000 return of ceded premiums on net written premiums for Q3-2017:

Three months ended September 30,

($ in thousands)

2017

2016

Change

Percent

Net written premiums
$32,261
$17,232
$15,029
  87.2%
Return of premiums previously ceded to prior quota share treaties
  7,140
  -
  7,140

na

Net written premiums without the effect of the July 1, 2017 Cut-off
$25,121
$17,232
$7,889
  45.8%

~~Without the $7,140,000 effect of the Cut-off in Q3-2017, net written premiums increased by $7,889,000, or 45.8%, in Q3-2017 compared to Q3-2016.~~

~~Excess of loss reinsurance treaties~~

An increase in written premiums will also increase the premiums ceded under our excess of loss treaties, which incrementally reduces our net written premiums. In Q3-2017, our ceded excess of loss reinsurance premiums decreased by $162,000 over the comparable ceded premiums for Q3-2016. The decrease was due to more favorable reinsurance rates in Q3-2017, partially offset by an increase in premiums subject to excess of loss reinsurance.

~~Catastrophe reinsurance treaty~~

Most of the premiums written under our personal lines are also subject to our catastrophe treaty. An increase in our personal lines business gives rise to more property exposure, which increases our exposure to catastrophe risk; therefore, our premiums for catastrophe insurance will increase. This results in an increase in premiums ceded under our catastrophe treaty, which reduces net written premiums. In Q3-2017, our catastrophe reinsurance premiums increased by $402,000 over the comparable ceded premiums for Q3-2016. The increase was due to an increase in our catastrophe coverage and an increase in premiums subject to catastrophe reinsurance, partially offset by more favorable reinsurance rates in Q3-2017.

~~Our ceded catastrophe premiums are paid based on the total direct written premiums subject to the catastrophe reinsurance treaty.~~

~~Net premiums earned~~

Net premiums earned increased $5,868,000, or 37.5%, to $21,514,000 in Q3-2017 from $15,646,000 in Q3-2016. The increase was due to the increase in written premiums discussed above and to increased retention effective July 1, 2017, as a result of the reduction of the quota share percentage in our personal lines quota share treaty. The decrease in our quota share ceding percentage from the July 1, 2017 Cut-off gave us a $7,140,000 return of premiums previously ceded, which led to an increase in our net premiums earned during the period after the Cut-off.

~~Ceding Commission Revenue~~

The following table details the quota share provisional ceding commission rates in effect during Q3-2017 and Q3-2016. This table should be referred to in conjunction with the discussion for ceding commission revenue that follows.

Three months ended
September 30,
2017 2016
("2017/2019 Treaty") ("2016/2017 Treaty")
Provisional ceding commission rate on quota share treaty
Personal lines 53% 52%

~~The following table summarizes the changes in the components of ceding commission revenue (in thousands) for the periods indicated:~~

Three months ended September 30,

($ in thousands)

2017

2016

Change

Percent

Provisional ceding commissions earned
$1,922
$3,186
$(1,264)
  (39.7)%
Contingent ceding commissions earned
  (204)
  (251)
  47
  18.7%





Total ceding commission revenue
$1,718
$2,935
$(1,217)
  (41.5)%

Ceding commission revenue was $1,718,000 in Q3-2017 compared to $2,935,000 in Q3-2016. The decrease of $1,217,000, or 41.5%, was due to a decrease in provisional ceding commissions earned, partially offset by a reduction in negative contingent ceding commissions earned.

~~Provisional Ceding Commissions Earned~~

We receive a provisional ceding commission based on ceded written premiums. In Q3-2017 our provisional ceding rate was 53% effective July 1, 2017 under the 2017/2019 Treaty. In Q3-2016 our provisional ceding rate was 52% effective July 1, 2016 under the 2016/2017 Treaty. The $1,264,000 decrease in provisional ceding commissions earned is primarily due to the decrease in quota share ceding rate effective July 1, 2017 to 20%, from the 40% rate in effect during Q3-2016; thus there was less ceded premiums in Q3-2017 available to earn ceding commissions than there was in Q3-2016. The decrease was partially offset by an increase in personal lines direct written premiums subject to the quota share and by the increase in our provisional ceding commission rate as discussed above.

~~Contingent Ceding Commissions Earned~~

~~We receive~~ a contingent ceding commission based on a sliding scale in relation to the losses incurred under our quota share treaties. The lower the ceded loss ratio, the more contingent commission we receive.

Net Investment Income

Net investment income was $5,138,000 in Nine Months 2021 compared to $4,772,000 in Nine Months 2020, an increase of $366,000, or 7.7%. The average yield on invested assets was 3.42% as of September 30, 2021 compared to 3.51% as of September 30, 2020.

Cash and invested assets were $246,004,000 as of September 30, 2021 compared to $220,749,000 as of September 30, 2020. The $25,255,000 increase in cash and invested assets was primarily attributable to the return of premiums ceded, net of ceding commissions, at the expiration of the 2019/2020 Treaty and by an increase in unrealized gains during the periods after September 30, 2020.

Table of Contents

Net Gains and Losses on Investments

Net gains on investments were $5,480,000 in Nine Months 2021 compared to net losses of $1,639,000 in Nine Months 2020. Unrealized gains on our equity securities and other investments in Nine Months 2021 were $2,603,000, compared to unrealized losses of $2,394,000 in Nine Months 2020. Realized gains on sales of investments were $2,877,000 in Nine Months 2021 compared to a gain of $755,000 in Nine Months 2020.

Other Income

Other income was $577,000 in Nine Months 2021 compared to $773,000 in Nine Months 2020. The decrease of $196,000, or 25.4%, was primarily due to the elimination of fees in our commercial lines business that was in run-off in Nine Months 2020, a result of our decision in July 2019 to no longer underwrite this line of business.

Net Loss and LAE

Net loss and LAE was $79,060,000 for Nine Months 2021 compared to $49,317,000 for Nine Months 2020. The net loss ratio was 74.0% in Nine Months 2021 compared to 60.8% in Nine Months 2020, an increase of 13.2 percentage points.

The following graph summarizes the changes in the components of net loss ratio for the periods indicated, along with the comparable components excluding commercial lines business:

(Components may not sum to totals due to rounding)

Table of Contents

The loss ratio during Nine Months 2021 was higher than Nine Months 2020 due to an elevated frequency of liability claims, as well as a higher impact from large fire losses and water damage claims. The elevated reported liability claim frequency began in early 2021 for both Homeowners and Dwelling Fire lines. Liability frequency has improved since June 2021 for Homeowners, our largest line of business, but remains elevated for Dwelling Fire. This is suspected to be related to the COVID-19 pandemic and is expected to return to a more typical level as people return to work. The impact of water damage claims during Nine Months 2021 was higher than the prior year period but was in line with the long-term average.

The impact of catastrophe losses was high for Nine Months 2021. The winter was mild, but there were five catastrophe events during the three months ended September 30, 2021, including three named storms, Elsa, Henri and Ida. Ida was one of the largest catastrophe events in the company’s history, resulting in over 1,500 reported claims. The estimated net impact of Ida is $9,600,000, or a 9.0-point impact on the year-to-date loss ratio. The total impact of all catastrophe events on the loss ratio is 11.5 points for Nine Months 2021. This compares to a 12.8 points impact from catastrophe events for Nine Months 2020, which also had a mild winter but was heavily impacted by Tropical Storm Isaias in the three months ended September 30, 2020.

Prior year development continued to be stable for Nine Months 2021. There was an overall favorable development of $11,000, which had a marginal impact on the loss ratio.

See table below under “Additional Financial Information” summarizing net loss ratios by line of business.

Commission Expense

Commission expense was $24,711,000 in Nine Months 2021 or 19.2% of direct earned premiums. Commission expense was $23,653,000 in Nine Months 2020 or 18.6% of direct earned premiums. The increase in the rate is due to an increase in the estimate for annual contingent commissions for Nine Months 2021 as compared to Nine Months 2020.

Other Underwriting Expenses

Other underwriting expenses were $19,723,000 in Nine Months 2021 compared to $19,434,000 in Nine Months 2020. The modest increase of $289,000, or 1.5%, was primarily due to an initiative to reduce expenses with the use of technology.

Our largest single component of other underwriting expenses is salaries and employment costs, with costs of $7,592,000 in Nine Months 2021 compared to $8,177,000 in Nine Months 2020. The decrease of $585,000, or 7.2%, compares favorably with the 4.2% increase in personal lines direct written premiums. The decrease in employment costs was attributable to staff reductions.

Our net underwriting expense ratio in Nine Months 2021 was 41.0% compared to 38.9% in Nine Months 2020. The following table shows the individual components of our net underwriting expense ratio for the periods indicated:

Table of Contents

	Nine months ended
	September 30,						Percentage
	2021			2020			Point Change

Other underwriting expenses
Employment costs		7.1	%		10.1	%		(3.0	)
Underwriting fees (inspections/data services)		1.4			2.8			(1.4	)
IT expenses		3.0			2.6			0.4
Other expenses		7.0			8.4			(1.4	)
Total other underwriting expenses		18.5			23.9			(5.4	)

Commission expense		23.1			29.2			(6.1	)

Ceding commission revenue
Provisional		(0.1	)		(13.1	)		13.0
Contingent		0.1			(0.2	)		0.3
Total ceding commission revenue		-			(13.3	)		13.3

Other income		(0.6	)		(0.9	)		0.3

Net underwriting expense ratio		41.0	%		38.9	%		2.1

The overall 13.3 percentage point decrease in the benefit from ceding commissions in Nine Months 2020 was driven by the reduction in provisional ceding commission revenue due to the expiration of the 2019/2020 Treaty on December 30, 2020. The components of our net underwriting expense ratio related to other underwriting expenses and commissions decreased in all categories due to more retention, given the reduction of ceded premiums after the expiration of the 2019/2020 Treaty on December 30, 2020, resulting in an 11.5 percentage point decrease in these components of the net underwriting expense ratio.

Other Operating Expenses

Other operating expenses, related to the expenses of our holding company and Cosi, were $3,141,000 for Nine Months 2021 compared to $3,364,000 for Nine Months 2020. The decrease in Nine Months 2021 of $223,000, or 6.6%, as compared to Nine Months 2020 was primarily due to a decrease in professional fees. This aforementioned decrease was partially offset by an increase in employment costs due to fluctuations in deferred compensation liability related to changes in the underlying invested portfolio and compensation paid pursuant to a relinquishment agreement with Dale A. Thatcher, our former Chef Executive Officer (see Note 11 to the condensed consolidated financial statements).

Depreciation and Amortization

Depreciation and amortization was $2,480,000 in Nine Months 2021 compared to $2,070,000 in Nine Months 2020. The increase of $410,000, or 19.8%, in depreciation and amortization was primarily due to depreciation of new system platforms for policy and claims management and newly purchased assets used to upgrade our other systems.

Interest Expense

Interest expense was $1,370,000 for both Nine Months 2021 and Nine Months 2020. We incurred interest expense in connection with our $30.0 million issuance of long-term debt in December 2017.

Table of Contents

Income Tax Expense

Income tax benefit in Nine Months 2021 was $2,817,000, which resulted in an effective tax expense rate of 22.7%. Income tax benefit in Nine Months 2020 was $1,379,000, which resulted in an effective tax expense rate of 40.1%. Loss before taxes was $12,423,000 in Nine Months 2021 compared to loss before taxes of $3,443,000 in Nine Months 2020. On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security (CARES) Act was signed into law, allowing for a five year carryback of 2020 NOLs. We elected on our 2020 federal income tax return to carry back the entire annual 2020 NOL of $5,715,000 to tax year 2015. The corporate tax rate in 2015 was 34%, compared to the corporate tax rate of 21% in 2020.

Net Loss

Net loss was $9,606,000 in Nine Months 2021 compared to net loss of $2,064,000 in Nine Months 2020. The increase in net loss of $7,542,000 was due to the circumstances described above, which caused the increases in net loss ratio, commission expense, other underwriting expenses, depreciation and amortization, and decrease in ceding commission revenue and other income, partially offset by the increases in our net premiums earned, net investment income, net gains on investments, and income tax benefit, and decreases in other operating expenses.

Three Months Ended September 30, 2021Compared to Three Months Ended September 30, 2020

The following table summarizes the changes in the results of our operations (in thousands) for the periods indicated:

Table of Contents

	Three months ended September 30,
($ in thousands)	2021			2020			Change			Percent
Revenues
Direct written premiums	$	48,865		$	45,743		$	3,122			6.8	%
Assumed written premiums		-			-			-		na		%
		48,865			45,743			3,122			6.8	%
Ceded written premiums
Ceded to quota share treaties		139			8,962			(8,823	)		(98.4	)%
Ceded to excess of loss treaties		998			535			463			86.5	%
Ceded to catastrophe treaties		6,086			6,251			(165	)		(2.6	)%
Total ceded written premiums		7,223			15,748			(8,525	)		(54.1	)%

Net written premiums		41,642			29,995			11,647			38.8	%

Change in unearned premiums
Direct and assumed		(4,848	)		(3,161	)		(1,687	)		(53.4	)%
Ceded to quota share treaties		10			688			(678	)		(98.5	)%
Change in net unearned premiums		(4,838	)		(2,473	)		(2,365	)		(95.6	)%

Premiums earned
Direct and assumed		44,017			42,581			1,436			3.4	%
Ceded to reinsurance treaties		(7,214	)		(15,060	)		7,846			52.1	%
Net premiums earned		36,803			27,521			9,282			33.7	%

Ceding commission revenue		(7	)		3,449			(3,456	)	na		%
Net investment income		1,677			1,494			183			12.2	%
Net gains on investments		204			2,107			(1,903	)		(90.3	)%
Other income		281			251			30			12.0	%
Total revenues		38,958			34,822			4,136			11.9	%
Expenses
Loss and loss adjustment expenses
Direct and assumed:
Loss and loss adjustment expenses excluding the effect of catastrophes		23,643			15,656			7,987			51.0	%
Losses from catastrophes (1)		12,435			18,069			(5,634	)	na		%
Total direct and assumed loss and loss adjustment expenses		36,078			33,725			2,353			7.0	%

Ceded loss and loss adjustment expenses:
Loss and loss adjustment expenses excluding the effect of catastrophes		(22	)		4,202			(4,224	)	na		%
Losses from catastrophes (1)		360			9,405			(9,045	)		(96.2	)%
Total ceded loss and loss adjustment expenses		338			13,607			(13,269	)		(97.5	)%

Net loss and loss adjustment expenses:
Loss and loss adjustment expenses excluding the effect of catastrophes		23,665			11,454			12,211			106.6	%
Losses from catastrophes (1)		12,075			8,664			3,411			39.4	%
Net loss and loss adjustment expenses		35,740			20,118			15,622			77.7	%

Commission expense		8,202			8,036			166			2.1	%
Other underwriting expenses		6,563			6,347			216			3.4	%
Other operating expenses		855			1,038			(183	)		(17.6	)%
Depreciation and amortization		820			710			110			15.5	%
Interest expense		457			457			-		-		%
Total expenses		52,637			36,706			15,931			43.4	%

Loss before taxes		(13,679	)		(1,884	)		(11,795	)		(626.1	)%
Income tax benefit		(3,061	)		(656	)		(2,405	)		(366.6	)%
Net loss	$	(10,618	)	$	(1,228	)	$	(9,390	)		(764.7	)%

(1)

The three months ended September 30, 2021 and 2020 include catastrophe losses, which are defined as losses from an event for which a catastrophe bulletin and related serial number has been issued by the Property Claims Services (PCS) unit of the Insurance Services Office (ISO). PCS catastrophe bulletins are issued for events that cause more than $25 million in total insured losses and affect a significant number of policyholders and insurers.

Table of Contents

Direct Written Premiums

Direct written premiums during the three months ended September 30, 2021 (“Three Months 2021”) were $48,865,000 compared to $45,743,000 during the three months ended September 30, 2020 (“Three Months 2020”). The increase of $3,122,000, or 6.8%, was primarily due an increase in premiums from our personal lines business. Direct written premiums from our personal lines business for Three Months 2021 were $45,985,000, an increase of $2,344,000, or 5.4%, from $43,641,000 in Three Months 2020. Direct written premiums from our livery physical damage business for Three Months 2021 were $2,814,000, an increase of $768,000, or 37.5%, from $2,046,000 in Three Months 2020. The increase in livery physical damage direct written premiums is due to the declining effect of the COVID-19 pandemic in our geographic area.

Beginning in 2017 we started writing homeowners policies in New Jersey. Through 2019 we expanded to Rhode Island, Massachusetts and Connecticut. We refer to our New York business as our “Core” business and the business outside of New York as our “Expansion” business. Direct written premiums from our Expansion business were $10,049,000 in Three Months 2021 compared to $9,197,000 in Three Months 2020. Direct written premiums from our Core business were $38,816,000 in Three Months 2021 compared to $36,545,000 in Three Months 2020.

Net Written Premiums and Net Premiums Earned

	Three months ended September 30,
	2021		2020

Quota share reinsurance rates
Personal lines
2019/2020 Treaty		n/a	25% (1)

(1)

The 2019/2020 Treaty was effective from December 15, 2019 through December 30, 2020 with a quota share reinsurance rate of 25%.

Table of Contents

Net written premiums increased $11,647,000, or 38.8%, to $41,642,000 in Three Months 2021 from $29,995,000 in Three Months 2020. Net written premiums include direct and assumed premiums, less the amount of written premiums ceded under our reinsurance treaties (quota share, excess of loss, and catastrophe). The increase in net written premiums in Three Months 2021 was attributable to the expiration of the 2019/2020 Treaty on December 30, 2020 on a cut-off basis (see table above). In Three Months 2021, our premiums ceded under quota share treaties decreased by $8,823,000 in comparison to ceded premiums in Three Months 2020. Our personal lines business was subject to the 2019/2020 Treaty from December 15, 2019 through December 30, 2020.

Excess of loss reinsurance treaties

An increase in written premiums will increase the premiums ceded under our excess of loss treaties. In Three Months 2021, our ceded excess of loss reinsurance premiums increased by $463,000 over the comparable ceded premiums for Three Months 2020. The increase was due to an increase in premiums subject to excess of loss reinsurance.

Catastrophe reinsurance treaties

Most of the premiums written under our personal lines policies are also subject to our catastrophe treaties. An increase in our personal lines business gives rise to more property exposure, which increases our exposure to catastrophe risk; therefore, our premiums ceded under catastrophe treaties will increase. This results in an increase in premiums ceded under our catastrophe treaties provided that reinsurance rates are stable or are increasing. In Three Months 2021, our premiums ceded under catastrophe treaties decreased by $165,000 over the comparable ceded premiums in Three Months 2020. The change was due to a decrease in reinsurance rates effective July 1, 2021, partially offset by an increase in our limit effective July 1, 2021. Effective July 1, 2020, and continuing through June 30, 2021, our ceded catastrophe premiums were paid based on the total insured value of our risks calculated as of August 31, 2020. Effective July 1, 2021, and continuing through September 30, 2021, our ceded catastrophe premiums were paid based on the total insured value of our risks projected as of August 31, 2021.

Net premiums earned

Net premiums earned increased $9,282,000, or 33.7%, to $36,803,000 in Three Months 2021 from $27,521,000 in Three Months 2020. The increase was due to the expiration of the 2019/2020 Treaty on December 30, 2020 on a cut-off basis.

Ceding Commission Revenue

The following table summarizes the changes in the components of ceding commission revenue (in thousands) for the periods indicated:

	Three Months ended September 30,
($ in thousands)	2021			2020			Change			Percent

Provisional ceding commissions earned	$	41		$	3,461		$	(3,420	)		(98.8	)%
Contingent ceding commissions earned		(48	)		(12	)		(36	)		(300.0	)%

Total ceding commission revenue	$	(7	)	$	3,449		$	(3,456	)		na

Table of Contents

Ceding commission revenue was $(7,000) in Three Months 2021 compared to $3,449,000 in Three Months 2020. The decrease of $3,456,000 was due to a decrease in both provisional ceding commissions earned and contingent ceding commissions earned. See below for a discussion of provisional ceding commissions earned and contingent ceding commissions earned.

Provisional Ceding Commissions Earned

Through December 30, 2020, we ~~are eligible to receive under the personal lines quota share treaties detailed in the table above that were in effect during Q3-2017 are subject to change~~received a provisional ceding commission based on ~~losses incurred from claims with accident dates beginning July 1, 2017.~~ceded written premiums. The $3,420,000 decrease in provisional ceding commissions earned was due to the expiration of the 2019/2020 Treaty on December 30, 2020 on a cut-off basis.

Contingent Ceding Commissions Earned

The structure of the 2019/2020 Treaty and 2019/2020 Run-Off called for a higher upfront provisional ceding commission and there was not an opportunity to earn additional contingent ceding commissions under those treaties. The amount of contingent ceding commissions we are eligible to receive under our prior years’ quota share treaties is subject to change based on losses incurred related to claims with accident dates before July 1, ~~2017 under those treaties.~~

~~The 2017/2019 Treaty and 2016/2017 Treaty structure limits the amount of~~2017. Under our prior years’ quota share treaties, we received a contingent ceding ~~commissions that we can receive by setting~~commission based on a sliding scale in relation to the provisional commission rate higher than the rates we received in prior years. As a result of the higher upfront provisional ceding commissions that we receive, there is only a limited opportunity to earn contingent ceding commissionslosses incurred under ~~these treaties. Under the current “net” treaty structure, catastrophe losses in excess of the $5,000,000 retention will fall outside of the~~our quota share ~~treaty and such losses will not have an impact on~~treaties. The lower the ceded loss ratio, the more contingent ~~ceding commissions, as was the case under previous “gross” treaties. See “Reinsurance” below for changes to our personal lines quota share effective July 1, 2017.~~

commission we receive.

Net Investment Income

Net investment income was ~~$1,033,000~~$1,677,000 in ~~Q3-2017~~Three Months 2021 compared to ~~$709,000~~$1,494,000 in ~~Q3-2016. The~~Three Months 2020, an increase of ~~$324,000,~~$183,000, or ~~45.7%, was due to an increase in average invested assets in Q3-2017.~~12.2%. The average yield on invested assets was ~~3.63%~~3.42% as of September 30, ~~2017~~2021 compared to ~~3.90%~~3.51% as of September 30, ~~2016. The pre-tax equivalent yield on invested assets was 3.84% and 4.17% as of September 30, 2017 and 2016, respectively.~~

2020.

Cash and invested assets were ~~$155,738,000~~$246,004,000 as of September 30, ~~2017,~~2021 compared to ~~$108,968,000~~$220,749,000 as of September 30, ~~2016.~~2020. The ~~$46,770,000~~$25,255,000 increase in cash and invested assets ~~resulted~~was primarily ~~from~~attributable to the return of premiums ceded, net ~~proceeds~~ of ~~approximately $30,137,000 that we received~~ceding commissions, at the expiration of the 2019/2020 Treaty and by an increase in ~~January and February 2017 from our public offering and increased operating cash flows for~~unrealized gains during the ~~period~~periods after September 30, ~~2016~~.

2020.

Net Gains and Losses on Investments

Net gains on investments were $204,000 in Three Months 2021 compared to $2,107,000 in Three Months 2020. Unrealized losses on our equity securities and other investments in Three Months 2021 were $829,000, compared to a gain of $1,501,000 in Three Months 2020. Realized gains on sales of investments were $1,033,000 in Three Months 2021 compared to $597,000 in Three Months 2020.

Other Income

Other income was ~~$328,000~~$281,000 in ~~Q3-2017~~Three Months 2021 compared to ~~$297,000~~$251,000 in ~~Q3-2016.~~Three Months 2020. The increase of ~~$31,000,~~$30,000, or ~~10.4%~~12.0%, was primarily due to ~~an increase~~additional fees income related to the growth in ~~installment and finance fees earned in our insurance underwriting business.~~

direct written premiums.

Net Loss and LAE

Net loss and LAE was ~~$7,073,000 in Q3-2017~~$35,740,000 for Three Months 2021 compared to ~~$5,135,000 in Q3-2016.~~$20,118,000 for Three Months 2020. The net loss ratio was ~~32.9%~~97.1% in ~~Q3-2017~~Three Months 2021 compared to ~~32.8%~~73.1% in ~~Q3-2016,~~Three Months 2020, an increase of ~~0.1~~24.0 percentage points.

Table of Contents

The following graph summarizes the changes in the components of net loss ratio for the periods ~~indicated:~~

indicated, along with the comparable components excluding commercial lines business:

(Components may not sum to totals due to rounding)

During ~~Q3-2017,~~Three Months 2021, the ~~net~~ loss ratio was ~~relatively~~higher than Three Months 2020 mainly due to the impact of catastrophe events, an elevated frequency of liability claims from the Dwelling Fire line, and a higher frequency of large fire losses.

The impact of catastrophe losses was significant for Three Months 2021. There were five catastrophe events during Three Months 2021, including three named storms, Elsa, Henri and Ida. Ida was one of the largest catastrophe events in the company’s history, resulting in over 1,500 reported claims. The estimated net impact of Ida is $9.6 million, or a 26.1 point impact on the quarterly loss ratio. The total impact of all catastrophe events on the loss ratio is 33.1 points for the quarter. This compares to a 31.5-point impact from catastrophe events in Three Months 2020, which was heavily impacted by Tropical Storm Isaias.

Prior year development continued to be stable ~~compared to Q3-2016, increasing 0.1 points to 32.9%~~for Three Months 2021. The loss estimates from ~~32.8% in Q3-2016.~~ all prior years were adjusted down by $2,000, which had a marginal impact on the loss ratio.

The ~~core~~underlying loss ratio (loss ratio excluding the impact of ~~severe winter weather~~catastrophe and prior year development) was 64.0% for Three Months 2021, an increase of 22.0 points from the 42.0% underlying loss ~~development~~ratio recorded for Three Months 2020. The higher 2021 loss ratio was ~~33.1%~~primarily due to large fire claims and an increase in ~~Q3-2017 compared to 33.2% in Q3-2016, or a decrease of 0.1 points. The small decrease is driven by continued improvements in claim~~liability claims frequency for ~~personal lines. In addition, we recorded 0.2 points~~the Dwelling Fire line, which is suspected to be related to the COVID-19 pandemic.

Table of Contents

See table below under “Additional Financial Information” summarizing net loss ratios by line of favorable prior year loss development in Q3-2017, compared to 0.4 points of favorable development in Q3-2016, or a reduction in the impact of favorable prior year development of 0.2 points. There was no impact from severe winter weather recorded in either Q3-2017 or Q3-2016.

business.

Commission Expense

Commission expense was ~~$5,500,000~~$8,202,000 in ~~Q3-2017~~Three Months 2021 or ~~19.3%~~18.6% of direct earned premiums. Commission expense was ~~$4,604,000~~$8,036,000 in ~~Q3-2016~~Three Months 2020 or ~~18.5%~~18.9% of direct earned premiums. The increase ~~of $896,000~~in the rate is due to ~~the~~an increase in ~~direct earned premiums in Q3-2017~~the estimate for annual contingent commissions for Three Months 2021 as compared to ~~Q3-2016.~~

Three Months 2020.

Other Underwriting Expenses

Other underwriting expenses were ~~$4,475,000~~$6,563,000 in ~~Q3-2017~~Three Months 2021 compared to ~~$4,039,000~~$6,347,000 in ~~Q3-2016.~~Three Months 2020. The increase of ~~$436,000,~~$216,000, or ~~10.8%~~3.4%, was primarily due to expenses related to growth in direct written premiums. We are also incurring expenses related to expansion into the states where we are newly licensed to write business (“Expansion Expenses”). Expenses directly related to thean increase in ~~direct written premiums primarily consist~~consulting fees and IT expense as part of an initiative to reduce overall expenses with the use of technology. This initiative resulted in a decrease or modest increase in the remaining other underwriting expenses.

Our largest single component of other underwriting expenses software usage fees and state premium taxes. Expenses indirectly related to the increase in direct written premiums primarily consist of salaries along with related other employment costs. Expansion Expenses were $212,000 in Q3-2017 compared to $160,000 in Q3-2016. The increase of $52,000 includes the costs ofis salaries and employment costs, ~~professional fees, IT and data services specifically attributable to the expansion into new states.~~

~~Salaries and employment~~with costs ~~excluding Expansion Expenses costs discussed above, were $1,946,000~~of $2,513,000 in ~~Q3-2017~~Three Months 2021 compared to ~~$1,795,000~~$2,835,000 in ~~Q3-2016.~~Three Months 2020. The ~~increase~~decrease of ~~$151,000,~~$322,000, or ~~8.4%~~11.4%, ~~was less than~~compares favorably with the ~~20.9%~~5.4% increase in ~~overall~~personal lines direct ~~premiums~~ written ~~which is not yet materially affected by our expansion business. Our employee bonus plan is aligned with our year to date combined ratio.~~premiums. The lower the year to date combined ratio, the greater the bonus percentage that our employees receive relative to their annual salaries. The year to date combined ratio has decreased by 2.2 percentage points through Q3-2017, resulting in a $52,000 increase in the Q3-2017 accrued bonus. The remaining increasedecrease in employment costs was ~~due~~attributable to ~~hiring of additional~~ staff to service our current level of business and anticipated growth in volume as well as annual rate increases in salaries. Other underwriting expenses as a percentage of direct written premiums decreased to 13.6% in Q3-2017 from 14.9% in Q3-2016. Other underwriting expenses as a percentage of direct premiums earned decreased to 15.7% in Q3-2017 compared to 16.2% in Q3-2016.

Other underwriting expenses as a percentage of net premiums earned was 20.8% in Q3-2017 compared to 25.9% in Q3-2016. The table below provides an analysis of the significant components of the 5.1 percentage point decrease. reductions.

Our net underwriting expense ratio ~~including the impact of ceding commissions,~~in Three Months 2021 was ~~36.9%~~39.3% compared to 38.8% in ~~Q3-2017, compared with 34.6% in Q3-2016.~~Three Months 2020. The following table shows the individual components of our net underwriting expense ratio for the periods indicated:

Three months ended

September 30,

Percentage

2017

2016

Point Change

Ceding commission revenue - provisional
  (8.9)%
  (20.4)%
  11.5
Ceding commission revenue - contingent
  0.9
  1.6
  (0.7)
Other income
  (1.5)
  (1.9)
  0.4

Acquisition costs and other underwriting expenses:



Commission expense
  25.6
  29.4
  (3.8)

  16.1
  8.7
  7.4
Other underwriting expenses



Employment costs attributable to core NY business
  9.0
  11.5
  (2.5)
Expansion Expenses
  1.0
  1.0
  -
IT expenses
  1.9
  1.7
  0.2
Other expenses
  8.9
  11.7
  (2.8)
Total other underwriting expenses
  20.8
  25.9
  (5.1)




Net underwriting expense ratio
  36.9%
  34.6%
  2.3

	Three months ended
	September 30,						Percentage
	2021			2020			Point Change

Other underwriting expenses
Employment costs		6.8	%		10.3	%		(3.5	)
Underwriting fees (inspections/data services)		1.3			2.4			(1.1	)
IT expenses		2.9			2.7			0.2
Other expenses		6.9			7.7			(0.8	)
Total other underwriting expenses		17.9			23.1			(5.2	)

Commission expense		22.3			29.2			(6.9	)

Ceding commission revenue
Provisional		(0.1	)		(12.6	)		12.5
Contingent		0.1			-			0.1
Total ceding commission revenue		-			(12.6	)		12.6

Other income		(0.9	)		(0.9	)		-

Net underwriting expense ratio		39.3	%		38.8	%		0.5

Table of Contents

The overall 12.6 percentage point decrease in the benefit from ceding commissions in Three Months 2021 was driven by the reduction in provisional ceding commission revenue due to the expiration of the 2019/2020 Treaty on December 30, 2020. The components of our net underwriting expense ratio related to other underwriting expenses ~~ratio, excluding~~and commissions decreased in all categories due to more retention after the ~~impact~~expiration of ~~ceding commission revenue and commission expense, declined 5.1 points, from 25.9%~~the 2019/2020 Treaty on December 30, 2020, resulting in ~~2016 to 20.8%~~a 12.1 percentage point decrease in ~~2017. This decrease is driven by a decline in the impact from employment costs attributable to our growing core New York business and other expenses.~~

~~The overall increase~~these components of ~~2.3 percentage points in~~ the net underwriting expense ratio was impacted by the change in our quota share ceding rate and its impact on provisional ceding commission revenue as a result of the additional retention resulting from the Cut-off to our quota share treaties on July 1, 2017. The increase to the net underwriting expense ratio was impacted more by reductions in the reinsurance ceding commission revenue components than it was to changes in the commission expenses and other underwriting expense components, each of which declined as a ratio to net premiums earned.

ratio.

Other Operating Expenses

Other operating expenses, related to the expenses of our holding company and Cosi, were ~~$1,069,000 in Q3-2017~~$855,000 for Three Months 2021 compared to ~~$530,000~~$1,038,000 for Three Months 2020. The decrease in ~~Q3-2016. The increase in Q3-2017~~Three Months 2021 of ~~$539,000,~~$183,000, or ~~101.7%~~17.6%, as compared to Three Months 2020 was primarily due to ~~increases~~a decrease in ~~executive bonus compensation, executive compensation due to annual rate increases~~professional fees and ~~hiring of additional staff, equity compensation, and consulting fees. The increase in executive bonus compensation includes $236,000 of accrued long-term bonus compensation pursuant to the three year~~ employment ~~agreement effective January 1, 2017 with our Chief Executive Officer. In Q3-2016 there was no long-term bonus compensation plan in place.~~

costs.

Depreciation and Amortization

Depreciation and amortization was ~~$379,000~~$820,000 in ~~Q3-2017~~Three Months 2021 compared to ~~$262,000~~$710,000 in ~~Q3-2016.~~Three Months 2020. The increase of ~~$117,000,~~$110,000, or ~~44.7%~~15.5%, in depreciation and amortization was primarily due to depreciation of ~~our~~ new system ~~platform~~platforms for ~~handling business being written in expansion states. The increase was also impacted by~~policy and claims management and newly purchased assets used to upgrade our ~~systems infrastructure~~other systems.

Interest Expense

Interest expense was $457,000 for both Three Months 2021 and ~~improvements to the Kingston, New York home office building from which we operate.~~

Three Months 2020. We incurred interest expense in connection with our $30.0 million issuance of long-term debt in December 2017.

Income Tax Expense

Income tax ~~expense~~benefit in ~~Q3-2017~~Three Months 2021 was ~~$2,044,000,~~$3,061,000, which resulted in an effective tax expense rate of ~~33.4%~~22.4%. Income tax ~~expense~~benefit in ~~Q3-2016~~Three Months 2020 was ~~$1,797,000,~~$656,000, which resulted in an effective tax expense rate of ~~34.2%~~34.8%. ~~Income~~Loss before taxes was ~~$6,118,000~~$13,679,000 in ~~Q3-2017~~Three Months 2021 compared to ~~$5,258,000~~loss before taxes of $1,884,000 in ~~Q3-2016.~~

~~Net Income~~

~~Net~~Three Months 2020. On March 27, 2020, the Coronavirus Aid, Relief, and Economic Security (CARES) Act was signed into law, allowing for a five year carryback of 2020 NOLs. We elected on our 2020 federal income tax return to carry back the entire annual 2020 NOL of $5,715,000 to tax year 2015. The corporate tax rate in 2015 was ~~$4,074,000 in Q3-2017~~34%, compared to ~~$3,461,000~~the corporate tax rate of 21% in ~~Q3-2016.~~2020.

Net Loss

Net loss was $10,618,000 in Three Months 2021 compared to net loss of $1,228,000 in Three Months 2020. The increase in net ~~income~~loss of ~~$613,000, or 17.7%,~~$9,390,000 was due to the circumstances described above, ~~that~~which caused the ~~increase~~increases in net loss ratio, commission expense, other underwriting expenses, depreciation and amortization, and decreases in ceding commission revenue and net gains on investments, partially offset by increases in our net premiums earned, net investment income, ~~and~~ other income and income tax benefit and a decrease in ~~our net loss ratio, partially offset by a decrease in ceding commission revenue and net realized gains on investments, and increases in other underwriting expenses related to premium growth,~~ other operating ~~expenses, and depreciation and amortization.~~

expenses.

Additional Financial Information

We operate our business as one segment, property and casualty insurance. Within this segment, we offer ~~a wide~~an array of property and casualty policies to our producers. The following table summarizes gross and net written premiums, net premiums earned, and net loss and loss adjustment expenses by major product type, which were determined based primarily on similar economic characteristics and risks of loss.

For the Three Months Ended

For the Nine Months Ended

September 30,

September 30,

2017

2016

2017

2016

Gross premiums written:

Personal lines
$26,729,634
$21,357,900
$69,331,085
$58,496,825
Commercial lines
  3,634,037
  3,111,308
  11,380,912
  9,916,605
Livery physical damage
  2,422,352
  2,640,531
  8,549,878
  7,792,984
Other(1)
  65,778
  59,637
  180,086
  183,376
Total
$32,851,801
$27,169,376
$89,441,961
$76,389,790





Net premiums written:




Personal lines




Excluding the effect of quota share




adjustments on July 1
$19,373,782
$11,893,952
$42,684,254
$32,111,287
Return of premiums previously ceded to




prior quota share treaties
  7,140,088
  -
  7,140,088
  -
Personal lines (2)
  26,513,870
  11,893,952
  49,824,342
  32,111,287
Commercial lines
  3,250,326
  2,760,623
  10,196,459
  8,919,387
Livery physical damage
  2,422,352
  2,640,531
  8,549,878
  7,792,984
Other(1)
  74,771
  (62,826)
  152,245
  23,179
Total
$32,261,319
$17,232,280
$68,722,924
$48,846,837





Net premiums earned:




Personal lines (2)
$15,395,435
$10,388,403
$37,125,043
$29,678,863
Commercial lines
  3,125,137
  2,828,473
  8,953,476
  8,282,020
Livery physical damage
  2,939,032
  2,487,975
  8,616,365
  7,106,718
Other(1)
  54,804
  (58,670)
  142,999
  121,130
Total
$21,514,408
$15,646,181
$54,837,883
$45,188,731





Net loss and loss adjustment expenses:




Personal lines
$3,553,087
$2,383,297
$13,304,934
$13,069,461
Commercial lines
  1,535,862
  1,178,963
  4,294,440
  3,271,253
Livery physical damage
  1,417,332
  1,236,780
  3,643,007
  3,171,434
Other(1)
  10,226
  (145,932)
  32,824
  (430,869)
Unallocated loss adjustment expenses
  556,816
  481,746
  1,546,036
  1,324,266
Total
$7,073,323
$5,134,854
$22,821,241
$20,405,545





Net loss ratio:




Personal lines
  23.1%
  22.9%
  35.8%
  44.0%
Commercial lines
  49.1%
  41.7%
  48.0%
  39.5%
Livery physical damage
  48.2%
  49.7%
  42.3%
  44.6%
Other(1)
  18.7%
  248.7%
  23.0%
  -355.7%
Total
  32.9%
  32.8%
  41.6%
  45.2%

~~(1)~~

~~“Other” includes, among other things, premiums and loss and loss adjustment expenses from commercial auto and our participation in a mandatory state joint underwriting association.~~

~~(2)~~

~~See discussions above with regard to “Net Written Premiums and Net Premiums Earned”, as to change in quota share ceding rate effective July 1, 2017.~~

Table of Contents

	For the Three Months Ended						For the Nine Months Ended
	September 30,						September 30,
	2021			2020			2021			2020
Gross premiums written:
Personal lines(3)	$	45,984,939		$	43,640,603		$	124,593,302		$	119,598,207
Livery physical damage		2,813,571			2,045,746			6,836,999			5,466,552
Other(1)		66,659			62,664			180,485			192,395
Total without commercial lines		48,865,169			45,749,013			131,610,786			125,257,154
Commercial lines (in run-off effective July 2019)(2)		-			(6,848	)		(856	)		(167,583	)
Total gross premiums written	$	48,865,169		$	45,742,165		$	131,609,930		$	125,089,571

Net premiums written:
Personal lines(3)	$	38,762,235		$	27,916,850		$	102,741,368		$	76,231,996
Livery physical damage		2,813,571			2,045,746			6,836,999			5,466,552
Other(1)		65,837			50,625			178,021			151,783
Total without commercial lines		41,641,643			30,013,221			109,756,388			81,850,331
Commercial lines (in run-off effective July 2019)(2)		-			(18,271	)		(856	)		(574,228	)
Total net premiums written	$	41,641,643		$	29,994,950		$	109,755,532		$	81,276,103

Net premiums earned:
Personal lines(3)	$	34,715,708		$	25,220,883		$	101,054,415		$	71,434,757
Livery physical damage		2,028,786			2,014,458			5,598,605			6,803,475
Other(1)		58,757			49,939			176,731			149,087
Total without commercial lines		36,803,251			27,285,280			106,829,751			78,387,319
Commercial lines (in run-off effective July 2019)(2)		-			235,801			(856	)		2,712,068
Total net premiums earned	$	36,803,251		$	27,521,081		$	106,828,895		$	81,099,387

Net loss and loss adjustment expenses(4):
Personal lines	$	32,958,728		$	18,657,325		$	72,353,668		$	41,810,950
Livery physical damage		1,766,989			648,520			3,469,465			1,798,210
Other(1)		180,995			29,104			434,816			5,465
Unallocated loss adjustment expenses		867,675			827,031			2,783,547			2,839,359
Total without commercial lines		35,774,387			20,161,980			79,041,496			46,453,984
Commercial lines (in run-off effective July 2019)(2)		(34,152	)		(44,005	)		18,621			2,863,443
Total net loss and loss adjustment expenses	$	35,740,235		$	20,117,975		$	79,060,117		$	49,317,427

Net loss ratio(4):
Personal lines		94.9	%		74.0	%		71.6	%		58.5	%
Livery physical damage		87.1	%		32.2	%		62.0	%		26.4	%
Other(1)		308.0	%		58.3	%		246.0	%		3.7	%
Total without commercial lines		97.2	%		73.9	%		74.0	%		59.3	%

Commercial lines (in run-off effective July 2019)(2)	na				-18.7	%		74.0	%		105.6	%
Total		97.1	%		73.1	%		74.0	%		60.8	%

(1)	“Other” includes, among other things, premiums and loss and loss adjustment expenses from our participation in a mandatory state joint underwriting association and loss and loss adjustment expenses from commercial auto.
(2)	In July 2019, we decided that we will no longer underwrite Commercial Liability risks. See discussions above regarding the discontinuation of this line of business.
(3)	See discussion above with regard to “Net Written Premiums and Net Premiums Earned”, as to changes in quota share ceding rates, effective December 31, 2020, December 15, 2019 and July 1, 2019.
(4)	See discussion above with regard to “Net Loss and LAE”, as to catastrophe losses in the three months and nine months ended September 30, 2021 and 2020.

Table of Contents

Insurance Underwriting Business on a Standalone Basis

Our insurance underwriting business reported on a standalone basis for the periods indicated is as ~~follows~~:

Three months ended

Nine months ended

September 30,

September 30,

2017

2016

2017

2016

Revenues

Net premiums earned
$21,514,408
$15,646,181
$54,837,883
$45,188,731
Ceding commission revenue
  1,717,610
  2,934,928
  8,208,000
  8,274,290
Net investment income
  1,033,307
  709,072
  2,917,111
  2,286,199
Net realized gain (loss) on investments
  20,998
  241,035
  96,915
  604,903
Other income
  317,269
  294,373
  880,930
  820,472
Total revenues
  24,603,592
  19,825,589
  66,940,839
  57,174,595





Expenses




Loss and loss adjustment expenses
  7,073,323
  5,134,854
  22,821,241
  20,405,545
Commission expense
  5,500,483
  4,603,755
  15,491,027
  13,400,029
Other underwriting expenses
  4,475,455
  4,039,209
  12,887,488
  10,981,784
Depreciation and amortization
  378,518
  262,097
  1,023,390
  834,519
Total expenses
  17,427,779
  14,039,915
  52,223,146
  45,621,877





Income from operations
  7,175,813
  5,785,674
  14,717,693
  11,552,718
Income tax expense
  2,399,048
  2,114,016
  4,911,977
  3,881,232
Net income
$4,776,765
$3,671,658
$9,805,716
$7,671,486










Key Measures:




Net loss ratio
  32.9%
  32.8%
  41.6%
  45.2%
Net underwriting expense ratio
  36.9%
  34.6%
  35.2%
  33.8%
Net combined ratio
  69.8%
  67.4%
  76.8%
  79.0%





Reconciliation of net underwriting expense ratio:




Acquisition costs and other




underwriting expenses
$9,975,938
$8,642,964
$28,378,515
$24,381,813
Less: Ceding commission revenue
  (1,717,610)
  (2,934,928)
  (8,208,000)
  (8,274,290)
Less: Other income
  (317,269)
  (294,373)
  (880,930)
  (820,472)
Net underwriting expenses
$7,941,059
$5,413,663
$19,289,585
$15,287,051





Net premiums earned
$21,514,408
$15,646,181
$54,837,883
$45,188,731





Net Underwriting Expense Ratio
  36.9%
  34.6%
  35.2%
  33.8%

follows:

	Three months ended						Nine months ended
	September 30,						September 30,
	2021			2020			2021			2020

Revenues
Net premiums earned	$	36,803,251		$	27,521,081		$	106,828,895		$	81,099,387
Ceding commission revenue		(7,276	)		3,448,774			37,400			10,760,087
Net investment income		1,676,596			1,494,086			5,137,867			4,771,316
Net gains (losses) on investments		214,085			2,073,245			5,380,909			(1,580,398	)
Other income		322,705			248,824			617,257			754,943
Total revenues		39,009,361			34,786,010			118,002,328			95,805,335

Expenses
Loss and loss adjustment expenses		35,740,235			20,117,975			79,060,117			49,317,427
Commission expense		8,201,935			8,036,298			24,711,115			23,652,765
Other underwriting expenses		6,562,743			6,346,846			19,722,705			19,434,110
Depreciation and amortization		780,906			676,989			2,374,203			1,970,859
Total expenses		51,285,819			35,178,108			125,868,140			94,375,161

(Loss) income from operations		(12,276,458	)		(392,098	)		(7,865,812	)		1,430,174
Income tax benefit		(2,633,026	)		(203,922	)		(1,812,195	)		(24,888	)
Net (loss) income	$	(9,643,432	)	$	(188,176	)	$	(6,053,617	)	$	1,455,062

Key Measures:
Net loss ratio		97.1	%		73.1	%		74.0	%		60.8	%
Net underwriting expense ratio		39.3	%		38.8	%		41.0	%		38.9	%
Net combined ratio		136.4	%		111.9	%		115.0	%		99.7	%

Reconciliation of net underwriting expense ratio:
Acquisition costs and other
underwriting expenses	$	14,764,678		$	14,383,144		$	44,433,820		$	43,086,875
Less: Ceding commission revenue		7,276			(3,448,774	)		(37,400	)		(10,760,087	)
Less: Other income		(322,705	)		(248,824	)		(617,257	)		(754,943	)
Net underwriting expenses	$	14,449,249		$	10,685,546		$	43,779,163		$	31,571,845

Net premiums earned	$	36,803,251		$	27,521,081		$	106,828,895		$	81,099,387

Net Underwriting Expense Ratio		39.3	%		38.8	%		41.0	%		38.9	%

An analysis of our direct, assumed and ceded earned premiums, loss and loss adjustment expenses, and loss ratios is shown below:

Direct

Assumed

Ceded

Net

Nine months ended September 30, 2017

Written premiums
$89,423,758
$18,203
$(20,719,037)
$68,722,924
Change in unearned premiums
  (8,456,690)
  8,162
  (5,436,513)
  (13,885,041)
Earned premiums
$80,967,068
$26,365
$(26,155,550)
$54,837,883





Loss and loss adjustment expenses excluding




the effect of catastrophes
$31,281,727
$42,751
$(8,503,237)
$22,821,241
Catastrophe loss
  -
  -
  -
  -
Loss and loss adjustment expenses
$31,281,727
$42,751
$(8,503,237)
$22,821,241





Loss ratio excluding the effect of catastrophes
  38.6%
  162.2%
  32.5%
  41.6%
Catastrophe loss
  0.0%
  0.0%
  0.0%
  0.0%
Loss ratio
  38.6%
  162.2%
  32.5%
  41.6%





Nine months ended September 30, 2016




Written premiums
$76,375,159
$14,631
$(27,542,953)
$48,846,837
Change in unearned premiums
  (4,875,664)
  2,058
  1,215,500
  (3,658,106)
Earned premiums
$71,499,495
$16,689
$(26,327,453)
$45,188,731





Loss and loss adjustment expenses excluding




the effect of catastrophes
$26,712,184
$32,521
$(7,741,637)
$19,003,068
Catastrophe loss
  2,337,461
  -
  (934,984)
  1,402,477
Loss and loss adjustment expenses
$29,049,645
$32,521
$(8,676,621)
$20,405,545





Loss ratio excluding the effect of catastrophes
  37.4%
  194.9%
  29.4%
  42.1%
Catastrophe loss
  3.3%
  0.0%
  3.5%
  3.2%
Loss ratio
  40.7%
  194.9%
  33.0%
  45.2%





Three months ended September 30, 2017




Written premiums
$32,839,891
$11,910
$(590,482)
$32,261,319
Change in unearned premiums
  (4,407,894)
  (165)
  (6,338,852)
  (10,746,911)
Earned premiums
$28,431,997
$11,745
$(6,929,334)
$21,514,408





Loss and loss adjustment expenses excluding




the effect of catastrophes
$8,123,601
$26,418
$(1,076,696)
$7,073,323
Catastrophe loss
  -
  -
  -
  -
Loss and loss adjustment expenses
$8,123,601
$26,418
$(1,076,696)
$7,073,323





Loss ratio excluding the effect of catastrophes
  28.6%
  224.9%
  15.5%
  32.9%
Catastrophe loss
  0.0%
  0.0%
  0.0%
  0.0%
Loss ratio
  28.6%
  224.9%
  15.5%
  32.9%





Three months ended September 30, 2016




Written premiums
$27,170,743
$(1,367)
$(9,937,096)
$17,232,280
Change in unearned premiums
  (2,302,119)
  (1,479)
  717,499
  (1,586,099)
Earned premiums
$24,868,624
$(2,846)
$(9,219,597)
$15,646,181





Loss and loss adjustment expenses excluding




the effect of catastrophes
$6,705,294
$2,226
$(1,572,666)
$5,134,854
Catastrophe loss
  -
  -
  -
  -
Loss and loss adjustment expenses
$6,705,294
$2,226
$(1,572,666)
$5,134,854





Loss ratio excluding the effect of catastrophes
  27.0%
  -78.2%
  17.1%
  32.8%
Catastrophe loss
  0.0%
  0.0%
  0.0%
  0.0%
Loss ratio
  27.0%
  -78.2%
  17.1%
  32.8%

Table of Contents

	Direct			Assumed			Ceded			Net
Nine months ended September 30, 2021
Written premiums	$	131,609,930		$	-		$	(21,854,398	)	$	109,755,532
Change in unearned premiums		(2,911,439	)		-			(15,198	)		(2,926,637	)
Earned premiums	$	128,698,491		$	-		$	(21,869,596	)	$	106,828,895

Loss and loss adjustment expenses exluding
the effect of catastrophes	$	67,633,915		$	-		$	(860,490	)	$	66,773,425
Catastrophe loss		12,647,172			-			(360,480	)		12,286,692
Loss and loss adjustment expenses	$	80,281,087		$	-		$	(1,220,970	)	$	79,060,117

Loss ratio excluding the effect of catastrophes		52.6	%		0.0	%		3.9	%		62.5	%
Catastrophe loss		9.8	%		0.0	%		1.6	%		11.5	%
Loss ratio		62.4	%		0.0	%		5.5	%		74.0	%

Nine months ended September 30, 2020
Written premiums	$	125,089,571		$	-		$	(43,813,468	)	$	81,276,103
Change in unearned premiums		2,215,602			-			(2,392,318	)		(176,716	)
Earned premiums	$	127,305,173		$	-		$	(46,205,786	)	$	81,099,387

Loss and loss adjustment expenses exluding
the effect of catastrophes	$	52,736,775		$	-		$	(13,794,461	)	$	38,942,314
Catastrophe loss		20,407,638			-			(10,032,525	)		10,375,113
Loss and loss adjustment expenses	$	73,144,413		$	-		$	(23,826,986	)	$	49,317,427

Loss ratio excluding the effect of catastrophes		41.4	%		0.0	%		29.9	%		48.0	%
Catastrophe loss		16.0	%		0.0	%		21.7	%		12.8	%
Loss ratio		57.4	%		0.0	%		51.6	%		60.8	%

Three months ended September 30, 2021
Written premiums	$	48,865,169		$	-		$	(7,223,526	)	$	41,641,643
Change in unearned premiums		(4,848,145	)		-			9,753			(4,838,392	)
Earned premiums	$	44,017,024		$	-		$	(7,213,773	)	$	36,803,251

Loss and loss adjustment expenses exluding
the effect of catastrophes	$	23,537,875		$	-		$	21,239		$	23,559,114
Catastrophe loss		12,541,601			-			(360,480	)		12,181,121
Loss and loss adjustment expenses	$	36,079,476		$	-		$	(339,241	)	$	35,740,235

Loss ratio excluding the effect of catastrophes		53.5	%		0.0	%		-0.3	%		64.0	%
Catastrophe loss		28.5	%		0.0	%		5.0	%		33.1	%
Loss ratio		82.0	%		0.0	%		4.7	%		97.1	%

Three months ended September 30, 2020
Written premiums	$	45,742,165		$	-		$	(15,747,215	)	$	29,994,950
Change in unearned premiums		(3,161,356	)		-			687,487			(2,473,869	)
Earned premiums	$	42,580,809		$	-		$	(15,059,728	)	$	27,521,081

Loss and loss adjustment expenses exluding
the effect of catastrophes	$	15,655,839		$	-		$	(4,202,861	)	$	11,452,978
Catastrophe loss		18,069,690			-			(9,404,693	)		8,664,997
Loss and loss adjustment expenses	$	33,725,529		$	-		$	(13,607,554	)	$	20,117,975

Loss ratio excluding the effect of catastrophes		36.8	%		0.0	%		27.9	%		91.6	%
Catastrophe loss		42.4	%		0.0	%		62.4	%		31.5	%
Loss ratio		79.2	%		0.0	%		90.3	%		73.1	%

(Percent components may not sum to totals due to rounding)

Table of Contents

The key measures for our insurance underwriting business for the periods indicated are as follows:

Three months ended

Nine months ended

September 30,

September 30,

2017

2016

2017

2016

Net premiums earned
$21,514,408
$15,646,181
$54,837,883
$45,188,731
Ceding commission revenue
  1,717,610
  2,934,928
  8,208,000
  8,274,290
Other income
  317,269
  294,373
  880,930
  820,472





Loss and loss adjustment expenses (1)
  7,073,323
  5,134,854
  22,821,241
  20,405,545





Acquisition costs and other underwriting expenses:




Commission expense
  5,500,483
  4,603,755
  15,491,027
  13,400,029
Other underwriting expenses
  4,475,455
  4,039,209
  12,887,488
  10,981,784
Total acquisition costs and other




underwriting expenses
  9,975,938
  8,642,964
  28,378,515
  24,381,813





Underwriting income
$6,500,026
$5,097,664
$12,727,057
$9,496,135





Key Measures:




Net loss ratio excluding the effect of catastrophes
  32.9%
  32.8%
  41.6%
  42.1%
Effect of catastrophe loss on net loss ratio (1) (2)
  0.0%
  0.0%
  0.0%
  3.1%
Net loss ratio
  32.9%
  32.8%
  41.6%
  45.2%





Net underwriting expense ratio excluding the




effect of catastrophes
  36.9%
  34.6%
  35.2%
  33.8%
Effect of catastrophe loss on net underwriting




expense ratio (2)
  0.0%
  0.0%
  0.0%
  0.0%
Net underwriting expense ratio
  36.9%
  34.6%
  35.2%
  33.8%





Net combined ratio excluding the effect




of catastrophes
  69.8%
  67.4%
  76.8%
  75.9%
Effect of catastrophe loss on net combined




ratio (1) (2)
  0.0%
  0.0%
  0.0%
  3.1%
Net combined ratio
  69.8%
  67.4%
  76.8%
  79.0%





Reconciliation of net underwriting expense ratio:




Acquisition costs and other




underwriting expenses
$9,975,938
$8,642,964
$28,378,515
$24,381,813
Less: Ceding commission revenue
  (1,717,610)
  (2,934,928)
  (8,208,000)
  (8,274,290)
Less: Other income
  (317,269)
  (294,373)
  (880,930)
  (820,472)

$7,941,059
$5,413,663
$19,289,585
$15,287,051





Net earned premium
$21,514,408
$15,646,181
$54,837,883
$45,188,731





Net Underwriting Expense Ratio
  36.9%
  34.6%
  35.2%
  33.8%

~~(1) For the nine months ended September 30, 2016, includes the sum of net catastrophe losses and loss adjustment expenses of $1,402,477 resulting from severe winter weather.~~

(2) For the nine months ended September 30, 2016, the effect of catastrophe loss from severe winter weather on our net combined ratio includes the direct effects of loss and loss adjustment expenses and there were no indirect effects in other underwriting expenses.

	Three months ended						Nine months ended
	September 30,						September 30,
	2021			2020			2021			2020

Net premiums earned	$	36,803,251		$	27,521,081		$	106,828,895		$	81,099,387
Ceding commission revenue		(7,276	)		3,448,774			37,400			10,760,087
Other income		322,705			248,824			617,257			754,943

Loss and loss adjustment expenses (1)		35,740,235			20,117,975			79,060,117			49,317,427

Acquisition costs and other underwriting expenses:
Commission expense		8,201,935			8,036,298			24,711,115			23,652,765
Other underwriting expenses		6,562,743			6,346,846			19,722,705			19,434,110
Total acquisition costs and other
underwriting expenses		14,764,678			14,383,144			44,433,820			43,086,875

Underwriting (loss) income	$	(13,386,233	)	$	(3,282,440	)	$	(16,010,385	)	$	210,115

Key Measures:
Net loss ratio excluding the effect of catastrophes		64.0	%		41.6	%		62.5	%		48.0	%
Effect of catastrophe loss on net loss ratio (1)		33.1	%		31.5	%		11.5	%		12.8	%
Net loss ratio		97.1	%		73.1	%		74.0	%		60.8	%

Net underwriting expense ratio excluding the
effect of catastrophes		39.3	%		38.8	%		41.0	%		38.9	%
Effect of catastrophe loss on net underwriting
expense ratio		0.0	%		0.0	%		0.0	%		0.0	%
Net underwriting expense ratio		39.3	%		38.8	%		41.0	%		38.9	%

Net combined ratio excluding the effect
of catastrophes		103.3	%		80.4	%		103.5	%		86.9	%
Effect of catastrophe loss on net combined
ratio (1)		33.1	%		31.5	%		11.5	%		12.8	%
Net combined ratio		136.4	%		111.9	%		115.0	%		99.7	%

Reconciliation of net underwriting expense ratio:
Acquisition costs and other
underwriting expenses	$	14,764,678		$	14,383,144		$	44,433,820		$	43,086,875
Less: Ceding commission revenue		7,276			(3,448,774	)		(37,400	)		(10,760,087	)
Less: Other income		(322,705	)		(248,824	)		(617,257	)		(754,943	)
	$	14,449,249		$	10,685,546		$	43,779,163		$	31,571,845

Net earned premium	$	36,803,251		$	27,521,081		$	106,828,895		$	81,099,387

Net Underwriting Expense Ratio		39.3	%		38.8	%		41.0	%		38.9	%

(1)

For the three months ended September 30, 2021 and 2020, includes the sum of net catastrophe losses and loss adjustment expenses of $12,181,121 and $8,664,997, respectively. For the nine months ended September 30, 2021 and 2020, includes the sum of net catastrophe losses and loss adjustment expenses of $12,286,692 and $10,375,113, respectively.

Table of Contents

Investments

Portfolio Summary

Fixed-Maturity Securities

The following table presents a breakdown of the amortized cost, estimated fair value, and unrealized gains and losses ~~by investment type~~of our investments in fixed-maturity securities classified as available-for-sale as of September 30,~~, 2017~~ 2021 and December 31, ~~2016:~~

~~Available-for-Sale Securities~~

September 30, 2017

Cost or

Gross

Gross Unrealized Losses

% of

Amortized

Unrealized

Less than 12

More than 12

Fair

Fair

Category

Cost

Gains

Months

Months

Value

Value

Political subdivisions of States,

Territories and Possessions
$11,428,403
$286,360
$(21,223)
$-
$11,693,540
  9.4%







Corporate and other bonds






Industrial and miscellaneous
  77,734,988
  1,416,060
  (204,904)
  (109,623)
  78,836,521
  63.0%







Residential mortgage and other






asset backed securities (1)
  21,152,407
  291,172
  (120,346)
  (63,542)
  21,259,691
  17.0%
Total fixed-maturity securities
  110,315,798
  1,993,592
  (346,473)
  (173,165)
  111,789,752
  89.4%
Equity Securities
  12,706,538
  785,012
  (103,789)
  (166,645)
  13,221,116
  10.6%
Total
$123,022,336
$2,778,604
$(450,262)
$(339,810)
$125,010,868
  100.0%

~~(1)~~ 2020:

	September 30, 2021

	Cost or		Gross		Gross Unrealized Losses						Estimated		% of
	Amortized		Unrealized		Less than 12			More than 12			Fair		Estimated
Category	Cost		Gains		Months			Months			Value		Fair Value

U.S. Treasury securities and
obligations of U.S. government
corporations and agencies	$	2,002,935	$	3,945	$	-		$	-		$	2,006,880		1.3	%

Political subdivisions of States,
Territories and Possessions		14,384,428		259,721		(89,844	)		-			14,554,305		9.5	%

Corporate and other bonds
Industrial and miscellaneous		88,059,505		7,391,053		(27,577	)		-			95,422,981		62.3	%

Residential mortgage and other
asset backed securities		40,988,538		561,035		(243,639	)		(858	)		41,305,076		26.9	%
Total	$	145,435,406	$	8,215,754	$	(361,060	)	$	(858	)	$	153,289,242		100.0	%

	December 31, 2020

	Cost or		Gross		Gross Unrealized Losses						Estimated		% of
	Amortized		Unrealized		Less than 12			More than 12			Fair		Estimated
Category	Cost		Gains		Months			Months			Value		Fair Value

U.S. Treasury securities and
obligations of U.S. government
corporations and agencies	$	3,020,710	$	29,190	$	-		$	-		$	3,049,900		1.9	%

Political subdivisions of States,
Territories and Possessions		5,287,561		355,541		-			-			5,643,102		3.6	%

Corporate and other bonds
Industrial and miscellaneous		108,573,422		11,634,123		(13,216	)		-			120,194,329		76.3	%

Residential mortgage and other
asset backed securities (1)		28,163,891		617,368		(7,371	)		(111,947	)		28,661,941		18.2	%
Total fixed-maturity securities	$	145,045,584	$	12,636,222	$	(20,587	)	$	(111,947	)	$	157,549,272		100.0	%

(1)

KICO placed certain residential mortgage backed securities as eligible collateral in a designated custodian account related to its membership in ~~a designated custodian account related to our relationship with~~ the Federal Home Loan Bank of New York ("FHLBNY") (see Note 7 to the condensed consolidated financial statements). The eligible collateral would be pledged to FHLBNY if KICO draws an advance from the FHLBNY ~~if KICO draws an advance from the FHBLNY~~ credit line. As of December 31, 2020, the estimated fair value of the eligible investments was approximately $11,391,000. KICO will retain all rights regarding all securities if pledged as collateral. As of December 31, 2020, there was no outstanding balance on the FHLBNY credit line.

Table of Contents

Equity Securities

The following table presents a breakdown of the cost and estimated fair value of, and gross gains and losses on, investments in equity securities as of September 30, ~~2017,~~2021 and December 31, 2020:

	September 30, 2021
								Estimated		% of
			Gross		Gross			Fair		Estimated
Category	Cost		Gains		Losses			Value		Fair Value

Equity Securities:
Preferred stocks	$	21,934,910	$	1,123,310	$	(157,431	)	$	22,900,789		57.2	%
Common stocks and exchange
traded funds		15,610,331		1,620,343		(70,591	)		17,160,083		42.8	%
Total	$	37,545,241	$	2,743,653	$	(228,022	)	$	40,060,872		100.0	%

	December 31, 2020
								Estimated		% of
			Gross		Gross			Fair		Estimated
Category	Cost		Gains		Losses			Value		Fair Value

Equity Securities:
Preferred stocks	$	18,097,942	$	853,277	$	(426,942	)	$	18,524,277		53.8	%
Common stocks and exchange
traded funds		14,473,224		1,820,512		(404,700	)		15,889,036		46.2	%
Total	$	32,571,166	$	2,673,789	$	(831,642	)	$	34,413,313		100.0	%

Other Investments

The following table presents a breakdown of the cost and estimated fair value of, ~~the eligible~~and gross gains on, our other investments ~~was $7,028,101. KICO will retain all rights regarding all securities if pledged~~ as ~~collateral. As~~ of September 30, ~~2017, there was no outstanding balance~~2021 and December 31, 2020:

	September 30, 2021						December 31, 2020
			Gross		Estimated				Gross		Estimated
Category	Cost		Gains		Fair Value		Cost		Gains		Fair Value

Other Investments:
Hedge fund	$	3,999,381	$	3,379,730	$	7,379,111	$	1,999,381	$	1,369,245	$	3,368,626

Real estate limited partnership		-		-		-		150,000		-		150,000
Total	$	3,999,381	$	3,379,730	$	7,379,111	$	2,149,381	$	1,369,245	$	3,518,626

Table of Contents

Held-to-Maturity Securities

The following table presents a breakdown of the amortized cost and estimated fair value of, and gross unrealized gains and losses on, ~~the credit line.~~

December 31, 2016

Cost or

Gross

Gross Unrealized Losses

% of

Amortized

Unrealized

Less than 12

More than 12

Fair

Fair

Category

Cost

Gains

Months

Months

Value

Value

Political subdivisions of States,

Territories and Possessions
$8,053,449
$199,028
$(46,589)
$-
$8,205,888
  9.1%







Corporate and other bonds






Industrial and miscellaneous
  53,728,395
  600,519
  (638,113)
  (5,612)
  53,685,189
  59.4%







Residential mortgage backed






securities
  18,814,784
  70,682
  (309,273)
  (38,442)
  18,537,751
  20.5%
Total fixed-maturity securities
  80,596,628
  870,229
  (993,975)
  (44,054)
  80,428,828
  89.0%
Equity Securities
  9,709,385
  701,641
  (255,301)
  (168,039)
  9,987,686
  11.0%
Total
$90,306,013
$1,571,870
$(1,249,276)
$(212,093)
$90,416,514
  100.0%

~~Held-to-Maturity Securities~~

September 30, 2017

Cost or

Gross

Gross Unrealized Losses

% of

Amortized

Unrealized

Less than 12

More than 12

Fair

Fair

Category

Cost

Gains

Months

Months

Value

Value

U.S. Treasury securities
$606,456
$147,583
$-
$-
$754,039
  14.6%







Political subdivisions of States,






Territories and Possessions
  1,099,032
  68,375
  -
  -
  1,167,407
  22.5%







Corporate and other bonds






Industrial and miscellaneous
  3,140,861
  124,122
  (5,270)
  -
  3,259,713
  62.9%







Total
$4,846,349
$340,080
$(5,270)
$-
$5,181,159
  100.0%

December 31, 2016

Cost or

Gross

Gross Unrealized Losses

% of

Amortized

Unrealized

Less than 12

More than 12

Fair

Fair

Category

Cost

Gains

Months

Months

Value

Value

U.S. Treasury securities
$606,427
$147,612
$-
$-
$754,039
  14.2%







Political subdivisions of States,






Territories and Possessions
  1,349,916
  37,321
  -
  -
  1,387,237
  26.2%







Corporate and other bonds






Industrial and miscellaneous
  3,138,559
  72,784
  (7,619)
  (46,881)
  3,156,843
  59.6%







Total
$5,094,902
$257,717
$(7,619)
$(46,881)
$5,298,119
  100.0%

investments in held-to-maturity securities as of September 30, 2021 and December 31, 2020:

	September 30, 2021

	Cost or		Gross		Gross Unrealized Losses					Estimated		% of
	Amortized		Unrealized		Less than 12			More than 12		Fair		Estimated
Category	Cost		Gains		Months			Months		Value		Fair Value

U.S. Treasury securities	$	729,630	$	210,466	$	-		$	-	$	940,096		9.7	%

Political subdivisions of States,
Territories and Possessions		998,296		29,744		-			-		1,028,040		10.6	%

Exchange traded debt		304,111		-		(16,611	)		-		287,500		3.0	%

Corporate and other bonds
Industrial and miscellaneous		7,134,946		315,285		(6,363	)		-		7,443,868		76.7	%

Total	$	9,166,983	$	555,495	$	(22,974	)	$	-	$	9,699,504		100.0	%

	December 31, 2020

	Cost or		Gross		Gross Unrealized Losses				Estimated		% of
	Amortized		Unrealized		Less than 12		More than 12		Fair		Estimated
Category	Cost		Gains		Months		Months		Value		Fair Value

U.S. Treasury securities	$	729,595	$	319,714	$	-	$	-	$	1,049,309		12.8	%

Political subdivisions of States,
Territories and Possessions		998,428		50,917		-		-		1,049,345		12.8	%

Corporate and other bonds
Industrial and miscellaneous		5,640,792		455,378		-		-		6,096,170		74.4	%

Total	$	7,368,815	$	826,009	$	-	$	-	$	8,194,824		100.0	%

Held-to-maturity U.S. Treasury ~~securities included in held-to-maturity~~ securities are held in trust pursuant to ~~the New York State Department of Financial Services’~~various states’ minimum ~~funds requirement.~~

fund requirements.

A summary of the amortized cost and fair value of ~~the Company’s~~our investments in held-to-maturity securities by contractual maturity as of September 30, ~~2017~~2021 and December 31, ~~2016~~2020 is shown below:

Table of Contents

	September 30, 2021				December 31, 2020
	Amortized		Estimated		Amortized		Estimated
Remaining Time to Maturity	Cost		Fair Value		Cost		Fair Value

Less than one year	$	1,394,102	$	1,420,414	$	-	$	-
One to five years		1,205,500		1,301,973		2,598,193		2,777,936
Five to ten years		1,511,072		1,686,289		1,502,603		1,727,316
More than 10 years		5,056,309		5,290,828		3,268,019		3,689,572
Total	$	9,166,983	$	9,699,504	$	7,368,815	$	8,194,824

Credit Rating of Fixed-Maturity Securities

The table below summarizes the credit quality of our available-for-sale fixed-maturity securities as of September 30,~~, 2017~~ 2021 and December 31, ~~2016~~2020 as rated by Standard & Poor’s (or, if unavailable from Standard & Poor’s, then Moody’s or Fitch):

September 30, 2017

December 31, 2016

Percentage of

Percentage of

Fair Market

Fair Market

Fair Market

Fair Market

Value

Value

Value

Value

Rating

U.S. Treasury securities

$-
  0.0%
$-
  0.0%






Corporate and municipal bonds






AAA

  1,571,341
  1.4%
  1,801,106
  2.2%

AA

  11,498,555
  10.3%
  7,236,457
  9.0%
   A
  17,319,455
  15.6%
  13,944,784
  17.3%

BBB

  59,211,360
  53.0%
  38,908,731
  48.4%

BB

  929,350
  0.8%
  -
  0.0%

Total corporate and municipal bonds

  90,530,061
  81.1%
  61,891,078
  76.9%






Residential mortgage and other asset backed securities






AAA

  2,021,700
  1.8%
  -
  0.0%

AA

  11,564,239
  10.3%
  14,143,828
  17.7%
   A
  3,908,071
  3.5%
  173,973
  0.2%

CCC

  1,415,748
  1.3%
  513,369
  0.6%

CC

  126,335
  0.1%
  -
  0.0%
   C
  30,318
  0.0%
  112,136
  0.1%
   D
  1,811,320
  1.6%
  3,594,444
  4.5%

Not rated

  381,960
  0.3%
  -
  0.0%

Total residential mortgage and other asset backed securities

  21,259,691
  18.9%
  18,537,750
  23.1%






Total

$111,789,752
  100.0%
$80,428,828
  100.0%

	September 30, 2021					December 31, 2020
	Estimated		Percentage of			Estimated		Percentage of
	Fair Market		Fair Market			Fair Market		Fair Market
	Value		Value			Value		Value

Rating
U.S. Treasury securities	$	2,006,880		1.3	%	$	3,049,900		1.9	%

Corporate and municipal bonds
AAA		2,417,351		1.6	%		1,453,924		0.9	%
AA		10,258,737		6.7	%		3,572,164		2.3	%
A		23,227,866		15.2	%		23,989,619		15.2	%
BBB		73,042,960		47.7	%		95,814,824		60.9	%
Non rated		1,030,372		0.7	%		1,006,901		0.6	%
Total corporate and municipal bonds		109,977,286		71.9	%		125,837,432		79.9	%

Residential mortgage backed securities
AAA		2,000,580		1.3	%		5,467,075		3.5	%
AA		36,854,164		23.9	%		18,865,749		12.0	%
A		996,406		0.7	%		2,451,635		1.6	%
BBB		30,927		0.0	%		50,276		0.0	%
CCC		824,310		0.5	%		960,042		0.6	%
CC		-		0.0	%		62,029		0.0	%
C		-		0.0	%		15,161		0.0	%
D		58,117		0.0	%		119,144		0.1	%
Non rated		540,572		0.4	%		670,829		0.4	%
Total residential mortgage backed securities		41,305,076		26.8	%		28,661,940		18.2	%

Total	$	153,289,242		100.0	%	$	157,549,272		100.0	%

The table below summarizes the average yield by type of fixed-maturity security as of September 30,~~, 2017~~ 2021 and December 31, ~~2016:~~

Category

September 30, 2017

December 31, 2016

U.S. Treasury securities and

obligations of U.S. government

corporations and agencies
  3.44%
  3.44%



Political subdivisions of States,


Territories and Possessions
  3.56%
  3.87%



Corporate and other bonds


Industrial and miscellaneous
  4.02%
  3.86%



Residential mortgage and other asset backed securities
  1.68%
  3.83%



Total
  3.54%
  3.85%

2020:

Table of Contents

Category	September 30, 2021			December 31, 2020
U.S. Treasury securities and
obligations of U.S. government
corporations and agencies		3.60	%		2.59	%

Political subdivisions of States,
Territories and Possessions		2.99	%		3.05	%

Corporate and other bonds
Industrial and miscellaneous		3.58	%		3.52	%

Residential mortgage backed securities		2.18	%		1.18	%

Total		3.17	%		3.07	%

The table below lists the weighted average maturity and effective duration in years on our fixed-maturity securities as of September 30,~~, 2017~~ 2021 and December 31, ~~2016:~~

September 30, 2017

December 31, 2016

Weighted average effective maturity
  5.5
  5.0



Weighted average final maturity
  7.9
  8.3



Effective duration
  4.8
  4.4

2020:

	September 30, 2021		December 31, 2020
Weighted average effective maturity		5.7		5.2

Weighted average final maturity		10.2		6.6

Effective duration		4.8		4.7

Fair Value Consideration

~~As disclosed in Note 4 to the Condensed Consolidated Financial Statements, with respect to “Fair Value Measurements,” we define fair~~

Fair value asis the price that would be received to sell an asset or paid to transfer a liability in a transaction involving identical or comparable assets or liabilities between market participants (an “exit price”). The fair value hierarchy distinguishes between inputs based on market data from independent sources (“observable inputs”) and a reporting entity’s internal assumptions based upon the best information available when external market data is limited or unavailable (“unobservable inputs”). The fair value hierarchy prioritizes fair value measurements into three levels based on the nature of the inputs. Quoted prices in active markets for identical assets have the highest priority (“Level 1”), followed by observable inputs other than quoted prices including prices for similar but not identical assets or liabilities (“Level 2”), and unobservable inputs, including the reporting entity’s estimates of the assumption that market participants would use, having the lowest priority (“Level 3”). As of September 30,~~, 2017~~ 2021 and December 31, ~~2016, 70% and 65%, respectively,~~2020, 81% of the investment portfolio recorded at fair value was priced based upon quoted market prices.

As more fully described in Note 3 to our Condensed Consolidated Financial Statements, “Investments—Impairment Review,” we completed a detailed review of all our securities in a continuous loss position as of September 30~~, 2017~~ and December 31, 2016. As of September 30, 2017, our held-to-maturity debt securities included an investment in one bond issued by the Commonwealth of Puerto Rico (“PR”). In July 2016, PR defaulted on its interest payment to bondholders. Due to the credit deterioration of PR, we recorded the first credit loss component of ~~other-than-temporary impairment (“~~OTTI”) on this investment as of June 30, 2016. As of December 31, 2016, the full amount of the write-down was recognized as a credit component of OTTI in the amount of $69,911. In September 2017, Hurricane Maria significantly affected Puerto Rico. The impact of this event further contributed to the credit deterioration of PR and, as a result, we recorded an additional credit loss component of OTTI on this investment in the amount of $50,000 during the three months ended September 30, 2017. The total of the two OTTI write-downs of this investment as of September 30, 2017 was $119,911. We concluded that the other unrealized losses in these asset classes are temporary in nature and the result of a decrease in value due to technical spread widening and broader market sentiment, rather than fundamental collateral deterioration.

The table below summarizes the gross unrealized losses of our fixed-maturity securities available-for-sale and equity securities by length of time the security has continuously been in an unrealized loss position as of September 30,~~, 2017~~ 2021 and December 31, ~~2016:~~

2020:

Table of Contents

	September 30, 2021
	Less than 12 months							12 months or more							Total
	Estimated					No. of		Estimated					No. of		Estimated
	Fair		Unrealized			Positions		Fair		Unrealized			Positions		Fair		Unrealized
Category	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		9,106,494		(89,844	)		6		-		-			-		9,106,494		(89,844	)

Corporate and other
bonds industrial and
miscellaneous		1,071,100		(27,577	)		1		-		-			-		1,071,100		(27,577	)

Residential mortgage and other
asset backed securities		27,039,698		(243,639	)		17		12,436		(858	)		1		27,052,134		(244,497	)

Total fixed-maturity
securities	$	37,217,292	$	(361,060	)		24	$	12,436	$	(858	)		1	$	37,229,728	$	(361,918	)

Table of Contents

	December 31, 2020
	Less than 12 months							12 months or more							Total
	Estimated					No. of		Estimated					No. of		Estimated
	Fair		Unrealized			Positions		Fair		Unrealized			Positions		Fair		Unrealized
Category	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		-		-			-		-		-			-		-		-

Corporate and other
bonds industrial and
miscellaneous		1,006,901		(13,216	)		1		-		-			-		1,006,901		(13,216	)

Residential mortgage and other
asset backed securities		6,137,522		(7,371	)		5		3,735,732		(111,947	)		10		9,873,254		(119,318	)

Total fixed-maturity
securities	$	7,144,423	$	(20,587	)		6	$	3,735,732	$	(111,947	)		10	$	10,880,155	$	(132,534	)

Table of Contents

There were 6725 securities at September 30,~~, 2017~~ 2021 that accounted for the gross unrealized loss of our fixed-maturity securities available-for-sale, none of which were deemed by us to be other than temporarily impaired. There were 8516 securities at December 31, ~~2016~~2020 that accounted for the gross unrealized loss, none of which were deemed by us to be other than temporarily impaired. Significant factors influencing our determination that unrealized losses were temporary included the magnitude of the unrealized losses in relation to each security’s cost, the nature of the investment and management’s intent not to sell these securities and it being not more likely than not that we will be required to sell these investments before anticipated recovery of fair value to our cost basis.

Liquidity and Capital Resources

Cash Flows

The primary sources of cash flow are from our insurance underwriting subsidiary, KICO, and include direct premiums written, ceding commissions from our quota share reinsurers, loss recovery payments from our reinsurers, investment income and proceeds from the sale or maturity of investments. Funds are used by KICO for ceded premium payments to reinsurers, which are paid on a net basis after subtracting losses paid on reinsured claims and reinsurance commissions. KICO also uses funds for loss payments and loss adjustment expenses on our net business, commissions to producers, salaries and other underwriting expenses as well as to purchase investments and fixed assets.

~~On January 31, 2017, we closed on an underwritten public offering of 2,500,000 shares of our common stock. On February 14, 2017, we closed on~~

For the underwriters’ purchase option for an additional 192,500 shares of our common stock. The public offering price for the 2,692,500 shares sold was $12.00 per share. The aggregate net proceeds to us were approximately $30,137,000. On March 1, 2017, we used $23,000,000 of the net proceeds of the offering to contribute capital to KICO, to support its ratings upgrade plan and additional growth. The remainder of the net proceeds will be used for general corporate purposes.

~~Through the quarter~~nine months ended September 30, ~~2017~~,2021, the primary source of cash flow for our holding company ~~are~~was the dividends received from KICO, subject to statutory restrictions. For the nine months ended September 30, ~~2017~~,2021, KICO paid dividends of ~~$2,100,000~~$3,500,000 to us.

KICO is a member of the Federal Home Loan Bank of New York (“FHLBNY”), which provides additional access to liquidity. Members have access to a variety of flexible, low cost funding through FHLBNY’s credit products, enabling members to customize advances. Advances are to be fully collateralized; eligible collateral to pledge to FHLBNY includes residential and commercial mortgage backed securities, along with USU.S. Treasury and agency securities. ~~See Note 3~~KICO currently does not have any securities pledged to the condensed consolidated financial statements – Investments, for eligible collateral held in a designated custodian account available for future advances. Advances are limited to 5% of KICO’s net admitted assetsFHLBNY, as ~~of December 31, 2016 and are due and payable within one year of borrowing. The maximum allowable advance as of September 30, 2017 is approximately $6,212,000. There~~such, there were no borrowings under this facility during the ~~three~~nine months ended September 30, ~~2017.~~

2021 and 2020.

As of September 30, 2021, invested assets and cash in our holding company totaled approximately $2,341,000. If the aforementioned sources of cash flow currently available are insufficient to cover our holding company cash requirements, we will seek to obtain additional financing.

Our reconciliation of net income to net cash provided by operations is generally influenced by the collection of premiums in advance of paid losses, the timing of reinsurance, issuing company settlements and loss payments.

Table of Contents

Cash flow and liquidity are categorized into three sources: (1) operating activities; (2) investing activities; and (3) financing activities, which are shown in the following table:

Nine Months Ended September 30,

2017

2016

Cash flows provided by (used in):

Operating activities
$20,889,623
$13,474,432
Investing activities
  (34,698,530)
  (17,855,522)
Financing activities
  27,644,693
  3,260,405
Net increase (decrease) in cash and cash equivalents
  13,835,786
  (1,120,685)
Cash and cash equivalents, beginning of period
  12,044,520
  13,551,372
Cash and cash equivalents, end of period
$25,880,306
$12,430,687

Nine Months ended September 30,	2021			2020

Cash flows provided by (used in):
Operating activities	$	29,079,787		$	(9,465,006	)
Investing activities		(9,297,954	)		3,927,739
Financing activities		(3,137,487	)		(2,466,115	)
Net increase (decrease) in cash and cash equivalents		16,644,346			(8,003,382	)
Cash and cash equivalents, beginning of period		19,463,742			32,391,485
Cash and cash equivalents, end of period	$	36,108,088		$	24,388,103

Net cash provided by operating activities was ~~$20,889,000~~$29,080,000 in ~~2017~~Nine Months 2021 as compared to ~~$13,474,000~~$9,465,000 used in ~~2016.~~operating activities in Nine Months 2020. The ~~$7,415,000~~$38,545,000 increase in cash flows provided by operating activities in ~~2017~~Nine Months 2021 was primarily athe result of an increase in cash arising from net fluctuations in assets and liabilities, ~~relating~~partially offset by net loss (adjusted for non-cash items) of $18,247,000. The net fluctuations in assets and liabilities are related to operating activities of KICO as affected by ~~the~~ growth or declines in its operations, payments on claims and other changes, which are described ~~above, and by an increase in net income (adjusted for non-cash items) of $2,606,000.~~

above.

Net cash used in investing activities was ~~$34,699,000~~$9,298,000 in ~~2017~~Nine Months 2021 compared to ~~$17,856,000~~$3,928,000 provided by investing activities in ~~2016.~~Nine Months 2020. The ~~$16,843,000~~$13,226,000 increase in net cash used in investing activities iswas the result of a ~~$3,900,000~~$23,660,000 increase in ~~acquisitions~~the acquisition of invested assets, partially offset by an ~~$11,283,000 decrease~~$11,119,000 increase in ~~sales or maturities~~disposals of invested assets ~~and a $1,423,000 increase~~ in ~~the amount of fixed asset acquisitions in 2017.~~

Nine Months 2021.

Net cash ~~provided by~~used in financing activities was ~~$27,645,000~~$3,137,000 in ~~2017~~Nine Months 2021 compared to ~~$3,260,000 provided~~$2,466,000 used in ~~2016.~~Nine Months 2020. The ~~$24,385,000~~$671,000 increase in net cash ~~provided by~~used in financing activities ~~is the result~~was attributable to a $870,000 increase in purchases of ~~the $30,137,000 net proceeds we received from the public offering of our common~~treasury stock ~~in January/February 2017,~~ offset ~~partially~~ by ~~the $4,808,000 net proceeds we received from the private placement of our common stock in April 2016 and~~ a ~~$917,000 increase~~$256,000 reduction in dividends paid ~~due~~in Nine Months 2021 compared to ~~an increase in the shares outstanding and dividend paid per share.~~

Nine Months 2020.

Reinsurance

~~Our~~

Effective December 15, 2019, we entered into a quota share reinsurance ~~treaties are~~treaty for our personal lines business covering the period from December 15, 2019 through December 30, 2020 (“2019/2020 Treaty”). Effective December 31, 2020 the 2019/2020 Treaty expired on a ~~July 1 through June 30 fiscal year~~cut off basis; ~~therefore, for year~~this treaty was not renewed. In addition to ~~date fiscal periods after June 30, two separate treaties will be included in such periods.~~

~~Our~~the 2019/2020 Treaty, our personal lines quota share reinsurance treaty in effect for ~~2017 for our personal lines business, which primarily consists~~Three Months 2020 also included the run-off of ~~homeowners’ policies, was covered under~~ the 2016/2017 Treaty and the 2017/2019 Treaty. Our quota share reinsurance treaty in effect for 2016 for our personal lines business, which primarily consists of homeowners’ policies, was covered under the 2015/2016 Treaty and 2016/2017 Treaty.

~~In March 2017, we bound our~~ personal lines quota share ~~reinsurance~~ treaty effective July 1, 2017. The treaty provides for a reduction in the quota share ceding rate to 20%, from the 40% in the 2016/2017 Treaty, and an increase in the provisional ceding commission rate to 53%, from the 52% in the 2016/2017 Treaty. The new treaty covers a two year period from July 1, 2017 through June 30, 2019 (“~~2017/~~2018/2019 Treaty”). We have the option under certain circumstances to reduce the quota share ceding rate or terminate the 2017/2019 Treaty effective July 1, 2018 by giving advance notice to the two reinsurers who participate in the quota share reinsurance treaty. Such two reinsurers who participate in the quota share reinsurance treaty have the option under limited circumstances to reduce the quota share ceding rate or terminate the 2017/2019 Treaty effective July 1, 2018 by giving advance notice to us.

~~Our 2015/2016 Treaty, 2016/2017 Treaty, and 2017/2019 Treaty provide for the following material terms:~~

Treaty Year

July 1, 2017

July 1, 2016

July 1, 2015

to

to

to

Line of Business

June 30, 2018

June 30, 2017

June 30, 2016

Personal Lines:


Homeowners, dwelling fire and canine legal liability

Quota share treaty:

Percent ceded
  20%
  40%
  40%
Risk retained
$800,000
$500,000
$450,000
Losses per occurrence subject to quota share reinsurance coverage
$1,000,000
$833,333
$750,000
Excess of loss coverage and facultative facility above quota share coverage (1)
$9,000,000
$3,666,667
$3,750,000

      in excess of
   in excess of
      in excess of

$1,000,000
$833,333
$750,000
Total reinsurance coverage per occurrence
$9,200,000
$4,000,000
$4,050,000
Losses per occurrence subject to reinsurance coverage
$10,000,000
$4,500,000
$4,500,000
Expiration date
     June 30, 2019
   June 30, 2017
   June 30, 2016




Personal Umbrella



Quota share treaty:



Percent ceded - first $1,000,000 of coverage
  90%
  90%
  90%
Percent ceded - excess of $1,000,000 dollars of coverage
  100%
  100%
  100%
Risk retained
$100,000
$100,000
$100,000
Total reinsurance coverage per occurrence
$4,900,000
$4,900,000
$2,900,000
Losses per occurrence subject to quota share reinsurance coverage
$5,000,000
$5,000,000
$3,000,000
Expiration date
    June 30, 2019

June 30, 2017

June 30, 2016




Commercial Lines:



General liability commercial policies, except for commercial auto



Quota share treaty:



Percent ceded (terminated effective July 1, 2014)
None

None

None

Risk retained
$750,000
$500,000
$425,000
Losses per occurrence subject to quota share reinsurance coverage
None

None

None

Excess of loss coverage above quota share coverage
$3,750,000
$4,000,000
$4,075,000

      in excess of
   in excess of
      in excess of

$750,000
$500,000
$425,000
Total reinsurance coverage per occurrence
$3,750,000
$4,000,000
$4,075,000
Losses per occurrence subject to reinsurance coverage
$4,500,000
$4,500,000
$4,500,000




Commercial Umbrella



Quota share treaty:



Percent ceded - first $1,000,000 of coverage
  90%
  90%

Percent ceded - excess of $1,000,000 of coverage
  100%
  100%

Risk retained
$100,000
$100,000

Total reinsurance coverage per occurrence
$4,900,000
$4,900,000

Losses per occurrence subject to quota share reinsurance coverage
$5,000,000
$5,000,000

Expiration date
June 30, 2018

June 30, 2017






Commercial Auto:



Risk retained


$300,000
Excess of loss coverage in excess of risk retained


$1,700,000




in excess of



$300,000
Catastrophe Reinsurance:



Initial loss subject to personal lines quota share treaty
$5,000,000
$5,000,000
$4,000,000
Risk retained per catastrophe occurrence (2)
$4,000,000
$3,000,000
$2,400,000
Catastrophe loss coverage in excess of quota share coverage (3) (4)
$315,000,000
$247,000,000
$176,000,000
Severe winter weather aggregate (4)
No

No

Yes

Reinstatement premium protection (5)
Yes

Yes

Yes

~~(1)~~

~~(2)~~

~~Plus losses in excess of catastrophe coverage.~~

~~(3)~~

~~(4)~~

~~From July 1, 2015 through June 30, 2016, catastrophe treaty also covered losses caused by severe winter weather during any consecutive 28 day period.~~

~~(5)~~

Effective July 1, 2015, reinstatement premium protection for $16,000,000 of catastrophe coverage in excess of $4,000,000. Effective July 1, 2016, reinstatement premium protection for $20,000,000 of catastrophe coverage in excess of $5,000,000. Effective July 1, 2017, reinstatement premium protection for $145,000,000 of catastrophe coverage in excess of $5,000,000.

~~The single maximum risks per occurrence to which we are subject under the new treaties effective July 1, 2017 are as follows:~~

	~~July 1, 2017 - June 30, 2018~~
~~Treaty~~	~~Extent of Loss~~	~~Risk Retained~~
~~Personal Lines (1)~~	~~Initial $1,000,000~~	~~$800,000~~
	~~$1,000,000 - $10,000,000~~	~~None(2)~~
	~~Over $10,00,000~~	~~100%~~

~~Personal Umbrella~~	~~Initial $1,000,000~~	~~$100,000~~
	~~$1,000,000 - $5,000,000~~	~~None~~
	~~Over $5,000,000~~	~~100%~~

~~Commercial Lines~~	~~Initial $750,000~~	~~$750,000~~
	~~$750,000 - $4,500,000~~	~~None(3)~~
	~~Over $4,500,000~~	~~100%~~

~~Commercial Umbrella~~	~~Initial $1,000,000~~	~~$100,000~~
	~~$1,000,000 - $5,000,000~~	~~None~~
	~~Over $5,000,000~~	~~100%~~

~~Catastrophe (4)~~	~~Initial $5,000,000~~	~~$4,000,000~~
	~~$5,000,000 - $320,000,000~~	~~None~~
	~~Over $320,000,000~~	~~100%~~

~~(1)~~

~~Two year treaty with expiration date of June 30, 2019. We and the reinsurers have the option to reduce quota share rate or terminate on June 30, 2018 as discussed above.~~

~~(2)~~

~~Covered by excess of loss treaties up to $3,500,000 and by facultative facility from $3,500,000 to $10,000,000.~~

~~(3)~~

~~Covered by excess of loss treaties.~~

~~(4)~~

~~Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts.~~

~~The single maximum risks per occurrence to which we are subject under the new treaties~~ that expired on June 30, ~~2017~~2019. The run-off covered the period from July 1, 2019 through June 30, 2020 (“2019/2020 Run-off”). We entered into new excess of loss and ~~2016~~catastrophe reinsurance treaties effective July 1, 2021. Effective October 18, 2021, we entered into a stub catastrophe reinsurance treaty covering the period from October 18, 2021 through December 31, 2021. The treaty provides reinsurance coverage for catastrophe losses of $5,000,000 in excess of $5,000,000. Losses from freeze are excluded from the treaty. Material terms for our reinsurance treaties in effect for the treaty years shown below are as follows:

July 1, 2016 - June 30, 2017 July 1, 2015 - June 30, 2016
Treaty Extent of Loss Risk Retained Extent of Loss Risk Retained
Personal Lines Initial $833,333 $500,000 Initial $750,000 $450,000
$833,333 - $4,500,000 None(1) $750,000 - $4,500,000 None(1)
Over $4,500,000 100% Over $4,500,000 100%

Personal Umbrella Initial $1,000,000 $100,000 Initial $1,000,000 $100,000
$1,000,000 - $5,000,000 None $1,000,000 - $3,000,000 None
Over $5,000,000 100% Over $3,000,000 100%

Commercial Lines Initial $500,000 $500,000 Initial $425,000 $425,000
$500,000 - $4,500,000 None(1) $425,000 - $4,500,000 None(1)
Over $4,500,000 100% Over $4,500,000 100%

Commercial Umbrella Initial $1,000,000 $100,000
$1,000,000 - $5,000,000 None
Over $5,000,000 100%

Catastrophe (2) Initial $5,000,000 $3,000,000 Initial $4,000,000 $2,400,000
$5,000,000 - $252,000,000 None $4,000,000 - $180,000,000 None
Over $252,000,000 100% Over $180,000,000 100%

~~(1)~~

~~Covered by~~

Table of Contents

(1)	For personal lines, includes the addition of an automatic facultative facility allowing KICO to obtain homeowners single risk coverage up to $10,000,000 in total insured value, which covers direct losses from $3,500,000 to $10,000,000 through June 30, 2020. For the period July 1, 2020 through June 30, 2022, direct losses are covered up to $9,000,000.
(2)	Plus losses in excess of catastrophe coverage. For the period July 1, 2020 through December 30, 2020, there was no reinsurance coverage for the $2,500,000 gap between quota share limit of $7,500,000 and first $10,000,000 layer of catastrophe coverage (see note (7) below).
(3)	Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts. Duration of 168 consecutive hours for a catastrophe occurrence from windstorm, hail, tornado, hurricane and cyclone.

Table of Contents

(4)	For the period July 1, 2019 through June 30, 2020, reinstatement premium protection for $292,500,000 of catastrophe coverage in excess of $7,500,000.
(5)	For the period July 1, 2020 through June 30, 2021, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000.
(6)	For the period July 1, 2021 through June 30, 2022, reinstatement premium protection for $70,000,000 of catastrophe coverage in excess of $10,000,000.
(7)	The personal lines quota share (homeowners, dwelling fire and canine legal liability) expired on December 30, 2020; reinsurance coverage from December 31, 2020 through June 30, 2022 is only for excess of loss and catastrophe reinsurance.
(8)	Excludes freeze and freeze related claims.

	Treaty Year
	July 1, 2021			July 1, 2020			July 1, 2019
	to			to			to
Line of Business	June 30, 2022			June 30, 2021			June 30, 2020

Personal Lines:

Personal Umbrella
Quota share treaty:
Percent ceded - first $1,000,000 of coverage		90	%		90	%		90	%
Percent ceded - excess of $1,000,000 of coverage		95	%		95	%		100	%
Risk retained	$	300,000		$	300,000		$	100,000
Total reinsurance coverage per occurrence	$	4,700,000		$	4,700,000		$	4,900,000
Losses per occurrence subject to quota share reinsurance coverage	$	5,000,000		$	5,000,000		$	5,000,000
Expiration date	June 30, 2022			June 30, 2021			June 30, 2020

Commercial Lines (1):
General liability commercial policies
Quota share treaty				None			None
Risk retained				$	750,000		$	750,000
Excess of loss coverage above risk retained				$	3,750,000		$	3,750,000
				in excess of			in excess of
				$	750,000		$	750,000
Total reinsurance coverage per occurrence				$	3,750,000		$	3,750,000
Losses per occurrence subject to reinsurance coverage				$	4,500,000		$	4,500,000

Commercial Umbrella
Quota share treaty				None			None

(1)	Coverage on all commercial lines policies expired in September 2020; reinsurance coverage is based on treaties in effect on the date of loss.

Inflation

Premiums are established before we know the amount of losses and loss adjustment expenses or the extent to which inflation may affect such amounts. We attempt to anticipate the potential impact of inflation in establishing our reserves, especially as it relates to medical and hospital rates where historical inflation rates have exceeded the general level of inflation. Inflation in excess of the levels we have assumed could cause loss ~~treaties.~~

~~(2)~~

~~Catastrophe coverage is limited~~and loss adjustment expenses to be higher than we anticipated, which would require us to increase reserves and reduce earnings.

Fluctuations in rates of inflation also influence interest rates, which in turn impact the market value of our investment portfolio and yields on ~~an annual basis to two times the per occurrence amounts.~~

new investments. Operating expenses, including salaries and benefits, generally are impacted by inflation.

Table of Contents

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors.

~~Factors That May Affect Future Results~~

Outlook

The impacts of COVID-19 and ~~Financial Condition~~

~~Based upon~~related economic conditions on our results are highly uncertain and outside our control. The scope, duration and magnitude of the ~~factors set forth under “Factors That May Affect Future Results~~direct and ~~Financial Condition”~~indirect effects of COVID-19 are evolving rapidly and in ~~Item 7~~ways that are difficult or impossible to anticipate. The impact of COVID-19 on our ~~Annual Report on Form 10-K~~results for the ~~year~~period ended ~~December 31, 2016~~September 30, 2021 may not be indicative of its impact on our results for the remainder of 2021. For additional information on the risks posed by COVID-19, see “The impact of COVID-19 and related risks could materially affect our results of operations, financial position and/or liquidity” included in Part II, Item 1A— “Risk Factors” in this Quarterly Report.

Our net premiums earned may be impacted by a number of factors. Net premiums earned are a function of net written premium volume. Net written premiums comprise both renewal business and new business and are recognized as earned premium over the term of the underlying policies. Net written premiums from both renewal and new business are impacted by competitive market conditions as well as ~~other factors affecting our operating results~~general economic conditions. As a result of COVID-19, economic conditions in the United States rapidly deteriorated. The decreased levels of economic activity have negatively impacted, and ~~financial condition, past financial performance should~~may continue to negatively impact, premium volumes generated by new business. We began to experience this impact in March 2020 and it became more significant in the second and third quarters of 2020. We also expect this impact will further persist but to a lesser extent for the remainder of 2021, but the degree of the impact will depend on the extent and duration of the economic contraction and could be material. We have also made underwriting changes to emphasize profitability over growth and have culled out the type of risks that do not ~~be considered~~generate an acceptable level of return. This action has led, and may continue to belead, to a ~~reliable indicator of future performance, and investors should not use historical trends to anticipate results or trends~~slowdown in ~~future periods. In addition, such factors, among others, may affect the accuracy of certain forward-looking statements contained~~premium growth, particularly in ~~our periodic reports, including this Quarterly Report.~~

new business.

Item 3.Quantitative and Qualitative Disclosures About Market Risk.

~~Not~~

This item is not applicable

to smaller reporting companies.

Item 4.Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

We maintain a system of disclosure controls and procedures ~~(as~~as defined in Rule 13a-15(e) under the Exchange Act ~~Rule 13a-15(e))~~ that are designed to assure that information required to be disclosed in ~~our~~the reports we file or submit under the Exchange Act ~~reports~~ is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and ~~Chief~~Principal Financial Officer, as appropriate, to allow timely decisions regarding required disclosures.

Based on this evaluation, our Chief Executive Officer and Principal Financial Officer have concluded that, as of September 30, 2021, our disclosure controls and procedures were: (i) effective in recording, processing, summarizing, and reporting information on a timely basis that we are required to disclose in the reports that we file or submit under the Exchange Act, and (ii) effective in ensuring that information that we are required to disclose in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Principal Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Table of Contents

As required by Exchange Act Rule 13a-15(b), as of the end of the period covered by this Quarterly Report, under the supervision and with the participation of our Chief Executive Officer and ~~Chief~~Principal Financial Officer, we evaluated the effectiveness of our disclosure controls and procedures. Based on this evaluation, our Chief Executive Officer and ~~Chief~~Principal Financial Officer concluded that our disclosure controls and procedures were effective as of September 30, ~~2017.~~

2021.

s of the date of this report, there have been no misstatements identified. nd the g that were assessed as a material weakness

Changes in Internal Control over Financial Reporting

There ~~was no change~~have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during our most recently completed fiscal quarter that ~~has~~ materially affected, or isare reasonably likely to materially affect, our internal control over financial reporting.

Inherent Limitation on Effectiveness of Controls

Internal control over financial reporting is a process designed by, or under the supervision of, our Chief Executive Officer and Principal Financial Officer, and effected by the board of directors, management, and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP including those policies and procedures that: (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets, (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP and that receipts and expenditures are being made only in accordance with authorizations of our management and directors, and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with policies and procedures may deteriorate.

Table of Contents

PART II. OTHER INFORMATION

Item 1.Legal Proceedings.

~~None~~

None.

Item 1A.Risk Factors.

~~Not applicable~~

For a discussion of the Company’s potential risks and uncertainties, see Part I, Item 1A— “Risk Factors” and Part II, Item 7— “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s 2020 Annual Report filed with the SEC, and Part I, Item 2—“Management’s Discussion and Analysis of Financial Condition and Results of Operations” herein, in each case as updated by the Company's periodic filings with the SEC. There have been no material changes to the risk factors disclosed in Part I, Item 1A of the Company’s 2020 Annual Report.

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds.

(a) ~~None~~

None.

(b) Not ~~applicable~~

applicable.

(c) The following table sets forth certain information with respect to purchases of common stock made by us ~~or any “affiliated purchaser”~~ during the quarter ended September 30, ~~2017:~~

Period

Total
Number of Shares Purchased(1)

Average
Price Paid
per Share

Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs

Maximum Number of Shares that May Be Purchased Under the Plans or Programs

7/1/17 – 7/31/17
  -
  -
  -
  -
8/1/17 – 8/31/17
  1,012
$15.14
  -
  -
9/1/17 – 9/30/17
  8,000
$14.08
  -
  -
Total
  9,012
$14.20
  -
  -

~~(1)~~

~~Purchases were made by us in open market transactions.~~

2021:

Period	Total Number of Shares Purchased(1)		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs(2)		Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs(2)

7/1/21 – 7/31/21		19,190	$	7.66		19,190		1,337,302
8/1/21 – 8/31/21		36,699	$	7.00		36,699		1,298,617
9/1/21 – 9/30/21		32,440	$	6.92		32,440		1,264,826
Total		88,329	$	7.11		88,329		1,264,826

	(1)	Purchases were made by us in open market transactions.
	(2)	Up to $10,000,000 of common stock may be purchased pursuant to our repurchase plan announced on March 18, 2021; the maximum number of shares shown is based on the September 30, 2021 closing stock price.

Item 3.Defaults Upon Senior Securities.

~~None~~

None.

Item 4.Mine Safety Disclosures.

Not ~~applicable~~

applicable.

Item 5.Other Information.

~~None~~

None.

Table of Contents

Item 6.Exhibits.

3(a)		Restated Certificate of Incorporation, as amended1 (incorporated by reference to Exhibit 3(a) to the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2014 filed on May 15, 2014).

3(b)		By-laws, as amended2 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on November 9, 2009).

31(a)		Rule 13a-14(a)/15d-14(a) Certification of ~~Principal~~Chief 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

3232+		Certification of Chief Executive Officer and ~~Chief~~Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS		XBRL Instance Document

101.SCH		101.SCH XBRL Taxonomy Extension Schema.

101.CAL		101.CAL XBRL Taxonomy Extension Calculation Linkbase.

101.DEF		101.DEF XBRL Taxonomy Extension Definition Linkbase.

101.LAB		101.LAB XBRL Taxonomy Extension Label Linkbase.

101.PRE		101.PRE XBRL Taxonomy Extension Presentation Linkbase.

+		This exhibit will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act of 1933, as amended, or the Securities Act of 1934, as amended.

1~~Denotes document filed as Exhibit 3 (a) to our Quarterly Report on Form 10-Q for the period ended March 31, 2014 and incorporated herein by reference.~~

2~~Denotes document filed Exhibit 3.1 to our Current Report on Form 8-K for an event dated November 5, 2009 and incorporated herein by reference.~~

Table of Contents

SIGNATURES

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 thereunto duly authorized.

	KINGSTONE COMPANIES, INC.

~~Date:~~Dated: November ~~9, 2017~~ 15, 2021	By:	/s/ Barry B. Goldstein
		Barry B. Goldstein
		~~Barry B. Goldstein~~ Chief Executive Officer

Dated: November 15, 2021	By:	/s/ Richard Swartz
		Richard Swartz
		~~President~~

Principal Financial Officer


~~Date:November 9, 2017~~	~~By:~~	~~/s/~~ ~~Victor Brodsky~~	76
		~~Victor Brodsky~~
		~~Chief Financial Officer~~

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
	September 30,	December 31,
	2017	2016
	(unaudited)
Assets
Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of
$5,181,159 at September 30, 2017 and $5,298,119 at December 31, 2016)	$4,846,349	$5,094,902
Fixed-maturity securities, available-for-sale, at fair value (amortized cost of
$110,315,798 at September 30, 2017 and $80,596,628 at December 31, 2016)	111,789,752	80,428,828
Equity securities, available-for-sale, at fair value (cost of $12,706,538
at September 30, 2017 and $9,709,385 at December 31, 2016)	13,221,116	9,987,686
Total investments	129,857,217	95,511,416
Cash and cash equivalents	25,880,306	12,044,520
Premiums receivable, net	13,394,800	11,649,398
Reinsurance receivables, net	24,971,272	32,197,765
Deferred policy acquisition costs	14,381,976	12,239,781
Intangible assets, net	1,095,000	1,350,000
Property and equipment, net	4,187,325	3,011,373
Other assets	1,638,899	1,442,209
Total assets	$215,406,795	$169,446,462

Liabilities
Loss and loss adjustment expense reserves	$42,290,797	$41,736,719
Unearned premiums	63,442,903	54,994,375
Advance premiums	2,086,589	1,421,560
Reinsurance balances payable	1,812,348	2,146,017
Deferred ceding commission revenue	3,953,749	6,851,841
Accounts payable, accrued expenses and other liabilities	6,874,636	5,448,448
Deferred income taxes	1,128,088	166,949
Total liabilities	121,589,110	112,765,909

Commitments and Contingencies

Stockholders' Equity
Preferred stock, $.01 par value; authorized 2,500,000 shares	-	-
Common stock, $.01 par value; authorized 20,000,000 shares; issued 11,610,216 shares
at September 30, 2017 and 8,896,335 at December 31, 2016; outstanding
10,623,407 shares at September 30, 2017 and 7,921,866 shares at December 31, 2016	116,102	88,963
Capital in excess of par	68,306,831	37,950,401
Accumulated other comprehensive income	1,312,431	72,931
Retained earnings	26,254,620	20,563,720
	95,989,984	58,676,015
Treasury stock, at cost, 986,809 shares at September 30, 2017
and 974,469 shares at December 31, 2016	(2,172,299)	(1,995,462)
Total stockholders' equity	93,817,685	56,680,553

Total liabilities and stockholders' equity	$215,406,795	$169,446,462

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited)
	For the Three Months Ended		For the Nine Months Ended
	September 30,		September 30,
	2017	2016	2017	2016
Revenues
Net premiums earned	$21,514,408	$15,646,181	$54,837,883	$45,188,731
Ceding commission revenue	1,717,610	2,934,928	8,208,000	8,274,290
Net investment income	1,033,307	709,072	2,917,111	2,286,199
Net realized gains on investments	20,998	241,035	96,915	604,903
Other income	328,330	297,181	926,189	831,036
Total revenues	24,614,653	19,828,397	66,986,098	57,185,159

Expenses
Loss and loss adjustment expenses	7,073,323	5,134,854	22,821,241	20,405,545
Commission expense	5,500,483	4,603,755	15,491,027	13,400,029
Other underwriting expenses	4,475,455	4,039,209	12,887,488	10,981,784
Other operating expenses	1,069,005	530,261	2,731,499	1,292,196
Depreciation and amortization	378,518	262,387	1,023,390	835,388
Total expenses	18,496,784	14,570,466	54,954,645	46,914,942

Income from operations before taxes	6,117,869	5,257,931	12,031,453	10,270,217
Income tax expense	2,043,948	1,797,305	3,976,560	3,426,298
Net income	4,073,921	3,460,626	8,054,893	6,843,919

Other comprehensive income, net of tax
Gross change in unrealized gains
on available-for-sale-securities	499,077	60,391	1,974,946	2,418,305

Reclassification adjustment for gains
included in net income	(20,998)	(241,035)	(96,915)	(604,903)
Net change in unrealized gains (losses)	478,079	(180,644)	1,878,031	1,813,402
Income tax (expense) benefit related to items
of other comprehensive income (loss)	(162,547)	61,419	(638,531)	(616,557)
Other comprehensive income (loss), net of tax	315,532	(119,225)	1,239,500	1,196,845

Comprehensive income	$4,389,453	$3,341,401	$9,294,393	$8,040,764

Earnings per common share:
Basic	$0.38	$0.44	$0.78	$0.89
Diluted	$0.38	$0.43	$0.77	$0.89

Weighted average common shares outstanding
Basic	10,626,242	7,911,353	10,307,689	7,676,887
Diluted	10,832,739	7,972,925	10,500,272	7,729,712

Dividends declared and paid per common share	$0.0800	$0.0625	$0.2225	$0.1875

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statement of Stockholders' Equity (Unaudited)
Nine months ended September 30, 2017


						Accumulated
					Capital	Other
	Preferred Stock		Common Stock		in Excess	Comprehensive	Retained	Treasury Stock
	Shares	Amount	Shares	Amount	of Par	Income	Earnings	Shares	Amount	Total
Balance, January 1, 2017	-	$-	8,896,335	$88,963	$37,950,401	$72,931	$20,563,720	974,469	$(1,995,462)	$56,680,553
Proceeds from public offering, net of
offering costs of $2,173,000	-	-	2,692,500	26,925	30,109,774	-	-	-	-	30,136,699
Stock-based compensation	-	-	-	-	198,046	-	-	-	-	198,046
Vesting of restricted stock awards	-	-	8,966	90	(90)	-	-	-	-	-
Shares deducted from restricted stock
awards for payment of withholding taxes			(1,163)	(12)	(17,681)					(17,693)
Exercise of stock options	-	-	13,578	136	66,381	-	-	-	-	66,517
Acquisition of treasury stock	-	-	-	-	-	-	-	12,340	(176,837)	(176,837)
Dividends	-	-	-	-	-	-	(2,363,993)	-	-	(2,363,993)
Net income	-	-	-	-	-	-	8,054,893	-	-	8,054,893
Change in unrealized gains on available-
for-sale securities, net of tax	-	-	-	-	-	1,239,500	-	-	-	1,239,500
Balance, September 30, 2017	-	$-	11,610,216	$116,102	$68,306,831	$1,312,431	$26,254,620	986,809	$(2,172,299)	$93,817,685

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)
Nine months ended September 30,	2017	2016

Cash flows from operating activities:
Net income	$8,054,893	$6,843,919
Adjustments to reconcile net income to net cash flows provided by operating activities:
Net realized gains on sale of investments	(96,915)	(604,903)
Depreciation and amortization	1,023,390	835,388
Amortization of bond premium, net	405,832	310,838
Stock-based compensation	198,046	89,814
Deferred income tax expense (benefit)	322,608	(172,835)
(Increase) decrease in operating assets:
Premiums receivable, net	(1,745,402)	(894,774)
Reinsurance receivables, net	7,226,493	57,259
Deferred policy acquisition costs	(2,142,195)	(1,197,101)
Other assets	(219,189)	(308,505)
Increase (decrease) in operating liabilities:
Loss and loss adjustment expense reserves	554,078	(74,177)
Unearned premiums	8,448,528	4,873,607
Advance premiums	665,029	846,905
Reinsurance balances payable	(333,669)	2,307,504
Deferred ceding commission revenue	(2,898,092)	217,786
Accounts payable, accrued expenses and other liabilities	1,426,188	343,707
Net cash flows provided by operating activities	20,889,623	13,474,432

Cash flows from investing activities:
Purchase - fixed-maturity securities available-for-sale	(38,612,403)	(33,295,669)
Purchase - equity securities available-for-sale	(5,298,781)	(6,728,540)
Redemption - fixed-maturity securities held-to-maturity	200,000	-
Sale or maturity - fixed-maturity securities available-for-sale	8,385,874	16,374,028
Sale - equity securities available-for-sale	2,571,122	6,065,744
Acquisition of fixed assets	(1,944,342)	(521,533)
Other investing activities	-	250,448
Net cash flows used in investing activities	(34,698,530)	(17,855,522)

Cash flows from financing activities:
Net proceeds from issuance of common stock	30,136,699	4,807,631
Proceeds from exercise of stock options	66,517	12,725
Purchase of treasury stock	(176,837)	(113,267)
Withholding taxes paid on vested retricted stock awards	(17,693)	-
Dividends paid	(2,363,993)	(1,446,684)
Net cash flows provided by financing activities	27,644,693	3,260,405

Increase (decrease) in cash and cash equivalents	$13,835,786	$(1,120,685)
Cash and cash equivalents, beginning of period	12,044,520	13,551,372
Cash and cash equivalents, end of period	$25,880,306	$12,430,687

Supplemental disclosures of cash flow information:
Cash paid for income taxes	$3,936,000	$3,799,671

	September 30, 2017
						Net
	Cost or	Gross	Gross Unrealized Losses			Unrealized
	Amortized	Unrealized	Less than 12	More than 12	Fair	Gains/
Category	Cost	Gains	Months	Months	Value	(Losses)

Fixed-Maturity Securities:
Political subdivisions of States,
Territories and Possessions	$11,428,403	$286,360	$(21,223)	$-	$11,693,540	$265,137

Corporate and other bonds
Industrial and miscellaneous	77,734,988	1,416,060	(204,904)	(109,623)	78,836,521	1,101,533

Residential mortgage and other
asset backed securities (1)	21,152,407	291,172	(120,346)	(63,542)	21,259,691	107,284
Total fixed-maturity securities	110,315,798	1,993,592	(346,473)	(173,165)	111,789,752	1,473,954

Equity Securities:
Preferred stocks	6,056,783	59,374	(26,360)	(107,477)	5,982,320	(74,463)
Common stocks and exchange
traded mutual funds	6,649,755	725,638	(77,429)	(59,168)	7,238,796	589,041
Total equity securities	12,706,538	785,012	(103,789)	(166,645)	13,221,116	514,578

Total	$123,022,336	$2,778,604	$(450,262)	$(339,810)	$125,010,868	$1,988,532

	December 31, 2016
						Net
	Cost or	Gross	Gross Unrealized Losses			Unrealized
	Amortized	Unrealized	Less than 12	More than 12	Fair	Gains/
Category	Cost	Gains	Months	Months	Value	(Losses)

Fixed-Maturity Securities:
Political subdivisions of States,
Territories and Possessions	$8,053,449	$199,028	$(46,589)	$-	$8,205,888	$152,439

Corporate and other bonds
Industrial and miscellaneous	53,728,395	600,519	(638,113)	(5,612)	53,685,189	(43,206)

Residential mortgage backed
securities	18,814,784	70,682	(309,273)	(38,442)	18,537,751	(277,033)
Total fixed-maturity securities	80,596,628	870,229	(993,975)	(44,054)	80,428,828	(167,800)

Equity Securities:
Preferred stocks	5,986,588	10,317	(241,333)	(70,571)	5,685,001	(301,587)
Common stocks and
exchange traded mutual funds	3,722,797	691,324	(13,968)	(97,468)	4,302,685	579,888
Total equity securities	9,709,385	701,641	(255,301)	(168,039)	9,987,686	278,301

Total	$90,306,013	$1,571,870	$(1,249,276)	$(212,093)	$90,416,514	$110,501

	Three months ended		Nine months ended
	September 30,		September 30,
	2017	2016	2017	2016
Income:
Fixed-maturity securities	$926,170	$602,337	$2,607,166	$1,952,589
Equity securities	143,826	135,809	408,812	416,412
Cash and cash equivalents	5,772	5,674	14,446	14,852
Total	1,075,768	743,820	3,030,424	2,383,853
Expenses:
Investment expenses	42,461	34,748	113,313	97,654
Net investment income	$1,033,307	$709,072	$2,917,111	$2,286,199

	September 30, 2017
	Less than 12 months			12 months or more			Total
			No. of			No. of	Aggregate
	Fair	Unrealized	Positions	Fair	Unrealized	Positions	Fair	Unrealized
Category	Value	Losses	Held	Value	Losses	Held	Value	Losses

Fixed-Maturity Securities:
Political subdivisions of
States, Territories and
Possessions	$2,183,221	$(21,223)	4	$-	$-	-	$2,183,221	$(21,223)

Corporate and other
bonds industrial and
miscellaneous	11,306,993	(204,904)	20	4,967,629	(109,623)	9	16,274,622	(314,527)

Residential mortgage and other
asset backed securities	13,999,289	(120,346)	16	1,241,754	(63,542)	5	15,241,043	(183,888)

Total fixed-maturity
securities	$27,489,503	$(346,473)	40	$6,209,383	$(173,165)	14	$33,698,886	$(519,638)

Equity Securities:
Preferred stocks	$1,738,380	$(26,360)	6	$1,786,150	$(107,477)	3	$3,524,530	$(133,837)
Common stocks and
exchange traded mutual funds	1,612,300	(77,429)	3	299,250	(59,168)	1	1,911,550	(136,597)

Total equity securities	$3,350,680	$(103,789)	9	$2,085,400	$(166,645)	4	$5,436,080	$(270,434)

Total	$30,840,183	$(450,262)	49	$8,294,783	$(339,810)	18	$39,134,966	$(790,072)

	September 30, 2017
	Level 1	Level 2	Level 3	Total

Fixed-maturity securities available-for-sale
Political subdivisions of
States, Territories and
Possessions	$-	$11,693,540	$-	$11,693,540

Corporate and other
bonds industrial and
miscellaneous	74,017,938	4,818,583	-	78,836,521

Residential mortgage and other asset backed securities	-	21,259,691	-	21,259,691
Total fixed maturities	74,017,938	37,771,814	-	111,789,752
Equity securities	13,221,116	-	-	13,221,116
Total investments	$87,239,054	$37,771,814	$-	$125,010,868

	September 30, 2017		December 31, 2016
	Carrying Value	Fair Value	Carrying Value	Fair Value

Fixed-maturity securities held-to-maturity	$4,846,349	$5,181,159	$5,094,902	$5,298,119
Cash and cash equivalents	$25,880,306	$25,880,306	$12,044,520	$12,044,520
Premiums receivable	$13,394,800	$13,394,800	$11,649,398	$11,649,398
Reinsurance receivables	$24,971,272	$24,971,272	$32,197,765	$32,197,765
Real estate, net of accumulated depreciation	$1,848,264	$1,925,000	$1,659,405	$1,925,000
Reinsurance balances payable	$1,812,348	$1,812,348	$2,146,017	$2,146,017

	Direct	Assumed	Ceded	Net

Nine months ended September 30, 2017
Premiums written	$89,423,758	$18,203	$(20,719,037)	$68,722,924
Change in unearned premiums	(8,456,690)	8,162	(5,436,513)	(13,885,041)
Premiums earned	$80,967,068	$26,365	$(26,155,550)	$54,837,883

Nine months ended September 30, 2016
Premiums written	$76,375,159	$14,631	$(27,542,953)	$48,846,837
Change in unearned premiums	(4,875,664)	2,058	1,215,500	(3,658,106)
Premiums earned	$71,499,495	$16,689	$(26,327,453)	$45,188,731

Three months ended September 30, 2017
Premiums written	$32,839,891	$11,910	$(590,482)	$32,261,319
Change in unearned premiums	(4,407,894)	(165)	(6,338,852)	(10,746,911)
Premiums earned	$28,431,997	$11,745	$(6,929,334)	$21,514,408

Three months ended September 30, 2016
Premiums written	$27,170,743	$(1,367)	$(9,937,096)	$17,232,280
Change in unearned premiums	(2,302,119)	(1,479)	717,499	(1,586,099)
Premiums earned	$24,868,624	$(2,846)	$(9,219,597)	$15,646,181

											As of
	Incurred Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance										September 30, 2017
	For the Years Ended December 31,
Accident Year	2008	2009	2010	2011	2012	2013	2014	2015	2016	Nine Months Ended September 30,2017	IBNR	Cumulative Number of Reported Claims by Accident Year
	(Unaudited 2008 - 2015)									(Unaudited)

2008	$4,505	$4,329	$4,223	$4,189	$4,068	$4,055	$4,056	$4,040	$4,038	$4,035	$1	1,133
2009		4,403	4,254	4,287	4,384	4,511	4,609	4,616	4,667	4,674	11	1,136
2010			5,598	5,707	6,429	6,623	6,912	6,853	6,838	6,846	9	1,616
2011				7,603	7,678	8,618	9,440	9,198	9,066	9,155	27	1,913
2012					9,539	9,344	10,278	10,382	10,582	10,805	91	4,702(1)
2013						10,728	9,745	9,424	9,621	9,936	300	1,556
2014							14,193	14,260	14,218	14,511	935	2,123
2015								22,340	21,994	21,974	1,640	2,523
2016									26,062	24,940	3,320	2,829
2017										21,572	5,078	2,259
									Total	$128,448

	Treaty Year
	July 1, 2017	July 1, 2016	July 1, 2015
	to	to	to
Line of Business	June 30, 2018	June 30, 2017	June 30, 2016

Personal Lines:
Homeowners, dwelling fire and canine legal liability
Quota share treaty:
Percent ceded	20%	40%	40%
Risk retained	$800,000	$500,000	$450,000
Losses per occurrence subject to quota share reinsurance coverage	$1,000,000	$833,333	$750,000
Excess of loss coverage and facultative facility above quota share coverage (1)	$9,000,000	$3,666,667	$3,750,000

Percent ceded - first $1,000,000 of coverage	90%	90%	90%
Percent ceded - excess of $1,000,000 dollars of coverage	100%	100%	100%
Risk retained	$100,000	$100,000	$100,000
Total reinsurance coverage per occurrence	$4,900,000	$4,900,000	$2,900,000
Losses per occurrence subject to quota share reinsurance coverage	$5,000,000	$5,000,000	$3,000,000

	July 1, 2016 - June 30, 2017		July 1, 2015 - June 30, 2016
Treaty	Extent of Loss	Risk Retained	Extent of Loss	Risk Retained
Personal Lines	Initial $833,333	$500,000	Initial $750,000	$450,000
	$833,333 - $4,500,000	None(1)	$750,000 - $4,500,000	None(1)
	Over $4,500,000	100%	Over $4,500,000	100%

Personal Umbrella	Initial $1,000,000	$100,000	Initial $1,000,000	$100,000
	$1,000,000 - $5,000,000	None	$1,000,000 - $3,000,000	None
	Over $5,000,000	100%	Over $3,000,000	100%

Commercial Lines	Initial $500,000	$500,000	Initial $425,000	$425,000
	$500,000 - $4,500,000	None(1)	$425,000 - $4,500,000	None(1)
	Over $4,500,000	100%	Over $4,500,000	100%

Commercial Umbrella	Initial $1,000,000	$100,000
	$1,000,000 - $5,000,000	None
	Over $5,000,000	100%

Catastrophe (2)	Initial $5,000,000	$3,000,000	Initial $4,000,000	$2,400,000
	$5,000,000 - $252,000,000	None	$4,000,000 - $180,000,000	None
	Over $252,000,000	100%	Over $180,000,000	100%

Stock Options	Number of Shares	Weighted Average Exercise Price per Share	Weighted Average Remaining Contractual Term	Aggregate Intrinsic Value

Outstanding at January 1, 2017	362,750	$6.62	2.61	$2,586,748

Granted	-	$-		$-
Exercised	(14,500)	$5.55		$133,058
Forfeited	-	$-		$-

Outstanding at September 30, 2017	348,250	$6.66	1.90	$3,355,953

Vested and Exercisable at September 30, 2017	278,250	$6.53	1.78	$2,717,978

Type of NOL	September 30, 2017	December 31, 2016	Expiration
State only (A)	$786,240	$655,719	December 31, 2037
Valuation allowance	(680,280)	(534,293)
State only, net of valuation allowance	105,960	121,426
Amount subject to Annual Limitation, federal only (B)	6,800	10,200	December 31, 2019
Total deferred tax asset from net operating loss carryovers	$112,760	$131,626

For the Year
Ending
December 31,	Total
2017 (three months)	$39,980
2018	164,117
2019	169,861
2020	175,806
2021	181,959
Thereafter	432,392
Total	$1,164,115

	Nine months ended September 30,
($ in thousands)	2017	2016	Change	Percent
Revenues
Direct written premiums	$89,424	$76,375	$13,049	17.1%
Assumed written premiums	18	15	3	20.0%
	89,442	76,390	13,052	17.1%
Ceded written premiums
Ceded to quota share treaties in force during the period	18,943	19,463	(520)	(2.7)%
Return of premiums previously ceded to prior quota share treaties (1)	(7,140)	-	(7,140)	na
Ceded to quota share treaties	11,803	19,463	(7,660)	(39.4)%
Ceded to excess of loss treaties	903	1,078	(175)	(16.2)%
Ceded to catastrophe treaties	8,013	7,002	1,011	14.4%
Total ceded written premiums	20,719	27,543	(6,824)	(24.8)%

Net written premiums	68,723	48,847	19,876	40.7%

Change in unearned premiums
Direct and assumed	(8,448)	(4,874)	(3,574)	73.3%
Ceded to quota share treaties	(5,437)	1,216	(6,653)	(547.1)%
Change in net unearned premiums	(13,885)	(3,658)	(10,227)	279.6%

Premiums earned
Direct and assumed	80,994	71,516	9,478	13.3%
Ceded to quota share treaties	(26,156)	(26,327)	171	(0.6)%
Net premiums earned	54,838	45,189	9,649	21.4%
Ceding commission revenue	8,208	8,274	(66)	(0.8)%
Net investment income	2,917	2,286	631	27.6%
Net realized gain on investments	97	605	(508)	(84.0)%
Other income	926	831	95	11.4%
Total revenues	66,986	57,185	9,801	17.1%

	Nine months ended September 30, 2017		Nine months ended September 30, 2016
	January 1,	July 1,	January 1,	July 1,
	to	to	to	to
	June 30,	September 30,	June 30,	September 30,
	("2016/2017 Treaty")	("2017/2019 Treaty")	("2015/2016 Treaty")	("2016/2017 Treaty")
Quota share reinsurance rates
Personal lines	40%	20%	40%	40%

	Nine months ended
	September 30,		Percentage
	2017	2016	Point Change

Ceding commission revenue - provisional	(15.8)%	(21.0)%	5.2
Ceding commission revenue - contingent	0.9	2.7	(1.8)
Other income	(1.6)	(1.8)	0.2
Acquisition costs and other underwriting expenses:
Commission expense	28.2	29.7	(1.5)
	11.7	9.6	2.1
Other underwriting expenses
Employment costs attributable to core NY business	9.9	11.0	(1.1)
Expansion Expenses	1.3	0.6	0.7
IT expenses	2.0	1.7	0.3
Other expenses	10.3	10.9	(0.6)
Total other underwriting expenses	23.5	24.2	(0.7)

Net underwriting expense ratio	35.2%	33.8%	1.4

	Three months ended September 30,
($ in thousands)	2017	2016	Change	Percent
Revenues
Direct written premiums	$32,840	$27,171	$5,669	20.9%
Assumed written premiums	12	(1)	13	(1,300.0)%
	32,852	27,170	5,682	20.9%
Ceded written premiums
Ceded to quota share treaties in force during the period	4,635	7,082	(2,447)	(34.6)%
Return of premiums previously ceded to prior quota share treaties (1)	(7,140)	-	(7,140)	na
Ceded to quota share treaties	(2,505)	7,082	(9,587)	(135.4)%
Ceded to excess of loss treaties	267	429	(162)	(37.8)%
Ceded to catastrophe treaties	2,829	2,427	402	16.6%
Total ceded written premiums	591	9,938	(9,347)	(94.1)%

Net written premiums	32,261	17,232	15,029	87.2%

Change in unearned premiums
Direct and assumed	(4,409)	(2,304)	(2,105)	91.4%
Ceded to quota share treaties	(6,339)	718	(7,057)	(982.9)%
Change in net unearned premiums	(10,748)	(1,586)	(9,162)	577.7%

Premiums earned
Direct and assumed	28,445	24,866	3,579	14.4%
Ceded to quota share treaties	(6,931)	(9,220)	2,289	(24.8)%
Net premiums earned	21,514	15,646	5,868	37.5%
Ceding commission revenue	1,718	2,935	(1,217)	(41.5)%
Net investment income	1,033	709	324	45.7%
Net realized gain on investments	21	241	(220)	(91.3)%
Other income	328	297	31	10.4%
Total revenues	24,614	19,828	4,786	24.1%

	September 30, 2017		December 31, 2016
		Percentage of		Percentage of
	Fair Market	Fair Market	Fair Market	Fair Market
	Value	Value	Value	Value

Rating
U.S. Treasury securities	$-	0.0%	$-	0.0%

Corporate and municipal bonds
AAA	1,571,341	1.4%	1,801,106	2.2%
AA	11,498,555	10.3%	7,236,457	9.0%
A	17,319,455	15.6%	13,944,784	17.3%
BBB	59,211,360	53.0%	38,908,731	48.4%
BB	929,350	0.8%	-	0.0%
Total corporate and municipal bonds	90,530,061	81.1%	61,891,078	76.9%

Residential mortgage and other asset backed securities
AAA	2,021,700	1.8%	-	0.0%
AA	11,564,239	10.3%	14,143,828	17.7%
A	3,908,071	3.5%	173,973	0.2%
CCC	1,415,748	1.3%	513,369	0.6%
CC	126,335	0.1%	-	0.0%
C	30,318	0.0%	112,136	0.1%
D	1,811,320	1.6%	3,594,444	4.5%
Not rated	381,960	0.3%	-	0.0%
Total residential mortgage and other asset backed securities	21,259,691	18.9%	18,537,750	23.1%

Total	$111,789,752	100.0%	$80,428,828	100.0%

Period	Total Number of Shares Purchased(1)	Average Price Paid per Share	Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Number of Shares that May Be Purchased Under the Plans or Programs

7/1/17 – 7/31/17	-	-	-	-
8/1/17 – 8/31/17	1,012	$15.14	-	-
9/1/17 – 9/30/17	8,000	$14.08	-	-
Total	9,012	$14.20	-	-