UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 10-QSB

(Mark One)
[X]   QUARTERLY  REPORT  PURSUANT  TO  SECTION  13 OR 15(d) OF THE  SECURITIES
      EXCHANGE ACT OF 1934
            For the quarterly period ended September 30, 2005

                                       OR

[  ]  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 000-20848


                       UNIVERSAL INSURANCE HOLDINGS, INC.
        (Exact name of small business issuer as specified in its charter)


Delaware                                                   65-0231984
(State or other jurisdiction of                            (I.R.S. Employer
incorporation or organization)                             Identification No.)

                            1110 W. Commercial Blvd.
                                    Suite 100
                         Fort Lauderdale, Florida 33309
                    (Address of principal executive offices)


                                 (954) 958-1200
                           (Issuer's telephone number)


                             2875 N.E. 191st Street
                                    Suite 302
                                 Miami, FL 33180
                                (former address)


      State the number of shares  outstanding of each of the issuer's classes of
common equity,  as of the last  practicable  date:  36,463,219  shares of common
stock as of November 14, 2005.

      Transitional Small Business Disclosure Format  Yes    No X
                                                        --    --


                       UNIVERSAL INSURANCE HOLDINGS, INC.
                       ----------------------------------

                         PART I -- FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS
- -------  --------------------

      The following  unaudited  consolidated  financial  statements of Universal
Insurance Holdings,  Inc. have been prepared in accordance with the instructions
to Form 10-QSB and,  therefore,  omit or condense  certain  footnotes  and other
information  normally  included in financial  statements  prepared in conformity
with accounting  principles  generally accepted in the United States of America.
In the opinion of management,  all adjustments  (consisting  primarily of normal
recurring   accruals)  necessary  for  a  fair  presentation  of  the  financial
information  for the  interim  periods  reported  have  been  made.  Results  of
operations  for the nine months  ended  September  30, 2005 are not  necessarily
indicative of the results for the year ending December 31, 2005.


                                       2


               UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEET
                               SEPTEMBER 30, 2005
                                   (Unaudited)

                                     ASSETS


Cash and cash equivalents                                          $ 37,329,866
Reinsurance recoverables                                             51,575,839
Premiums and other receivables (net of allowance for doubtful
  accounts of $43,500)                                                4,173,932
Real estate                                                           3,142,732
Property and equipment, net                                           1,022,432
Other assets                                                          1,036,767
                                                                   -------------
Total assets                                                       $ 98,281,568
                                                                   =============




                      LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES:
Unpaid losses and loss adjustment expenses                         $ 18,776,134
Unearned premiums                                                    43,781,828
Accounts payable                                                      2,383,514
Reinsurance payable                                                  22,889,006
Other accrued expenses                                                1,948,566
Loans payable                                                         1,262,908
                                                                   -------------
Total liabilities                                                    91,041,956
                                                                   -------------




STOCKHOLDERS' EQUITY:
Cumulative convertible preferred stock, $.01 par value, 1,000,000
  shares authorized, 138,640 shares issued and outstanding,
  minimum liquidation preference of $1,419,700                            1,387
Common stock, $.01 par value, 40,000,000 shares authorized,
  36,463,219 shares issued and 33,354,574 shares outstanding            286,038
Common stock in treasury, at cost - 208,645 shares                     (101,819)
Additional paid-in capital                                           15,184,331
Accumulated deficit                                                  (8,130,325)
                                                                   -------------
Total stockholders' equity                                            7,239,612
                                                                   -------------
Total liabilities and stockholders' equity                         $ 98,281,568
                                                                   =============


The accompanying notes to condensed consolidated financial statements are an
integral part of these statements.


                                       3






                                         UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
                                           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                                             (Unaudited)

                                                                       NINE MONTHS ENDED                 THREE MONTHS ENDED
                                                                 SEPTEMBER 30,    SEPTEMBER 30,   SEPTEMBER 30,    SEPTEMBER 30,
                                                                    2005             2004             2005             2004
                                                                    ----             ----             ----             ----
                                                                                                         
PREMIUMS EARNED AND OTHER REVENUES:
    Premium income, net                                          $  9,853,100      $ 3,331,995    $  5,878,040      $  1,208,937
    Net investment income                                             655,018           12,115         328,449           (27,704)
    Commission revenue                                              1,839,828        1,245,147         703,435           496,532
    Transaction fees                                                  272,872        1,528,861         112,720           340,630
    Other revenue                                                     257,174          414,575         165,187             6,834
                                                                 -------------     ------------    ------------      ------------

                 Total revenues                                    12,877,992        6,532,693       7,187,831         2,025,229
                                                                 -------------     ------------    ------------      ------------

OPERATING COSTS AND EXPENSES
    Losses and loss adjustment expenses                             3,690,294        2,273,934       3,244,879         1,733,470
    General and administrative expenses                             5,251,968        4,660,376       1,026,093           860,057
                                                                 -------------     ------------    ------------      ------------
                 Total operating costs and expenses                 8,942,262        6,934,310       4,270,972         2,593,527
                                                                 -------------     ------------    ------------      ------------

NET INCOME (LOSS) BEFORE INCOME TAXES                               3,935,730         (401,617)      2,916,859          (568,298)
                                                                 -------------     ------------    ------------      ------------

    Federal income taxes                                               78,715                -          78,715                 -
                                                                 -------------     ------------    ------------      ------------

NET INCOME (LOSS)                                                $  3,857,015      $  (401,617)    $ 2,838,144       $  (568,298)
                                                                 =============     ============    ============      ============

INCOME (LOSS) PER COMMON SHARE:                                  $       0.12      $     (0.01)    $      0.08       $     (0.02)
    Basic                                                        ============      ===========     ===========       ===========

WEIGHTED AVERAGE COMMON SHARES                                     32,808,000       30,214,000      33,355,000        31,300,000
    OUTSTANDING - BASIC                                          =============     ============    ============      ============

INCOME (LOSS) PER COMMON SHARE                                   $       0.11      $     (0.01)    $      0.08       $     (0.02)
    Diluted                                                      =============     ============    ============      ============

WEIGHTED AVERAGE COMMON SHARES                                     33,563,000       30,214,000      34,151,000        31,300,000
    OUTSTANDING - DILUTED                                        =============     ============    ============      ============



The accompanying  notes to condensed  consolidated  financial  statements are an integral part of these statements.



                                       4





                                         UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
                                      CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                                             (Unaudited)


                                                        NINE MONTHS ENDED                THREE MONTHS ENDED
                                                 SEPTEMBER 30,    SEPTEMBER 30,    SEPTEMBER 30,    SEPTEMBER 30,
                                                      2005             2004            2005             2004
                                                      ----             ----            ----             ----

                                                                                       
NET INCOME (LOSS)                                $  3,857,015     $  (401,617)    $  2,838,144     $  (568,298)

OTHER COMPREHENSIVE INCOME:
Change in net unrealized gain on
  available-for-sale securities                             -          26,657                -               -
                                                 ------------     -------------    ------------     ------------

COMPREHENSIVE INCOME (LOSS)                      $  3,857,015     $  (374,960)    $  2,838,144     $  (568,298)
                                                 ================================================================



The accompanying  notes to condensed  consolidated  financial  statements are an integral part of these statements.



                                       5





                                         UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
                                           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                             (UNAUDITED)

                                                                       NINE MONTHS ENDED             NINE MONTHS ENDED
                                                                      SEPTEMBER 30, 2005            SEPTEMBER 30, 2004
                                                                   -----------------------        ----------------------

                                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES:
Net  income (loss)                                                     $     3,857,015               $      (401,617)
    Adjustments to reconcile net  income (loss)
        to cash provided by operations:
    Amortization and depreciation                                              235,343                       305,453
    Issuance of common stock as compensation                                    90,466                       140,749
    Gain on disposal of assets                                                     -                         (19,280)
Net change in assets and liabilities relating to operating activities:
    Prepaid reinsurance premiums and reinsurance recoverables               35,897,545                   (72,795,312)
    Premiums and other receivables                                          (2,895,421)                     (127,919)
    Reinsurance payables                                                      (183,923)                   24,297,879
    Accounts payable                                                        (1,138,997)                      103,118
    Other accrued expenses                                                     337,324                     1,800,134
    Unpaid losses and loss adjustment expenses                             (39,095,817)                   70,406,860
    Unearned premiums                                                       19,891,968                     4,823,366
    Other assets                                                              (820,278)                     (479,782)
                                                                       ---------------               ----------------

Net cash provided by operating activities                                   16,175,225                    28,053,649
                                                                       ---------------               ----------------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Net capital expenditures                                                  (321,181)                      221,080
    Proceeds from maturities of debt securities held to maturity                   -                         100,000
    Proceeds from sale of equity securities available for sale                     -                         194,976
    Purchase of real estate                                                 (1,489,321)                   (1,668,429)
    Sale of real estate                                                            -                         140,022
                                                                       ---------------               ----------------
Net cash used in investing activities                                       (1,810,502)                   (1,012,351)
                                                                       ---------------               ----------------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Preferred stock dividend                                                   (37,464)                      (37,460)
    Repayments of loans payable                                               (480,905)                     (507,777)
    Proceeds from loans payable                                              1,039,933                       625,000
                                                                       ---------------               ----------------
Net cash provided by financing activities                                      521,564                        79,763
                                                                       ---------------               ----------------

NET INCREASE  IN CASH AND CASH
EQUIVALENTS                                                                 14,886,287                    27,121,061

CASH AND CASH EQUIVALENTS, Beginning of period                              22,443,579                     8,011,278
                                                                       ---------------               ----------------

CASH AND CASH EQUIVALENTS, End of period                               $    37,329,866               $    35,132,339
                                                                       ---------------               ----------------




The  accompanying  notes to condensed  consolidated  financial statements are an integral part of these statements.




                                       6



               UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               September 30, 2005
                                   (Unaudited)

NOTE 1 -- NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

The  accompanying   condensed  consolidated  financial  statements  include  the
accounts of Universal Insurance  Holdings,  Inc.  ("Company"),  its wholly owned
subsidiary,  Universal Property & Casualty Insurance Company ("UPCIC") and other
wholly owned entities and the Universal Insurance  Holdings,  Inc. Stock Grantor
Trust.  All  intercompany  accounts and  transactions  have been  eliminated  in
consolidation.

The  condensed  consolidated  balance  sheet of the Company as of September  30,
2005,  the  related   condensed   consolidated   statements  of  operations  and
comprehensive  income for the three and nine months ended September 30, 2005 and
2004 and cash flows for the nine months  ended  September  30, 2005 and 2004 are
unaudited.  The accounting  policies followed for quarterly  financial reporting
are  the  same  as  those  disclosed  in the  Notes  to  Consolidated  Financial
Statements  included in the Company's  Annual Report on Form 10-KSB for the year
ended  December  31,  2004.  The  interim  financial   statements   reflect  all
adjustments   (consisting   primarily  of  normal  and  recurring  accruals  and
adjustments)  which are,  in the  opinion of  management,  necessary  for a fair
statement  of the results  for the  interim  periods  presented.  The  Company's
operating  results for any  particular  interim  period may not be indicative of
results  for the full  year  and thus  should  be read in  conjunction  with the
Company's annual statements.

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America 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  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

OFF -BALANCE SHEET  ARRANGEMENTS.  There were no off-balance sheet  arrangements
during the first nine months of 2005.

NEW  ACCOUNTING  PRONOUNCEMENTS.  In December  2002,  the  Financial  Accounting
Standards  Board ("FASB")  issued  Statement of Financial  Accounting  Standards
("SFAS") No. 148,  ACCOUNTING  FOR  STOCK-BASED  COMPENSATION  - TRANSITION  AND
DISCLOSURE.  This Statement,  which is effective for years ending after December
15, 2002, amends Statement No. 123, ACCOUNTING FOR STOCK-BASED COMPENSATION, and
provides  alternative  methods of transition for a voluntary  change to the fair
value-based  method of accounting  for  stock-based  employee  compensation.  In
addition,  Statement No. 148 amends the disclosure requirements of Statement No.
123  regardless  of the  accounting  method  used  to  account  for  stock-based
compensation.  The Company  has chosen to  continue  to account for  stock-based
compensation  of  employees  using the  intrinsic  value  method  prescribed  in
Accounting  Principles  Board  Opinion No. 25,  ACCOUNTING  FOR STOCK  ISSUED TO
EMPLOYEES,  and  related  interpretations.   However,  the  enhanced  disclosure
provisions  as  defined  by SFAS No.  148 which  became  effective  in the first
quarter of 2003 have been  implemented.  In December  2004, the FASB issued SFAS
No. 123 (revised  2004) ("SFAS No. 123R")  SHARE-BASED  PAYMENT,  which replaces

                                       7


SFAS.  No.  123 and  supersedes  APB No. 25. As a result of SFAS No.  123R,  the
Company  will be  required  to  recognize  the cost of its stock  options  as an
expense in the  consolidated  statement  of  operations  beginning  in the first
quarter of 2006. The Company is currently assessing the impact that the adoption
of SFAS No. 123R will have on the consolidated results of operations.

CRITICAL  ACCOUNTING  POLICIES AND  ESTIMATES.  Management  has  reassessed  the
critical  accounting  policies  as  disclosed  in  our  2004  Annual  Report  to
Stockholders  on Form  10-KSB  and  determined  that no  changes,  additions  or
deletions  are  needed  to  the  policies  as  disclosed.  Also  there  were  no
significant changes in our estimates associated with those policies.

RISKS AND UNCERTAINTIES.  The Company's business could be affected by regulatory
and  competitive  restrictions  on pricing  for new and  renewal  business,  the
availability and cost of catastrophic  reinsurance,  adverse loss experience and
federal  and  state   legislation  or  governmental   regulations  of  insurance
companies.   Changes  in  these  areas  could  adversely  affect  the  Company's
operations in the future.

Management  continues to take action to improve and strengthen UPCIC's financial
condition.  Premium rate  increases  have been  implemented.  UPCIC  changed the
geographic and coverage mix of the property insurance it writes,  which is a key
determinant  in the amount and pricing of  reinsurance  procured  by UPCIC.  The
Company  achieved   favorable  ceding   commission  terms  on  its  quota  share
reinsurance program effective June 1, 2005.

In addition to the actions  described  above,  effective May 1, 2004 the Company
brought in house the system it utilizes for policy issuance and  administration.
This has enhanced UPCIC's  operating  results through its ability to improve and
better control underwriting and loss adjusting activities.

Management  believes the  implementation  of, and results  attributable  to, the
actions  described above will continue to strengthen  UPCIC's surplus.  However,
there can be no assurance of the  ultimate  success of these plans,  or that the
Company will be able to maintain profitability.

NOTE 2 -- RESULTS OF OPERATIONS

INSURANCE OPERATIONS

UPCIC  commenced  its insurance  activity in February 1998 by assuming  policies
from  the  Florida   Residential   Property  and  Casualty  Joint   Underwriting
Association  ("JUA").  UPCIC received the unearned  premiums and began servicing
such  policies.  Since then,  UPCIC has been renewing  these policies as well as
soliciting business actively in the open market through independent agents.

Unearned  premiums  represent  amounts that UPCIC would refund  policyholders if
their policies were canceled.  UPCIC determines unearned premiums by calculating
the pro-rata  amount that would be due to the  policyholder  at a given point in
time based upon the premiums owed over the life of each policy. At September 30,
2005, the Company had unearned premiums totaling $43,781,828.

                                       8


Premiums  earned are included in earnings evenly over the terms of the policies.
UPCIC does not have policies that provide for retroactive premium adjustments.

Policy  acquisition  costs,  consisting of commissions and other costs that vary
with and are  directly  related to the  production  of  business,  net of ceding
commissions, are deferred and amortized over the terms of the policies, but only
to the extent that unearned  premiums are  sufficient to cover all related costs
and expenses.  At September 30, 2005, deferred policy acquisition costs amounted
to $0 due to the effect of deferred reinsurance commissions.

An allowance  for  uncollectible  premiums  receivable  is  established  when it
becomes  evident  collection is doubtful,  typically  after 90 days past due. No
allowance is deemed necessary at September 30, 2005.

Loss and  loss  adjustment  expenses  ("LAE"),  less  related  reinsurance,  are
provided  for as claims are  incurred.  The  provision  for unpaid loss and loss
adjustment expenses includes:  (1) the accumulation of individual case estimates
for loss and LAE  reported  prior to the  close of the  accounting  period;  (2)
estimates for unreported  claims based on past  experience  modified for current
trends;  and (3) estimates of expenses for  investigating  and adjusting  claims
based on past  experience.  The Company's net loss ratio has decreased  from the
prior year due to lower  frequency  and  severity  of  claims.  During the third
quarter of 2004,  Florida  experienced four windstorm  catastrophes  (Hurricanes
Charley,  Frances,  Ivan and Jeanne)  which  resulted in losses.  As a result of
these storms,  the Company estimated it incurred  approximately  $148,500,000 in
losses prior to reinsurance and $1,600,000 net of reinsurance for the year ended
December 31, 2004. UPCIC currently reports  approximately 200 open claims out of
nearly  11,000  reported from the four  hurricanes.  During the third quarter of
2005,  Florida  experienced two windstorm  catastrophes  (Hurricanes  Dennis and
Katrina)  which  resulted in losses.  As a result of these  storms,  the Company
estimates it incurred  approximately  $4,800,000 in losses prior to  reinsurance
and $1,800,000 net of reinsurance  for the nine months ended September 30, 2005.
On October 24,  2005,  Florida  experienced  windstorm  catastrophe  Wilma which
resulted in estimated losses of approximately  $38,000,000  prior to reinsurance
and  $1,350,000  net of  reinsurance.  The expenses for Hurricane  Wilma will be
reflected in the fourth quarter.

Liabilities  for  unpaid  claims  and claims  adjustment  expenses  are based on
estimates of ultimate cost of settlement.  Changes in claims estimates resulting
from the  continuous  review  process  and  differences  between  estimates  and
ultimate  payments are reflected in expense for the period in which the revision
of these  estimates  first  becomes  known.  UPCIC  estimates  claims and claims
expenses based on its historical  experience and payment and reporting  patterns
for the type of risk  involved.  These  estimates are  continuously  reviewed by
UPCIC's management  professionals and any resulting adjustments are reflected in
operations for the period in which they are determined.

Inherent in the  estimates  of  ultimate  claims are  expected  trends in claims
severity,  frequency and other factors that may vary as claims are settled.  The
amount of  uncertainty in the estimates for casualty  coverage is  significantly
affected by such factors as the amount of historical claims experience  relative
to the development period, knowledge of the actual facts and circumstances,  and
the amount of insurance risk retained.

                                       9


ONLINE COMMERCE OPERATIONS

The Company has formed  subsidiaries  that specialize,  or will  specialize,  in
selling   insurance   and   generating   insurance   leads  via  the   Internet.
Tigerquote.com Insurance & Financial Services Group, Inc. ("Tigerquote.com") and
Tigerquote.com  Insurance Solutions,  Inc. were incorporated in Delaware on June
6,  1999 and  August  23,  1999,  respectively.  Tigerquote.com  is an  Internet
insurance lead generating network while Tigerquote.com Insurance Solutions, Inc.
is a network of Internet  insurance  agencies.  These  entities seek to generate
income from the selling of leads and commissions on policies written.

CORPORATE AND OTHER OPERATIONS

Operating  segments that are not  individually  reportable  based on the current
operations in such  segments,  are included in Corporate and Other.  The segment
currently includes the operations of Universal Insurance  Holdings,  Inc., Tiger
Home Services,  Inc. and other  entities.  During 2001, the Company formed Tiger
Home Services,  Inc., which furnishes pool services to homeowners.  The services
were offered to  commercial  and  residential  customers in certain areas in the
state of  Florida.  During  the third  quarter  of 2004,  the  Company  sold the
landscaping  division.  During the second  quarter of 2005, the Company sold the
pool division.

NOTE 3 -- REINSURANCE

UPCIC's in-force  policyholder  coverage for windstorm exposures as of September
30, 2005 was  approximately  $11.3  billion.  In the normal  course of business,
UPCIC seeks to reduce the loss that may arise from  catastrophes or other events
that cause unfavorable underwriting results by reinsuring certain levels of risk
in various areas of exposure with other insurance enterprises or reinsurers.

Amounts  recoverable  from reinsurers are estimated in a manner  consistent with
the  reinsurance  contracts.  Reinsurance  premiums,  losses and loss adjustment
expenses are accounted for on bases consistent with those used in accounting for
the  original  policies  issued  and the  terms  of the  reinsurance  contracts.
Reinsurance  ceding  commissions  received are deferred and  amortized  over the
effective period of the related insurance policies.

UPCIC  limits the  maximum  net loss that can arise from large risks or risks in
concentrated  areas of exposure by reinsuring  (ceding)  certain levels of risks
with other  insurers or reinsurers,  either on an automatic  basis under general
reinsurance  contracts  known as "treaties"  or by  negotiation  on  substantial
individual  risks.  The reinsurance  arrangements  are intended to provide UPCIC
with the ability to maintain its exposure to loss within its capital  resources.
Such reinsurance  includes quota share,  excess of loss and catastrophe forms of
reinsurance.

Effective June 1, 2005, UPCIC entered into a quota share reinsurance  treaty and
excess  per risk  agreements  with  various  reinsurers.  Under the quota  share
treaty,  UPCIC  cedes  55%  of its  gross  written  premiums,  losses  and  loss
adjustment  expenses  for  policies  with  coverage  for wind risk with a ceding
commission equal to 31% of ceded gross written premium.  In addition,  the quota
share treaty has a limitation for any one  occurrence of  $3,000,000.  Effective
June 1, 2005,  UPCIC entered into a multiple line excess per risk agreement with
various  reinsurers.  Under the multiple line excess per risk  agreement,  UPCIC
obtained coverage of $1,300,000 in excess of $500,000 ultimate net loss for each


                                       10


risk and each  property  loss,  and  $1,000,000  in excess of $300,000  for each
casualty loss. A $5,200,000 aggregate limit applies to the term of the contract.
Effective June 1, 2005,  UPCIC entered into a property per risk excess agreement
covering  ex-wind only policies.  Under the property per risk excess  agreement,
UPCIC obtained  coverage of $300,000 in excess of $200,000 each property loss. A
$2,100,000 aggregate limit applies to the term of the contract.

Effective June 1, 2005,  under an excess  catastrophe  contract,  UPCIC obtained
catastrophe  coverage of  $46,000,000 in excess of $3,000,000  covering  certain
loss occurrences including hurricanes.  The contract contains one reinstatement.
UPCIC also obtained  coverage from the Florida  Hurricane  Catastrophe Fund. The
approximate   coverage  is  estimated  to  be  for   $86,700,000  in  excess  of
$25,700,000.

The ceded reinsurance  arrangements had the following effect on certain items in
the accompanying consolidated financial statements:



                           NINE MONTHS ENDED                                      NINE MONTHS ENDED
                           SEPTEMBER 30, 2005                                     SEPTEMBER 30, 2004
                           ------------------                                     ------------------

                                                   LOSS                                              LOSS
                                                   AND LOSS                                          AND LOSS
                PREMIUMS         PREMIUMS          ADJUSTMENT        PREMIUMS         PREMIUMS       ADJUSTMENT
                WRITTEN          EARNED            EXPENSES          WRITTEN          EARNED         EXPENSES
                -------          ------            --------          -------          ------         --------
                                                                                   
Direct          $60,982,474      $41,048,592       $28,299,109       $28,800,237      $23,976,872    $85,666,788
Ceded           (37,341,229)     (31,295,492)      (24,608,815)      (24,625,090)     (20,644,877)   (83,392,854)
                ------------     ------------      ------------      ------------     ------------   ------------
Net             $23,641,245       $9,853,100        $3,690,294        $4,175,147       $3,331,995     $2,273,934
                ============     ============      ============      ============     ============   ============





                             THREE MONTHS ENDED                                    THREE MONTHS ENDED
                             SEPTEMBER 30, 2005                                    SEPTEMBER 30, 2004
                             -------------------                                   ------------------

                                                      LOSS                                              LOSS
                                                    AND LOSS                                            AND LOSS
                PREMIUMS          PREMIUMS          ADJUSTMENT        PREMIUMS          PREMIUMS        ADJUSTMENT
                WRITTEN           EARNED            EXPENSES          WRITTEN           EARNED          EXPENSES
               -----------       ----------       ------------        -------         ------------      ----------
                                                                                       
Direct          $26,507,558     $17,193,370       $15,535,551        $12,733,064       $8,684,387        $82,609,481
Ceded           (16,458,314)    (11,315,330)      (12,290,672)       (12,269,376)      (7,475,450)       (80,876,011)
                ------------    ------------      ------------       ------------      -----------       ------------
Net             $10,049,244      $5,878,040        $3,244,879           $463,688       $1,208,937         $1,733,470
                ============    ============      ============       ============      ===========       ============



OTHER AMOUNTS:

                                                              SEPTEMBER 30, 2005
                                                              ------------------
Reinsurance recoverable on paid and unpaid losses and loss
  adjustment expenses                                          $   18,925,617
Unearned premiums ceded                                            26,473,252
Other reinsurance receivable                                        6,176,970
                                                               -----------------
Reinsurance recoverable                                        $   51,575,839


                                       11


     UPCIC's reinsurance  contracts do not relieve UPCIC from its obligations to
policyholders.  Failure of reinsurers to honor their obligations could result in
losses to UPCIC;  consequently,  allowances are  established  for amounts deemed
uncollectible.  No allowance is deemed  necessary at September  30, 2005.  UPCIC
evaluates the financial condition of its reinsurers and monitors  concentrations
of credit risk arising from similar geographic regions,  activities, or economic
characteristics of the reinsurers to minimize its exposure to significant losses
from reinsurer  insolvencies.  UPCIC  currently has  reinsurance  contracts with
various  reinsurers  located  throughout the United States and  internationally.
UPCIC  believes in only  ceding  risks to  reinsurers  whom it  considers  to be
financially sound combined with distribution of reinsurance contracts adequately
minimizes  UPCIC's  risk  from  any  potential  operating  difficulties  of  its
reinsurers.  In addition,  UPCIC does not have any unauthorized reinsurers which
have  recoverable  balances  that are not  secured by a letter of credit or that
have ceded balances payable that are greater than the amount of the recoverable.

NOTE 4 -- EARNINGS PER SHARE

Earnings per share ("EPS")  amounts are  calculated in accordance  with SFAS No.
128,  EARNINGS PER SHARE.  Basic EPS is based on the weighted  average number of
shares  outstanding  for  the  period,   excluding  any  dilutive  common  share
equivalents.  Diluted EPS reflects the  potential  dilution  that could occur if
securities to issue common stock were exercised.

A  reconciliation  of shares used in  calculating  basic and diluted EPS for the
nine  month   periods   ended   September  30,  2005  and  September  30,  2004,
respectively, follows:

                                                   NINE MONTHS ENDED
                                        SEPTEMBER 30, 2005    SEPTEMBER 30, 2004
                                        ------------------    ------------------

Basic EPS                                   32,808,000            30,214,000
Effect of assumed conversion of common
    stock equivalents                          755,000                     0
                                        ------------------    ------------------
Diluted EPS                                 32,563,000            30,214,000


Options and warrants to purchase approximately  10,995,000 and 10,288,000 shares
of common stock were outstanding during the nine months ended September 30, 2005
and  September  30,  2004,   respectively.   Such  options  and  warrants  could
potentially  dilute  basic  EPS  in  the  future  but  were  excluded  from  the
computation of diluted earnings per share due to being anti-dilutive.

                                                   THREE MONTHS ENDED
                                        SEPTEMBER 30, 2005    SEPTEMBER 30, 2004
                                        ------------------    ------------------

Basic EPS                                   33,355,000            31,300,000
Effect of assumed conversion of common
    stock equivalents                          796,000                     0
                                        ------------------    ------------------
Diluted EPS                                 34,151,000            31,300,000


Options and warrants to purchase approximately  10,995,000 and 10,305,000 shares
of common stock were  outstanding  during the three months ended  September  30,


                                       12


2005 and  September  30, 2004,  respectively.  Such  options and warrants  could
potentially  dilute  basic  EPS  in  the  future  but  were  excluded  from  the
computation of diluted earnings per share due to being anti-dilutive.

NOTE 5 -- STOCK BASED COMPENSATION

Pursuant  to SFAS No.  123,  the  Company  elected  to account  for  stock-based
compensation plans under Accounting  Principles Board Opinion No. 25, Accounting
for Stock Issued to Employees. Accordingly, no compensation expense was included
in the  determination of net income for the nine months ended September 30, 2005
and September 30, 2004. Had compensation  cost for stock options been recognized
based on the fair value at the grant dates for the options,  consistent with the
provisions of SFAS No. 123, net income and earnings per share would have been as
indicated in the table below.

                                                 NINE MONTHS ENDED
                                     SEPTEMBER 30, 2005       SEPTEMBER 30, 2004
                                     ------------------       ------------------

   Net  income (loss):
     As reported                       $  3,857,015             $   (401,617)
     Compensation expense                   (26,357)                 (74,702)
                                       -------------            --------------
     Pro forma                            3,830,658                 (476,319)
   Net  income (loss) per share:
   Basic
     As reported                              $0.12                   ($0.01)
     Compensation expense                      0.00                    (0.01)
                                       -------------            --------------
     Pro forma                                $0.12                   ($0.02)
   Diluted
     As reported                              $0.11                   ($0.01)
     Compensation expense                      0.00                    (0.01)
                                       -------------            --------------
     Pro forma                                $0.11                   ($0.02)



                                       13



                                                  THREE MONTHS ENDED
                                      SEPTEMBER 30, 2005     SEPTEMBER 30, 2004
                                      ------------------     ------------------

      Net  income (loss):
        As reported                       $ 2,838,144                 $(568,298)
        Compensation expense                   (6,418)                  (23,717)
                                        --------------           --------------
        Pro forma                           2,831,726                  (592,015)
      Net income (loss) per share:
      Basic
        As reported                             $0.08                    ($0.02)
        Compensation expense                    $0.00                     $0.00
                                        --------------           --------------
        Pro forma                               $0.08                    ($0.02)
      Diluted
        As reported                             $0.08                    ($0.02)
        Compensation expense                    $0.00                     $0.00
                                        --------------           --------------
        Pro forma                               $0.08                    ($0.02)


For the purposes of estimating  the  compensation  cost of the Company's  option
grants in  accordance  with SFAS No. 123, the fair value of each option grant is
estimated  on the date of grant using the  Black-Scholes  option-pricing  model.
There were no option grants during the nine months ended September 30, 2005.

NOTE 6 -- SEGMENT INFORMATION

The Company and its subsidiaries  operate  principally in two business  segments
consisting of insurance and online  commerce.  The  insurance  segment  consists
primarily of  underwriting  through  UPCIC,  managing  general agent  operations
through  Universal Risk Advisors,  Inc.,  claims  processing  through  Universal
Adjusting   Corporation,   property  inspections  through  Universal  Inspection
Corporation and marketing and distribution  through Coastal Homeowners Insurance
Specialists,  Inc. and Universal Florida  Insurance  Agency,  Inc. The insurance
segment sells  homeowner's  insurance and includes  substantially all aspects of
the insurance,  distribution  and claims process.  The online  commerce  segment
consists of Internet  insurance  leads  generated  through  Tigerquote.com  and
commissions on policies placed by Tigerquote.com Insurance Solutions, Inc.

The accounting  policies of the segments are the same as those  described in the
summary of the  significant  accounting  policies  and  practices.  The  Company
evaluates  its  business  segments  based  on GAAP  pretax  operating  earnings.
Corporate  overhead  expenses are allocated to business  segments.  Transactions
between reportable segments are accounted for at fair value.

Operating segments that are not individually reportable,  based on the extent of
the  current  operations  in such  segments,  are  included  in the "All  Other"
category.  The  "All  Other"  category  currently  includes  the  operations  of
Universal  Insurance  Holdings,  Inc.,  Tiger  Home  Services,  Inc.  and  other
entities.

                                       14


Information  regarding  components of  operations  for the three months and nine
months ended September 30, 2005 and 2004 follows:



                                                                        NINE MONTHS ENDED SEPTEMBER 30,
                                                                      2005                           2004
                                                                      ----                           ----
                                                                                                
Total revenue
     Insurance segment                                                $25,203,226                     $8,822,520
     Online commerce segment                                              278,891                      1,594,636
     Corporate and other                                                   38,472                        250,879
                                                               -------------------            -------------------

              Total operating segments                                 25,520,589                     10,668,035
     Intercompany eliminations                                        (12,642,597)                    (4,135,342)
                                                               -------------------            -------------------

              Total revenues                                          $12,877,992                     $6,532,693
                                                               ===================            ===================


 Earnings (loss) before income taxes
     Insurance segment                                                 $5,080,228                       $801,740
     Online commerce segment                                              (81,593)                      (205,764)
     Corporate and other                                               (1,062,905)                      (997,593)
                                                               -------------------            -------------------

              Total earnings (loss) before income taxes                $3,935,730                      ($401,617)
                                                               ===================            ===================




                                                                        THREE MONTHS ENDED SEPTEMBER 30,
                                                                      2005                           2004
                                                                      ----                           ----

                                                                                                
Total revenue
     Insurance segment                                                $11,675,875                     $3,701,522
     Online commerce segment                                              117,877                        348,750
     Corporate and other                                                  (13,903)                        50,980
                                                               -------------------            -------------------

              Total operating segments                                 11,779,849                      4,101,252
     Intercompany eliminations                                         (4,592,018)                    (2,076,023)
                                                               -------------------            -------------------

              Total revenues                                           $7,187,831                     $2,025,229
                                                               ===================            ===================


 Earnings(loss) before income taxes
     Insurance segment                                                 $3,230,266                      ($153,170)
     Online commerce segment                                               12,768                       (281,968)
     Corporate and other                                                 (326,175)                      (133,160)
                                                               -------------------            -------------------

              Total earnings (loss) before income taxes                $2,916,859                      ($568,298)
                                                               ===================            ===================


Information  regarding  total assets as of September  30, 2005 and September 30, 2004:



                                       15





                                                                                              
Total assets
     Insurance segment                                               $112,608,102                   $146,494,871
     Online commerce segment                                            1,929,584                      1,730,903
     Corporate and other                                               29,252,500                     23,680,330
                                                               -------------------            -------------------

              Total operating segments                                143,790,186                    171,906,104
     Intercompany eliminations                                        (45,508,618)                   (35,394,706)
                                                               -------------------            -------------------

              Total assets                                            $98,281,568                   $136,511,398
                                                               ===================            ===================



NOTE 7 -- RELATED PARTY TRANSACTIONS

Dennis Downes and  Associates,  a multi-line  insurance  adjustment  corporation
based in Deerfield  Beach,  Florida  performs  certain claims adjusting work for
UPCIC. Dennis Downes and Associates is owned by Dennis Downes, who is the father
of Sean P. Downes,  COO,  Senior Vice  President  and a director of the Company.
During the nine  months  ended  September  30, 2005 and 2004,  the Company  paid
claims  adjusting fees of $538,978 and $477,347  respectively,  to Dennis Downes
and Associates.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
- ------   ---------------------------------------------------------

       The  following  discussion  and analysis by  management  of the Company's
consolidated  financial  condition and results of  operations  should be read in
conjunction with the Company's Condensed  Consolidated  Financial Statements and
Notes thereto.

FORWARD-LOOKING STATEMENTS

      Certain  statements made by the Company's  management may be considered to
be  "forward-looking  statements"  within the meaning of the Private  Securities
Reform Litigation Act of 1995.  Forward-looking  statements are based on various
factors and assumptions that include known and unknown risks and  uncertainties.
The  words  "believe,"  "expect,"   "anticipate,"  and  "project,"  and  similar
expressions,  identify  forward-looking  statements,  which speak only as of the
date the statement was made. Such statements may include, but not be limited to,
projections of revenues, income or loss, expenses, plans, as well as assumptions
relating to the foregoing.  Forward-looking statements are inherently subject to
risks and uncertainties, some of which cannot be predicted or quantified. Future
results  could  differ  materially  from  those  described  in   forward-looking
statements as a result of the risks set forth in the following discussion, among
others.

OVERVIEW

      The Company is a vertically  integrated  insurance  holding  company.  The
Company,   through  its   subsidiaries,   is  currently   engaged  in  insurance
underwriting,   distribution  and  claims.  UPCIC  generates  revenue  from  the
collection and investment of premiums.  The Company's agency  operations,  which
include  Universal  Florida  Insurance Agency and Coastal  Homeowners  Insurance
Specialists,  Inc.,  generate income from commissions.  Universal Risk Advisors,
Inc., the Company's managing general agent, generates revenue through policy fee
income  and  other  administrative  fees  from  the  marketing  of  UPCIC's  and


                                       16


third-party  insurance products through the Company's  distribution  network and
UPCIC.  Universal  Risk Life  Advisors,  Inc.  was  formed  to be the  Company's
managing general agent for life insurance products. In addition, the Company has
formed an independent claims adjusting company, Universal Adjusting Corporation,
which  adjusts  UPCIC  claims in certain  geographic  areas,  and an  inspection
company,  Universal Inspection Corporation,  which performs property inspections
for homeowners' policies underwritten by UPCIC.

      The Company has formed  subsidiaries that specialize,  or will specialize,
in  selling   insurance  and  generating   insurance  leads  via  the  Internet.
Tigerquote.com  Insurance  &  Financial  Services  Group,  Inc.  is an  Internet
insurance lead generating network, and Tigerquote.com Insurance Solutions, Inc.,
is a network of Internet  insurance  agencies.  At September 30, 2005,  agencies
have been established in 21 states, none of which are currently active. Separate
legal  entities  have  been  formed  for  each  state  and are  governed  by the
respective states' departments of insurance.

      The Company has also formed Tiger Home  Services,  Inc.,  which  furnishes
pool services to homeowners. The services were previously offered to residential
customers in certain areas in the state of Florida.  During the third quarter of
2004, the Company sold the  landscaping  division.  During the second quarter of
2005, the Company sold the pool division.

FINANCIAL CONDITION

      Cash and cash  equivalents at September 30, 2005  aggregated  $37,329,866.
The source of liquidity for possible  claims  payments  consists of net premiums
after deductions for expenses, reinsurance recoverables and short-term loans.

      UPCIC  believes that  premiums will be sufficient to meet UPCIC's  working
capital  requirements for at least the next twelve months.  The Company's policy
is to invest  amounts  considered  to be in excess of  current  working  capital
requirements. At September 30, 2005, the Company's investments were comprised of
$37,329,866  in cash and  repurchase  agreements  and  $3,142,732 in real estate
consisting of a building  purchased by UPCIC that the Company is currently using
as its home office.

      Policies  originally  obtained from the Florida  Residential  Property and
Casualty Joint  Underwriting  Association  ("JUA")  provided the opportunity for
UPCIC to solicit future renewal premiums. Less than 20% of the policies obtained
from the JUA are  currently  renewed with the Company.  UPCIC does not expect to
participate in takeouts of additional policies from the JUA. In 1998 the Company
began to solicit  business  actively  in the open market in an effort to further
grow its insurance  operations.  Through  renewal of JUA business  combined with
business solicited in the market through independent agents,  UPCIC is currently
servicing approximately 76,000 homeowners and dwelling fire insurance policies.

      The Company,  as noted above,  diversified  its operations by establishing
online  commerce  and  other  ancillary  operations.  However,  the  Company  is
currently  contemplating  the sale of the online  commerce  division in order to
further focus on the core property and casualty insurance business.

                                       17



RESULTS OF  OPERATIONS  - NINE  MONTHS  ENDED  SEPTEMBER  30, 2005 VERSUS NINE
MONTHS ENDED SEPTEMBER 30, 2004

      Gross premiums written  increased 111.7% to $60,982,474 for the nine-month
period ended September 30, 2005 from $28,800,237 for the nine-month period ended
September  30,  2004.  The  increase  in gross  premiums  written  is  primarily
attributable  to an  approximate  103.9%  increase in new business as well as an
overall 7.8 % premium rate  increase.  The increase in new business is partially
attributable to the recent  windstorm  catastrophes  providing an opportunity in
the otherwise competitive marketplace as certain companies are not accepting new
business.

      Net premiums  earned  increased  195.7% to $9,853,100  for the  nine-month
period ended September 30, 2005 from $3,331,995 for the nine-month  period ended
September 30, 2004. The increase is due to an increase in new business,  premium
rate increases and changes in the reinsurance program effective June 1, 2005.

      Investment income increased 5,306.7% to $655,018 for the nine-month period
ended September 30, 2005 from $12,115 for the nine-month  period ended September
30, 2004.  The  increase is primarily  due to higher  investment  balances  that
resulted from advances from  reinsurers and a higher  interest rate  environment
during the nine-months ended September 30, 2005.

      Transaction  fee revenue  decreased  82.2% to $272,872 for the  nine-month
period ended September 30, 2005 from $1,528,861 for the nine-month  period ended
September 30, 2004. The decrease is primarily due to decreased  sales of on-line
insurance leads to insurance agents.

      Other revenue  decreased 38.0% to $257,174 for the nine-month period ended
September 30, 2005 from $414,575 for the nine-month  period ended  September 30,
2004.  The decrease is  primarily  attributable  to less  activity in the direct
sales and service operations during the nine-month ended September 30, 2005.

      Commission  income increased 47.8% to $1,839,828 for the nine-month period
ended  September  30,  2005 from  $1,245,147  for the  nine-month  period  ended
September 30, 2004.  Commission income is comprised  principally of the managing
general agent's policy fee income on all new and renewal insurance  policies and
commissions  generated  from  agency  operations.   The  increase  is  primarily
attributable to an increase in commissions  generated from agency  operations on
new policies.

      Net losses and loss adjustment expense ("LAE") incurred increased 62.3% to
$3,690,294 for the nine-month  period ended  September 30, 2005 from  $2,273,934
for the  nine-month  period ended  September  30, 2004.  Losses and LAE incurred
increased due to increased  exposure due to increased premium volume and changes
in the Company's  reinsurance  program effective June 1, 2005. The Company's net
loss ratio for the nine-month period ended September 30, 2005 was 37.5% compared
to 68.2% for the nine-month  period ended September 30, 2004. Losses and LAE are
influenced  by loss  severity  and  frequency.  The  Company's  net  loss  ratio
decreased  principally  due to the lower frequency and severity of claims in the
nine-month  period ended September 30, 2005.  Losses and LAE, the Company's most
significant  expenses,  represent  actual  payments made net of reinsurance  and


                                       18


changes  in  estimated  future  net  payments  to be made to or on behalf of its
policyholders, including expenses required to settle claims and losses.

      Catastrophes  are an  inherent  risk of the  property-liability  insurance
business which may contribute to material  year-to-year  fluctuations in UPCIC's
and the Company's results of operations and financial position. During the third
quarter of 2004,  Florida  experienced four windstorm  catastrophes  (Hurricanes
Charley,  Frances,  Ivan and Jeanne)  which  resulted in losses.  As a result of
these  storms,  the Company  estimated  for the year ended  December 31, 2004 it
incurred   approximately   $148,500,000  in  losses  prior  to  reinsurance  and
$1,600,000 net of reinsurance.  UPCIC currently  reports  approximately 200 open
claims out of nearly 11,000 reported from the four hurricanes.  During the third
quarter of 2005,  Florida  experienced  two windstorm  catastrophes  (Hurricanes
Dennis and Katrina) which resulted in losses.  As a result of these storms,  the
Company  estimates  it  incurred  approximately  $4,800,000  in losses  prior to
reinsurance  and  $1,800,000  net of  reinsurance  for  the  nine  months  ended
September  30,  2005.  On  October  24,  2005,  Florida  experienced   windstorm
catastrophe   Wilma  which  resulted  in  estimated   losses  of   approximately
$38,000,000 prior to reinsurance and $1,350,000 net of reinsurance. The expenses
for  Hurricane  Wilma  will be  reflected  in the fourth  quarter.  The level of
catastrophe  loss  experienced  in any year  cannot  be  predicted  and could be
material to the results of operations and financial  position.  While management
believes UPCIC's and the Company's catastrophe management strategies will reduce
the severity of future losses,  UPCIC and the Company  continue to be exposed to
catastrophic losses.

      General and administrative  expenses increased 12.7% to $5,251,968 for the
nine-month  period ended  September 30, 2005 from  $4,660,376 for the nine-month
period ended September 30, 2004. General and  administrative  expenses increased
primarily due to further development of the Company's insurance operations.

RESULTS OF  OPERATIONS - THREE MONTHS  ENDED  SEPTEMBER  30, 2005 VERSUS THREE
MONTHS ENDED SEPTEMBER 30, 2004

      Gross premiums written increased 108.2% to $26,507,558 for the three-month
period ended  September 30, 2005 from  $12,733,064  for the  three-month  period
ended  September 30, 2004. The increase in gross  premiums  written is primarily
attributable  to an  approximate  100.4%  increase in new business as well as an
overall 7.8 % premium rate  increase.  The increase in new business is partially
attributable to the recent  windstorm  catastrophes  providing an opportunity in
the otherwise competitive marketplace as certain companies are not accepting new
business.

      Net premiums  earned  increased  386.2% to $5,878,040 for the  three-month
period ended September 30, 2005 from $1,208,937 for the three-month period ended
September 30, 2004. The increase is due to an increase in new business,  premium
rate increases and changes in the reinsurance program effective June 1, 2005.

      Investment  income  increased  $328,449 for the  three-month  period ended
September 30, 2005 from $(27,704) for the three-month period ended September 30,
2004. The increase is primarily due to higher investment  balances that resulted


                                       19


from advances from reinsurers and a higher interest rate environment  during the
three months ended September 30, 2005.

      Transaction  fee revenue  decreased  66.9% to $112,720 for the three-month
period ended September 30, 2005 from $340,630 for the  three-month  period ended
September 30, 2004. The decrease is primarily due to decreased  sales of on-line
insurance leads to insurance agents.

      Other revenue  increased  2,317.1% to $165,187 for the three-month  period
ended September 30, 2005 from $6,834 for the three-month  period ended September
30, 2004. The increase is primarily  attributable to more activity in the direct
sales and service operations during the three months ended September 30, 2005.

      Commission  income increased 41.7% to $703,435 for the three-month  period
ended  September  30,  2005  from  $496,532  for the  three-month  period  ended
September 30, 2004.  Commission income is comprised  principally of the managing
general agent's policy fee income on all new and renewal insurance  policies and
commissions  generated  from  agency  operations.   The  increase  is  primarily
attributable to an increase in commissions  generated from agency  operations on
new policies.

      Net losses and loss adjustment  expense ("LAE") incurred  increased 87.2%
to  $3,244,879  for  the  three-month  period  ended  September  30,  2005  from
$1,733,470 for the three-month  period ended September 30, 2004.  Losses and LAE
incurred increased due to increased exposure due to increased premium volume and
changes  in the  Company's  reinsurance  program  effective  June 1,  2005.  The
Company's net loss ratio for the three-month period ended September 30, 2005 was
55.2% compared to 143.4% for the  three-month  period ended  September 30, 2004.
Losses and LAE are influenced by loss severity and frequency.  The Company's net
loss ratio  decreased  principally  due to the lower  frequency  and severity of
claims in the three  months  ended  September  30,  2005.  Losses  and LAE,  the
Company's  most  significant  expenses,  represent  actual  payments made net of
reinsurance  and changes in  estimated  future net  payments to be made to or on
behalf of its  policyholders,  including  expenses required to settle claims and
losses.

      Catastrophes  are an  inherent  risk of the  property-liability  insurance
business which may contribute to material  year-to-year  fluctuations in UPCIC's
and the Company's results of operations and financial position. During the third
quarter of 2004,  Florida  experienced four windstorm  catastrophes  (Hurricanes
Charley,  Frances,  Ivan and Jeanne)  which  resulted in losses.  As a result of
these  storms,  the Company  estimated  for the year ended  December 31, 2004 it
incurred   approximately   $148,500,000  in  losses  prior  to  reinsurance  and
$1,600,000 net of reinsurance.  UPCIC currently  reports  approximately 200 open
claims out of nearly 11,000 reported from the four hurricanes.  During the third
quarter of 2005,  Florida  experienced  two windstorm  catastrophes  (Hurricanes
Dennis and Katrina) which resulted in losses.  As a result of these storms,  the
Company  estimates  it  incurred  approximately  $4,800,000  in losses  prior to
reinsurance  and  $1,800,000  net of  reinsurance  for the  three  months  ended
September  30,  2005.  On  October  24,  2005,  Florida  experienced   windstorm
catastrophe   Wilma  which  resulted  in  estimated   losses  of   approximately
$38,000,000 prior to reinsurance and $1,350,000 net of reinsurance. The expenses
for  Hurricane  Wilma  will be  reflected  in the fourth  quarter.  The level of
catastrophe  loss  experienced  in any year  cannot  be  predicted  and could be


                                       20


material to the results of operations and financial  position.  While management
believes UPCIC's and the Company's catastrophe management strategies will reduce
the severity of future losses,  UPCIC and the Company  continue to be exposed to
catastrophic losses.

      General and administrative  expenses increased 19.3% to $1,026,093 for the
three-month  period ended  September 30, 2005 from $860,057 for the  three-month
period ended September 30, 2004. General and  administrative  expenses increased
primarily due to further development of the Company's insurance operations.

LIQUIDITY AND CAPITAL RESOURCES

      The  Company's   primary  sources  of  cash  flow  are  premium  revenues,
commissions,  policy fees,  investment  income and reinsurance  recoverables and
short-term loans.

      For the nine-month period ended September 30, 2005, cash flows provided by
operating  activities were $16,175,225.  This amount includes $2,115,199 in cash
received  from   reinsurers  in  advance  of   catastrophe   claim  payments  to
policyholders.  Cash flows from operating activities are expected to be positive
in both the short-term  and  reasonably  foreseeable  future.  In addition,  the
Company's  investment  portfolio is highly liquid as it consists almost entirely
of cash and readily marketable securities.

      In July 2004, the Company borrowed monies from three private  investors in
the amounts of $175,000, $150,000 and $100,000 for working capital. The terms of
the notes  evidencing  such loans  require  interest  payments  at a rate of 10%
through  January 2005 with equal  monthly  payments of principal  plus  interest
thereafter  until January 2006,  the maturity date of the notes.  In conjunction
with the loans, the Company issued to the private investors warrants to purchase
175,000,  150,000  and  100,000  shares of  restricted  Common  Stock each at an
exercise price of $.05 per share,  and each expiring in July 2009. In June 2005,
the Company borrowed monies from two private investors and issued two promissory
notes for the  aggregate  principal  sum of  $1,000,000  payable in five monthly
installments  of  $200,000  commencing  September  30,  2006.  The  loan  amount
subsequently  was  contributed  to  UPCIC  as  additional  paid-in-capital.   In
conjunction  with the notes, the Company issued warrants to one of the investors
to purchase  200,000  shares of restricted  Common Stock at an exercise price of
$.05 per share, expiring in June 2010.

      In  order  to  improve  the  Company's   financial  position  and  achieve
profitable  operations,  management has  implemented  rate increases for new and
renewal  business,  has  restructured  the  homeowners'  coverage  offered,  has
restructured  its  catastrophic  reinsurance  coverage to reduce  cost,  and has
worked to control  future  general and  administrative  expenses.  In  addition,
management is exploring sources of additional capital.

     Management  believes that the continued  implementation of these plans will
be successful  over the next twelve months.  However,  there can be no assurance
that  successful  implementation  of these  plans  will be  achieved  or will be
sufficient  to  ensure  UPCIC's  future   compliance   with  Florida   insurance
regulations, or that the Company will be able to maintain profitability. Failure


                                       21


by UPCIC to maintain the required  level of statutory  capital and surplus could
result in the suspension of UPCIC's  authority to write new or renewal business,
other regulatory actions or ultimately, in the revocation of UPCIC's certificate
of authority by the Florida Office of Insurance Regulation ("OIR").

      The Company  believes  that its current  capital  resources  together with
management's  plan as  described  above will be  sufficient  to support  current
operations and expected growth for at least 12 months.

      The  property  and  casualty  reinsurance  industry is subject to the same
market  conditions as the direct  property and casualty  insurance  market,  and
there can be no  assurance  that  reinsurance  will be available to UPCIC to the
same  extent  and at the same  cost as  currently  in place  for  UPCIC.  Future
increases in  catastrophe  reinsurance  costs are  possible and could  adversely
effect UPCIC's results.

      The  balance  of cash  and  cash  equivalents  at  September  30,  2005 is
$37,329,866.  Most of this  amount is  available  to pay  claims in the event of
catastrophic events pending  reimbursement for any aggregate amount in excess of
$1,350,000  per event up to  approximately  the 100 year  probable  maximum loss
which would be covered by  reinsurers.  Catastrophic  reinsurance is recoverable
upon presentation to the reinsurer of evidence of claim payment.

      Generally  accepted  accounting  principles  differ in some  respects from
reporting  practices   prescribed  or  permitted  by  the  OIR.  To  retain  its
certificate of authority,  the Florida  insurance laws and  regulations  require
that UPCIC maintain  capital and surplus equal to the statutory  minimum capital
and surplus requirement defined in the Florida Insurance Code. UPCIC's statutory
capital and surplus  exceeded the minimum  capital and surplus  requirements  of
$4,000,000  as of  September  30,  2005.  UPCIC is also  required  to  adhere to
prescribed premium-to-capital surplus ratios.

      The maximum  amount of  dividends  which can be paid by Florida  insurance
companies  without  prior  approval  of  the  OIR  Commissioner  is  subject  to
restrictions  relating to statutory  surplus.  The maximum  dividend that may be
paid by UPCIC without  prior  approval is limited to the lesser of statutory net
income from  operations  of the  preceding  calendar  year or 10.0% of statutory
unassigned  surplus as of the preceding year end.  Statutory  unassigned surplus
(deficit) at December 31, 2004 was $(4,787,758).

      The  Company  is  required  to comply  with the  National  Association  of
Insurance  Commissioner's ("NAIC") Risk-Based Capital ("RBC") requirements.  RBC
requirements  prescribe a method of measuring the amount of capital  appropriate
for an insurance company to support its overall business  operations in light of
its size and risk  profile.  NAIC's RBC  requirements  are used by regulators to
determine appropriate  regulatory actions relating to insurers who show signs of
weak or deteriorating  condition. As of December 31, 2004, based on calculations
using the appropriate  NAIC RBC formula,  the Company's  reported total adjusted
capital was in excess of the requirements.

OFF-BALANCE SHEET ARRANGEMENTS

      There were no off-balance sheet arrangements  during the first nine months
of 2005.

                                       22


ITEM 3.  CONTROLS AND PROCEDURES
- -------  -----------------------

      The Company  carried out an evaluation  under the supervision and with the
participation  of  the  Company's  management,  including  the  Company's  Chief
Executive  Officer and Chief  Financial  Officer,  of the  effectiveness  of the
design  and  operation  of the  Company's  disclosure  controls  and  procedures
pursuant  to Rule 13a-15  under the  Securities  Exchange  Act of 1934 as of the
period covered by this report.  Based on that  evaluation,  the Company's  Chief
Executive  Officer and Chief  Financial  Officer have concluded that  disclosure
controls and  procedures  were  effective as of the end of the period covered by
this report to ensure that  information  required to be disclosed by the Company
in its reports  that it files or submits  under the  Securities  Exchange Act of
1934 is recorded,  processed,  summarized  and reported  within the time periods
specified in the Securities and Exchange  Commissions rules and forms. There was
no change in the Company's  internal  controls  over  financial  reporting  that
occurred during the period covered by this report that has materially  affected,
or is reasonably  likely to materially  affect,  the Company's  internal control
over financial reporting.


                                       23


                          PART II -- OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS
- -------  -----------------

     On February 7, 2005, Marty Steinberg as a court appointed  receiver for the
entities  consisting of Lancer  Management Group LLC, Lancer Management Group II
LLC, Lancer Offshore Inc., Omnifund Ltd., LSPV Inc., LSPV LLC, Alpha Omega Group
Inc. and G.H.  Associates LLC  (collectively  the "Lancer  Entities") filed suit
against Alfred  Taubman,  Anthony  Cullen,  British  American  Racing,  Centrack
International,  Inc.,  Kuwait & Middle East Financial  Investment  Co.,  Liberty
International Asset Management,  Macroview  Investments Limited,  Opus Portfolio
Ltd., Reva Stocker,  Roger Dodger,  LLC, Signet  Management  Limited,  Thornhill
Group  Inc.  Trust,  World  Class  Boxing  and  the  Company  (collectively  the
"Defendants")  in the United States District Court for the Southern  District of
Florida.  The Company  received the notice of suit by mail on September 8, 2005.
The suit alleges that the Lancer Entities fraudulently  transferred funds to the
Defendants and that the transfers  unduly enriched the Defendants.  The receiver
is asking  the  Company to pay  $658,107.86.  The  Company  has no record of the
alleged transfers and intends to vigorously defend the suit.

      The Company did not have any other reportable legal proceedings during the
nine months ending  September 30, 2005.  Certain claims and complaints have been
filed or are pending against the Company with respect to various matters. In the
opinion  of  management,  none of  these  lawsuits  is  material,  and  they are
adequately  provided  for or covered by  insurance  or, if not so  covered,  are
without any or have little  merit or involve  such  amounts  that if disposed of
unfavorably would not have a material adverse effect on the Company.

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
- ------   -----------------------------------------------------------

      Under an amendment  to the  employment  agreement  between the Company and
Bradley I. Meier dated June 27, 2002,  and  approved by the Board of  Directors,
Mr. Meier elected to convert  salary into 860,000  shares of  restricted  Common
Stock.  The shares of  restricted  Common  Stock were issued to Mr. Meier in May
2005 in a private transaction  pursuant to Section 4(2) of the Securities Act of
1933,  as  amended.  Also in May 2005,  the  Company  issued  600,000  shares of
restricted Common Stock to Sean P. Downes, COO of UPCIC,  pursuant to Mr. Downes
election to receive such shares in lieu of salary. The shares were issued to Mr.
Downes in a private  transaction  pursuant to Section 4(2) of the Securities Act
of 1933, as amended.

      In July 2004, the Company borrowed monies from three private  investors in
the amounts of $175,000, $150,000 and $100,000 for working capital. The terms of
the notes  evidencing  such loans  require  interest  payments  at a rate of 10%
through  January 2005 with equal  monthly  payments of principal  plus  interest
thereafter  until January 2006,  the maturity date of the notes.  In conjunction
with the loans, the Company issued to the private investors warrants to purchase
175,000,  150,000  and  100,000  shares of  restricted  Common  Stock each at an
exercise price of $.05 per share,  and each expiring in July 2009. In June 2005,
the Company borrowed monies from two private investors and issued two promissory
notes for the  aggregate  principal  sum of  $1,000,000  payable in five monthly
installments  of  $200,000  commencing  September  30,  2006.  The  loan  amount
subsequently  was  contributed  to  UPCIC  as  additional  paid-in-capital.   In


                                       24


conjunction  with the notes, the Company issued warrants to one of the investors
to purchase  200,000  shares of restricted  Common Stock at an exercise price of
$.05 per share, expiring in June 2010.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES
- -------  -------------------------------
      None.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ------   ---------------------------------------------------


      None.

ITEM 5.  OTHER INFORMATION
- -------  -----------------


      None.

ITEM 6.  EXHIBITS
- -------  --------

          EXHIBIT NO.   EXHIBIT
          -----------   -------
          11.1          Statement Regarding Computation of Per Share Income
          31.1          Certification  of Chief Executive  Officer  Pursuant to
                        Rule   13a-14(a)/15d-14(a),   as  Adopted  Pursuant  to
                        Section 302 of the Sarbanes-Oxley Act of 2002
          31.2          Certification  of Chief Financial  Officer  Pursuant to
                        Rule   13a-14(a)/15d-14(a),   as  Adopted  Pursuant  to
                        Section 302 of the Sarbanes-Oxley Act of 2002
          32            Certification  of Chief  Executive  Officer  and  Chief
                        Financial  Officer  Pursuant to Title 18, United States
                        Code,  Section 1350, as Adopted Pursuant to Section 906
                        of the Sarbanes-Oxley Act of 2002

                                       25


                                   SIGNATURES


In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.

                                       UNIVERSAL INSURANCE HOLDINGS, INC.

Date: November 14, 2005                /s/ Bradley I. Meier
                                       -----------------------------------------
                                       Bradley I. Meier, Chief Executive Officer


                                       /s/ James M. Lynch
                                       -----------------------------------------
                                       James M. Lynch, Chief Financial Officer



                                       26