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 June 30, ~~2017~~

2018


☐		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)


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

15 Joys Lane

Kingston, NY 12401

(Address of principal executive offices)

(845) 802-7900

(Registrant’s telephone number, including area code)

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 August ~~10, 2017~~9, 2018, there were ~~10,630,492~~10,663,599 shares of the registrant’s common stock outstanding.

KINGSTONE COMPANIES, INC.

INDEX


			PAGE

PART I — FINANCIAL INFORMATION					2
	Item 1 —	Financial Statements			2
		Condensed Consolidated Balance Sheets at June 30, ~~2017~~2018 (Unaudited) and December 31, ~~2016~~2017			2
		Condensed Consolidated Statements of Income and Comprehensive Income (Loss) for the three months and six months ended June 30, ~~2017~~2018 (Unaudited) and ~~2016~~2017 (Unaudited)			3
		Condensed Consolidated Statement of Stockholders’ Equity for the six months ended June 30, ~~2017~~2018 (Unaudited)			4
		Condensed Consolidated Statements of Cash Flows for the ~~three months and~~ six months ended June 30, ~~2017~~2018 (Unaudited) and ~~2016~~2017 (Unaudited)			5
		Notes to Condensed Consolidated Financial Statements (Unaudited)			6
	Item 2 —	Management’s Discussion and Analysis of Financial Condition and Results of Operations		34	39
	Item 3 —	Quantitative and Qualitative Disclosures About Market Risk		66	75
	Item 4 —	Controls and Procedures		66	76

PART II — OTHER INFORMATION				68	77
	Item 1 —	Legal Proceedings		68	77
	Item 1A —	Risk Factors		68	77
	Item 2 —	Unregistered Sales of Equity Securities and Use of Proceeds		68	77
	Item 3 —	Defaults Upon Senior Securities		68	77
	Item 4 —	Mine Safety Disclosures		68	77
	Item 5 —	Other Information		68	77
	Item 6 —	Exhibits		69	78
Signatures					70

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 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 statements as that term is defined in the federal securities laws. The events described in forward-looking statements contained in this Quarterly Report may not occur. Generally, these statements relate to business plans or strategies, projected or anticipated benefits or other consequences of our plans or strategies, projected or anticipated benefits from acquisitions to be made by us, or projections involving anticipated revenues, earnings or other aspects of our operating results. The words "may," "will," "expect," "believe," "anticipate," "project," "plan," "intend," "estimate," and "continue," and their opposites and similar expressions are intended to identify 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 may influence the accuracy of the statements and the projections upon which the statements are based. Factors which may affect our results include, but are not limited to, the risks and uncertainties discussed in Item 7 of our Annual Report on Form 10-K for the year ended December 31, ~~2016~~2017 under “Factors That May Affect Future Results and Financial Condition.”

Any one or more of these uncertainties, risks and other influences could materially affect our results of operations and whether 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 statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether from new information, future events or otherwise.

~~PART~~PART I. FINANCIAL INFORMATION

~~Item~~Item 1.

Financial Statements.

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
KINGSTONE COMPANIES, INC. AND SUBSIDIARIES			KINGSTONE COMPANIES, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
	June 30,	December 31,	June 30,	December 31,
	2017	2016	2018	2017
	(unaudited)		(unaudited)
Assets
Fixed-maturity securities, held-to-maturity, at amortized cost (fair value of
$5,193,772 at June 30, 2017 and $5,298,119 at December 31, 2016)	$4,895,894	$5,094,902
$5,033,545 at June 30, 2018 and $5,150,076 at December 31, 2017)			$4,870,743	$4,869,808
Fixed-maturity securities, available-for-sale, at fair value (amortized cost of
$111,374,779 at June 30, 2017 and $80,596,628 at December 31, 2016)	112,423,511	80,428,828
Equity securities, available-for-sale, at fair value (cost of $11,311,097
at June 30, 2017 and $9,709,385 at December 31, 2016)	11,772,818	9,987,686
$145,707,769 at June 30, 2018 and $119,122,106 at December 31, 2017)			142,545,533	119,988,256
Equity securities, at fair value (cost of $17,291,038 at June 30, 2018 and
$13,761,841 at December 31, 2017)			17,384,984	14,286,198
Other investments			2,120,700	-
Total investments	129,092,223	95,511,416	166,921,960	139,144,262
Cash and cash equivalents	14,357,465	12,044,520	19,387,971	48,381,633
Investment subscription receivable			-	2,000,000
Premiums receivable, net	13,126,077	11,649,398	14,337,192	13,217,698
Reinsurance receivables, net	34,543,843	32,197,765	27,892,404	28,519,130
Deferred policy acquisition costs	13,284,665	12,239,781	16,071,756	14,847,236
Intangible assets, net	1,180,000	1,350,000	840,000	1,010,000
Property and equipment, net	3,838,351	3,011,373	5,456,563	4,772,577
Deferred income taxes			429,459	-
Other assets	1,268,699	1,442,209	4,052,494	2,655,527
Total assets	$210,691,323	$169,446,462	$255,389,799	$254,548,063

Liabilities
Loss and loss adjustment expense reserves	$44,196,576	$41,736,719	$49,257,856	$48,799,622
Unearned premiums	59,034,845	54,994,375	71,139,929	65,647,663
Advance premiums	2,169,979	1,421,560	2,831,829	1,477,693
Reinsurance balances payable	2,803,939	2,146,017	4,185,624	2,563,966
Deferred ceding commission revenue	7,228,966	6,851,841	4,759,134	4,266,412
Accounts payable, accrued expenses and other liabilities	4,598,774	5,448,448	5,281,458	7,487,654
Deferred income taxes	339,840	166,949	-	600,342
Long-term debt, net			29,207,161	29,126,965
Total liabilities	120,372,919	112,765,909	166,662,991	159,970,317

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 11,600,288 shares
at June 30, 2017 and 8,896,335 at December 31, 2016; outstanding
10,622,491 shares at June 30, 2017 and 7,921,866 shares at December 31, 2016	116,002	88,963
Common stock, $.01 par value; authorized 20,000,000 shares; issued 11,685,904 shares
at June 30, 2018 and 11,618,646 at December 31, 2017; outstanding
10,661,460 shares at June 30, 2018 and 10,631,837 shares at December 31, 2017			116,859	116,186
Capital in excess of par	68,218,302	37,950,401	68,347,784	68,380,390
Accumulated other comprehensive income	996,899	72,931
Accumulated other comprehensive (loss) income			(2,496,981)	1,100,647
Retained earnings	23,031,059	20,563,720	25,471,668	27,152,822
	92,362,262	58,676,015	91,439,330	96,750,045
Treasury stock, at cost, 977,797 shares at June 30, 2017
and 974,469 shares at December 31, 2016	(2,043,858)	(1,995,462)
Treasury stock, at cost, 1,024,444 shares at June 30, 2018
and 986,809 shares at December 31, 2017			(2,712,522)	(2,172,299)
Total stockholders' equity	90,318,404	56,680,553	88,726,808	94,577,746

Total liabilities and stockholders' equity	$210,691,323	$169,446,462	$255,389,799	$254,548,063

See accompanying notes to condensed consolidated financial statements.

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income and Comprehensive Income (Loss) (Unaudited)
	For the Three Months Ended		For the Six Months Ended
	June 30,		June 30,
	2018	2017	2018	2017

Revenues
Net premiums earned	$24,104,614	$16,953,727	$46,942,231	$33,323,475
Ceding commission revenue	1,691,168	3,305,938	3,386,326	6,490,390
Net investment income	1,556,866	1,026,004	2,940,855	1,883,804
Net (losses) gains on investments	(106,733)	130,423	(629,860)	75,917
Other income	300,271	308,159	608,504	597,859
Total revenues	27,546,186	21,724,251	53,248,056	42,371,445

Expenses
Loss and loss adjustment expenses	11,176,085	7,454,922	28,442,415	15,747,918
Commission expense	6,017,189	5,101,566	11,817,137	9,990,544
Other underwriting expenses	5,075,986	4,199,616	10,107,489	8,412,033
Other operating expenses	843,816	906,690	1,090,674	1,662,494
Depreciation and amortization	424,161	326,174	833,592	644,872
Interest expense	451,962	-	908,507	-
Total expenses	23,989,199	17,988,968	53,199,814	36,457,861

Income from operations before taxes	3,556,987	3,735,283	48,242	5,913,584
Income tax expense	799,690	1,224,891	8,879	1,932,612
Net income	2,757,297	2,510,392	39,363	3,980,972

Other comprehensive (loss) income, net of tax
Gross change in unrealized (losses) gains
on available-for-sale-securities	(1,475,767)	951,047	(4,349,246)	1,475,869

Reclassification adjustment for (losses) gains
included in net income	76,126	(130,423)	319,899	(75,917)
Net change in unrealized (losses) gains	(1,399,641)	820,624	(4,029,347)	1,399,952
Income tax benefit (expense) related to items
of other comprehensive (loss) income	293,723	(279,012)	845,961	(475,984)
Other comprehensive (loss) income, net of tax	(1,105,918)	541,612	(3,183,386)	923,968

Comprehensive income (loss)	$1,651,379	$3,052,004	$(3,144,023)	$4,904,940

Earnings per common share:
Basic	$0.26	$0.24	$0.00	$0.39
Diluted	$0.25	$0.23	$0.00	$0.39

Weighted average common shares outstanding
Basic	10,664,806	10,622,496	10,667,385	10,145,772
Diluted	10,820,322	10,822,577	10,828,020	10,337,213

Dividends declared and paid per common share	$0.1000	$0.0800	$0.2000	$0.1425

See accompanying notes to condensed consolidated financial statements.

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statement of Stockholders' Equity (Unaudited)
Six months ended June 30, 2018


						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, 2018, as reported	-	$-	11,618,646	$116,186	$68,380,390	$1,100,647	$27,152,822	986,809	$(2,172,299)	$94,577,746
Cumulative effect of adoption of updated
accounting guidance for equity
financial instruments at January 1, 2018	-	-	-	-	-	(414,242)	414,242	-	-	-
Balance, January 1, 2018, as adjusted	-	-	11,618,646	116,186	68,380,390	686,405	27,567,064	986,809	(2,172,299)	94,577,746
Stock-based compensation	-	-	-	-	284,477	-	-	-	-	284,477
Shares deducted from exercise of stock
options for payment of withholding taxes	-	-	(15,750)	(158)	(341,612)	-	-	-	-	(341,770)
Vesting of restricted stock awards	-	-	10,886	109	(109)	-	-	-	-	-
Shares deducted from restricted stock
awards for payment of withholding taxes	-	-	(1,154)	(14)	(21,509)	-	-	-	-	(21,523)
Exercise of stock options	-	-	73,276	736	46,147	-	-	-	-	46,883
Acquisition of treasury stock	-	-	-	-	-	-	-	37,635	(540,223)	(540,223)
Dividends	-	-	-	-	-	-	(2,134,759)	-	-	(2,134,759)
Net income	-	-	-	-	-	-	39,363	-	-	39,363
Change in unrealized losses on available-
for-sale securities, net of tax	-	-	-	-	-	(3,183,386)	-	-	-	(3,183,386)
Balance, June 30, 2018	-	$-	11,685,904	$116,859	$68,347,784	$(2,496,981)	$25,471,668	1,024,444	$(2,712,522)	$88,726,808

See accompanying notes to condensed consolidated financial statements.

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)
Six months ended June 30,	2018	2017

Cash flows from operating activities:
Net income	$39,363	$3,980,972
Adjustments to reconcile net income to net cash flows provided by operating activities:
Net losses (gains) on investments	629,860	(75,917)
Depreciation and amortization	833,592	644,872
Amortization of bond premium, net	174,110	258,269
Amortization of discount and issuance costs on long-term debt	80,196	-
Stock-based compensation	284,477	127,768
Deferred income tax benefit	(183,840)	(303,093)
(Increase) decrease in operating assets:
Premiums receivable, net	(1,119,494)	(1,476,679)
Reinsurance receivables, net	626,726	(2,346,078)
Deferred policy acquisition costs	(1,224,520)	(1,044,884)
Other assets	(1,400,192)	173,510
Increase (decrease) in operating liabilities:
Loss and loss adjustment expense reserves	458,234	2,459,857
Unearned premiums	5,492,266	4,040,470
Advance premiums	1,354,136	748,419
Reinsurance balances payable	1,621,658	657,922
Deferred ceding commission revenue	492,722	377,125
Accounts payable, accrued expenses and other liabilities	(2,206,196)	(849,674)
Net cash flows provided by operating activities	5,953,098	7,372,859

Cash flows from investing activities:
Purchase - fixed-maturity securities available-for-sale	(42,305,529)	(36,818,402)
Purchase - equity securities	(8,221,931)	(2,275,929)
Sale and redemption - fixed-maturity securities held-to-maturity	-	200,000
Sale or maturity - fixed-maturity securities available-for-sale	15,172,845	5,732,151
Sale - equity securities available-for-sale	4,746,825	798,973
Acquisition of fixed assets	(1,347,578)	(1,301,850)
Net cash flows used in investing activities	(31,955,368)	(33,665,057)

Cash flows from financing activities:
Net proceeds from issuance of common stock	-	30,136,699
Proceeds from exercise of stock options	46,883	39,361
Withholding taxes paid on net exercise of stock options	(341,770)	-
Withholding taxes paid on vested retricted stock awards	(21,523)	(8,888)
Purchase of treasury stock	(540,223)	(48,396)
Dividends paid	(2,134,759)	(1,513,633)
Net cash flows (used in) provided by financing activities	(2,991,392)	28,605,143

(Decrease) increase in cash and cash equivalents	$(28,993,662)	$2,312,945
Cash and cash equivalents, beginning of period	48,381,633	12,044,520
Cash and cash equivalents, end of period	$19,387,971	$14,357,465

Supplemental disclosures of cash flow information:
Cash paid for income taxes	$801,000	$1,762,000
Cash paid for interest	$875,417	$-

See accompanying notes to condensed consolidated financial statements.

~~KINGSTONE~~KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Income and Comprehensive Income (Unaudited)

For the Three Months Ended

For the Six Months Ended

June 30,

June 30,

2017

2016

2017

2016

Revenues

Net premiums earned
$16,953,727
$15,010,875
$33,323,475
$29,542,550
Ceding commission revenue
  3,305,938
  2,569,025
  6,490,390
  5,339,362
Net investment income
  1,026,004
  764,070
  1,883,804
  1,577,127
Net realized gains on investments
  130,423
  283,432
  75,917
  363,868
Other income
  308,159
  284,508
  597,859
  533,855
Total revenues
  21,724,251
  18,911,910
  42,371,445
  37,356,762





Expenses




Loss and loss adjustment expenses
  7,454,922
  5,786,836
  15,747,918
  15,270,691
Commission expense
  5,101,566
  4,526,208
  9,990,544
  8,796,274
Other underwriting expenses
  4,199,616
  3,596,134
  8,412,033
  6,942,575
Other operating expenses
  906,690
  432,696
  1,662,494
  761,935
Depreciation and amortization
  326,174
  289,173
  644,872
  573,001
Total expenses
  17,988,968
  14,631,047
  36,457,861
  32,344,476





Income from operations before taxes
  3,735,283
  4,280,863
  5,913,584
  5,012,286
Income tax expense
  1,224,891
  1,438,602
  1,932,612
  1,628,993
Net income
  2,510,392
  2,842,261
  3,980,972
  3,383,293





Other comprehensive income, net of tax




Gross change in unrealized gains




on available-for-sale-securities
  951,047
  873,850
  1,475,869
  2,357,914





Reclassification adjustment for gains




included in net income
  (130,423)
  (283,432)
  (75,917)
  (363,868)
Net change in unrealized gains
  820,624
  590,418
  1,399,952
  1,994,046
Income tax expense related to items




of other comprehensive income
  (279,012)
  (200,742)
  (475,984)
  (677,976)
Other comprehensive income, net of tax
  541,612
  389,676
  923,968
  1,316,070





Comprehensive income
$3,052,004
$3,231,937
$4,904,940
$4,699,363





Earnings per common share:




Basic
$0.24
$0.36
$0.39
$0.45
Diluted
$0.23
$0.36
$0.39
$0.44





Weighted average common shares outstanding




Basic
  10,622,496
  7,794,347
  10,145,772
  7,558,366
Diluted
  10,822,577
  7,853,284
  10,337,213
  7,607,231





Dividends declared and paid per common share
$0.0800
$0.0625
$0.1425
$0.1250

~~See accompanying notes to condensed consolidated financial statements.~~

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES


Condensed Consolidated Statement of Stockholders' Equity (Unaudited)

Six months ended June 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
  -
  -
  -
  -
  127,768
  -
  -
  -
  -
  127,768
Vesting of restricted stock awards
  -
  -
  5,621
  56
  (56)
  -
  -
  -
  -
  -
Shares deducted from restricted stock










awards for payment of withholding taxes


  (584)
  (6)
  (8,882)




  (8,888)
Exercise of stock options
  -
  -
  6,416
  64
  39,297
  -
  -
  -
  -
  39,361
Acquisition of treasury stock
  -
  -
  -
  -
  -
  -
  -
  3,328
  (48,396)
  (48,396)
Dividends
  -
  -
  -
  -
  -
  -
  (1,513,633)
  -
  -
  (1,513,633)
Net income
  -
  -
  -
  -
  -
  -
  3,980,972
  -
  -
  3,980,972
Change in unrealized gains on available-










for-sale securities, net of tax
  -
  -
  -
  -
  -
  923,968
  -
  -
  -
  923,968
Balance, June 30, 2017
  -
$-
  11,600,288
$116,002
$68,218,302
$996,899
$23,031,059
  977,797
$(2,043,858)
$90,318,404

~~See accompanying notes to condensed consolidated financial statements.~~

KINGSTONE COMPANIES, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)

Six months ended June 30,

2017

2016

Cash flows from operating activities:

Net income
$3,980,972
$3,383,293
Adjustments to reconcile net income to net cash flows provided by operating activities:


Net realized gains on sale of investments
  (75,917)
  (363,868)
Depreciation and amortization
  644,872
  573,001
Amortization of bond premium, net
  258,269
  167,488
Stock-based compensation
  127,768
  66,326
Deferred income tax expense
  (303,093)
  (125,559)
(Increase) decrease in operating assets:


Premiums receivable, net
  (1,476,679)
  (628,529)
Reinsurance receivables, net
  (2,346,078)
  (4,084,209)
Deferred policy acquisition costs
  (1,044,884)
  (712,750)
Other assets
  173,510
  (196,719)
Increase (decrease) in operating liabilities:


Loss and loss adjustment expense reserves
  2,459,857
  4,458,724
Unearned premiums
  4,040,470
  2,570,009
Advance premiums
  748,419
  589,746
Reinsurance balances payable
  657,922
  2,216,854
Deferred ceding commission revenue
  377,125
  227,921
Accounts payable, accrued expenses and other liabilities
  (849,674)
  (329,177)
Net cash flows provided by operating activities
  7,372,859
  7,812,551



Cash flows from investing activities:


Purchase - fixed-maturity securities available-for-sale
  (36,818,402)
  (23,339,058)
Purchase - equity securities available-for-sale
  (2,275,929)
  (5,585,777)
Redemption - fixed-maturity securities held-to-maturity
  200,000
  -
Sale or maturity - fixed-maturity securities available-for-sale
  5,732,151
  14,314,798
Sale - equity securities available-for-sale
  798,973
  4,212,336
Acquisition of fixed assets
  (1,301,850)
  (326,575)
Other investing activities
  -
  250,448
Net cash flows used in investing activities
  (33,665,057)
  (10,473,828)



Cash flows from financing activities:


Net proceeds from issuance of common stock
  30,136,699
  4,813,574
Proceeds from exercise of stock options
  39,361
  -
Purchase of treasury stock
  (48,396)
  (113,267)
Withholding taxes paid on vested retricted stock awards
  (8,888)
  -
Dividends paid
  (1,513,633)
  (952,128)
Net cash flows provided by financing activities
  28,605,143
  3,748,179



Increase in cash and cash equivalents
$2,312,945
$1,086,902
Cash and cash equivalents, beginning of period
  12,044,520
  13,551,372
Cash and cash equivalents, end of period
$14,357,465
$14,638,274



Supplemental disclosures of cash flow information:


Cash paid for income taxes
$1,762,000

$1,747,466

~~See accompanying notes to condensed consolidated financial statements.~~

~~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 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, New Hampshire and Texas. KICO is currently offering its property and casualty insurance products in New York, New Jersey, Rhode Island, Massachusetts and ~~Pennsylvania; although~~Pennsylvania. Although New Jersey, isRhode Island and Massachusetts are now a growing expansion ~~market~~markets for the Company, ~~KICO currently writes substantially all~~94.1% and 95.4% of ~~its business in~~KICO’s direct written premiums for the three months and six months ended June 30, 2018, respectively, came from the New ~~York.~~York policies.

The accompanying unaudited condensed consolidated financial statements ~~included in this report~~ have been prepared in accordance with 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~~10 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 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~~2017 and notes thereto included in the Company’s Annual Report on Form 10-K filed with the SEC on March ~~16, 2017.~~15, 2018. 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 of the Company’s financial position and results of operations. The results of operations for the six months ended June 30, ~~2017~~2018 may not be indicative of the results that may be expected for the year ending December 31, ~~2017.~~2018.

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 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.

Principles of Consolidation

The consolidated financial statements consist of Kingstone and its wholly owned subsidiaries: 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. All significant inter-company account balances and transactions have been eliminated in consolidation.

Accounting Changes

In May ~~2015,~~2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2015-09, Financial Services – Insurance (Topic 944): Disclosures About Short-Duration Contracts. The updated 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 underwrite and anticipate costs associated with insurance claims. The disclosures include information about incurred and paid claims development by accident year, on a net basis after reinsurance, for the number of years claims incurred that typically remain outstanding, not to exceed ten years. Each period presented in the disclosure about claims development that precedes 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 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 became effective for annual periods beginning after December 15, 2015, and 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 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 resulted in lowering the Company’s effective tax rate for the interim period by 0.1%.

~~Accounting Pronouncements~~

~~In May 2014, FASB issued ASU~~ 2014-09 – Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”). ~~The standard excludes from its scope the accounting for insurance contracts, financial instruments, and certain other agreements that are governed under other GAAP guidance.~~ The core principle of the new guidance is that 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, including interim periods within that reporting period. ~~Early adoption is permitted for annual reporting periods beginning after December 15, 2016.~~ The Company ~~will apply~~adopted ASU 2014-09 effective January 1, 2018. The standard excludes from its scope the ~~guidance using a modified retrospective approach. The Company does~~accounting for insurance contracts, financial instruments, and certain other agreements that are governed under other GAAP guidance. Accordingly, the adoption of ASU 2014-09, as amended, did not ~~expect these amendments to~~ have a material ~~effect~~impact on ~~its~~the Company’s condensed consolidated financial statements.

In January 2016, the FASB issued ASU 2016-01 – Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial ~~Liabilities.~~Liabilities (“ASU 2016-01”). Effective January 1, 2018, the Company has adopted the provisions of ASU 2016-01. 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~~including limited partnership interests, except those accounted for under the equity method of accounting, ~~or those~~ that ~~result in consolidation of the investee)~~have readily determinable fair value to be measured at fair value with any changes in fair value recognized in net income. Equity securities that do not have readily determinable fair values may be measured at estimated fair value or cost less impairment, if any, adjusted for subsequent observable price changes, with changes in the carrying value recognized in net income. A qualitative assessment for impairment is required for equity investments without readily determinable fair values. The updated guidance isalso eliminates the requirement to disclose the method and significant assumptions used to estimate the fair value of financial instruments measured at amortized cost on the balance sheet. The adoption of this guidance resulted in the recognition of approximately $414,000 of net after-tax unrealized gains on equity investments as a cumulative effect adjustment that increased retained earnings as of January 1, 2018 and decreased accumulated other comprehensive income (“AOCI”) by the same amount. The Company elected to report changes in the fair value of equity investments in net losses on investments in the condensed consolidated statements of income and comprehensive income (loss). At December 31, 2017, equity investments were classified as available-for-sale on the Company's balance sheet. However, upon adoption, the updated guidance eliminated the available-for-sale balance sheet classification for equity investments. Furthermore, the three months and six months ended June 30, 2018 net loss on investments of approximately $107,000 and $630,000, respectively, in the condensed consolidated statements of income and comprehensive income (loss) included approximately $30,000 and $310,000, respectively, from the fair value change of equity securities.

In August 2016, FASB issued ASU 2016-15 – Statement of Cash Flows (Topic 320): Classification of Certain Cash Receipts and Cash Payments (“ASU 2016-15”). 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. The effective date of ASU 2016-15 was for ~~fiscal years~~interim and annual reporting periods beginning after December 15, ~~2017, including interim periods within those fiscal years.~~2017. The Company ~~is currently evaluating~~adopted this ASU effective January 1, 2018 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 May 2017, the FASB issued ASU 2017-09, Compensation - Stock Compensation (Topic 718): Scope of Modification Accounting (“ASU 2017-09”). ASU 2017-09 clarifies when to account for a change to the terms or conditions of a share-based payment award as a modification. Under the new guidance, modification accounting is required only if the fair value, the vesting conditions, or the classification of the award (as equity or liability) changes as a result of the change in terms or conditions. The amendment should be applied on a prospective basis. The effective date of ASU 2017-09 was for interim and annual reporting periods, beginning after December 15, 2017. The Company adopted this ASU effective January 1, 2018 and it did not have a material impact on the Company’s condensed consolidated financial statements.

In February 2018, the FASB issued ASU 2018-02 - Income Statement – Reporting Comprehensive Income (Topic 220) – Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income (“ASU 2018-02”). The deferred income tax liability for unrealized gains on available-for-sale securities that were re-measured due to the reduction in corporate income tax rates under the Tax Cuts and Jobs Act of 2017 (the “Act”) resulted in a stranded tax effect within AOCI. This is due to the effect of the tax rate change being recorded through continuing operations as required under Accounting Standards Codification 740 (“ASC 740”). The revised ASU allows for the reclassification of the stranded tax effects as a result of the Act from AOCI to retained earnings and requires certain other disclosures. Effective December 31, 2017, the Company chose to early adopt the provisions of ASU 2018-02 and recorded a one-time reclassification of $182,912 from AOCI to retained earnings for the stranded tax effects resulting from the newly enacted corporate tax rate. The amount of the reclassification was the difference between the historical corporate tax rate and the newly enacted 21% corporate tax rate.

Accounting Pronouncements

In February 2016, FASB issued ASU 2016-02 – Leases (Topic 842) (“ASU 2016-02”). 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~~does not expect the adoption of ASU 2016-02 ~~will~~to have a significant impact on its consolidated results of operations, financial position or cash flows.

In June 2016, 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 on January 1, 2020. The Company is currently evaluating the effect the updated guidance will have on its 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.

Note 3 - Investments

~~Available-for-Sale~~Fixed-Maturity Securities

The amortized cost, ~~and~~ fair value, and unrealized gains and losses of investments in ~~available-for-sale~~ fixed-maturity securities ~~and equity securities~~classified as available-for-sale as of June 30, ~~2017~~2018 and December 31, ~~2016~~2017 are summarized as follows:

	June 30, 2017						June 30, 2018
						Net						Net
	Cost or	Gross	Gross Unrealized Losses			Unrealized	Cost or	Gross	Gross Unrealized Losses			Unrealized
	Amortized	Unrealized	Less than 12	More than 12	Fair	Gains/	Amortized	Unrealized	Less than 12	More than 12	Fair	Gains/
Category	Cost	Gains	Months		Value	(Losses)
Category							Cost	Gains	Months		Value	(Losses)

Fixed-Maturity Securities:							Fixed-Maturity Securities:
U.S. Treasury securities and							U.S. Treasury securities and
obligations of U.S. government							obligations of U.S. government
corporations and agencies							$8,207,870	$9,970	$(40,264)	$-	$8,177,576	$(30,294)

Political subdivisions of States,							Political subdivisions of States,
Territories and Possessions	$12,080,402	$269,275	$(40,955)	$(23,057)	$12,285,665	$205,263	6,575,843	39,481	(55,324)	(28,074)	6,531,926	(43,917)

Corporate and other bonds							Corporate and other bonds
Industrial and miscellaneous	77,041,418	1,202,532	(371,550)	(5,946)	77,866,454	825,036	107,013,925	111,659	(2,617,680)	(377,166)	104,130,738	(2,883,187)

Residential mortgage and other							Residential mortgage and other
asset backed securities	22,252,959	233,063	(190,684)	(23,946)	22,271,392	18,433
Total fixed-maturity securities	111,374,779	1,704,870	(603,189)	(52,949)	112,423,511	1,048,732

Equity Securities:
Preferred stocks	6,512,399	59,812	(77,538)	(88,073)	6,406,600	(105,799)
Common stocks	4,798,698	656,319	(10,131)	(78,668)	5,366,218	567,520
Total equity securities	11,311,097	716,131	(87,669)	(166,741)	11,772,818	461,721

asset backed securities (1)							23,910,131	306,272	(159,886)	(351,224)	23,705,293	(204,838)
Total	$122,685,876	$2,421,001	$(690,858)	$(219,690)	$124,196,329	$1,510,453	$145,707,769	$467,382	$(2,873,154)	$(756,464)	$142,545,533	$(3,162,236)

(1)

In 2017, 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 FHBLNY credit line. As of June 30, 2018, the fair value of the eligible investments was approximately $6,083,000. KICO will retain all rights regarding all securities if pledged as collateral. As of June 30, 2018, there was no outstanding balance on the credit line.

	December 31, 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:
U.S. Treasury securities and
obligations of U.S. government
corporations and agencies	$-	$-	$-	$-	$-	$-

Political subdivisions of States,
Territories and Possessions	11,096,122	250,135	(30,814)	-	11,315,443	219,321

Corporate and other bonds
Industrial and miscellaneous	87,562,631	1,189,207	(269,857)	(340,516)	88,141,465	578,834

Residential mortgage and other
asset backed securities (1)	20,463,353	305,499	(48,482)	(189,022)	20,531,348	67,995
Total	$119,122,106	$1,744,841	$(349,153)	$(529,538)	$119,988,256	$866,150

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
  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

(1)

In 2017, KICO placed certain residential mortgage backed securities as eligible collateral in a designated custodian account related to its membership in the FHLBNY (see Note 7). The eligible collateral would be pledged to FHLBNY if KICO draws an advance from the FHBLNY credit line. As of December 31, 2017, the fair value of the eligible investments was approximately $6,703,000. KICO will retain all rights regarding all securities if pledged as collateral. As of December 31, 2017, there was no outstanding balance on the credit line.

A summary of the amortized cost and fair value of the Company’s investments in available-for-sale fixed-maturity securities by contractual maturity as of June 30, ~~2017~~2018 and December 31, ~~2016~~2017 is shown below:

	June 30, 2017		December 31, 2016		June 30, 2018		December 31, 2017
	Amortized		Amortized		Amortized		Amortized
Remaining Time to Maturity	Cost	Fair Value	Cost	Fair Value
Remaining Time to Maturity					Cost	Fair Value	Cost	Fair Value

Less than one year	$2,377,970	$2,391,524	$1,752,501	$1,765,795	$1,203,463	$1,200,051	$2,585,479	$2,595,938
One to five years	31,548,682	32,100,717	29,541,568	29,913,308	38,902,149	38,568,541	31,716,345	32,065,197
Five to ten years	50,427,456	50,883,126	30,487,775	30,211,974	78,718,637	76,286,658	62,702,945	63,129,543
More than 10 years	4,767,712	4,776,752	-		2,973,389	2,784,990	1,653,984	1,666,230
Residential mortgage and other asset backed securities	22,252,959	22,271,392	18,814,784	18,537,751	23,910,131	23,705,293	20,463,353	20,531,348
Total	$111,374,779	$112,423,511	$80,596,628	$80,428,828	$145,707,769	$142,545,533	$119,122,106	$119,988,256

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

Effective January 1, 2018, the Company adopted ASU 2016-01, which resulted in changes in the fair value of equity securities held at June 30, 2018 being reported in net income instead of being reported in comprehensive income (loss). See Note 2, Accounting Policies, for additional discussion. The cost, fair value, and unrealized gains and losses of investments in equity securities as of June 30, 2018 and December 31, 2017 are as follows:

	June 30, 2018
						Net
		Gross	Gross Unrealized Losses			Unrealized
		Unrealized	Less than 12	More than 12	Fair	Gains/
Category	Cost	Gains	Months	Months	Value	(Losses)

Equity Securities:
Preferred stocks	$6,792,075	$25,774	$(43,333)	$(114,138)	$6,660,378	$(131,697)
Common stocks and exchange
traded mutual funds	10,498,963	662,490	(436,847)	-	10,724,606	225,643
Total	$17,291,038	$688,264	$(480,180)	$(114,138)	$17,384,984	$93,946

	December 31, 2017
						Net
		Gross	Gross Unrealized Losses			Unrealized
		Unrealized	Less than 12	More than 12	Fair	Gains/
Category	Cost	Gains	Months	Months	Value	(Losses)

Equity Securities:
Preferred stocks	$7,081,099	$60,867	$(20,313)	$(120,712)	$7,000,941	$(80,158)
Common stocks and exchange
traded mutual funds	6,680,742	841,250	(222,205)	(14,530)	7,285,257	604,515
Total	$13,761,841	$902,117	$(242,518)	$(135,242)	$14,286,198	$524,357

Other Investments

The cost, fair value, and unrealized gains and losses of the Company’s other investments as of June 30, 2018 and December 31, 2017 are as follows:

	June 30, 2018			December 31, 2017

		Fair	Unrealized		Fair	Unrealized
Category	Cost	Value	Gain	Cost	Value	Gain

Other Investments:
Hedge fund	$2,000,000	$2,120,700	$120,700	$-	$-	$-
Total	$2,000,000	$2,120,700	$120,700	$-	$-	$-

Held-to-Maturity Securities

The amortized cost, ~~and~~ fair value, and unrealized gains and losses of investments in held-to-maturity fixed-maturity securities as of June 30, ~~2017~~2018 and December 31, ~~2016~~2017 are summarized as follows:

	June 30, 2017						June 30, 2018
											��	Net
	Cost or	Gross	Gross Unrealized Losses			Net	Cost or	Gross	Gross Unrealized Losses			Unrealized
	Amortized	Unrealized	Less than 12	More than 12	Fair	Unrealized	Amortized	Unrealized	Less than 12	More than 12	Fair	Gains/
Category	Cost	Gains	Months		Value	Gains	Cost	Gains	Months		Value	(Losses)


Held-to-Maturity Securities:
U.S. Treasury securities	$606,446	$147,593	$-		$754,039	$147,593	$729,486	$147,553	$(5,934)	$-	$871,105	$141,619

Political subdivisions of States,
Territories and Possessions	1,149,077	55,703	(2,500)	-	1,202,280	53,203	998,898	32,522	-		1,031,420	32,522

Corporate and other bonds
Industrial and miscellaneous	3,140,371	117,338	(5,025)	(15,231)	3,237,453	97,082	3,142,359	33,076	(38,765)	(5,650)	3,131,020	(11,339)

Total	$4,895,894	$320,634	$(7,525)	$(15,231)	$5,193,772	$297,878	$4,870,743	$213,151	$(44,699)	$(5,650)	$5,033,545	$162,802

	December 31, 2016						December 31, 2017
												Net
	Cost or	Gross	Gross Unrealized Losses			Net	Cost or	Gross	Gross Unrealized Losses			Unrealized
	Amortized	Unrealized	Less than 12	More than 12	Fair	Unrealized	Amortized	Unrealized	Less than 12	More than 12	Fair	Gains/
Category	Cost	Gains	Months		Value	Gains
Category							Cost	Gains	Months		Value	(Losses)


Held-to-Maturity Securities:							Held-to-Maturity Securities:
U.S. Treasury securities	$606,427	$147,612	$-		$754,039	$147,612	$729,466	$147,573	$(1,729)	$-	$875,310	$145,844

Political subdivisions of States,							Political subdivisions of States,
Territories and Possessions	1,349,916	37,321	-		1,387,237	37,321	998,984	50,366	-		1,049,350	50,366

Corporate and other bonds							Corporate and other bonds
Industrial and miscellaneous	3,138,559	72,784	(7,619)	(46,881)	3,156,843	18,284	3,141,358	90,358	-	(6,300)	3,225,416	84,058

Total	$5,094,902	$257,717	$(7,619)	$(46,881)	$5,298,119	$203,217	$4,869,808	$288,297	$(1,729)	$(6,300)	$5,150,076	$280,268

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 fair value of the Company’s investments in held-to-maturity securities by contractual maturity as of June 30, ~~2017~~2018 and December 31, ~~2016~~2017 is shown below:

	June 30, 2017		December 31, 2016		June 30, 2018		December 31, 2017
	Amortized		Amortized		Amortized		Amortized
Remaining Time to Maturity	Cost	Fair Value	Cost	Fair Value
Remaining Time to Maturity					Cost	Fair Value	Cost	Fair Value

Less than one year	$-				$-
One to five years	1,300,771	1,327,098	650,000	642,455	3,398,823	3,398,780	2,546,459	2,601,898
Five to ten years	2,988,677	3,112,635	3,838,475	3,901,625	865,434	880,726	1,716,884	1,794,139
More than 10 years	606,446	754,039	606,427	754,039	606,486	754,039	606,466	754,039
Total	$4,895,894	$5,193,772	$5,094,902	$5,298,119	$4,870,743	$5,033,545	$4,869,808	$5,150,076

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

Investment Income

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

	Three months ended		Six months ended		Three months ended		Six months ended
	June 30,				June 30,
	2017	2016	2017	2016	2018	2017	2018	2017

Income:
Fixed-maturity securities	$935,543	$685,776	$1,680,996	$1,350,252	$1,361,506	$935,543	$2,511,799	$1,680,996
Equity securities	128,501	104,652	264,986	280,603	194,091	128,501	394,588	264,986
Cash and cash equivalents	2,505	2,732	8,674	9,178	42,582	2,505	115,841	8,674
Total	1,066,549	793,160	1,954,656	1,640,033	1,598,179	1,066,549	3,022,228	1,954,656
Expenses:
Investment expenses	40,545	29,090	70,852	62,906	41,313	40,545	81,373	70,852
Net investment income	$1,026,004	$764,070	$1,883,804	$1,577,127	$1,556,866	$1,026,004	$2,940,855	$1,883,804

Proceeds from the redemption of fixed-maturity securities held-to-maturity were ~~$200,000~~$-0- and ~~$-0-~~$200,000 for the six months ended June 30, ~~2017~~2018 and ~~2016,~~2017, respectively.

Proceeds from the sale and maturity of fixed-maturity securities available-for-sale were ~~$5,732,151~~$15,172,845 and ~~$14,314,798~~$5,732,151 for the six months ended June 30, ~~2017~~2018 and ~~2016,~~2017, respectively.

Proceeds from the sale of equity securities ~~available-for-sale~~ were ~~$798,973~~$4,746,825 and ~~$4,212,336~~$798,973 for the six months ended June 30, ~~2017~~2018 and ~~2016,~~2017, respectively.

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

	Three months ended		Six months ended		Three months ended		Six months ended
	June 30,				June 30,
	2017	2016	2017	2016	2018	2017	2018	2017
Realized (Losses) Gains

Fixed-maturity securities:
Gross realized gains	$48,595	$205,476	$61,718	$311,893	$10,694	$48,595	$112,212	$61,718
Gross realized losses (1)	(74,437)	(65,428)	(110,557)	(170,971)	(149,859)	(74,437)	(483,227)	(110,557)
	(25,842)	140,048	(48,839)	140,922	(139,165)	(25,842)	(371,015)	(48,839)

Equity securities:
Gross realized gains	156,265	232,929	156,265	315,617	90,427	156,265	315,250	156,265
Gross realized losses	-	(19,634)	(31,509)	(22,760)	(27,638)	-	(264,384)	(31,509)
	156,265	213,295	124,756	292,857	62,789	156,265	50,866	124,756

Other-than-temporary impairment losses:
Fixed-maturity securities	-	(69,911)	-	(69,911)
Net realized (losses) gains					(76,376)	130,423	(320,149)	75,917

Net realized gains	$130,423	$283,432	$75,917	$363,868
Unrealized (Losses) Gains

Equity securities:
Gross gains					-
Gross losses					(123,197)	-	(430,411)	-
					(123,197)	-	(430,411)	-

Other investments:
Gross gains					92,840	-	120,700	-
Gross losses					-
					92,840	-	120,700	-

Net unrealized losses					(30,357)	-	(309,711)	-

Net (losses) gains on investments					$(106,733)	$130,423	$(629,860)	$75,917

(1)

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

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~~(and reviewed the equity securities portfolios prior to January 1, 2018) to evaluate the necessity of recording impairment losses for other-than-temporary declines in the 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 (loss) income. 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 securities, the amount of OTTI recorded in ~~other~~ comprehensive (loss) income for the noncredit portion of a previous OTTI is amortized prospectively over the remaining life of the security on the basis of timing of future estimated cash flows of the security.

OTTI losses are recorded in the condensed consolidated statements of income 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 June 30, ~~2017~~2018 and December 31, ~~2016,~~2017, there were 159 and 75 ~~and 85~~fixed-maturity securities ~~respectively,~~ that accounted for the gross unrealized ~~loss. As of June 30,~~loss, respectively. In December 2017, the ~~Company’s~~Company disposed of one of its held-to-maturity debt securities ~~included an investment~~that was previously recorded in ~~one~~OTTI, a 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 aits 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 quarter ended September 30, 2017. The total of the two OTTI write-downs of this investment through December 31, 2017 was $119,911. 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 in 2017, and other investments for the six months ended June 30, ~~2017~~2018 and ~~2016.~~2017. 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 the investment for a period of time sufficient to allow for an anticipated recovery of 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 June 30, ~~2017 and December 31, 2016~~2018 as follows:

	June 30, 2017								June 30, 2018
	Less than 12 months			12 months or more			Total		Less than 12 months			12 months or more			Total
			No. of			No. of	Aggregate				No. of			No. of	Aggregate
	Fair	Unrealized	Positions	Fair	Unrealized	Positions	Fair	Unrealized	Fair	Unrealized	Positions	Fair	Unrealized	Positions	Fair	Unrealized
Category	Value	Losses	Held	Value	Losses	Held	Value	Losses
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									$4,927,910	$(40,264)	3	$-		-	$4,927,910	$(40,264)

Political subdivisions of
States, Territories and
Possessions	$4,767,571	$(40,9554)	8	$307,632	$(23,057)	1	$5,075,203	$(64,012)	3,524,361	(55,324)	7	616,383	(28,074)	1	3,524,361	(83,398)

Corporate and other
bonds industrial and
miscellaneous	16,347,328	(371,550)	30	240,000	(5,946)	1	16,587,328	(377,496)	85,149,695	(2,617,680)	107	6,491,755	(377,166)	13	85,149,695	(2,994,846)

Residential mortgage and other
asset backed securities	15,639,089	(190,684)	20	168,088	(23,946)	3	15,807,177	(214,630)	11,139,070	(159,886)	13	9,439,267	(351,224)	15	11,139,070	(511,110)

Total fixed-maturity
securities	$36,753,988	$(603,189)	58	$715,720	$(52,949)	5	$37,469,708	$(656,138)	$104,741,036	$(2,873,154)	130	$16,547,405	$(756,464)	29	$104,741,036	$(3,629,618)

Equity Securities:
Preferred stocks	$3,033,150	$(77,538)	7	$1,158,400	$(88,073)	2	$4,191,550	$(165,611)
Common stocks	725,031	(10,131)	2	279,750	(78,668)	1	1,004,781	(88,799)

Total equity securities	$3,758,181	$(87,669)	9	$1,438,150	$(166,741)	3	$5,196,331	$(254,410)

Total	$40,512,169	$(690,858)	67	$2,153,870	$(219,690)	8	$42,666,039	$(910,548)

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
  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)
The Company held available-for-sale securities with unrealized losses representing declines that were considered temporary at December 31, 2017 as follows:

	December 31, 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	$1,549,839	$(30,814)	4	$-	$-	-	$1,549,839	$(30,814)

Corporate and other
bonds industrial and
miscellaneous	15,036,462	(269,857)	20	9,113,924	(340,516)	17	24,150,386	(610,373)

Residential mortgage and other
asset backed securities	6,956,371	(48,482)	6	7,867,572	(189,022)	15	14,823,943	(237,504)

Total fixed-maturity
securities	$23,542,672	$(349,153)	30	$16,981,496	$(529,538)	32	$40,524,168	$(878,691)

Equity Securities:
Preferred stocks	$1,605,217	$(20,313)	5	$1,776,675	$(120,712)	3	$3,381,892	$(141,025)
Common stocks and
exchange traded mutual funds	1,446,375	(222,205)	4	124,900	(14,530)	1	1,571,275	(236,735)

Total equity securities	$3,051,592	$(242,518)	9	$1,901,575	$(135,242)	4	$4,953,167	$(377,760)

Total	$26,594,264	$(591,671)	39	$18,883,071	$(664,780)	36	$45,477,335	$(1,256,451)

Note 4 - Fair Value Measurements

Fair value is the price that would be received upon sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The valuation technique used by the Company to fair value its financial instruments is the market approach, which uses prices and other relevant information generated by market transactions involving identical or comparable assets.

The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure the assets or liabilities fall within different levels of the hierarchy, the classification is based on the lowest level input that is significant to the fair value measurement of the asset or liability. Classification 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~~such as the NASDAQ Global Select ~~Market),~~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 availability of observable inputs varies and is affected by a wide variety of factors. When the valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires significantly more judgment. The degree of judgment exercised by management in determining fair value is greatest for investments categorized as Level 3. For investments in this category, the Company considers prices and inputs that are current as of the measurement date. In periods of market dislocation, as characterized by current market conditions, the ability to observe prices and inputs may be reduced for many instruments. This condition could cause a security to be reclassified between levels.

The following table presents information about the Company’s investments that are ~~allocated among pricing input levels~~measured at fair value on a recurring basis at June 30, ~~2017~~2018 and December 31, ~~2016 as follows:~~2017 indicating the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

	June 30, 2017				June 30, 2018
	Level 1	Level 2	Level 3	Total	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					$8,177,576	$-		$8,177,576

Political subdivisions of
States, Territories and
Possessions	$-	$12,285,665	$-	$12,285,665	-	6,531,926	-	6,531,926

Corporate and other
bonds industrial and
miscellaneous	73,039,798	4,826,656	-	77,866,454	100,445,692	3,685,046	-	104,130,738

Residential mortgage and other asset backed securities	-	22,271,392	-	22,271,392
Residential mortgage backed securities					-	23,705,293	-	23,705,293
Total fixed maturities	73,039,798	39,383,713	-	112,423,511	108,623,268	33,922,265	-	142,545,533
Equity securities	11,772,818	-		11,772,818	17,384,984	-		17,384,984
Total investments	$84,812,616	$39,383,713	$-	$124,196,329	$126,008,252	$33,922,265	$-	$159,930,517

	December 31, 2017
	Level 1	Level 2	Level 3	Total

Fixed-maturity securities available-for-sale
Political subdivisions of
States, Territories and
Possessions	$-	$11,315,443	$-	$11,315,443

Corporate and other
bonds industrial and
miscellaneous	83,597,300	4,544,165	-	88,141,465

Residential mortgage backed securities	-	20,531,348	-	20,531,348
Total fixed maturities	83,597,300	36,390,956	-	119,988,256
Equity securities	14,286,198	-	-	14,286,198
Total investments	$97,883,498	$36,390,956	$-	$134,274,454

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

The following table sets forth the Company’s investment in a hedge fund investment subject to net asset valuation (“NAV”) per share (or its equivalent) as of June 30, 2018 and December 31, 2017. The Company measures this investment at fair value on a recurring basis. As of June 30, 2018, the Company used net asset value per share as a practical expedient for fair value. Fair value using NAV per share is as follows as of the dates indicated:

Category	June 30, 2018	December 31, 2017

Other Investments:
Hedge fund	$2,120,700	$-
Total	$2,120,700	$-

The investment is generally redeemable with at least 45 days prior written notice. The hedge fund investment is accounted for as a limited partnership by the Company. Revenue 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 income and comprehensive income (loss) within net losses on investments.

Note 5 - Fair Value of Financial Instruments and Real Estate

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

Equity securities, ~~and~~available-for-sale fixed income ~~securities:~~securities, and other investments: Fair value ~~is based on quoted market prices from a recognized pricing service.~~disclosures for these investments are included in “Note 3 - Investments” and “Note 4 – Fair Value Measurements”.

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, reinsurance receivables, and ~~reinsurance receivables:~~investment subscription receivable: 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.

Long-term debt: 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 June 30, ~~2017~~2018 and December 31, ~~2016~~2017 are as follows:

	June 30, 2017		December 31, 2016		June 30, 2018		December 31, 2017
	Carrying Value	Fair Value	Carrying Value	Fair Value	Carrying Value	Fair Value	Carrying Value	Fair Value

Fixed-maturity securities held-to-maturity	$4,895,894	$5,193,772	$5,094,902	$5,298,119
Fixed-maturity securities-held-to maturity					$4,870,743	$5,033,545	$4,869,808	$5,150,076
Cash and cash equivalents	$14,357,465		$12,044,520		$19,387,971		$48,381,633
Premiums receivable	$13,126,077		$11,649,398
Reinsurance receivables	$34,543,843		$32,197,765
Investment subscription receivable					$-		$2,000,000
Premiums receivable, net					$14,337,192		$13,217,698
Reinsurance receivables, net					$27,892,404		$28,519,130
Real estate, net of accumulated depreciation	$1,828,350	$1,925,000	$1,659,405	$1,925,000	$2,215,291	$2,705,000	$2,261,829	$2,705,000
Reinsurance balances payable	$2,803,939		$2,146,017		$4,185,624		$2,563,966
Long-term debt, net					$29,207,161		$29,126,965

Note 6 – Property and Casualty Insurance Activity

Premiums Earned

Premiums written, ceded and earned are as follows:

	Direct	Assumed	Ceded	Net	Direct	Assumed	Ceded	Net

Six months ended June 30, 2018
Premiums written					$68,389,960	$824	$(16,725,724)	$51,665,060
Change in unearned premiums					(5,495,329)	3,064	769,436	(4,722,829)
Premiums earned					$62,894,631	$3,888	$(15,956,288)	$46,942,231

Six months ended June 30, 2017
Premiums written	$56,583,867	$6,293	$(20,128,555)	$36,461,605	$56,583,867	$6,293	$(20,128,555)	$36,461,605
Change in unearned premiums	(4,048,796)	8,327	902,339	(3,138,130)	(4,048,796)	8,327	902,339	$(3,138,130)
Premiums earned	$52,535,071	$14,620	$(19,226,216)	$33,323,475	$52,535,071	$14,620	$(19,226,216)	$33,323,475

Six months ended June 30, 2016
Three months ended June 30, 2018
Premiums written	$49,204,416	$15,998	$(17,605,857)	$31,614,557	$36,863,677	$488	$(8,899,489)	$27,964,676
Change in unearned premiums	(2,573,545)	3,537	498,001	$(2,072,007)	(4,486,460)	1,163	625,235	(3,860,062)
Premiums earned	$46,630,871	$19,535	$(17,107,856)	$29,542,550	$32,377,217	$1,651	$(8,274,254)	$24,104,614

Three months ended June 30, 2017
Premiums written	$30,458,400	$1,865	$(10,732,965)	$19,727,300	$30,458,400	$1,865	$(10,732,965)	$19,727,300
Change in unearned premiums	(3,717,893)	5,346	938,974	(2,773,573)	(3,717,893)	5,346	938,974	(2,773,573)
Premiums earned	$26,740,507	$7,211	$(9,793,991)	$16,953,727	$26,740,507	$7,211	$(9,793,991)	$16,953,727

Three months ended June 30, 2016
Premiums written	$26,161,091	$10,920	$(9,219,329)	$16,952,682
Change in unearned premiums	(2,447,117)	(34)	505,344	(1,941,807)
Premiums earned	$23,713,974	$10,886	$(8,713,985)	$15,010,875

Premium receipts in advance of the policy effective date are recorded as advance premiums. The balance of advance premiums as of June 30, ~~2017~~2018 and December 31, ~~2016~~2017 was ~~approximately $2,170,000~~$2,831,829 and ~~$1,422,000,~~$1,477,693, 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:

	Six months ended		Six months ended
	June 30,		June 30,
	2017	2016	2018	2017

Balance at beginning of period	$41,736,719	$39,876,500	$48,799,622	$41,736,719
Less reinsurance recoverables	(15,776,880)	(16,706,364)	(16,748,908)	(15,776,880)
Net balance, beginning of period	25,959,839	23,170,136	32,050,714	25,959,839

Incurred related to:
Current year	15,958,020	15,378,670	28,215,069	15,958,020
Prior years	(210,102)	(107,979)	227,346	(210,102)
Total incurred	15,747,918	15,270,691	28,442,415	15,747,918

Paid related to:
Current year	7,462,585	7,554,317	14,656,892	7,462,585
Prior years	6,295,577	5,870,254	10,977,023	6,295,577
Total paid	13,758,162	13,424,571	25,633,915	13,758,162

Net balance at end of period	27,949,595	25,016,256	34,859,214	27,949,595
Add reinsurance recoverables	16,246,981	19,318,968	14,398,642	16,246,981
Balance at end of period	$44,196,576	$44,335,224	$49,257,856	$44,196,576

Incurred losses and LAE are net of reinsurance recoveries under reinsurance contracts of ~~$7,426,541~~$8,017,022 and ~~$7,103,935~~$7,426,541 for the six months ended June 30, ~~2017~~2018 and ~~2016,~~2017, 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 six months ended June 30, ~~2017~~2018 and ~~2016~~2017 was ~~$(210,102) favorable~~$227,346 unfavorable and ~~$(107,979)~~$(210,102) favorable, respectively. The Company’s management continually monitors claims activity to assess the appropriateness of carried case and incurred but not reported (“IBNR”) reserves, giving consideration to Company and industry trends.

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 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. Several methods are used, varying by ~~product~~ line of business and accident year, in order to ~~determine~~select the ~~required IBNR~~estimated year-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 also 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.

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 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 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 Company is not aware of any ~~claims~~claim trends that have emerged or that would cause future adverse development that have not already been considered in existing case reserves and in its current loss development factors.

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’ IBNR) for accident dates of June 30, ~~2014~~2015 and prior is limited although there remains the possibility of adverse development on reported claims (‘case development’ IBNR).

The following is information about incurred and paid claims development as of June 30, ~~2017,~~2018, net of reinsurance, as well as the cumulative reported claims by accident year and total IBNR reserves as of June 30, ~~2017~~2018 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~~2009 to December 31, 2015 is presented as supplementary unaudited information.

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)~~

All Lines of Business
(in thousands, except reported claims data)
											As of
	Incurred Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance										June 30, 2018
	For the Years Ended December 31,									Six Months Ended		Cumulative Number of Reported Claims
Accident Year	2009	2010	2011	2012	2013	2014	2015	2016	2017	June 30, 2018	IBNR	by Accident Year
	(Unaudited 2009 - 2015)							(Unaudited)

2009	$4,403	$4,254	$4,287	$4,384	$4,511	$4,609	$4,616	$4,667	$4,690	$4,675	$5	1,136
2010		5,598	5,707	6,429	6,623	6,912	6,853	6,838	6,840	6,845	(1)	1,616
2011			7,603	7,678	8,618	9,440	9,198	9,066	9,144	9,186	9	1,913
2012				9,539	9,344	10,278	10,382	10,582	10,790	10,788	28	4,702(1)
2013					10,728	9,745	9,424	9,621	10,061	10,055	187	1,559
2014						14,193	14,260	14,218	14,564	14,802	506	2,128
2015							22,340	21,994	22,148	22,071	713	2,541
2016								26,062	24,941	24,356	2,008	2,853
2017									31,605	32,227	4,227	3,304
2018										26,940	5,436	2,017
									Total	$161,945
(1) Reported claims for accident year 2012 includes 3,406 claims from Superstorm Sandy.

Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance
As of June 30, 2017

For the Years Ended December 31,
Six
Months
Ended
June 30,
IBNR Cumulative Number of Reported Claims by Accident Year
Accident Year 2008 2009 2010 2011 2012 2013 2014 2015 2016
2017

(Unaudited 2008 - 2015)
(Unaudited)

2008 $ 4,505 $ 4,329 $ 4,223 $ 4,189 $ 4,068 $ 4,055 $ 4,056 $ 4,040 $ 4,038 $ 4,038 $ 2            1,133
2009    4,403    4,254    4,287    4,384    4,511    4,609    4,616    4,667        4,667          7            1,136
2010    5,598    5,707    6,429    6,623    6,912    6,853    6,838        6,848        11            1,616
2011    7,603    7,678    8,618    9,440    9,198    9,066        9,121        57            1,913
2012    9,539    9,344   10,278   10,382   10,582      10,703      128            4,702 (1)
2013   10,728    9,745    9,424    9,621        9,666      341            1,556
2014   14,193   14,260   14,218      14,368      938            2,123
2015   22,340   21,994      21,933   1,931            2,518
2016   26,062      25,444   3,835            2,815
2017      14,960   4,001            1,461
Total $ 121,748

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

~~All Lines of Business~~

All Lines of Business											All Lines of Business
(in thousands)	(in thousands)										(in thousands)
	Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance										Cumulative Paid Loss and Allocated Loss Adjustment Expenses, Net of Reinsurance
	For the Years Ended December 31,									Six Months Ended June 30,	For the Years Ended December 31,									Six Months Ended June 30,
Accident Year	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018
	(Unaudited 2008 - 2015)									(Unaudited)	(Unaudited 2009 - 2015)									(Unaudited)

2008	$2,406	$3,346	$3,730	$3,969	$4,003	$4,029	$4,028	$4,031		$4,031
2009		2,298	3,068	3,607	3,920	4,134	4,362	4,424	4,468	4,472	$2,298	$3,068	$3,607	$3,920	$4,134	$4,362	$4,424	$4,468	$4,487	$4,659
2010			2,566	3,947	4,972	5,602	6,323	6,576	6,720	6,767		2,566	3,947	4,972	5,602	6,323	6,576	6,720	6,772	6,778
2011				3,740	5,117	6,228	7,170	8,139	8,540	8,623			3,740	5,117	6,228	7,170	8,139	8,540	8,702	8,715
2012					3,950	5,770	7,127	8,196	9,187	9,762				3,950	5,770	7,127	8,196	9,187	10,236	10,296
2013						3,405	5,303	6,633	7,591	7,852					3,405	5,303	6,633	7,591	8,407	8,698
2014							5,710	9,429	10,738	11,080						5,710	9,429	10,738	11,770	13,226
2015								12,295	16,181	17,242							12,295	16,181	18,266	19,150
2016									15,364	18,749								15,364	19,001	19,993
2017										6,954									16,704	23,287
2018																				13,944
									Total	$95,532									Total	$128,746

Net liability for unpaid claim and allocated claim adjustment expenses for the accident years presented										$26,216
All outstanding liabilities before 2008, net of reinsurance										589
Liabilities for claims and allocted claim adjustment expenses, net of reinsurance										$26,805
Net liability for unpaid loss and allocated loss adjustment expenses for the accident years presented											Net liability for unpaid loss and allocated loss adjustment expenses for the accident years presented									$33,199
All outstanding liabilities before 2009, net of reinsurance											All outstanding liabilities before 2009, net of reinsurance									216
Liabilities for loss and allocated loss adjustment expenses, net of reinsurance											Liabilities for loss and allocated loss adjustment expenses, net of reinsurance									$33,415

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

Reconciliation of the Disclosure of Incurred and Paid Loss Development
to the Liability for Loss and LAE Reserves

	As of
(in thousands)	June 30, ~~2017~~2018
Liabilities for ~~claims~~allocated loss and ~~claim~~loss adjustment expenses, net of reinsurance	$~~26,805~~33,415
Total reinsurance recoverable on unpaid ~~claims~~losses	~~16,247~~14,399
Unallocated ~~claims~~loss adjustment expenses	~~1,145~~1,444
Total gross liability for loss and LAE reserves	$~~44,197~~49,258

~~Commercial Auto Line of Business~~

Effective October 1, 2014 the Company decided that it would no longer accept applications for new commercial auto policies. The action was taken following a series of underwriting and pricing measures which were intended to improve the profitability of this line of business. The actions taken did not yield the hoped for results. In February 2015, the Company made the decision that it would no longer offer renewals on its existing commercial auto policies beginning with those that expired on or after May 1, 2015. The Company had no commercial auto policies in force as of June 30~~, 2017 and 2016. As of June 30, 2017 and 2016, the Company had 23 and 44 open commercial auto claims outstanding, respectively.~~

Reinsurance

The Company’s 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 six months ended June 30 ~~2017~~, 2018 for its personal lines business, which primarily consists of homeowners’ policies, were covered under the July 1, ~~2016/~~2017/June 30, ~~2017~~2018 treaty year (“~~2016/2017~~2017/2019 Treaty”) (two year treaty as described below). The Company’s quota share reinsurance treaties in effect for the six months ended June 30, ~~2016~~2017 were covered under the July 1, ~~2015/~~2016/June 30, ~~2016~~2017 treaty year (“~~2015/2016~~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 ~~52.5%~~53%, from ~~52.0%~~52% in the 2016/2017 Treaty. The ~~new treaty~~2017/2019 Treaty covers a two year period from July 1, 2017 through June 30, ~~2019 (“2017/2019 Treaty”).~~ 2019.

The Company ~~has the option under certain circumstances to reduce the quota share ceding rate or terminate the 2017/2019 Treaty~~entered into new excess of loss and catastrophe reinsurance treaties effective July 1, ~~2018 by giving advance notice to the two reinsurers who participate~~2018. Material terms for reinsurance treaties in ~~the quota share reinsurance treaty. Such two reinsurers who participate in~~effect for 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:~~years shown below are as follows:

Treaty Year

July 1, 2017

July 1, 2016

July 1, 2015

to

to

to

Line of Busines

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, 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~~

	Treaty Year
	July 1, 2018	July 1, 2017	July 1, 2016
	to	to	to
Line of Busines	June 30, 2019	June 30, 2018	June 30, 2017

Personal Lines:
Homeowners, dwelling fire and canine legal liability
Quota share treaty:
Percent ceded	20%	20%	40%
Risk retained	$800,000	$800,000	$500,000
Losses per occurrence subject to quota share reinsurance coverage	$1,000,000	$1,000,000	$833,333
Excess of loss coverage and facultative facility above quota share coverage (1)	$9,000,000	$9,000,000	$3,666,667
	in excess of	in excess of	in excess of
	$1,000,000	$1,000,000	$833,333
Total reinsurance coverage per occurrence	$9,200,000	$9,200,000	$4,000,000
Losses per occurrence subject to reinsurance coverage	$10,000,000	$10,000,000	$4,500,000
Expiration date	June 30, 2019	June 30, 2019	June 30, 2017

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	$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, 2019	June 30, 2018	June 30, 2017

Commercial Lines:
General liability commercial policies
Quota share treaty	None	None	None
Risk retained	$750,000	$750,000	$500,000
Excess of loss coverage above risk retained	$3,750,000	$3,750,000	$4,000,000
	in excess of	in excess of	in excess of
	$750,000	$750,000	$500,000
Total reinsurance coverage per occurrence	$3,750,000	$3,750,000	$4,000,000
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%	90%
Percent ceded - excess of $1,000,000 of coverage	100%	100%	100%
Risk retained	$100,000	$100,000	$100,000
Total reinsurance coverage per occurrence	$4,900,000	$4,900,000	$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, 2019	June 30, 2018	June 30, 2017

Catastrophe Reinsurance:
Initial loss subject to personal lines quota share treaty	$5,000,000	$5,000,000	$5,000,000
Risk retained per catastrophe occurrence (2)	$4,000,000	$4,000,000	$3,000,000
Catastrophe loss coverage in excess of quota share coverage (3) (4)	$445,000,000	$315,000,000	$247,000,000
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~~Effective July 1, ~~2015 through~~2018, the top $50,000,000 layer of catastrophe reinsurance coverage has a two year term expiring on June 30, ~~2016, catastrophe treaty also covered losses caused by severe winter weather during any consecutive 28 day period.~~2020.

(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.

Effective July 1, 2018, reinstatement premium protection for $210,000,000 of catastrophe coverage in excess of $5,000,000.

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

	July 1, 2016 - June 30, 2017		July 1, 2015 - June 30, 2016			July 1, 2017 - June 30, 2018		July 1, 2016 - June 30, 2017
Treaty	Extent of Loss	Risk Retained	Extent of Loss	Risk Retained		Range of Loss	Risk Retained	Range of Loss	Risk Retained
Personal Lines(1)	Initial $833,333	$500,000	Initial $750,000	$450,000		Initial $1,000,000	$800,000	Initial $833,333	$500,000
	$833,333 - $4,500,000	None(1)	$750,000 - $4,500,000	None(1)		$1,000,000 - $10,000,000	None(2)	$833,333 - $4,500,000	None(3)
	Over $4,500,000	100%	Over $4,500,000	100%		Over $10,000,000	100%	Over $4,500,000	100%

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

Commercial Lines	Initial $500,000	$500,000	Initial $425,000	$425,000		Initial $750,000	$750,000	Initial $500,000	$500,000
	$500,000 - $4,500,000	None(1)	$425,000 - $4,500,000	None(1)		$750,000 - $4,500,000	None(3)	$500,000 - $4,500,000	None(3)
	Over $4,500,000	100%	Over $4,500,000	100%		Over $4,500,000	100%	Over $4,500,000	100%

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

Catastrophe ~~(2)~~(4)	Initial $5,000,000	$3,000,000	Initial $4,000,000	$2,400,000		Initial $5,000,000	$4,000,000	Initial $5,000,000	$3,000,000
	$5,000,000 - $252,000,000	None	$4,000,000 - $180,000,000	None		$5,000,000 - $320,000,000	None	$5,000,000 - $252,000,000	None
	Over $252,000,000	100%	Over $180,000,000	100%		Over $320,000,000	100%	Over $252,000,000	100%

_____________________________

(1)

Treaty for July 1, 2017 – June 30, 2018 is a two year treaty with expiration date of June 30, 2019.

(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.

~~(2)~~(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 ~~new~~ treaties effective July 1, ~~2017~~2018 are as follows:

	July 1, ~~2017~~2018 - June 30, ~~2018~~2019
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
	$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~~		$450,000,000	None
	Over ~~$320,000,000~~$450,000,000		100%

(1)

~~Two~~Treaty for July 1, 2018 – June 30, 2019 is a 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 Company’s reinsurance program is 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 ceding commission revenue under its quota share reinsurance agreements based on: (i) a fixed provisional commission rate at which provisional ceding commissions are earned, and (ii) a 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.

The Company’s estimated ultimate treaty year loss ratios (“Loss Ratio(s)”) for treaties in effect for the three months and six months ended June 30, ~~2017~~2018 are attributable to contracts for the ~~2016/2017~~2017/2019 Treaty. The Company’s estimated ultimate treaty year Loss Ratios for treaties in effect for the three months and six months ended June 30, ~~2016~~2017 are attributable to contracts for the ~~2015/2016~~2016/2017 Treaty.

~~Treaties~~Treaty in effect for the three months and six months ended June 30, 2018

Under the 2017/2019 Treaty, the Company receives 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. The Company’s Loss Ratios for the period July 1, 2017 through June 30, 2018 attributable to the 2017/2019 Treaty were higher than the contractual Loss Ratio at which provisional ceding commissions were earned. Accordingly, for the three months and six months ended June 30, 2018, the Company incurred negative contingent ceding commissions as a result of the estimated Loss Ratio for the 2017/2019 Treaty, which reduced contingent ceding commissions earned.

Treaty in effect for the three months and six months ended June 30, 2017

Under the 2016/2017 Treaty, the Company received an upfront fixed provisional rate that was subject to a sliding scale contingent adjustment based upon 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. The Company’s Loss Ratios for the period 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 therefore no contingent commission adjustment was recorded for the three months and six months ended June 30, 2017.

~~Treaties in effect for the three months and six months ended June 30,~~ ~~2016~~

Under 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 2015/2016 Treaty. The Company’s Loss Ratio for the period July 1, 2015 through June 30, 2016, which were attributable to the 2015/2016 Treaty, was higher than the contractual Loss Ratio at which provisional ceding commissions were earned. Accordingly, for the three months and six months ended June 30, 2016, the Company’s contingent ceding commission earned was reduced as a result of the estimated Loss Ratio for the 2015/2016 Treaty.

In addition to the treaties that were in effect for the three months and six months ended June 30, ~~2017~~2018 and ~~2016,~~2017, 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		Six months ended		Three months ended		Six months ended
	June 30,				June 30,
	2017	2016	2017	2016	2018	2017	2018	2017

Provisional ceding commissions earned	$3,424,577	$3,222,851	$6,768,346	$6,322,465	$2,145,775	$3,424,577	$4,213,280	$6,768,346
Contingent ceding commissions earned	(118,639)	(653,826)	(277,956)	(983,103)	(454,607)	(118,639)	(826,954)	(277,956)
	$3,305,938	$2,569,025	$6,490,390	$5,339,362	$1,691,168	$3,305,938	$3,386,326	$6,490,390

Provisional ceding commissions are settled monthly. Balances due from reinsurers for contingent ceding commissions on quota share treaties are settled annually 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 June 30, ~~2017~~2018 and December 31, ~~2016,~~2017, net contingent ceding commissions payable to reinsurers under all treaties was approximately ~~$1,170,000~~$2,821,000 and ~~$773,000, respectively, which are recorded in reinsurance balances payable in the accompanying condensed consolidated balance sheets.~~
$1,850,000, respectively.

Note 7 – Debt

Short-term Debt

In July 2017, KICO became a member of, and invested in, the Federal Home Loan Bank of New York (“FHLBNY”). The aggregate investment in dividend bearing common stock was $18,400 as of June 30, 2018. 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 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 of the previous year and are due and payable within one year of borrowing. The maximum allowable advance as of June 30, 2018 was approximately $9,849,000 based on KICO’s net admitted assets as of December 31, 2017. Advances are limited to the amount of available collateral, which was approximately $6,083,000 as of June 30, 2018. There were no borrowings under this facility during the period ended June 30, 2018.

Long-term Debt

On December 19, 2017, the Company issued $30 million of its 5.50% Senior Unsecured Notes due December 30, 2022 (the “Notes”) in an underwritten public offering. Interest is payable semi-annually in arrears on June 30 and December 30 of each year, beginning on June 30 2018 at the rate of 5.50% per year from December 19, 2017. 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%. The balance of long-term debt as of June 30, 2018 and December 31, 2017 is as follows:

	June 30, 2018	December 31, 2017
5.50% Senior Unsecured Notes	$30,000,000	$30,000,000
Discount	(145,988)	(162,209)
Issuance costs	(646,851)	(710,826)
Long-term debt, net	$29,207,161	$29,126,965

The Notes are unsecured obligations of the Company 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 Notes to be redeemed that would be due if the Notes matured on the applicable redemption date (exclusive of 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.

On December 20, 2017, the Company used $25,000,000 of the net proceeds from the offering to contribute capital to KICO, to support additional growth. The remainder of the net proceeds will be used for general corporate purposes. A registration statement relating to the debt issued in the offering was filed with the SEC and became effective on November 28, 2017.

Note 78 – Stockholders’ Equity

Public Offering of Common Stock

On January 31, 2017, the Company closed on an underwritten public offering of 2,500,000 shares of its Common Stock. On February 14, 2017, the Company closed on the underwriters’ purchase option for an additional 192,500 shares of its Common Stock. The public offering price for the 2,692,500 shares sold was $12.00 per share. The aggregate net proceeds to the Company were approximately $30,137,000, after deducting underwriting discounts and commissions and other offering expenses in the aggregate amount of approximately $2,173,000.

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

Dividends Declared and Paid

Dividends declared and paid on Common Stock were ~~$1,513,633~~$2,134,759 and ~~$952,128~~$1,513,633 for the six months ended June 30, ~~2017~~2018 and ~~2016~~2017, respectively. The Company’s Board of Directors approved a quarterly dividend on August ~~9, 2017~~8, 2018 of ~~$.08~~$.10 per share payable in cash on September ~~15, 2017~~14, 2018 to stockholders of record as of August 31, ~~2017~~2018 (see Note ~~11)~~13).

Stock Options

Pursuant to the Company’s 2005 Equity Participation Plan (the “2005 Plan”), which provides for 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”), a maximum of 700,000 shares of Common Stock of the Company are 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). 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 granted under the 2014 Plan and 2005 Plan.

The results of operations for the three months ended June 30, ~~2017~~2018 and ~~2016~~2017 include stock-based ~~stock option~~ compensation expense related to stock options totaling approximately ~~$14,000~~$1,000 and ~~$34,000,~~$14,000, respectively. The results of operations for the six months ended June 30, ~~2017~~2018 and ~~2016~~2017 include stock-based ~~stock option~~ compensation expense related to stock options totaling approximately ~~$30,000~~$4,000 and ~~$66,000,~~$30,000, respectively. Stock-based compensation expense related to stock options is net of estimated forfeitures of 17% for the three months and six months ended June 30, ~~2017~~2018 and ~~2016.~~2017. Such amounts have been ~~included~~recorded in the condensed consolidated statements of income and comprehensive income (loss) within other operating expenses.

Stock-based compensation expense for the six months ended June 30, ~~2017~~2018 and ~~2016~~2017 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 six months ended June 30, 2018 and 2017. ~~The weighted average estimated fair value of stock options granted during the six months ended~~ ~~June 30, 2016~~ was $1.87 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:

Six months ended
June 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

The Black-Scholes option valuation 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 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 stock options.

A summary of stock option activity under the Company’s 2014 Plan and 2005 Plan for the six months ended June 30, ~~2017~~2018 is as follows:

Stock Options	Number of Shares	Weighted Average Exercise Price per Share	Weighted Average Remaining Contractual Term	Aggregate Intrinsic Value	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
Outstanding at January 1, 2018					341,150	$6.69	1.67	$4,131,028

Granted	-	$-		$-	-	$-	-	$-
Exercised	(6,500)	$6.26		$50,188	(93,900)	$6.35	-	$1,407,509
Forfeited	-	$-		$-	-	$-	-	$-

Outstanding at June 30, 2017	356,250	$6.63	2.12	$3,090,223
Outstanding at June 30, 2018					247,250	$6.82	1.27	$2,492,109

Vested and Exercisable at June 30, 2017	273,750	$6.48	1.96	$2,415,123
Vested and Exercisable at June 30, 2018					237,250	$6.76	1.15	$2,406,371

The aggregate intrinsic value of options outstanding and options exercisable at June 30, ~~2017~~2018 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 ~~$15.30~~$16.90 closing price of the Company’s Common Stock on June 30, ~~2017~~2018. The total intrinsic value of options exercised during the six months ended June 30, 2018 was $1,407,509, determined as of the date of exercise.

Participants in the 2005 and 2014 Plans 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”), or by exchanging a number of shares owned for a period of greater than one year having a fair market value equal to the exercise price of the option being exercised (“Share Exchange”). The Company received cash proceeds of $46,831 from the exercise of options for the purchase of 7,400 shares of Common Stock during the six months ended June 30, 2018. The Company received 4,860 shares from the exercise of options under a Share Exchange for the purchase of 20,000 shares of Common Stock during the six months ended June 30, 2018. The remaining 66,500 options exercised during the six months ended June 30, 2018 were Net Exercises, resulting in the issuance of 30,126 shares of Common Stock. The Company received cash proceeds of $39,361 from the exercise of options for the purchase of 6,250 shares of Common Stock during the six months ended June 30, 2017. The remaining 250 options exercised during the six months ended June 30, 2017 were Net Exercises, resulting in the issuance of 166 shares of Common Stock. ~~No options were exercised during the six months ended June 30, 2016.~~

As of June 30, ~~2017~~2018, the fair value of unamortized compensation cost related to unvested stock option awards was approximately ~~$14,000.~~$3,000. Unamortized compensation cost as of June 30, ~~2017~~2018 is expected to be recognized over a remaining weighted-average vesting period of ~~0.78~~0.28 years.

As of June 30, ~~2017~~,2018, there were ~~556,573~~487,137 shares reserved for grants under the 2014 Plan.

~~Other Equity Compensation~~

~~In January 2017, the Company granted a total of 8,000 shares of restricted Common~~Restricted Stock under the 2014 Plan to its four non-employee directors. In January 2016, 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. 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.Awards

A summary of the restricted common stock activity under the Company’s 2014 Plan for the six months ended June 30, 2018 is as follows:

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

Balance at January 1, 2018	47,337	$14.35	$679,180

Granted	61,215	$20.68	$1,266,090
Vested	(10,886)	$13.58	$(147,800)
Forfeited	(664)	$15.00	$(9,960)

Balance at June 30, 2018	97,002	$18.43	$1,787,510

Fair value was calculated using the closing price of ~~our~~the Company’s Common Stock on the grant date. For the three months ended June 30, 2018 and 2017, stock-based compensation of approximately $175,000 and $54,000, respectively, for these grants is included in other operating expenses in the condensed consolidated statements of income and comprehensive income (loss). For the six months ended June 30, 2018 and 2017, stock-based compensation of approximately ~~$55,000~~$281,000 and $97,000, respectively, for these grants is included in other operating expenses in the condensed consolidated statements of income and comprehensive ~~incom~~e.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.

Note 89 – 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 a various rates depending on whether the temporary differences are subject to federal taxes, state taxes, or both.

On December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the “Act”) was enacted by the U.S. federal government. The Company has accounted for the material impacts of the Act by re-measuring its deferred tax assets/(liabilities) at the 21% enacted tax rate as of December 31, 2017. Upon completion of the 2017 U.S. income tax return in 2018, the Company may identify additional re-measurement adjustments to its recorded deferred tax liabilities and the one-time transition tax. The Company will continue to assess its provision for income taxes as future guidance is issued, but does not currently anticipate significant revisions will be necessary. Any such revisions will be treated in accordance with the measurement period guidance outlined in Staff Accounting Bulletin No. 118.

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

	June 30,	December 31,	June 30,	December 31,
	2017	2016	2018	2017

Deferred tax asset:
Net operating loss carryovers (1)	$112,760	$131,626	$87,018	$103,655
Claims reserve discount	449,361	417,349	326,293	300,005
Unearned premium	3,141,650	2,877,365	2,686,534	2,431,301
Deferred ceding commission revenue	2,457,848	2,329,626	999,418	895,947
Net unrealized loss of securities - available for sale			613,783	-
Other	372,142	188,675	266,730	382,522
Total deferred tax assets	6,533,761	5,944,641	4,979,776	4,113,430

Deferred tax liability:
Investment in KICO (2)	1,169,000		759,543
Deferred acquisition costs	4,516,786	4,161,526	3,375,069	3,117,920
Intangibles	401,200	459,000	176,400	212,100
Depreciation and amortization	267,447	265,671	239,305	328,735
Net unrealized appreciation of securities - available for sale	519,168	56,393
Net unrealized gains of securities - available for sale			-	295,474
Total deferred tax liabilities	6,873,601	6,111,590	4,550,317	4,713,772

Net deferred income tax liability	$(339,840)	$(166,949)
Net deferred income tax asset (liability)			$429,459	$(600,342)

_____________________________

(1)

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

				June 30,	December 31,
Type of NOL	2017	2016	Expiration	2018	2017	Expiration
State only (A)	$730,737	$655,719	December 31, 2037	$990,231	$824,996	December 31, 2038
Valuation allowance	(624,777)	(534,293)		(905,313)	(725,541)
State only, net of valuation allowance	105,960	121,426		84,918	99,455
Amount subject to Annual Limitation, federal only (B)	6,800	10,200	December 31, 2019	2,100	4,200	December 31, 2019
Total deferred tax asset from net operating loss carryovers	$112,760	$131,626		$87,018	$103,655

(A) Kingstone generates operating losses for state purposes and has prior year NOLs available. The state NOL as of June 30, ~~2017~~2018 and December 31, ~~2016~~2017 was approximately ~~$11,242,000~~$15,234,000 and ~~$10,088,000,~~$12,692,000, 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 (loss) 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.~~2038.

(B) The Company has an NOL of ~~$20,000~~$10,000 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~~loss subject to the Annual Limitation will ~~be available for future years, expiring through~~expire on December 31, 2019.

(2)

Deferred tax liability – Investment in KICO

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 six months ended June 30, ~~2017~~2018 and ~~2016.~~2017. 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, ~~2013~~2014 through December 31, ~~2016~~2017 remain subject to examination. In March 2018, the Company received a notice that its federal income tax return for the year ended December 31, 2016 was selected for examination by the Internal Revenue Service. The final results of this examination are unknown, although management believes that the return, as filed, is fully compliant with applicable tax code.

Note 910 – Earnings Per Common Share

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

The computation of diluted earnings per common share excludes outstanding options in periods where the exercise of such options would be anti-dilutive. ~~For the three months ended June 30, 2017~~ and 2016, the inclusion of -0- and 29,794 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. For the six months ended June 30~~, 2017~~ and 2016, the inclusion of -0- and 17,060 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 used in the calculation of basic and diluted earnings per common share follows:

	Three months ended		Six months ended		Three months ended		Six months ended
	June 30,				June 30,
	2017	2016	2017	2016	2018	2017	2018	2017

Weighted average number of shares outstanding	10,622,496	7,794,347	10,145,772	7,558,366	10,664,806	10,622,496	10,667,385	10,145,772

Effect of dilutive securities, common share equivalents	200,081	58,937	191,441	48,865
Stock options					148,885	200,081	154,322	191,441
Restricted stock awards					6,631	-0-	6,313	-0-

Weighted average number of shares outstanding,
used for computing diluted earnings per share	10,822,577	7,853,284	10,337,213	7,607,231	10,820,322	10,822,577	10,828,020	10,337,213

Note 1011 - 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. The Company is not subject to any other pending legal proceedings that management believes are likely to have a material adverse effect on the condensed consolidated financial statements.

Office Lease

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, the Company entered into a lease modification agreement. The original lease had a term of seven years and nine months. The lease modification increased the space occupied by KICO and extended the lease term to seven years and nine months 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.

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 under the lease is recognized on a straight-line basis over the lease term. At June 30, ~~2017,~~2018, cumulative rent expense exceeded cumulative rent payments by ~~$87,857.~~$91,900. This difference 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 June 30, ~~2017,~~2018, aggregate future minimum rental commitments under the Company’s modified lease agreement are as follows:

For the Year
Ending
December 31,	Total	Total
2017 (six months)	$79,959
2018	164,117
2018 (six months)		$82,758
2019	169,861	169,861
2020	175,806	175,806
2021	181,959	181,959
2022		188,328
Thereafter	432,392	244,064
Total	$1,204,094	$1,042,776

Rent expense for the three months ended June 30, ~~2017~~2018 and ~~2016~~2017 amounted to $41,342 ~~and $26,126, respectively.~~for each period. Rent expense for the six months ended June 30, ~~2017~~2018 and ~~2016~~2017 amounted to $82,684 ~~and $52,252 respectively.~~for each period. Rent expense is included in the condensed consolidated statements of income and comprehensive income (loss) within other underwriting expenses.

Employment Agreement

On March 14, 2018, the Company and Dale A. Thatcher, a director of the Company, entered into an employment agreement (the “Thatcher Employment Agreement”) pursuant to which Mr. Thatcher serves as the Company’s Chief Operating Officer. Mr. Thatcher also serves as KICO’s President. The Thatcher Employment Agreement became effective as of March 15, 2018 and expires on December 31, 2018.

Pursuant to the Thatcher Employment Agreement, Mr. Thatcher is entitled to receive a base salary of $500,000 per annum and a minimum bonus equal to 15% of his base salary. Concurrently with the execution of the Thatcher Employment Agreement, the Company granted to Mr. Thatcher 35,715 shares of restricted Common Stock under the 2014 Plan. The shares granted will vest in three equal installments on each of the three annual anniversaries following the grant date, subject to the terms of the restricted stock grant agreement between the Company and Mr. Thatcher.

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 invested in specified investment options. In addition to the Participant deferrals, the Company may choose to make matching contributions to some or all of the Participants in this Deferred Compensation Plan to the extent the Participant did not receive the maximum matching or non-elective contributions permissible under the 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 single cash payment or in annual installments for a period of up to ten years. The first payroll subject to the Deferred Compensation Plan was in July 2018, and accordingly, no expenses for contributions were recorded for the three months and six months ended June 30, 2018 and 2017.

Note 1113 – Subsequent Events

The Company has evaluated events that occurred subsequent to June 30, ~~2017~~2018 through the date these condensed consolidated financial statements were issued for matters that required disclosure or adjustment in these condensed consolidated financial statements.

~~Investments~~

~~In July 2017, KICO became a member of the Federal Home Loan Bank of New York (“FHLBNY”).~~ 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 US Treasury and agency securities. No items were noted.

Dividends Declared ~~and Paid~~

On August ~~9, 2017,~~8, 2018, the Company’s Board of Directors approved a quarterly dividend of ~~$.08~~$.10 per share payable in cash on September ~~15, 2017~~14, 2018 to stockholders of record as of the close of business on August 31, ~~2017.~~2018 (see Note 8).

Reinsurance

KICO entered into new annual excess of loss and catastrophe reinsurance treaties ~~with different terms~~ effective July 1, ~~2017.~~2018. See Note 6, Property and Casualty Insurance Activity – Reinsurance.

~~ITEM~~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, Pennsylvania and Massachusetts. We are ~~also~~ licensed in the States of New York, New Jersey, ~~Connecticut, Pennsylvania,~~ Rhode Island, Massachusetts, Pennsylvania, Connecticut, Maine, New Hampshire 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, KICO currently writes substantially all~~For the three months and six months ended June 30, 2018, respectively, 94.1% and 95.4% of ~~its business in New York.~~

~~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 an A.M. Best rating of A- will open new growth opportunities for KICO. The plan called for us to raise capital with the intent to contribute a portion of the proceeds to KICO and to reduce KICO’s reliance on quota share reinsurance. 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 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 proceedsdirect written premiums came from 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. In March 2017, KICO bound its personal lines quota share treaty effective July 1, 2017, reducing the quota share rate to 20% from the current 40%.New York policies.

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 ~~period.~~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 life of the policy). A significant period of time ~~normally elapses between~~can elapse from the receipt of insurance premiums ~~and~~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. These expenses include legal and auditing fees, executive employment costs, interest expense and other costs directly associated with being a public company.

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.

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

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”) 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 combined ratio).~~ Underwriting income is a measure of an insurance company’s overall operating profitability before items such as investment income, net gains from investments, 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 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, ~~available~~ including our past history, industry standards, ~~and~~ the current economic environment, ~~among~~and other factors, in forming its estimates and judgments offor 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 ~~inherent~~ in these financial statements ~~might~~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 ~~companies in~~ similar ~~businesses.~~companies.

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.

Consolidated Results of Operations

Six Months Ended June 30, ~~2017~~2018 Compared to Six Months Ended June 30, ~~2016~~2017

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

	Six months ended June 30,				Six months ended June 30,
($ in thousands)	2017	2016	Change	Percent	2018	2017	Change	Percent
Revenues
Direct written premiums	$56,584	$49,204	$7,380	15.0%	$68,390	$56,584	$11,806	20.9%
Assumed written premiums	6	16	(10)	(62.5)%	1	6	(5)	(83.3)%
	56,590	49,220	7,370	15.0%	68,391	56,590	11,801	20.9%
Ceded written premiums
Ceded to quota share treaties	14,308	12,381	1,927	15.6%	9,610	14,308	(4,698)	(32.8)%
Ceded to excess of loss treaties	636	649	(13)	(2.0)%	596	636	(40)	(6.3)%
Total ceded to catastrophe treaties	5,184	4,575	609	13.3%
Ceded to catastrophe treaties					6,520	5,184	1,336	25.8%
Total ceded written premiums	20,128	17,605	2,523	14.3%	16,726	20,128	(3,402)	(16.9)%

Net written premiums	36,462	31,615	4,847	15.3%	51,665	36,462	15,203	41.7%

Change in unearned premiums
Direct and assumed	(4,040)	(2,570)	(1,470)	57.2%	(5,492)	(4,040)	(1,452)	35.9%
Ceded to quota share treaties	902	498	404	81.1%	769	902	(133)	(14.7)%
Change in net unearned premiums	(3,138)	(2,072)	(1,066)	51.4%	(4,723)	(3,138)	(1,585)	50.5%

Premiums earned
Direct and assumed	52,549	46,650	5,899	12.6%	62,898	52,549	10,349	19.7%
Ceded to quota share treaties	(19,226)	(17,107)	(2,119)	12.4%
Ceded to reinsurance treaties					(15,956)	(19,226)	3,270	(17.0)%
Net premiums earned	33,323	29,543	3,780	12.8%	46,942	33,323	13,619	40.9%
Ceding commission revenue	6,490	5,339	1,151	21.6%
Excluding the effect of catastrophes					3,845	6,490	(2,645)	(40.8)%
Effect of catastrophes					(459)	-	(459)	n/a%
Total ceding commission revenue					3,386	6,490	(3,104)	(47.8)%
Net investment income	1,884	1,577	307	19.5%	2,941	1,884	1,057	56.1%
Net realized gain on investments	76	364	(288)	(79.1)%
Net (losses) gains on investments					(630)	76	(706)	(928.9)%
Other income	598	533	65	12.2%	609	598	11	1.8%
Total revenues	42,371	37,356	5,015	13.4%	53,248	42,371	10,877	25.7%
Expenses
Loss and loss adjustment expenses
Direct and assumed:
Loss and loss adjustment expenses excluding the effect of catastrophes					25,898	23,174	2,724	11.8%
Losses from catastrophes (1)					10,561	-	10,561	n/a%
Total direct and assumed loss and loss adjustment expenses					36,459	23,174	13,285	57.3%

Ceded loss and loss adjustment expenses:
Loss and loss adjustment expenses excluding the effect of catastrophes					3,186	7,426	(4,240)	(57.1)%
Losses from catastrophes (1)					4,831	-	4,831	n/a%
Total ceded loss and loss adjustment expenses					8,017	7,426	591	8.0%

Net loss and loss adjustment expenses:
Loss and loss adjustment expenses excluding the effect of catastrophes					22,712	15,748	6,964	44.2%
Losses from catastrophes (1)					5,730	-	5,730	n/a%
Net loss and loss adjustment expenses					28,442	15,748	12,694	80.6%

Commission expense					11,817	9,991	1,826	18.3%
Other underwriting expenses					10,107	8,412	1,695	20.1%
Other operating expenses					1,091	1,662	(571)	(34.4)%
Depreciation and amortization					834	645	189	29.3%
Interest expense					909	-	909	n/a%
Total expenses					53,200	36,458	16,742	45.9%

Income from operations before taxes					48	5,913	(5,865)	(99.2)%
Income tax expense					9	1,932	(1,923)	(99.5)%
Net income					$39	$3,981	$(3,942)	(99.0)%

(1)

The six months ended June 30, 2018 includes catastrophe losses defined as losses, which are 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.

Six months ended June 30,

($ in thousands)

2017

2016

Change

Percent

Total revenues
  42,371
  37,356
  5,015
  13.4%





Expenses




Loss and loss adjustment expenses




Direct and assumed:




Loss and loss adjustment expenses excluding the effect of catastrophes
  23,174
  20,037
  3,137
  15.7%
Losses from catastrophes (1)
  -
  2,337
  (2,337)
  (100.0)%
Total direct and assumed loss and loss adjustment expenses
  23,174
  22,374
  800
  3.6%





Ceded loss and loss adjustment expenses:




Loss and loss adjustment expenses excluding the effect of catastrophes
  7,426
  6,169
  1,257
  20.4%
Losses from catastrophes (1)
  -
  935
  (935)
  (100.0)%
Total ceded loss and loss adjustment expenses
  7,426
  7,104
  322
  4.5%





Net loss and loss adjustment expenses:




Loss and loss adjustment expenses excluding the effect of catastrophes
  15,748
  13,868
  1,880
  13.6%
Losses from catastrophes (1)
  -
  1,402
  (1,402)
  (100.0)%
Net loss and loss adjustment expenses
  15,748
  15,270
  478
  3.1%





Commission expense
  9,991
  8,796
  1,195
  13.6%
Other underwriting expenses
  8,412
  6,943
  1,469
  21.2%
Other operating expenses
  1,662
  762
  900
  118.1%
Depreciation and amortization
  645
  573
  72
  12.6%
Total expenses
  36,458
  32,344
  4,114
  12.7%





Income from operations before taxes
  5,913
  5,012
  901
  18.0%
Provision for income tax
  1,932
  1,629
  303
  18.6%
Net income
$3,981
$3,383
$598
  17.7%

(1) For the six months ended June 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.

	Six months ended June 30,				Six months ended June 30,
	2017	2016	Percentage Point Change	Percent Change	2018	2017	Percentage Point Change	Percent Change

Key ratios:
Net loss ratio	47.3%	51.7%	(4.4)	(8.5)%	60.6%	47.3%	13.3	28.1%
Net underwriting expense ratio	34.1%	33.4%	0.7	2.1%	38.2%	34.1%	4.1	12.0%
Net combined ratio	81.4%	85.1%	(3.7)	(4.3)%	98.8%	81.4%	17.4	21.4%

Direct Written Premiums

Direct written premiums during the six months ended June 30, ~~2017~~2018 (“~~2017”~~2018”) were ~~$56,584,000~~$68,390,000 compared to ~~$49,204,000~~$56,584,000 during the six months ended June 30, ~~2016~~ 2017 (“~~2016”~~2017”). The increase of ~~$7,380,000~~$11,806,000, or ~~15%~~20.9%, was primarily due to an increase in policies in-force during ~~2017~~2018 as compared to ~~2016, and from writing policies with higher average premiums.~~2017 driven by continued growth in new business. We wrote more new policies as a result of continued demand for our products 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. During 2017, we started writing homeowners policies in New Jersey and Rhode Island. In 2018, we started writing homeowners policies in Massachusetts. 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 $3,064,000 in 2018, compared to $229,000 in 2017. Policies in-force increased by ~~11.8%~~20.3% as of June 30, ~~2017~~2018 compared to June 30, ~~2016~~.2017.

Net Written Premiums and Net Premiums Earned

The following table describes the quota share reinsurance ceding rates in effect during 2018 and 2017. For purposes of the discussion herein, the change in the 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.

	Six months ended June 30,
	2018	2017
	("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 ~~$4,847,000~~$15,203,000, or ~~15.3%~~41.7%, to $51,665,000 in 2018 from $36,462,000 in ~~2017 from~~ ~~$31,615,000~~ ~~in 2016.~~2017. 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). ~~During 2017, our~~Our personal lines business ~~was~~is currently subject to a ~~40%~~ 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. ~~In March 2017, we bound a new~~The increase in net written premiums is due to growth and the reduction of our personal lines quota share ~~treaty effective~~reinsurance rate to 20% on July 1, ~~2017, reducing the quota share rate to 20%.~~2017.

Excess of loss reinsurance ~~treaty~~treaties

An increase in written premiums will, ~~also~~to a lesser extent, increase the premiums ceded under our excess of loss ~~treaties, which incrementally reduces our net written premiums.~~treaties. In ~~2017,~~2018, our ceded excess of loss reinsurance premiums decreased by ~~$13,000~~$40,000 over the comparable ceded premiums for ~~2016.~~2017. The decrease was due to more favorable reinsurance rates in ~~2017,~~2018, 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 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,~~2018, our premiums ceded under catastrophe ~~reinsurance premiums~~treaties increased by ~~$609,000~~$1,336,000 over the comparable ceded premiums for ~~2016.~~

~~With the inception of~~2017. The increase was due to an increase in our ~~personal lines quota share treaty being on a “net” basis effective July 1, 2015, our~~catastrophe coverage and an increase in premiums subject to catastrophe reinsurance, partially offset by more favorable reinsurance rates in 2018. Our ceded catastrophe premiums are paid based on the total direct written premiums subject to the catastrophe reinsurance ~~treaty, not just those retained after quota share reinsurance as was the case under the prior “gross” basis.~~treaty.

Net premiums earned

Net premiums earned increased ~~$3,780,000,~~ $13,619,000, or ~~12.8%,~~40.9 %, to $46,942,000 in 2018 from $ ~~$33,323,000~~33,323,000 in ~~2017 from~~ ~~$29,543,000~~ ~~in 2016. As premiums written earn ratably over a twelve months period, net premiums earned in 2017 increased~~2017. The increase was due to the ~~growth~~increase in ~~net~~ written premiums ~~for~~discussed above and our retaining more earned premiums effective July 1, 2017, as a result of the ~~twelve months ended June 30, 2017 compared to~~reduction of the ~~twelve months ended June 30, 2016.~~quota share percentage in our personal lines quota share treaty.

Ceding Commission Revenue

The following table details the quota share provisional ceding commission rates in effect during ~~2017~~2018 and ~~2016.~~2017. This table should be referred to in conjunction with the discussion for ceding commission revenue that follows.

	Six months ended
	June 30,
	2018	2017
	("2017/2019 Treaty")	("2016/2017 Treaty")

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

Six months ended
June 30,
2017 2016
("2016/2017 Treaty") ("2015/2016 Treaty")

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

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

	Six months ended June 30,
($ in thousands)	2018	2017	Change	Percent

Provisional ceding commissions earned	$4,213	$6,768	$(2,555)	(37.8)%

Contingent ceding commissions earned
Contingent ceding commissions earned excluding
the effect of catastrophes	(368)	(278)	(90)	32.4%
Effect of catastrophes on ceding commissions earned	(459)	-	(459)	n/a
Contingent ceding commissions earned	(827)	(278)	(549)	197.5%

Total ceding commission revenue	$3,386	$6,490	$(3,104)	(47.8)%

Six months ended June 30,

($ in thousands)

2017

2016

Change

Percent

Provisional ceding commissions earned
$6,768
$6,322
$446
  7.1%
Contingent ceding commissions earned
  (278)
  (983)
  705
  (71.7)%





Total ceding commission revenue
$6,490
$5,339
$1,151
  21.6%

Ceding commission revenue was $3,386,000 in 2018 compared to $6,490,000 in ~~2017 compared to~~ ~~$5,339,000~~ ~~in 2016.~~2017. The ~~increase~~decrease of ~~$1,151,000,~~$3,104,000, or ~~21.6%~~47.8%, was due to ~~an increase~~a decrease in provisional ceding commissions earned ~~and~~as well as a ~~reduction~~decrease in ~~negative~~ contingent ceding commissions earned. The reduction in provisional ceding commissions occurred due to us making the decision to retain more of our profitable business (see below for discussion of provisional ceding commissions earned and contingent ceding commissions earned).

Provisional Ceding Commissions Earned

We receive a provisional ceding commission based on ceded written premiums. In 2018 our provisional ceding rate was 53% effective July 1, 2017 under the 2017/2019 Treaty. In 2017 our provisional ceding rate was 52% effective July 1, 2016 ~~under~~ender the 2016/2017 Treaty. ~~In 2016 our provisional ceding rate was 55% effective July 1, 2015 under the 2015/2016 Treaty.~~ The ~~$446,000 increase~~$2,555,000 decrease in provisional ceding commissions earned is primarily due to the decrease in the quota share ceding rate effective July 1, 2017 to 20%, from the 40% rate in effect from January 1, 2016 through June 30, 2017; thus there were less ceded premiums in 2018 available to earn ceding commissions than there were in 2017. The decrease was partially offset by an increase in personal lines direct written premiums subject to the quota share ~~partially offset~~and by the ~~decrease~~one percentage point 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. The amount of 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~~2017/2019 Treaty is subject to change based on losses incurred from claims with accident dates beginning July 1, ~~2016.~~2017. 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 under those treaties.~~2017.

The 2017/2019 Treaty and 2016/2017 Treaty ~~and 2015/2016 Treaty structure limits~~structures limit the amount of contingent ceding commissions that we can receive by setting ~~the~~a higher provisional commission ~~rate higher than the rates we received in prior years.~~rate. 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. 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, as was the case under previous “gross” treaties. The “net” structure eliminates the adverse impact that~~commissions. In 2018, catastrophe losses ~~can have on~~of $1,433,000 were ceded under our personal lines quota share treaty. These catastrophe losses resulted in the Loss Ratios for the period July 1, 2017 through June 30, 2018 (attributable to the 2017/2019 Treaty) to be higher than the contractual Loss Ratio at which provisional ceding commissions were being earned. As a result, we incurred a negative adjustment or reduction to the contingent ceding ~~commissions.~~commissions of $459,000 relative to what would have been earned had the catastrophe losses not occurred. See “Reinsurance” below for changes to our personal lines quota share treaty ~~to take effect on~~effective July 1, 2017.

Net Investment Income

Net investment income was $2,941,000 in 2018 compared to$1,884,000 in ~~2017 compared to~~ ~~$1,577,000~~ ~~in 2016.~~2017. The increase of ~~$307,000~~$1,057,000, or ~~19.5%~~56.1%, was due to an increase in average invested assets in ~~2017.~~2018. The average ~~investment~~ yield on invested assets was 3.74% as of June 30, 2018 compared to 3.80% as of June 30, ~~2017 compared to 3.74% as of June 30, 2016.~~2017. The pre-tax equivalent ~~investment~~ yield on invested assets was ~~4.00%~~3.41% and ~~4.04%~~4.00% as of June 30, ~~2017~~2018 and ~~2016,~~2017, respectively.

Cash and invested assets were $186,310,000 as of June 30, 2018, compared to $143,450,000 as of June 30, ~~2017, compared to $104,072,000 as of June 30, 2016.~~2017. The ~~$39,378,000~~$42,860,000 increase in cash and invested assets resulted primarily from the net proceeds of ~~$30,137,000~~approximately $29,122,000 that we received in ~~January and February of~~December 2017 from our ~~public~~debt offering and increased operating cash flows for the period after June 30, ~~2016~~2017.

Net Gains and Losses on Investments

Net losses on investments were $630,000 in 2018 compared to a net gain of $76,000 in 2017. The ~~net proceeds~~increased loss of $706,000, was primarily attributable to an accounting standard change (ASU 2016-01, see Note 2) with respect to the changes in fair value of equity securities and other investments. Historically, the change in unrealized gains (losses) for these investments would flow through other comprehensive income (loss). As a result of the ~~public offering~~new accounting standard, the change in unrealized gains (losses) is now recorded in the statements of income and comprehensive income (loss). Net unrealized losses on our equity securities and other investments in 2018 were ~~invested~~$310,000. Realized losses on investments was $320,000 in ~~cash equivalents until we received approval from the New York State Department~~2018 compared to realized gains of ~~Financial Services to contribute $23,000,000 to KICO.~~$76,000 in 2017.

Other Income

Other income was $609,000 in 2018 compared to $598,000 in ~~2017 compared to $533,000 in 2016.~~2017. The increase of ~~$65,000,~~$11,000, or ~~12.2%~~1.8%, was primarily due to an increase in installment and ~~finance~~other fees earned in our insurance underwriting business.

Net Loss and LAE

Net loss and LAE was $28,442,000 in 2018 compared to $15,748,000 in ~~2017 compared to $15,270,000 in 2016.~~2017. The net loss ratio was 60.6% in 2018 compared to 47.3% in 2017, ~~compared to 51.7% in 2016, a decrease~~an increase of ~~4.4~~13.3 percentage points.

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

During ~~2017,~~2018, the net loss ratio ~~decreased~~increased compared to ~~2016~~2017 due primarily to ~~a combination of several factors. First, due to a relatively mild winter season, there was a reduction in~~ the impact of catastrophe losses related to severe winter weather. We ~~record~~define catastrophe losses 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). We assign claims as catastrophe-related if the PCS industry loss estimate is $25 million or greater for the applicable state in which our policies are written. In 2018 there have been six catastrophic events reported with most of the impact ~~for this component if losses incurred from~~related to several major winter ~~weather claims exceed those expected in an average winter. Since 2017 exhibited milder than average winter weather, we did not record~~storms. We recorded a ~~catastrophe~~12.2 point impact from ~~severe winter weather.~~catastrophes in 2018, driving most of the 13.3 point increase in the overall loss ratio from 2017, in which there was no impact from catastrophes. In ~~2016 through two quarters we recorded a 4.8 point impact, which resulted in a decrease of 4.8 points year to date related~~addition to the impact of ~~severe winter weather. Second,~~catastrophes, we have recorded ~~0.6~~0.5 points of ~~favorable~~unfavorable prior year loss development in ~~2017~~2018 compared to ~~0.4~~0.6 points of favorable prior year development in ~~2016,~~2017, or an increase of 1.1 points in the ~~favorable~~ impact of ~~0.2 points~~prior year development year to date. ~~Finally, the core~~Prior year loss development in 2018 was related to some unfavorable settlements on liability claims from older years and from higher than expected loss development from fire and winter claims occurring in late 2017. The underlying loss ratio excluding the impact of ~~severe winter weather~~catastrophes and prior year development iswas 47.9% in ~~2017, compared to 47.3% in 2016, an increase of 0.6 points. The increase is driven by higher claim severity observed in the second quarter of 2017 compared to the second quarter of 2016.~~2018, unchanged from 2017. See table below under “Additional Financial Information” summarizing net loss ratios by line of business.

~~Commercial Auto Line of Business~~

Effective October 1, 2014 we decided to no longer accept applications for new commercial auto coverage. The action was taken following a series of underwriting and pricing measures which were intended to improve the profitability of this line of business. The actions taken did not yield the hoped for results. In February 2015, we decided to no longer offer renewals to our existing commercial auto policies beginning with those that expired on or after May 1, 2015.

The decision to exit this line of business has significantly reduced the adverse impact that associated commercial auto liability claims will have on our overall results. The following table displays the impact that this decision has had on our loss and LAE reserves over time:

Commercial Auto

Commercial Auto as a

As of

Number of Open Claims

Loss and LAE Reserves

Total Loss and LAE Reserves

Percentage of Total Loss and LAE Reserves

(in thousands except number of open claims and percentages)

December 31, 2013
  170
$9,185
$34,503
  26.6%
December 31, 2014
  114
$8,126
$39,613
  20.5%
December 31, 2015
  68
$4,971
$39,877
  12.5%
December 31, 2016
  34
$2,434
$41,737
  5.8%
June 30, 2017
  23
$2,289
$44,197
  5.2%

Commercial auto liability loss and LAE reserves account for a rapidly decreasing percentage of our total loss and LAE reserves, and as of June 30, 2017 comprise 5.2% of our total loss and LAE reserves. This line of business was historically subject to a high level of uncertainty and volatility in claim emergence and loss development. The exit from this line therefore significantly decreases the uncertainty surrounding our overall reserve levels and reduces the associated volatility in financial results.

Commission Expense

Commission expense was ~~$9,991,000~~$6,017,000 in ~~2017~~ Q2-2018 or ~~19.0%~~18.6% of direct earned premiums. Commission expense was ~~$8,796,000~~$5,101,000 in ~~2016~~Q2-2017 or ~~18.9%~~19.1% of direct earned premiums. The increase of ~~$1,195,000~~$916,000 is due to the increase in direct earned premiums in ~~2017~~ Q2-2018 as compared to ~~2016. The higher average~~Q2-2017, partially offset by a decrease in contingent commission ~~rate in 2017 is~~expense, which was due to ~~growth~~variances in ~~premiums written by certain producers, which made them eligible for an increase in commission rates in 2017. In addition, average commission rates increased due~~year to ~~a change in the mix of business to lines of business with higher commission rates.~~date loss ratios.

Other Underwriting Expenses

Other underwriting expenses were ~~$8,412,000~~$5,076,000 in ~~2017~~Q2-2018 compared to ~~$6,943,000~~$4,200,000 in ~~2016.~~Q2-2017. The increase of ~~$1,469,000,~~$876,000, or ~~21.2%~~20.9%, was primarily due to expenses ~~directly and indirectly~~ related to growth in direct written premiums. We are also incurring expenses related to our ~~efforts to expand into the other states in which we recently obtained licensing (“~~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.Expenses. Expansion Expenses were ~~$498,000~~$400,000 in ~~2017~~Q2-2018 compared to ~~$112,000~~$277,000 in ~~2016.~~Q2-2017. The increase of ~~$386,000~~$123,000 includes the costs of salaries and employment costs, professional fees, IT and data services specifically attributable to the expansion into new states.

~~Salaries~~Core salaries and employment costs ~~excluding Expansion Expenses costs discussed above,~~ were $4,103,000 in 2018 compared to $3,505,000 in ~~2017 compared to $3,190,000 in 2016.~~2017. The increase of ~~$315,000,~~$598,000, or ~~9.9%~~17.1%, was less than the ~~12.8%~~20.9% increase in ~~overall net~~total direct written premiums, ~~earned,~~ which ishas not yet materially affected by our ~~expansion~~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 on their annual salaries. The combined ratio has decreased by 3.7 percentage points in 2017, resulting in a $159,000 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, hiring our new Chief Operating Officer in March 2018 as well as annual ~~rate~~ increases in salaries. Growth related to our Expansion business creates a lag in net premiums earned compared to direct written premiums for that business. This lag in net premiums earned along with the reduction to quota share rates distorts net underwriting expense ratio comparisons between periods. Therefore, we believe that reviewing the ratio of Core other underwriting expenses to Core net premiums earned offers a more consistent comparison between periods and is a more accurate indicator of our overall other underwriting expense efficiency. The following table breaks out the Core and Expansion components of our underwriting expense ratio for the periods indicated:

	Six months ended		$ or
	June 30,		Point
	2018	2017	Change

Net premiums earned
Core	$45,945	$33,317	$12,628
Expansion	997	6	991
Total	$46,942	$33,323	$13,619

Other underwriting expenses
Core	$9,317	$7,905	$1,412
Expansion	790	507	283
Total	$10,107	$8,412	$1,695

Other underwriting expenses as a percentage
of net premiums earned
Core	20.3%	23.7%	-3.4%
Expansion	79.2%	8450.0%	-8370.8%
Total	21.4%	25.3%	-3.9%

The ratio of Core other underwriting expenses to Core net premiums earned was 20.3% in 2018 compared to 23.7% in 2017, a decrease of 3.4 percentage points.

Other underwriting expenses as a percentage of net premiums earned was 25.3% in 2017 compared to 23.5% in 2016. The table below provides an analysis of the significant components of the 1.8 percentage point increase. Our net underwriting expense ratio in ~~2017~~2018 was 38.2% compared to 34.1% ~~compared with 33.4%~~ in ~~2016.~~2017. The following table shows the individual components of our net underwriting expense ratio for the periods indicated:

	Six months ended
	June 30,		Percentage
	2018	2017	Point Change

Ceding commission revenue - provisional	(9.0)%	(20.3)%	11.3
Ceding commission revenue - contingent	1.8	0.8	1.0
Other income	(1.2)	(1.7)	0.5
Acquisition costs and other underwriting expenses:
Commission expense	25.2	30.0	(4.8)
	16.8	8.8	8.0
Other underwriting expenses
Core
Employment costs	8.7	10.5	(1.8)
Other Core Expenses	11.0	13.3	(2.3)
Total Core Expenses	19.7	23.8	(4.1)
Expansion Expenses	1.7	1.5	0.2
Total other underwriting expenses	21.4	25.3	(3.9)

Net underwriting expense ratio	38.2%	34.1%	4.1

Six months ended

June 30,

Percentage

2017

2016

Point Change

Ceding commission revenue - provisional
  (20.3)%
  (21.4)%
  1.1
Ceding commission revenue - contingent
  0.8
  3.3
  (2.5)
Other income
  (1.7)
  (1.8)
  0.1
Acquistion costs and other underwriting expenses:



Commission expense
  30.0
  29.8
  0.2

  8.8
  9.9
  (1.1)
Other underwriting expenses



Employment costs attributable to core NY business
  10.5
  10.8
  (0.3)
Expansion Expenses
  1.5
  0.4
  1.1
IT expenses
  2.1
  1.6
  0.5
Adjustment to state premium tax rate
  -
  (0.4)
  0.4
Other expenses
  11.2
  11.1
  0.1
Total other underwriting expenses
  25.3
  23.5
  1.8




Net underwriting expense ratio
  34.1%
  33.4%
  0.7

The decrease in our other underwriting expense ratio excluding the impact of ceding commission revenue and commission expense was driven by a decline of 4.1 points from the impact of employment costs and other expenses attributable to our growing Core business, partially offset by the impact from increased costs related to Expansion business.

The overall increase of 4.1 percentage points in the net underwriting expense ratio was driven almost entirely 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 our quota share treaties on July 1, 2017. The components of our net underwriting expense ratio related to commissions and other underwriting expenses improved in nearly all categories, but this was more than offset by reductions in the reinsurance ceding commission revenue components

Other Operating Expenses

Other operating expenses, related to the expenses of our holding company, were $1,091,000 in 2018 compared to $1,662,000 in ~~2017 compared to $762,000~~2017. The decrease in ~~2016. The increase in 2017~~2018 of ~~$900,000,~~$571,000, or ~~118.1%~~34.4%, was primarily due to ~~increases~~decreases in executive bonus compensation, ~~executive~~partially offset by an increase in salary and equity compensation due to ~~annual rate increases and~~the hiring of ~~additional staff, equity compensation, and professional fees. The increase~~our new Chief Operating Officer in executive bonus compensation includes $473,000 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.March 2018.

Depreciation and Amortization

Depreciation and amortization was $834,000 in 2018 compared to $645,000 in ~~2017 compared to $573,000 in 2016.~~2017. The increase of ~~$72,000,~~$189,000, or ~~12.6%~~29.3%, in depreciation and amortization was primarily due to depreciation of our new system platform for ~~handling~~processing business being written in ~~expansion~~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.

Interest Expense

Interest expense in 2018 was $909,000 and -0- in 2017. 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 in 2018 was $9,000, which resulted in an effective tax rate of 18.8%. Income tax expense in 2017 was $1,932,000, which resulted in an effective tax rate of 32.7%. ~~Income tax expense~~The change in ~~2016 was $1,629,000, which resulted in an~~our effective tax rate ~~of 32.5%~~includes the change in the federal tax rate from 35% to 21%. Income before taxes was $48,000 in 2018 compared to income before taxes of $5,913,000 in ~~2017 compared to $5,012,000 in 2016.~~

2017.

Net Income

Net income was $39,000 in 2018 compared to net income of $3,981,000 in ~~2017 compared to $3,383,000 in 2016.~~2017. The ~~increase~~decrease in net income of ~~$598,000,~~$3,942,000, or ~~17.7%~~(99.0%), was due to the circumstances described above, ~~that~~which caused the increase in our net loss ratio, decrease in ceding commission revenue, net losses on investments, increases in other underwriting expenses, depreciation and amortization and interest expense, partially offset by the increase in our net premiums earned, ~~ceding commission revenue,~~ net investment income ~~other income~~ and a decrease in ~~our net loss ratio, partially offset by a decrease in net realized gains on investments, and increases in other underwriting expenses related to premium growth,~~ other operating ~~expenses, and depreciation and amortization.~~expenses.

Three Months Ended June 30, ~~2017~~2018 Compared to Three Months Ended June 30, ~~2016~~2017

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

	Three months ended June 30,				Three months ended June 30,
($ in thousands)	2017	2016	Change	Percent	2018	2017	Change	Percent
Revenues
Revenues
Direct written premiums	$30,458	$26,161	$4,297	16.4%	$36,864	$30,458	$6,406	21.0%
Assumed written premiums	2	11	(9)	(81.8)%	-	2	(2)	(100.0)%
	30,460	26,172	4,288	16.4%	36,864	30,460	6,404	21.0%
Ceded written premiums
Ceded to quota share treaties	7,766	6,558	1,208	18.4%	5,204	7,766	(2,562)	(33.0)%
Ceded to excess of loss treaties	325	330	(5)	(1.5)%	307	325	(18)	(5.5)%
Total ceded to catastrophe treaties	2,642	2,331	311	13.3%
Ceded to catastrophe treaties					3,388	2,642	746	28.2%
Total ceded written premiums	10,733	9,219	1,514	16.4%	8,899	10,733	(1,834)	(17.1)%

Net written premiums	19,727	16,953	2,774	16.4%	27,965	19,727	8,238	41.8%

Change in unearned premiums
Direct and assumed	(3,713)	(2,447)	(1,266)	51.7%	(4,485)	(3,713)	(772)	20.8%
Ceded to quota share treaties	939	505	434	85.9%	625	939	(314)	(33.4)%
Change in net unearned premiums	(2,774)	(1,942)	(832)	42.8%	(3,860)	(2,774)	(1,086)	39.1%

Premiums earned
Direct and assumed	26,748	23,724	3,024	12.7%	32,379	26,748	5,631	21.1%
Ceded to quota share treaties	(9,794)	(8,713)	(1,081)	12.4%
Ceded to reinsurance treaties					(8,274)	(9,794)	1,520	(15.5)%
Net premiums earned	16,954	15,011	1,943	12.9%	24,105	16,954	7,151	42.2%
Ceding commission revenue	3,306	2,569	737	28.7%
Excluding the effect of catastrophes					1,816	3,306	(1,490)	(45.1)%
Effect of catastrophes					(125)	-	(125)	n/a%
Total ceding commission revenue					1,691	3,306	(1,615)	(48.9)%
Net investment income	1,026	764	262	34.3%	1,557	1,026	531	51.8%
Net realized gain on investments	130	283	(153)	(54.1)%
Net (losses) gains on investments					(107)	130	(237)	(182.3)%
Other income	308	285	23	8.1%	300	308	(8)	(2.6)%
Total revenues	21,724	18,912	2,812	14.9%	27,546	21,724	5,822	26.8%
Expenses
Loss and loss adjustment expenses
Direct and assumed:
Loss and loss adjustment expenses excluding the effect of catastrophes					13,357	10,647	2,710	25.5%
Losses from catastrophes (1)					224	-	224	n/a%
Total direct and assumed loss and loss adjustment expenses					13,581	10,647	2,934	27.6%

Ceded loss and loss adjustment expenses:
Loss and loss adjustment expenses excluding the effect of catastrophes					2,365	3,192	(827)	(25.9)%
Losses from catastrophes (1)					40	-	40	n/a%
Total ceded loss and loss adjustment expenses					2,405	3,192	(787)	(24.7)%

Net loss and loss adjustment expenses:
Loss and loss adjustment expenses excluding the effect of catastrophes					10,992	7,455	3,537	47.4%
Losses from catastrophes (1)					184	-	184	n/a%
Net loss and loss adjustment expenses					11,176	7,455	3,721	49.9%

Commission expense					6,017	5,102	915	17.9%
Other underwriting expenses					5,076	4,200	876	20.9%
Other operating expenses					843	906	(63)	(7.0)%
Depreciation and amortization					424	326	98	30.1%
Interest expense					452	-	452	n/a%
Total expenses					23,989	17,989	6,000	33.4%

Income from operations before taxes					3,557	3,735	(178)	(4.8)%
Income tax expense					800	1,225	(425)	(34.7)%
Net income					$2,757	$2,510	$247	9.8%

(1)

The three months ended June 30, 2018 includes 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.

Three months ended June 30,

($ in thousands)

2017

2016

Change

Percent

Total revenues
  21,724
  18,912
  2,812
  14.9%





Expenses




Loss and loss adjustment expenses




Direct and assumed
  10,647
  8,577
  2,070
  24.1%
Ceded
  3,192
  2,790
  402
  14.4%
Net loss and loss adjustment expenses
  7,455
  5,787
  1,668
  28.8%
Commission expense
  5,101
  4,526
  575
  12.7%
Other underwriting expenses
  4,200
  3,596
  604
  16.8%
Other operating expenses
  907
  433
  474
  109.5%
Depreciation and amortization
  326
  289
  37
  12.8%
Total expenses
  17,989
  14,631
  3,358
  23.0%





Income from operations before taxes
  3,735
  4,281
  (546)
  (12.8)%
Provision for income tax
  1,225
  1,439
  (214)
  (14.9)%
Net income
$2,510
$2,842
$(332)
  (11.7)%

	Three months ended June 30,				Three months ended June 30,
	2017	2016	Percentage Point Change	Percent Change	2018	2017	Percentage Point Change	Percent Change

Key ratios:
Net loss ratio	44.0%	38.6%	5.4	14.0%	46.4%	44.0%	2.4	5.5%
Net underwriting expense ratio	33.6%	35.1%	(1.5)	(4.3)%	37.8%	33.6%	4.2	12.5%
Net combined ratio	77.6%	73.7%	3.9	5.3%	84.2%	77.6%	6.6	8.5%

Direct Written Premiums

Direct written premiums during the three months ended June 30, ~~2017~~2018 (“~~Q2-2017”~~Q2-2018”) were $36,864,000 compared to $30,458,000 ~~compared to $26,161,000~~ during the three months ended June 30, ~~2016~~2017 (“~~Q2-2016”~~Q2-2017”). The increase of ~~$4,297,000,~~ $6,406,000, or ~~16.4%~~21.0%, was primarily due to an increase in policies in-force during ~~Q2-2017~~2018 as compared to ~~Q2-2016, and from writing policies with higher average premiums.~~2017 driven by continued growth in new business. We wrote more new policies as a result of continued demand for our products 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. During 2017 and 2018, we started writing homeowners policies in our aforementioned Expansion markets. Direct written premiums from our Expansion business were $2,167,000 in Q2-2018, compared to $229,000 in Q2-2017. Policies in-force increased by ~~11.8%~~20.3% as of June 30, ~~2017~~2018 compared to June 30, ~~2016.~~2017.

Net Written Premiums and Net Premiums Earned

The following table describes the quota share reinsurance ceding rates in effect during Q2-2018 and Q2-2017. For purposes of the discussion herein, the change in the 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 June 30,
	2018	2017
	("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 ~~$2,774,000,~~ $8,238,000, or ~~16.4%~~41.8%, to $27,965,000 in Q2-2018 from $19,727,000 in ~~Q2-2017 from $16,953,000 in Q2-2016.~~Q2-2017. 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). ~~During Q2-2017 our~~Our personal lines business ~~was~~is currently subject to a ~~40%~~ 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. ~~In March 2017, we bound a new~~The increase in net written premiums is due to growth and the reduction of our personal lines quota share ~~treaty effective~~reinsurance rate to 20% on July 1, ~~2017, reducing the quota share rate to 20%.~~2017.

Excess of loss reinsurance ~~treaty~~treaties

An increase in written premiums will, ~~also~~to a lesser extent, increase the premiums ceded under our excess of loss ~~treaties, which incrementally reduces our net written premiums.~~treaties. In ~~Q2-2017,~~Q2-2018, our ceded excess of loss reinsurance premiums decreased by ~~$5,000~~$18,000 over the comparable ceded premiums for ~~Q2-2016.~~Q2-2017. The decrease was due to more favorable reinsurance rates in ~~Q2-2017,~~Q2-2018, 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 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~~ceded under catastrophe ~~insurance~~treaties will increase. This results in an increase in premiums ceded under our catastrophe treaty ~~which reduces net written premiums.~~provided that reinsurance rates are stable or are increasing. In ~~Q2-2017,~~Q2-2018, our premiums ceded under catastrophe ~~reinsurance premiums~~treaties increased by ~~$311,000~~$746,000 over the comparable ceded premiums for ~~Q2-2016.~~

~~With the inception of~~Q2-2017. The increase was due to an increase in our ~~personal lines quota share treaty being on a “net” basis effective July 1, 2015, our~~catastrophe coverage and an increase in premiums subject to catastrophe reinsurance, partially offset by more favorable reinsurance rates in Q2-2018. Our ceded catastrophe premiums are paid based on the total direct written premiums subject to the catastrophe reinsurance ~~treaty, not just those retained after quota share reinsurance as was the case under the prior “gross” basis.~~treaty.

Net premiums earned

Net premiums earned increased ~~$1,943,000,~~$7,151,000, or ~~12.9%,~~42.2 %, to $24,105,000 in Q2-2018 from $16,954,000 in ~~Q2-2017 from $15,011,000 in Q2-2016. As premiums written earn ratably over a twelve month period, net premiums earned in Q2-2017 increased~~Q2-2017. The increase was due to the ~~growth~~increase in ~~net~~ written premiums ~~for~~discussed above and our retaining more earned premiums effective July 1, 2017, as a result of the ~~twelve months ended June 30, 2017 compared to~~reduction of the ~~twelve months ended June 30, 2016.~~quota share percentage in our personal lines quota share treaty.

Ceding Commission Revenue

The following table details the quota share provisional ceding commission rates in effect during ~~Q2-2017~~Q2-2018 and ~~Q2-2016.~~Q2-2017. This table should be referred to in conjunction with the discussion for ceding commission revenue that follows.

	Three months ended		Three months ended
	June 30,		June 30,
	2017	2016	2018	2017
	("2016/2017 Treaty")	("2015/2016 Treaty")	("2017/2019 Treaty")	("2016/2017 Treaty")

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

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

	Three months ended June 30,				Three months ended June 30,
($ in thousands)	2017	2016	Change	Percent	2018	2017	Change	Percent

Provisional ceding commissions earned	$3,425	$3,223	$202	6.3%	$2,146	$3,425	$(1,279)	(37.3)%

Contingent ceding commissions earned
Contingent ceding commissions earned excluding
the effect of catastrophes					(330)	(119)	(211)	177.3%
Effect of catastrophes on ceding commissions earned					(125)	-	(125)	n/a
Contingent ceding commissions earned	(119)	(654)	535	(81.8)%	(455)	(119)	(336)	282.4%

Total ceding commission revenue	$3,306	$2,569	$737	28.7%	$1,691	$3,306	$(1,615)	(48.9)%

Ceding commission revenue was ~~$3,306,000~~ $1,691,000 in ~~Q2-2017~~Q2-2018 compared to ~~$2,569,000~~ $3,306,000 in ~~Q2-2016.~~Q2-2017. The ~~increase~~decrease of ~~$737,000,~~ $1,615,000, or ~~28.7%~~48.9%, was due to ~~an increase~~a decrease in provisional ceding commissions earned ~~and~~as well as a ~~reduction~~decrease in ~~negative~~ contingent ceding commissions earned. The reduction in provisional ceding commissions occurred due to us making the decision to retain more of our profitable business (see below for discussion of provisional ceding commissions earned and contingent ceding commissions earned).

Provisional Ceding Commissions Earned

We receive a provisional ceding commission based on ceded written premiums. In Q2-2018 our provisional ceding rate was 53% effective July 1, 2017 under the 2017/2019 Treaty. In Q2-2017 our provisional ceding rate was 52% effective July 1, 2016 ~~under~~ender the 2016/2017 Treaty. ~~In Q2-2016 our provisional ceding rate was 55% effective July 1, 2015 under the 2015/2016 Treaty.~~ The ~~$202,000 increase~~$1,279,000 decrease in provisional ceding commissions earned is primarily due to the decrease in the quota share ceding rate effective July 1, 2017 to 20%, from the 40% rate in effect from January 1, 2016 through June 30, 2017; thus there were less ceded premiums in Q2-2018 available to earn ceding commissions than there were in Q2-2017. The decrease was partially offset by an increase in personal lines direct written premiums subject to the quota share ~~partially offset~~and by the ~~decrease~~one point 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. The amount of 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 Q2-2017 are~~2017/2019 Treaty is subject to change based on losses incurred from claims with accident dates beginning July 1, ~~2016.~~2017. 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 under those treaties.~~2017.

The 2017/2019 Treaty and 2016/2017 Treaty ~~and 2015/2016 Treaty structure limits~~structures limit the amount of contingent ceding commissions that we can receive by setting ~~the~~a higher provisional commission ~~rate higher than the rates we received in prior years.~~rate. 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. 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, as was the case under previous “gross” treaties. The “net” structure eliminates the adverse impact that~~commissions. In 2018, catastrophe losses ~~can have on~~of $1,433,000 were ceded under our personal lines quota share treaty. The catastrophe losses resulted in the Loss Ratios for the period July 1, 2017 through June 30, 2018 (attributable to the 2017/2019 Treaty) to be higher than the contractual Loss Ratio at which provisional ceding commissions were being earned. As a result, in Q2-2018 we incurred a negative adjustment or reduction to contingent ceding ~~commissions.~~commissions of $125,000 relative to what would have been earned had the catastrophe losses not occurred. See “Reinsurance” below for changes to our personal lines quota share treaty ~~to take effect on~~effective July 1, 2017.

Net Investment Income

Net investment income was $1,557,000 in Q2-2018 compared to $1,026,000 in ~~Q2-2017 compared to $764,000 in Q2-2016.~~Q2-2017. The increase of ~~$262,000,~~ $531,000, or ~~34.3%~~51.8%, was due to an increase in average invested assets in ~~Q2-2017.~~Q2-2018. The average ~~investment~~ yield on invested assets was 3.74% as of June 30, 2018 compared to 3.80% as of June 30, ~~2017 compared to 3.74% as of June 30, 2016.~~2017. The pre-tax equivalent ~~investment~~ yield on invested assets was ~~4.00%~~3.41% and ~~4.04%~~4.00% as of June 30, 2018 and 2017, ~~and 2016,~~ respectively.

Net Gains and Losses on Investments

Net losses on investments were $107,000 in Q2-2018 compared to net gains of $130,000 in Q2-2017. The decrease of $237,000, was primarily attributable to an accounting standard change (ASU 2016-01, see Note 2) with respect to the changes in fair value of equity securities and other investments. Historically, the change in unrealized gains (losses) for equity securities and other investments would flow through other comprehensive income (loss). As a result of the new accounting standard, the change in unrealized gains (losses) for these investments is now recorded in the statements of income and comprehensive income (loss). Unrealized losses on our equity securities and other investments in Q2-2018 were $30,000. Realized losses on investments was $76,000 in Q2-2018 compared to realized gains of $130,000 in Q2-2017.

Other Income

Other income was $300,000 in Q2-2018 compared to $308,000 in ~~Q2-2017 compared to $285,000 in Q2-2016.~~Q2-2017. The ~~increase~~decrease of ~~$23,000,~~$8,000, or ~~8.1%~~2.6%, was primarily due to additional write-offs offset by an increase in installment and ~~finance~~other fees earned in our insurance underwriting business.

Net Loss and LAE

Net loss and LAE was $11,176,000 in Q2-2018 compared to $7,455,000 in ~~Q2-2017 compared to $5,787,000 in Q2-2016.~~Q2-2017. The net loss ratio was 46.4% in Q2-2018 compared to 44.0% in Q2-2017, ~~compared to 38.6% in Q2-2016,~~ an increase of ~~5.4~~2.4 percentage points.

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

During ~~Q2-2017,~~Q2-2018, the net loss ratio increased ~~to 44.0%~~ compared to ~~38.6% for Q2-2016,~~Q2-2017 primarily due ~~primarily~~ to a greater impact from prior year loss development. We recorded 1.4 points of unfavorable prior year loss development in Q2-2018 compared to 1.2 points of favorable prior year development in Q2-2017, or an increase in the impact of prior year development of 2.6 points. Prior year loss development for the quarter was related to some unfavorable settlements on liability claims from older years and from higher ~~core~~than expected loss development from fire and winter claims occurring in late 2017. In addition to the impact from prior year development, there was a 0.8 point impact from catastrophes recorded during the quarter. Although the severe winter catastrophe losses that were recorded in the first quarter of 2018 developed favorably, three new catastrophe events were recorded during Q2-2018 that impacted results. The underlying loss ratio excluding the impact of catastrophes and prior year ~~loss~~ development ~~and severe winter weather. The core loss ratio increased~~was 44.2% in Q2-2018, compared to 45.2% in Q2-2017, ~~from 36.5%~~a decrease of 1.0 point. The underlying loss ratio decreased slightly due to a decline in ~~Q2-2016, or an increase of 8.7 points. The increase in Q2-2017 was primarily driven by an increase in fire~~ claims infrequency for our personal lines ~~business, compared to Q2-2016 which had an abnormally low number of such claims. Offsetting some of the increase in the core~~business. See table below under “Additional Financial Information” summarizing net loss ratio was a favorable impact from prior year loss development. In Q2-2017, we recorded 1.2 points of favorable prior year loss development compared to 2.1 points of unfavorable development in Q2-2016, or an improvement of 3.3 points quarter over quarter. There was no impact from severe winter weather recorded in either Q2-2017 or Q2-2016.

~~Commercial Auto Line of Business~~

Effective October 1, 2014 we decided to no longer accept applications for new commercial auto coverage. The action was taken following a series of underwriting and pricing measures which were intended to improve the profitability of thisratios by line of business. The actions taken did not yield the hoped for results. In February 2015, we decided to no longer offer renewals to our existing commercial auto policies beginning with those that expired on or after May 1, 2015.

Commercial Auto

Commercial
Auto as a

As of

Number of Open Claims

Loss and LAE Reserves

Total Loss and LAE Reserves

Percentage of Total Loss and LAE Reserves

(in thousands except number of open claims and percentages)

December 31, 2013
  170
$9,185
$34,503
  26.6%
December 31, 2014
  114
$8,126
$39,613
  20.5%
December 31, 2015
  68
$4,971
$39,877
  12.5%
December 31, 2016
  34
$2,434
$41,737
  5.8%
June 30, 2017
  23
$2,289
$44,197
  5.2%

Commission Expense

Commission expense was ~~$5,101,000~~$6,017,000 in Q2-2018 or 18.6% of direct earned premiums. Commission expense was $5,102,000 in Q2-2017 ~~compared to $4,526,000 in Q2-2016. Commission expense was~~or 19.1% of direct earned ~~premiums in both periods.~~premiums. The increase of ~~$575,000, or 12.7%,~~$915,000 is due to the ~~12.7%~~ increase in direct earned premiums in ~~Q2-2017~~ Q2-2018 as compared to ~~Q2-2016.~~Q2-2017, partially offset by a decrease in contingent commission expense, which was due to variances in year to date loss ratios.

Other Underwriting Expenses

Other underwriting expenses were $5,076,000 in Q2-2018 compared to $4,200,000 in ~~Q2-2017 compared to $3,596,000 in Q2-2016.~~Q2-2017. The increase of ~~$604,000,~~$876,000, or ~~16.8%~~20.9%, was primarily due to expenses ~~directly and indirectly~~ related to growth in direct written premiums. We are also incurring expenses related to our ~~efforts to expand into the other states in which we recently obtained licensing (“~~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.Expenses. Expansion Expenses were ~~$228,000~~$400,000 in ~~2017~~Q2-2018 compared to ~~$25,000~~$277,000 in ~~2016.~~Q2-2017. The increase of ~~$203,000~~$123,000 includes the costs of salaries and employment costs, professional fees, IT and data services specifically attributable to the expansion into new states.

~~Salaries~~Core salaries and employment costs ~~excluding Expansion Expenses costs discussed above,~~ were $2,122,000 in Q2-2018 compared to $1,778,000 in ~~Q2-2017 compared to $1,674,000 in Q2-2016.~~Q2-2017. The increase of ~~$104,000,~~$344,000, or ~~6.2%~~19.3%, was less than the ~~12.9%~~21.0% increase in ~~overall net~~total direct written premiums, ~~earned,~~ which is not yet materially affected by our ~~expansion~~Expansion business. ~~Our employee bonus plan is aligned with our year to date combined ratio.~~ The lower the year to date combined ratio, the greater the bonus percentage that our employees receive on their annual salaries. The year to date combined ratio has decreased by 3.7 percentage points through Q2-2017, resulting in a $65,000 increase in the Q2-2017 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, hiring our chief Operating Officer in March 2018 as well as annual rate increases in salaries. Growth related to our Expansion business creates a lag in net premiums earned compared to direct written premiums for that business. This lag in net premiums earned along with the reduction to quota share rates distorts net underwriting expense ratio comparisons between periods. Therefore, we believe that reviewing the ratio of Core other underwriting expenses to Core net premiums earned offers a more consistent comparison between periods and is a more accurate indicator of our overall other underwriting expense efficiency. The following table breaks out the Core and Expansion components of our underwriting expense ratio for the periods indicated:

~~Other~~

	Three months ended		$ or
	June 30,		Point
	2018	2017	Change

Net premiums earned
Core	$23,490	$16,947	$6,543
Expansion	615	6	609
Total	$24,105	$16,953	$7,152

Other underwriting expenses
Core	$4,676	$3,923	$753
Expansion	400	277	123
Total	$5,076	$4,200	$876

Other underwriting expenses as a percentage
of net premiums earned
Core	19.9%	23.1%	-3.2%
Expansion	65.0%	4616.7%	-4551.6%
Total	21.0%	24.7%	-3.7%

The ratio of Core other underwriting expenses ~~as a percentage of~~to Core net premiums earned was ~~24.8%~~19.9 % in Q2-2018 compared to 23.1% in Q2-2017, ~~compared to 24.0% in Q2-2016. The table below provides an analysis~~a decrease of ~~the significant components of the 0.8~~3.2 percentage ~~point increase.~~ points.

Our net underwriting expense ratio in ~~Q2-2017~~Q2-2018 was 37.8% compared to 33.6% ~~compared with 35.1%~~ in ~~Q2-2016.~~Q2-2017. The following table shows the individual components of our net underwriting expense ratio for the periods indicated:

Three months ended

June 30,

Percentage

2017

2016

Point Change

Ceding commission revenue - provisional
  (20.3)%
  (21.7)%
  1.4
Ceding commission revenue - contingent
  0.7
  4.4
  (3.7)
Other income
  (1.7)
  (1.8)
  0.1

Acquistion costs and other underwriting expenses:


Commission expense
  30.1
  30.2
  (0.1)

  8.8
  11.1
  (2.3)
  Other underwriting expenses



Employment costs attributable to core NY business
  10.5
  11.2
  (0.7)
Expansion Expenses
  1.6
  0.6
  1.0
IT expenses
  2.2
  1.7
  0.5
Adjustment to state premium tax rate
  -
  -
  -
Other expenses
  10.5
  10.5
  -
Total other underwriting expenses
  24.8
  24.0
  0.8




Net underwriting expense ratio
  33.6%
  35.1
%
  (1.5)

	Three months ended
	June 30,		Percentage
	2018	2017	Point Change

Ceding commission revenue - provisional	(8.9)%	(20.2)%	11.3
Ceding commission revenue - contingent	1.9	0.7	1.2
Other income	(1.2)	(1.7)	0.5
Acquisition costs and other underwriting expenses:
Commission expense	25.0	30.1	(5.1)
	16.8	8.9	7.9
Other underwriting expenses
Core
Employment costs	8.8	10.5	(1.7)
Other Core Expenses	10.5	12.6	(2.1)
Total Core Expenses	19.3	23.1	(3.8)
Expansion Expenses	1.7	1.6	0.1
Total other underwriting expenses	21.0	24.7	(3.7)

Net underwriting expense ratio	37.8%	33.6%	4.2

The decrease in our other underwriting expense ratio excluding the impact of ceding commission revenue and commission expense was driven by a decline of 3.8 points in the impact from employment costs and other expenses attributable to our growing Core business, partially offset by the impact from increased costs related to Expansion business.

The overall increase of 4.2 percentage points in the net underwriting expense ratio was driven almost entirely 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 our quota share treaties on July 1, 2017. The net underwriting expense ratio related to commissions and other underwriting expenses improved in nearly all categories, but this was more than offset by reductions in the reinsurance ceding commission revenue components.

Other Operating Expenses

Other operating expenses, related to the expenses of our holding company, were ~~$907,000~~$843,000 in ~~Q2-2017~~Q2-2018 compared to ~~$433,000~~$906,000 in ~~Q2-2016.~~Q2-2017. The ~~increase~~decrease in ~~Q2-2017~~Q2-2018 of ~~$474,000,~~$63,000, or ~~109.5%~~7.0%, was primarily due to ~~increases~~decreases in executive bonus compensation, ~~executive~~partially offset by an increase in salary and equity compensation due to ~~annual rate increases and~~the hiring of ~~additional staff, equity compensation, and consulting fees. The increase~~our new Chief Operating Officer in executive bonus compensation includes $315,000 of accrued long-term bonus compensation pursuant to the three year employment agreement effective January 1, 2017 with our Chief Executive Officer. In Q2-2016 there was no long-term bonus compensation plan in place.

March 2018.

Depreciation and Amortization

Depreciation and amortization was $424,000 in Q2-2018 compared to $326,000 in ~~Q2-2017 compared to $289,000 in Q2-2016.~~Q2-2017. The increase of ~~$37,000,~~$98,000, or ~~12.8%~~30.1%, in depreciation and amortization was primarily due to depreciation of our new system platform for ~~handling~~processing business being written in ~~expansion~~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.

Interest Expense

Interest expense in Q2-2018 was $452,000 and -0- in Q2-2017. 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 in Q2-2018 was $800,000, which resulted in an effective tax rate of 22.5%. Income tax expense in Q2-2017 was $1,225,000, which resulted in an effective tax rate of 32.8%. ~~Income tax expense~~The change in ~~Q2-2016 was $1,439,000, which resulted in an~~our effective tax rate ~~of 33.6%~~includes the change in the federal tax rate from 35% to 21%. Income before taxes was $3,557,000 in Q2-2018 compared to income before taxes of $3,735,000 in ~~Q2-2017 compared to $4,281,000 in Q2-2016.~~Q2-2017.

Net Income

Net income was $2,757,000 in Q2-2018 compared to net income of $2,510,000 in ~~Q2-2017 compared to $2,842,000 in Q2-2016.~~Q2-2017. The ~~decrease~~increase in net income of ~~$332,000,~~$247,000, or ~~11.7%~~9.8%, was due to the circumstances described above, ~~that~~which caused the increase in our net loss ratio, decrease in ceding commission revenue, net ~~realized gains~~losses on investments, ~~and~~ increases in other underwriting expenses, ~~related to premium growth, other operating expenses, and~~ depreciation and amortization and interest expense, partially offset by ~~increases~~the increase in our net premiums earned, ~~ceding commission revenue,~~ net investment income and decrease in other ~~income.~~operating expenses.

Additional Financial Information

We operate our business as one segment, property and casualty insurance. Within this segment, we offer a wide 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 Six Months Ended
	June 30,		June 30,
	2018	2017	2018	2017

Gross premiums written:
Personal lines	$29,652,128	$23,139,479	$54,477,580	$42,601,451
Commercial lines	4,731,445	4,162,821	9,017,836	7,746,875
Livery physical damage	2,424,499	3,101,043	4,778,569	6,127,526
Other(1)	56,093	56,922	116,799	114,308
Total	$36,864,165	$30,460,265	$68,390,784	$56,590,160

Net premiums written:
Personal lines	$21,219,892	$12,844,104	$38,663,803	$23,310,472
Commercial lines	4,274,058	3,743,568	8,126,429	6,946,133
Livery physical damage	2,424,499	3,101,043	4,778,569	6,127,526
Other(1)	46,228	38,585	96,260	77,474
Total	$27,964,676	$19,727,300	$51,665,060	$36,461,605

Net premiums earned:
Personal lines	$18,231,382	$11,039,025	$35,271,638	$21,729,608
Commercial lines	3,423,712	2,985,759	6,653,682	5,828,339
Livery physical damage	2,401,376	2,884,986	4,922,060	5,677,333
Other(1)	48,144	43,957	94,851	88,195
Total	$24,104,614	$16,953,727	$46,942,231	$33,323,475

Net loss and loss adjustment expenses(2):
Personal lines	$8,482,526	$4,399,735	$21,443,732	$9,751,847
Commercial lines	800,664	1,229,782	3,250,262	2,758,578
Livery physical damage	1,101,715	1,260,153	2,265,796	2,225,675
Other(1)	318,304	74,672	376,978	22,598
Unallocated loss adjustment expenses	472,876	490,580	1,105,647	989,220
Total	$11,176,085	$7,454,922	$28,442,415	$15,747,918

Net loss ratio(2):
Personal lines	46.5%	39.9%	60.8%	44.9%
Commercial lines	23.4%	41.2%	48.8%	47.3%
Livery physical damage	45.9%	43.7%	46.0%	39.2%
Other(1)	661.2%	169.9%	397.4%	25.6%
Total	46.4%	44.0%	60.6%	47.3%

For the Three Months Ended

For the Six Months Ended

June 30,

June 30,

2017

2016

2017

2016

Gross premiums written:

Personal lines
$23,139,479
$19,697,839
$42,601,451
$37,138,925
Commercial lines
  4,162,821
  3,677,159
  7,746,875
  6,805,297
Livery physical damage
  3,101,043
  2,720,538
  6,127,526
  5,152,453
Other(1)
  56,922
  76,475
  114,308
  123,739
Total
$30,460,265
$26,172,011
$56,590,160
$49,220,414





Net premiums written:




Personal lines
$12,844,104
$10,831,897
$23,310,472
$20,217,335
Commercial lines
  3,743,568
  3,343,859
  6,946,133
  6,158,764
Livery physical damage
  3,101,043
  2,720,538
  6,127,526
  5,152,453
Other(1)
  38,585
  56,388
  77,474
  86,005
Total
$19,727,300
$16,952,682
$36,461,605
$31,614,557





Net premiums earned:




Personal lines
$11,039,025
$9,826,564
$21,729,608
$19,290,460
Commercial lines
  2,985,759
  2,772,822
  5,828,339
  5,453,547
Livery physical damage
  2,884,986
  2,362,889
  5,677,333
  4,618,743
Other(1)
  43,957
  48,600
  88,195
  179,800
Total
$16,953,727
$15,010,875
$33,323,475
$29,542,550





Net loss and loss adjustment expenses:




Personal lines
$4,399,735
$3,137,613
$9,751,847
$10,686,164
Commercial lines
  1,229,782
  1,181,456
  2,758,578
  2,092,290
Livery physical damage
  1,260,153
  946,101
  2,225,675
  1,934,654
Other(1)
  74,672
  95,470
  22,598
  (284,937)
Unallocated loss adjustment expenses
  490,580
  426,196
  989,220
  842,520
Total
$7,454,922
$5,786,836
$15,747,918
$15,270,691





Net loss ratio:




Personal lines
  39.9%
  31.9%
  44.9%
  55.4%
Commercial lines
  41.2%
  42.6%
  47.3%
  38.4%
Livery physical damage
  43.7%
  40.0%
  39.2%
  41.9%
Other(1)
  169.9%
  196.4%
  25.6%
  -158.5%
Total
  44.0%
  38.6%
  47.3%
  51.7%

(1)

~~“Other”~~“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. Effective October 1, 2014 we decided~~association and loss and loss adjustment expenses from commercial auto.

(2)

See discussions above with regard to ~~no longer accept applications for new commercial auto coverage. In February 2015, we decided~~“Net Loss and LAE”, as to ~~no longer offer renewals to our existing commercial auto policies beginning with those that expired on or after May 1, 2015~~catastrophe losses in 2018.

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		Six months ended		Three months ended		Six months ended
	June 30,				June 30,
	2017	2016	2017	2016	2018	2017	2018	2017

Revenues
Revenues
Net premiums earned	$16,953,727	$15,010,875	$33,323,475	$29,542,550	$24,104,614	$16,953,727	$46,942,231	$33,323,475
Ceding commission revenue	3,305,938	2,569,025	6,490,390	5,339,362	1,691,168	3,305,938	3,386,326	6,490,390
Net investment income	1,026,004	764,070	1,883,804	1,577,127	1,531,163	1,026,004	2,915,152	1,883,804
Net realized gain (loss) on investments	130,423	283,432	75,917	363,868
Net (losses) gains on investments					(106,234)	130,423	(629,361)	75,917
Other income	296,285	277,101	563,661	526,099	292,566	296,285	584,788	563,661
Total revenues	21,712,377	18,904,503	42,337,247	37,349,006	27,513,277	21,712,377	53,199,136	42,337,247

Expenses
Expenses
Loss and loss adjustment expenses	7,454,922	5,786,836	15,747,918	15,270,691	11,176,085	7,454,922	28,442,415	15,747,918
Commission expense	5,101,566	4,526,208	9,990,544	8,796,274	6,017,189	5,101,566	11,817,137	9,990,544
Other underwriting expenses	4,199,616	3,596,134	8,412,033	6,942,575	5,075,986	4,198,875	10,107,489	8,412,033
Depreciation and amortization	326,174	288,884	644,872	572,422	424,161	326,174	833,592	644,872
Total expenses	17,082,278	14,198,062	34,795,367	31,581,962	22,693,421	17,081,537	51,200,633	34,795,367

Income from operations	4,630,099	4,706,441	7,541,880	5,767,044	4,819,856	4,630,840	1,998,503	7,541,880
Income tax expense	1,557,801	1,494,778	2,512,929	1,767,216	987,926	1,557,801	377,646	2,512,929
Net income	$3,072,298	$3,211,663	$5,028,951	$3,999,828
Net income					$3,831,930	$3,073,039	$1,620,857	$5,028,951


Key Measures:
Net loss ratio	44.0%	38.6%	47.3%	51.7%	46.4%	44.0%	60.6%	47.3%
Net underwriting expense ratio	33.6%	35.1%	34.1%	33.4%	37.8%	33.6%	38.2%	34.1%
Net combined ratio	77.6%	73.7%	81.4%	85.1%	84.2%	77.6%	98.8%	81.4%

Reconciliation of net underwriting expense ratio:					Reconciliation of net underwriting expense ratio:
Acquisition costs and other
underwriting expenses	$9,301,182	$8,122,342	$18,402,577	$15,738,849	$11,093,175	$9,300,441	$21,924,626	$18,402,577
Less: Ceding commission revenue	(3,305,938)	(2,569,025)	(6,490,390)	(5,339,362)	(1,691,168)	(3,305,938)	(3,386,326)	(6,490,390)
Less: Other income	(296,285)	(277,101)	(563,661)	(526,099)	(292,566)	(296,285)	(584,788)	(563,661)
Net underwriting expenses	$5,698,959	$5,276,216	$11,348,526	$9,873,388	$9,109,441	$5,698,218	$17,953,512	$11,348,526

Net premiums earned	$16,953,727	$15,010,875	$33,323,475	$29,542,550	$24,104,614	$16,953,727	$46,942,231	$33,323,475

Net Underwriting Expense Ratio	33.6%	35.1%	34.1%	33.4%	37.8%	33.6%	38.2%	34.1%

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	Direct	Assumed	Ceded	Net

Six months ended June 30, 2018
Written premiums					$68,389,960	$824	$(16,725,724)	$51,665,060
Change in unearned premiums					(5,495,329)	3,064	769,436	(4,722,829)
Earned premiums					$62,894,631	$3,888	$(15,956,288)	$46,942,231

Loss and loss adjustment expenses exluding
the effect of catastrophes					$25,875,115	$22,933	$(3,186,030)	$22,712,018
Catastrophe loss					10,561,389	-	(4,830,992)	5,730,397
Loss and loss adjustment expenses					$36,436,504	$22,933	$(8,017,022)	$28,442,415

Loss ratio excluding the effect of catastrophes					41.1%	589.8%	20.0%	48.4%
Catastrophe loss					16.8%	0.0%	30.2%	12.2%
Loss ratio					57.9%	589.8%	50.2%	60.6%

Six months ended June 30, 2017
Written premiums	$56,583,867	$6,293	$(20,128,555)	$36,461,605	$56,583,867	$6,293	$(20,128,555)	$36,461,605
Change in unearned premiums	(4,048,796)	8,327	902,339	(3,138,130)	(4,048,796)	8,327	902,339	(3,138,130)
Earned premiums	$52,535,071	$14,620	$(19,226,216)	$33,323,475	$52,535,071	$14,620	$(19,226,216)	$33,323,475

Loss and loss adjustment expenses exluding	Loss and loss adjustment expenses exluding
the effect of catastrophes	$23,158,126	$16,333	$(7,426,541)	$15,747,918	$23,158,126	$16,333	$(7,426,541)	$15,747,918
Catastrophe loss	-				-
Loss and loss adjustment expenses	$23,158,126	$16,333	$(7,426,541)	$15,747,918	$23,158,126	$16,333	$(7,426,541)	$15,747,918

Loss ratio excluding the effect of catastrophes	44.1%	111.7%	38.6%	47.3%	44.1%	111.7%	38.6%	47.3%
Catastrophe loss	0.0%				0.0%			0.1%
Loss ratio	44.1%	111.7%	38.6%	47.3%	44.1%	111.7%	38.6%	47.3%

Six months ended June 30, 2016
Three months ended June 30, 2018
Written premiums	$49,204,416	$15,998	$(17,605,857)	$31,614,557	$36,863,677	$488	$(8,899,489)	$27,964,676
Change in unearned premiums	(2,573,545)	3,537	498,001	(2,072,007)	(4,486,460)	1,163	625,235	(3,860,062)
Earned premiums	$46,630,871	$19,535	$(17,107,856)	$29,542,550	$32,377,217	$1,651	$(8,274,254)	$24,104,614

Loss and loss adjustment expenses exluding	Loss and loss adjustment expenses exluding
the effect of catastrophes	$20,006,890	$30,295	$(6,168,971)	$13,868,214	$13,355,874	$1,518	$(2,364,854)	$10,992,538
Catastrophe loss	2,337,461	-	(934,984)	1,402,477	223,659	-	(40,112)	183,547
Loss and loss adjustment expenses	$22,344,351	$30,295	$(7,103,955)	$15,270,691	$13,579,533	$1,518	$(2,404,966)	$11,176,085

Loss ratio excluding the effect of catastrophes	42.9%	155.1%	36.1%	46.9%	41.3%	91.9%	28.6%	45.6%
Catastrophe loss	5.0%	0.0%	5.4%	4.8%	0.6%	0.0%	0.5%	0.8%
Loss ratio	47.9%	155.1%	41.5%	51.7%	41.9%	91.9%	29.1%	46.4%

Three months ended June 30, 2017
Written premiums	$30,458,400	$1,865	$(10,732,965)	$19,727,300	$30,458,400	$1,865	$(10,732,965)	$19,727,300
Change in unearned premiums	(3,717,893)	5,346	938,974	(2,773,573)	(3,717,893)	5,346	938,974	(2,773,573)
Earned premiums	$26,740,507	$7,211	$(9,793,991)	$16,953,727	$26,740,507	$7,211	$(9,793,991)	$16,953,727

Loss and loss adjustment expenses exluding	Loss and loss adjustment expenses exluding
the effect of catastrophes	$10,639,366	$8,293	$(3,192,737)	$7,454,922	$10,639,366	$8,293	$(3,192,737)	$7,454,922
Catastrophe loss	-				-
Loss and loss adjustment expenses	$10,639,366	$8,293	$(3,192,737)	$7,454,922	$10,639,366	$8,293	$(3,192,737)	$7,454,922

Loss ratio excluding the effect of catastrophes	39.8%	115.0%	32.6%	44.0%	39.8%	115.0%	32.6%	44.0%
Catastrophe loss	0.0%				0.0%
Loss ratio	39.8%	115.0%	32.6%	44.0%	39.8%	115.0%	32.6%	44.0%

Three months ended June 30, 2016
Written premiums	$26,161,091	$10,920	$(9,219,329)	$16,952,682
Change in unearned premiums	(2,447,117)	(34)	505,344	(1,941,807)
Earned premiums	$23,713,974	$10,886	$(8,713,985)	$15,010,875

Loss and loss adjustment expenses exluding
the effect of catastrophes	$8,569,126	$7,998	$(2,790,288)	$5,786,836
Catastrophe loss	-
Loss and loss adjustment expenses	$8,569,126	$7,998	$(2,790,288)	$5,786,836

Loss ratio excluding the effect of catastrophes	36.1%	73.5%	32.0%	38.6%
Catastrophe loss	0.0%
Loss ratio	36.1%	73.5%	32.0%	38.6%

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

	Three months ended		Six months ended
	June 30,				Three months ended June 30,		Six months ended June 30,
	2017	2016	2017	2016	2018	2017	2018	2017

Net premiums earned	$16,953,727	$15,010,875	$33,323,475	$29,542,550	$24,104,614	$16,953,727	$46,942,231	$33,323,475
Ceding commission revenue	3,305,938	2,569,025	6,490,390	5,339,362	1,691,168	3,305,938	3,386,326	6,490,390
Other income	296,285	277,101	563,661	526,099	292,566	296,285	584,788	563,661

Loss and loss adjustment expenses (1)	7,454,922	5,786,836	15,747,918	15,270,691	11,176,085	7,454,922	28,442,415	15,747,918

Acquistion costs and other underwriting expenses:
Commission expense	5,101,566	4,526,208	9,990,544	8,796,274	6,017,189	5,101,566	11,817,137	9,990,544
Other underwriting expenses	4,199,616	3,596,134	8,412,033	6,942,575	5,075,986	4,199,616	10,107,489	8,412,033
Total acquistion costs and other
underwriting expenses	9,301,182	8,122,342	18,402,577	15,738,849	11,093,175	9,301,182	21,924,626	18,402,577

Underwriting income	$3,799,846	$3,947,823	$6,227,031	$4,398,471	$3,819,088	$3,799,846	$546,304	$6,227,031

Key Measures:
Net loss ratio excluding the effect of catastrophes	44.0%	38.6%	47.3%	46.9%	45.6%	44.0%	48.4%	47.3%
Effect of catastrophe loss on net loss ratio (1) (2)	0.0%			4.8%
Effect of catastrophe loss on net loss ratio (1)					0.8%	0.0%	12.2%	0.0%
Net loss ratio	44.0%	38.6%	47.3%	51.7%	46.4%	44.0%	60.6%	47.3%

Net underwriting expense ratio excluding the
effect of catastrophes	33.6%	35.1%	34.1%	33.4%	37.3%	33.6%	37.4%	34.1%
Effect of catastrophe loss on net underwriting
expense ratio (2)	0.0%				0.5%	0.0%	0.8%	0.0%
Net underwriting expense ratio	33.6%	35.1%	34.1%	33.4%	37.8%	33.6%	38.2%	34.1%

Net combined ratio excluding the effect
of catastrophes	77.6%	73.7%	81.4%	80.3%	82.9%	77.6%	85.8%	81.4%
Effect of catastrophe loss on net combined
ratio (1) (2)	0.0%			4.8%	1.3%	0.0%	13.0%	0.0%
Net combined ratio	77.6%	73.7%	81.4%	85.1%	84.2%	77.6%	98.8%	81.4%

Reconciliation of net underwriting expense ratio:
Acquisition costs and other
underwriting expenses	$9,301,182	$8,122,342	$18,402,577	$15,738,849	$11,093,175	$9,301,182	$21,924,626	$18,402,577
Less: Ceding commission revenue	(3,305,938)	(2,569,025)	(6,490,390)	(5,339,362)
Less: Ceding commission revenue (2)					(1,691,168)	(3,305,938)	(3,386,326)	(6,490,390)
Less: Other income	(296,285)	(277,101)	(563,661)	(526,099)	(292,566)	(296,285)	(584,788)	(563,661)
	$5,698,959	$5,276,216	$11,348,526	$9,873,388	$9,109,441	$5,698,959	$17,953,512	$11,348,526

Net earned premium	$16,953,727	$15,010,875	$33,323,475	$29,542,550	$24,104,614	$16,953,727	$46,942,231	$33,323,475

Net Underwriting Expense Ratio	33.6%	35.1%	34.1%	33.4%	37.8%	33.6%	38.2%	34.1%

(1) For the ~~six~~three months ended June 30, ~~2017 and 2016,~~2018, includes the sum of net catastrophe losses and loss adjustment expenses of ~~$-0- and $1,402,477, respectively, resulting from severe winter weather.~~

~~(2)~~$183,547. For the six months ended June 30, ~~2016,~~2018, includes the sum of net catastrophe losses and loss adjustment expenses of $5,730,397.

(2) For the three months ended June 30, 2018, the effect of catastrophe loss ~~from severe winter weather~~ on our net ~~combined~~underwriting expense ratio includes the direct effect of reduced contingent ceding commission revenue by $124,929 and does not include the indirect effects of a $135,764 decrease in other underwriting expenses. For the six months ended June 30, 2018, the effect of catastrophe loss on our net underwriting expense ratio includes the direct effect of reduced contingent ceding commission revenue by $459,068 and ~~loss adjustment expenses and there were no~~does not include the indirect effects of a $164,931 decrease in other underwriting expenses.

Investments

Portfolio Summary

Fixed-Maturity Securities

The following table presents a breakdown of the amortized cost, fair value, and unrealized gains and losses ~~by investment type~~of our investments in fixed-maturity securities classified as available-for-sale as of June 30, 2018 and December 31, 2017:

	June 30, 2018
						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:
U.S. Treasury securities and
obligations of U.S. government
corporations and agencies	$8,207,870	$9,970	$(40,264)	$-	$8,177,576	$(30,294)

Political subdivisions of States,
Territories and Possessions	6,575,843	39,481	(55,324)	(28,074)	6,531,926	(43,917)

Corporate and other bonds
Industrial and miscellaneous	107,013,925	111,659	(2,617,680)	(377,166)	104,130,738	(2,883,187)

Residential mortgage and other
asset backed securities (1)	23,910,131	306,272	(159,886)	(351,224)	23,705,293	(204,838)
Total	$145,707,769	$467,382	$(2,873,154)	$(756,464)	$142,545,533	$(3,162,236)

(1)

In 2017, KICO placed certain residential mortgage backed securities as eligible collateral in a designated custodian account related to its membership to 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 June 30, 2018, the fair value of the eligible investments was $6,083,000. KICO will retain all rights regarding all securities if pledged as collateral. As of June 30, 2018, there was no outstanding balance on the credit line.

	December 31, 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:
U.S. Treasury securities and
obligations of U.S. government
corporations and agencies	$-	$-	$-	$-	$-	$-

Political subdivisions of States,
Territories and Possessions	11,096,122	250,135	(30,814)	-	11,315,443	219,321

Corporate and other bonds
Industrial and miscellaneous	87,562,631	1,189,207	(269,857)	(340,516)	88,141,465	578,834

Residential mortgage and other
asset backed securities (1)	20,463,353	305,499	(48,482)	(189,022)	20,531,348	67,995
Total	$119,122,106	$1,744,841	$(349,153)	$(529,538)	$119,988,256	$866,150

(1)

In 2017, KICO placed certain residential mortgage backed securities as eligible collateral in a designated custodian account related to its membership to the FHLBNY. The eligible collateral would be pledged to FHLBNY if KICO draws an advance from the FHBLNY credit line. As of December 31, 2017, the fair value of the eligible investments was $6,703,000. KICO will retain all rights regarding all securities if pledged as collateral. As of December 31, 2017, there was no outstanding balance on the credit line.

Equity Securities

The following table presents a breakdown of the cost, fair value, and unrealized gains and losses of investments in equity securities as of June 30, ~~2017~~2018 and December 31, ~~2016:~~2017:

~~Available-for-Sale Securities~~

June 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
$12,080,402
$269,275
$(40,955)
$(23,057)
$12,285,665
  9.9%







Corporate and other bonds






Industrial and miscellaneous
  77,041,418
  1,202,532
  (371,550)
  (5,946)
  77,866,454
  62.7%







Residential mortgage and other






asset backed securities
  22,252,959
  233,063
  (190,684)
  (23,946)
  22,271,392
  17.9%
Total fixed-maturity securities
  111,374,779
  1,704,870
  (603,189)
  (52,949)
  112,423,511
  90.5%
Equity Securities
  11,311,097
  716,131
  (87,669)
  (166,741)
  11,772,818
  9.5%
Total
$122,685,876
$2,421,001
$(690,858)
$(219,690)
$124,196,329
  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

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%

	June 30, 2018
						Net
		Gross	Gross Unrealized Losses			Unrealized
		Unrealized	Less than 12	More than 12	Fair	Gains/
Category	Cost	Gains	Months	Months	Value	(Losses)

Equity Securities:
Preferred stocks	$6,792,075	$25,774	$(43,333)	$(114,138)	$6,660,378	$(131,697)
Common stocks and exchange
traded mutual funds	10,498,963	662,490	(436,847)	-	10,724,606	225,643
Total	$17,291,038	$688,264	$(480,180)	$(114,138)	$17,384,984	$93,946

	December 31, 2017
						Net
		Gross	Gross Unrealized Losses			Unrealized
		Unrealized	Less than 12	More than 12	Fair	Gains/
Category	Cost	Gains	Months	Months	Value	(Losses)

Equity Securities:
Preferred stocks	$7,081,099	$60,867	$(20,313)	$(120,712)	$7,000,941	$(80,158)
Common stocks and exchange
traded mutual funds	6,680,742	841,250	(222,205)	(14,530)	7,285,257	604,515
Total	$13,761,841	$902,117	$(242,518)	$(135,242)	$14,286,198	$524,357

Other Investments

The following table presents a breakdown of the cost, fair value, and unrealized gains of our other investments as of June 30, 2018 and December 31, 2017:

	June 30, 2018			December 31, 2017

		Fair	Unrealized		Fair	Unrealized
Category	Cost	Value	Gain	Cost	Value	Gain

Other Investments:
Hedge fund	$2,000,000	$2,120,700	$120,700	$-	$-	$-
Total	$2,000,000	$2,120,700	$120,700	$-	$-	$-

Held-to-Maturity Securities

June 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
$606,446
$147,593
$-
$-
$754,039
  14.5%







Political subdivisions of States,






Territories and Possessions
  1,149,077
  55,703
  (2,500)
  -
  1,202,280
  23.1%







Corporate and other bonds






Industrial and miscellaneous
  3,140,371
  117,338
  (5,025)
  (15,231)
  3,237,453
  62.4%







Total
$4,895,894
$320,634
$(7,525)
$(15,231)
$5,193,772
  100.0%
The following table presents a breakdown of the amortized cost, fair value, and unrealized gains and losses of investments in held-to-maturity securities as of June 30, 2018 and December 31, 2017:

	December 31, 2016						June 30, 2018

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

Held-to-Maturity Securities:
U.S. Treasury securities	$606,427	$147,612	$-		$754,039	14.2%	$729,486	$147,553	$(5,934)	$-	$871,105	$141,619

Political subdivisions of States,
Territories and Possessions	1,349,916	37,321	-		1,387,237	26.2%	998,898	32,522	-		1,031,420	32,522

Corporate and other bonds
Industrial and miscellaneous	3,138,559	72,784	(7,619)	(46,881)	3,156,843	59.6%	3,142,359	33,076	(38,765)	(5,650)	3,131,020	(11,339)

Total	$5,094,902	$257,717	$(7,619)	$(46,881)	$5,298,119	100.0%	$4,870,743	$213,151	$(44,699)	$(5,650)	$5,033,545	$162,802

	December 31, 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

Held-to Maturity Securities:
U.S. Treasury securities	$729,466	$147,573	$(1,729)	$-	$875,310	$145,844

Political subdivisions of States,
Territories and Possessions	998,984	50,366	-	-	1,049,350	50,366

Corporate and other bonds
Industrial and miscellaneous	3,141,358	90,358	-	(6,300)	3,225,416	84,058

Total	$4,869,808	$288,297	$(1,729)	$(6,300)	$5,150,076	$280,268

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 June 30, ~~2017~~2018 and December 31, ~~2016~~2017 is shown below:

	June 30, 2017			December 31, 2016		June 30, 2018		December 31, 2017
	Amortized			Amortized		Amortized		Amortized
Remaining Time to Maturity	Cost	Fair Value		Cost	Fair Value
Remaining Time to Maturity						Cost	Fair Value	Cost	Fair Value

Less than one year	$-					$-
One to five years	1,300,771	1,327,098	-	650,000	642,455	3,398,823	3,398,780	2,546,459	2,601,898
Five to ten years	2,988,677	3,112,635	-	3,838,475	3,901,625	865,434	880,726	1,716,884	1,794,139
More than 10 years	606,446	754,039	-	606,427	754,039	606,486	754,039	606,466	754,039
Total	$4,895,894	$5,193,772		$5,094,902	$5,298,119	$4,870,743	$5,033,545	$4,869,808	$5,150,076

Credit Rating of Fixed-Maturity Securities

The table below summarizes the credit quality of our available-for-sale fixed-maturity securities as of June 30,~~, 2017~~ 2018 and December 31, ~~2016~~2017 as rated by Standard & Poor’s (or, if unavailable from Standard & Poor’s, then Moody’s or Fitch):

	June 30, 2017		December 31, 2016		June 30, 2018		December 31, 2017
		Percentage of		Percentage of		Percentage of		Percentage of
	Fair Market				Fair Market
	Value				Value

Rating
U.S. Treasury securities	$-	0.0%	$-	0.0%	$4,927,910	3.5%	$-	0.0%

Corporate and municipal bonds
AAA	1,580,507	1.4%	1,801,106	2.2%	982,921	0.7%	1,358,143	1.1%
AA	12,323,495	11.0%	7,236,457	9.0%	10,772,162	7.6%	11,319,057	9.4%
A	29,387,924	26.1%	13,944,784	17.3%	16,419,305	11.5%	17,199,631	14.3%
BBB	46,552,560	41.4%	38,908,731	48.4%	85,737,942	60.1%	68,704,768	57.3%
BB	307,632	0.3%	-	0.0%	-	0.0%	875,310	0.7%
Total corporate and municipal bonds	90,152,118	80.2%	61,891,078	76.9%	113,912,330	79.9%	99,456,909	82.8%

Residential mortgage and other asset backed securities
Residential mortgage backed securities
AAA	15,178,424	13.5%	-	0.0%	2,004,800	1.4%	2,013,010	1.7%
AA	-	0.0%	14,143,828	17.7%	13,535,715	9.5%	11,021,144	9.2%
A	3,168,034	2.8%	173,973	0.2%	4,870,309	3.4%	3,902,768	3.3%
CCC	2,687,007	2.4%	513,369	0.6%	2,083,369	1.5%	1,420,296	1.2%
CC	133,549	0.1%	-	0.0%	-	0.0%	120,742	0.1%
C	-	0.0%	112,136	0.1%	27,709	0.0%	28,963	0.0%
D	707,112	0.6%	3,594,444	4.5%	848,040	0.6%	1,659,479	1.4%
Not rated	397,267	0.4%	-	0.0%
Total residential mortgage and other asset backed securities	22,271,393	19.8%	18,537,750	23.1%
Non rated					335,351	0.2%	364,945	0.3%
Total residential mortgage backed securities					23,705,293	16.6%	20,531,347	17.2%

Total	$112,423,511	100.0%	$80,428,828	100.0%	$142,545,533	100.0%	$119,988,256	100.0%

The table below summarizes the average yield by type of fixed-maturity security as of June 30, ~~2017~~2018 and December 31, ~~2016:~~2017:

Category	June 30, 2017	December 31, 2016	June 30, 2018	December 31, 2017
U.S. Treasury securities and
obligations of U.S. government
corporations and agencies	3.44%		1.88%	3.32%

Political subdivisions of States,
Territories and Possessions	2.57%	3.87%	3.64%	3.49%

Corporate and other bonds
Industrial and miscellaneous	4.12%	3.86%	4.15%	3.98%

Residential mortgage and other asset backed securities	2.81%	3.83%	1.99%	1.83%

Total	3.69%	3.85%	3.64%	3.58%

The table below lists the weighted average maturity and effective duration in years on our fixed-maturity securities as of June 30,~~, 2017~~ 2018 and December 31, ~~2016:~~2017:

	June 30, 2017	December 31, 2016	June 30, 2018	December 31, 2017
Weighted average effective maturity	5.7	5.0	6.2	5.7

Weighted average final maturity	8.1	8.3	7.8

Effective duration	4.9	4.4	5.1	4.9

Fair Value Consideration

As disclosed in Note 4 to the ~~Condensed Consolidated Financial Statements,~~condensed consolidated financial statements, with respect to “Fair Value Measurements,” we define fair value as 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 June 30,~~, 2017~~ 2018 and December 31, ~~2016, 68%~~2017, 79% and ~~65%~~73%, respectively, 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 June 30~~, 2017~~ ~~and December 31, 2016.~~ As of June 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 a 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. 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 June 30,~~, 2017~~ 2018 and December 31, ~~2016:~~2017:

	June 30, 2017								June 30, 2018
	Less than 12 months			12 months or more			Total		Less than 12 months			12 months or more			Total
			No. of			No. of	Aggregate				No. of			No. of	Aggregate
	Fair	Unrealized	Positions	Fair	Unrealized	Positions	Fair	Unrealized	Fair	Unrealized	Positions	Fair	Unrealized	Positions	Fair	Unrealized
Category	Value	Losses	Held	Value	Losses	Held	Value	Losses
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									$4,927,910	$(40,264)	3	$-		-	$4,927,910	$(40,264)

Political subdivisions of
States, Territories and
Possessions	$4,767,571	$(40,955)	8	$307,632	$(23,057)	1	$5,075,203	$(64,012)	3,524,361	(55,324)	7	616,383	(28,074)	1	4,140,744	(83,398)

Corporate and other
bonds industrial and
miscellaneous	16,347,328	(371,550)	30	240,000	(5,946)	1	16,587,328	(377,496)	85,149,695	(2,617,680)	107	6,491,755	(377,166)	13	91,641,540	(2,994,846)

Residential mortgage and other
asset backed securities	15,639,089	(190,684)	20	168,088	(23,946)	3	15,807,177	(214,630)	11,139,070	(159,886)	13	9,439,267	(351,224)	15	20,578,337	(511,110)

Total fixed-maturity
securities	$36,753,988	$(603,189)	58	$715,720	$(52,949)	5	$37,469,708	$(656,138)	$104,741,036	$(2,873,154)	130	$16,547,405	$(756,464)	29	$121,288,441	$(3,629,618)
				��
Equity Securities:
Preferred stocks	$3,033,150	$(77,538)	7	$1,158,400	$(88,073)	2	$4,191,550	$(165,611)
Common stocks	725,031	(10,131)	2	279,750	(78,668)	1	1,004,781	(88,799)

Total equity securities	$3,758,181	$(87,669)	9	$1,438,150	$(166,741)	3	$5,196,331	$(254,410)

Total	$40,512,169	$(690,858)	67	$2,153,870	$(219,690)	8	$42,666,039	$(910,548)

	December 31, 2016								December 31, 2017
	Less than 12 months			12 months or more			Total		Less than 12 months			12 months or more			Total
			No. of			No. of	Aggregate				No. of			No. of	Aggregate
	Fair	Unrealized	Positions	Fair	Unrealized	Positions	Fair	Unrealized	Fair	Unrealized	Positions	Fair	Unrealized	Positions	Fair	Unrealized
Category	Value	Losses	Held	Value	Losses	Held	Value	Losses	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)	$1,549,839	$(30,814)	4	$-		-	$1,549,839	$(30,814)

Corporate and other
bonds industrial and
miscellaneous	19,859,293	(638,113)	34	239,970	(5,612)	1	20,099,263	(643,725)	15,036,462	(269,857)	20	9,113,924	(340,516)	17	24,150,386	(610,373)

Residential mortgage
backed securities	15,918,090	(309,273)	30	675,316	(38,442)	6	16,593,406	(347,715)
Residential mortgage and other
asset backed securities									6,956,371	(48,482)	6	7,867,572	(189,022)	15	14,823,943	(237,504)

Total fixed-maturity
securities	$36,844,957	$(993,975)	67	$915,286	$(44,054)	7	$37,760,243	$(1,038,029)	$23,542,672	$(349,153)	30	$16,981,496	$(529,538)	32	$40,524,168	$(878,691)

Equity Securities:
Preferred stocks	$3,759,850	$(241,333)	8	$660,750	$(70,571)	1	$4,420,600	$(311,904)	$1,605,217	$(20,313)	5	$1,776,675	$(120,712)	3	$3,381,892	$(141,025)
Common stocks	288,075	(13,968)	1	424,550	(97,468)	1	712,625	(111,436)
Common stocks and
exchange traded mutual funds									1,446,375	(222,205)	4	124,900	(14,530)	1	1,571,275	(236,735)

Total equity securities	$4,047,925	$(255,301)	9	$1,085,300	$(168,039)	2	$5,133,225	$(423,340)	$3,051,592	$(242,518)	9	$1,901,575	$(135,242)	4	$4,953,167	$(377,760)

Total	$40,892,882	$(1,249,276)	76	$2,000,586	$(212,093)	9	$42,893,468	$(1,461,369)	$26,594,264	$(591,671)	39	$18,883,071	$(664,780)	36	$45,477,335	$(1,256,451)

There were 75159 securities at June 30,~~, 2017~~ 2018 that accounted for the gross unrealized loss, none of which were deemed by us to be other than temporarily impaired. There were 8575 securities at December 31, ~~2016~~2017 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 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~~On December 19, 2017, we issued $30 million of our 5.50% Senior Unsecured Notes due December 30, 2022 pursuant to an underwritten public offering. The net proceeds to us were approximately $29,121,000. On December 20, 2017, we used $25,000,000 of the ~~quarter ended~~ net proceeds from the debt offering to contribute capital to KICO, to support additional growth. The remainder of the net proceeds will be used for general corporate purposes. Interest will be payable semi-annually in arrears on June 30 ~~2017~~and December 30 of each year, which began on June 30 2018 at the rate of 5.50% per year from December 19, 2017.,

For the six months ended June 30, 2018, the primary source of cash flow for our holding company ~~are~~was the dividends received from KICO, subject to statutory restrictions. For the six months ended June 30, ~~2017~~2018, KICO paid dividends of ~~$1,300,000~~$1,600,000 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 U.S. Treasury and agency securities. See Note 3 to our 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 assets as of December 31, 2017 and are due and payable within one year of borrowing. The maximum allowable advance as of June 30, 2018, based on the net admitted assets as of December 31, 2017 was approximately $9,849,000. Advances are limited to the amount of available collateral, which was approximately $6,083,000 as of June 30, 2018. There were no borrowings under this facility during the six months ended June 30, 2018.

As of June 30, 2018, invested assets and cash in our holding company was approximately $6,936,000. 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.

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:

Six Months Ended June 30,	2017	2016	2018	2017

Cash flows provided by (used in):
Operating activities	$7,372,859	$7,812,551	$5,953,098	$7,372,859
Investing activities	(33,665,057)	(10,473,828)	(31,955,368)	(33,665,057)
Financing activities	28,605,143	3,748,179	(2,991,392)	28,605,143
Net increase in cash and cash equivalents	2,312,945	1,086,902
Net (decrease) increase in cash and cash equivalents			(28,993,662)	2,312,945
Cash and cash equivalents, beginning of period	12,044,520	13,551,372	48,381,633	12,044,520
Cash and cash equivalents, end of period	$14,357,465	$14,638,274	$19,387,971	$14,357,465

Net cash provided by operating activities was ~~$7,373,000~~$5,953,000 in ~~2017~~2018 as compared to ~~$7,813,000~~$7,373,000 in ~~2016.~~2017. The ~~$440,000~~$1,420,000 decrease in cash flows provided by operating activities in ~~2017~~2018 was primarily a result of a decrease in net income (adjusted for non-cash items) of $2,775,000, partially offset by an increase in cash arising from net fluctuations in assets and liabilities relating to operating activities of KICO as affected by the growth in its operations which are described above, partially offset by an increase in net income (adjusted for non-cash items) of $932,000. We had a greater amount of payables and accrued liabilities including commissions and employee bonuses as of December 31, 2016 compared to December 31, 2015, which were paid in the subsequent six months ended in 2017 and 2016.above.

Net cash used in investing activities was $31,955,000 in 2018 compared to $33,665,000 in ~~2017 compared to $10,474,000 in 2016.~~2017. The ~~$23,191,000 increase~~$1,710,000 decrease in net cash used in investing activities iswas the result of a ~~$10,169,000~~$13,189,000 increase ~~in acquisitions of invested assets, an $11,796,000 decrease~~ in sales or maturities of invested assets, ~~and a $975,000~~which offset the $11,433,000 increase in acquisitions of invested assets and the ~~amount of~~$46,000 increase in fixed asset acquisitions in ~~2017.~~2018.

Net cash ~~provided by~~used in financing activities was ~~$28,605,000~~$2,991,000 in ~~2017~~2018 compared to ~~$3,748,000~~$28,605,000 provided in ~~2016.~~2017. The ~~$24,857,000 increase~~$31,596,000 decrease in net cash provided by financing activities iswas the result of the $30,137,000 net proceeds we received from the public offering of our common stock in January/February 2017, offset partially by the $4,814,000 net proceeds we received from the private placement of our common stock in April 2016 and a $562,000 increase in dividends paid due to an increase in the shares outstanding and dividend paid per share.2017.

Reinsurance

Our 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.

Our quota share reinsurance treaty in effect for 2018 for our personal lines business, which primarily consists of homeowners policies, was covered under the 2017/2019 Treaty. Our quota share reinsurance treaty in effect for 2017 for our personal lines business, which primarily consists of ~~homeowners’~~homeowners policies, was covered under the 2016/2017 ~~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.

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 ~~52.5%~~53%, from the ~~52.0%~~52% in the 2016/2017 Treaty. The ~~new treaty~~2017/2019 Treaty covers a two year period from July 1, 2017 through June 30, 2019 (“2017/2019 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:~~2019.

Treaty Year

July 1, 2017

July 1, 2016

July 1, 2015

to

to

to

Line of Busines

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, 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

~~Severe winter weather aggregate (4)~~	No	No	~~Yes~~
~~Reinstatement premium protection (5)~~	~~Yes~~	~~Yes~~	~~Yes~~

We entered into new excess of loss and catastrophe reinsurance treaties effective July 1, 2018. Material terms for our reinsurance treaties in effect for the treaty years shown below are as follows:

	Treaty Year
	July 1, 2018	July 1, 2017	July 1, 2016
	to	to	to
Line of Busines	June 30, 2019	June 30, 2018	June 30, 2017

Personal Lines:
Homeowners, dwelling fire and canine legal liability
Quota share treaty:
Percent ceded	20%	20%	40%
Risk retained	$800,000	$800,000	$500,000
Losses per occurrence subject to quota share reinsurance coverage	$1,000,000	$1,000,000	$833,333
Excess of loss coverage and facultative facility above quota share coverage (1)	$9,000,000	$9,000,000	$3,666,667
	in excess of	in excess of	in excess of
	$1,000,000	$1,000,000	$833,333
Total reinsurance coverage per occurrence	$9,200,000	$9,200,000	$4,000,000
Losses per occurrence subject to reinsurance coverage	$10,000,000	$10,000,000	$4,500,000
Expiration date	June 30, 2019	June 30, 2019	June 30, 2017

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	$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, 2019	June 30, 2018	June 30, 2017

Commercial Lines:
General liability commercial policies
Quota share treaty	None	None	None
Risk retained	$750,000	$750,000	$500,000
Excess of loss coverage above risk retained	$3,750,000	$3,750,000	$4,000,000
	in excess of	in excess of	in excess of
	$750,000	$750,000	$500,000
Total reinsurance coverage per occurrence	$3,750,000	$3,750,000	$4,000,000
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%	90%
Percent ceded - excess of $1,000,000 of coverage	100%	100%	100%
Risk retained	$100,000	$100,000	$100,000
Total reinsurance coverage per occurrence	$4,900,000	$4,900,000	$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, 2019	June 30, 2018	June 30, 2017

Catastrophe Reinsurance:
Initial loss subject to personal lines quota share treaty	$5,000,000	$5,000,000	$5,000,000
Risk retained per catastrophe occurrence (2)	$4,000,000	$4,000,000	$3,000,000
Catastrophe loss coverage in excess of quota share coverage (3) (4)	$445,000,000	$315,000,000	$247,000,000
Reinstatement premium protection (5)	Yes	Yes	Yes

(1)

(2)

Plus losses in excess of catastrophe coverage.

(3)

(4)

(5)

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

Effective July 1, 2018, reinstatement premium protection for $210,000,000 of catastrophe coverage in excess of $5,000,000.

The single maximum risks per occurrence to which we are subject to under the ~~new treaties that expired on June 30, 2017 and 2016~~treaty years shown below are as follows:

	July 1, 2016 - June 30, 2017		July 1, 2015 - June 30, 2016			July 1, 2017 - June 30, 2018		July 1, 2016 - June 30, 2017
Treaty	Extent of Loss	Risk Retained	Extent of Loss	Risk Retained		Range of Loss	Risk Retained	Range of Loss	Risk Retained
Personal Lines(1)	Initial $833,333	$500,000	Initial $750,000	$450,000		Initial $1,000,000	$800,000	Initial $833,333	$500,000
	$833,333 - $4,500,000	None(1)	$750,000 - $4,500,000	None(1)		$1,000,000 - $10,000,000	None(2)	$833,333 - $4,500,000	None(3)
	Over $4,500,000	100%	Over $4,500,000	100%		Over $10,000,000	100%	Over $4,500,000	100%

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

Commercial Lines	Initial $500,000	$500,000	Initial $425,000	$425,000		Initial $750,000	$750,000	Initial $500,000	$500,000
	$500,000 - $4,500,000	None(1)	$425,000 - $4,500,000	None(1)		$750,000 - $4,500,000	None(3)	$500,000 - $4,500,000	None(3)
	Over $4,500,000	100%	Over $4,500,000	100%		Over $4,500,000	100%	Over $4,500,000	100%

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

Catastrophe ~~(2)~~(4)	Initial $5,000,000	$3,000,000	Initial $4,000,000	$2,400,000		Initial $5,000,000	$4,000,000	Initial $5,000,000	$3,000,000
	$5,000,000 - $252,000,000	None	$4,000,000 - $180,000,000	None		$5,000,000 - $320,000,000	None	$5,000,000 - $252,000,000	None
	Over $252,000,000	100%	Over $180,000,000	100%		Over $320,000,000	100%	Over $252,000,000	100%

________________

(1)

Treaty for July 1, 2017 – June 30, 2018 is a two year treaty with expiration date of June 30, 2019.

(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.

~~(2)~~(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~~the Company is subject under the ~~new~~ treaties ~~that~~ effective July 1, ~~2017~~2018 are as follows:

	July 1, ~~2017~~2018 - June 30, ~~2018~~2019
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
	$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~~		$450,000,000	None
	Over ~~$320,000,000~~$450,000,000		100%

(1)

~~Two~~Treaty for July 1, 2018 – June 30, 2019 is a 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.

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 and Financial Condition

Based upon the factors set forth under “Factors That May Affect Future Results and Financial Condition” in Item 7 of our Annual Report on Form 10-K for the year ended December 31, ~~2016~~2017 as well as other factors affecting our operating results and financial condition, past financial performance should not be considered to be a reliable indicator of future performance, and investors should not use historical trends to anticipate results or trends in future periods. In addition, such factors, among others, may affect the accuracy of certain forward-looking statements contained in our periodic reports, including this Quarterly Report.

~~Item~~Item 3. Quantitative and Qualitative Disclosures About Market Risk.

~~Not applicable~~Our market risk factors have not changed materially since they were described in our Quarterly Report on Form 10- Q for the period ended March 31, 2018 (filed May 9, 2018) in “Quantitative and Qualitative Disclosures About Market Risk” in Item 3 of Part I.

~~Item~~Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)) that are designed to assure that information required to be disclosed in our 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 Financial Officer, as appropriate, to allow timely decisions regarding required disclosures.

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 Financial Officer, we evaluated the effectiveness of our disclosure controls and procedures. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of June 30, ~~2017.~~2018.

Changes in Internal Control over Financial Reporting

There was no change in our internal control over financial reporting during our most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

~~PART~~PART II. OTHER INFORMATION

~~Item~~Item 1. Legal Proceedings.

None

~~Item~~Item 1A. Risk Factors.

~~Not applicable~~

Our risk factors have not changed materially since they were described in our Annual Report on Form 10- K for the year ended December 31, 2017 (filed March 15, 2018) in “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Factors That May Affect Future Results and Financial Condition” in Item 7.

~~Item~~Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

(a) None

(b) Not 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 June 30, ~~2017:~~2018:

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

4/1/17 – 4/30/17
  -
  -
  -
  -
5/1/17 – 5/31/17
  1,225
$14.65
  -
  -
6/1/17 – 6/30/17
  2,103
$14.40
  -
  -
Total
  3,328
$14.49
  -
  -

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

4/1/18 – 4/30/18	-	-	-	-
5/1/18 – 5/31/18	6,000	$17.50	-	-
6/1/18 – 6/30/18	5,775	$16.93	-	-
Total	11,775	$17.22	-	-

(1)

Purchases were made by us in open market transactions.

~~Item~~Item 3. Defaults Upon Senior Securities.

None

~~Item~~Item 4. Mine Safety Disclosures.

Not applicable

~~Item~~Item 5. Other Information.

None

~~Item~~Item 6. Exhibits.

3(a)	Restated Certificate of Incorporation, as amended1

3(b)	By-laws, as amended2

31(a)	Rule 13a-14(a)/15d-14(a) Certification of Principal 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

32	Certification of Chief Executive Officer and Chief 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.

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.

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.

~~SIG~~NS~~ATURES~~IGNATURES

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.

Dated:August ~~10, 2017~~9, 2018	By:	/s/ Barry B. Goldstein
		Barry B. Goldstein
		President



Dated:August ~~10, 2017~~ 9, 2018	By:	/s/ Victor Brodsky
		Victor Brodsky
		Chief Financial Officer

7079

	Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance										As of June 30, 2017
	For the Years Ended December 31,									Six Months Ended June 30,	IBNR	Cumulative Number of Reported Claims by Accident Year
Accident Year	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017
	(Unaudited 2008 - 2015)									(Unaudited)

2008	$ 4,505	$ 4,329	$ 4,223	$ 4,189	$ 4,068	$ 4,055	$ 4,056	$ 4,040	$ 4,038	$ 4,038	$ 2	1,133
2009		4,403	4,254	4,287	4,384	4,511	4,609	4,616	4,667	4,667	7	1,136
2010			5,598	5,707	6,429	6,623	6,912	6,853	6,838	6,848	11	1,616
2011				7,603	7,678	8,618	9,440	9,198	9,066	9,121	57	1,913
2012					9,539	9,344	10,278	10,382	10,582	10,703	128	4,702	(1)
2013						10,728	9,745	9,424	9,621	9,666	341	1,556
2014							14,193	14,260	14,218	14,368	938	2,123
2015								22,340	21,994	21,933	1,931	2,518
2016									26,062	25,444	3,835	2,815
2017										14,960	4,001	1,461
									Total	$ 121,748

	Commercial Auto			Commercial Auto as a
As of	Number of Open Claims	Loss and LAE Reserves	Total Loss and LAE Reserves	Percentage of Total Loss and LAE Reserves
(in thousands except number of open claims and percentages)

December 31, 2013	170	$9,185	$34,503	26.6%
December 31, 2014	114	$8,126	$39,613	20.5%
December 31, 2015	68	$4,971	$39,877	12.5%
December 31, 2016	34	$2,434	$41,737	5.8%
June 30, 2017	23	$2,289	$44,197	5.2%

	Commercial Auto			Commercial Auto as a
As of	Number of Open Claims	Loss and LAE Reserves	Total Loss and LAE Reserves	Percentage of Total Loss and LAE Reserves
(in thousands except number of open claims and percentages)

December 31, 2013	170	$9,185	$34,503	26.6%
December 31, 2014	114	$8,126	$39,613	20.5%
December 31, 2015	68	$4,971	$39,877	12.5%
December 31, 2016	34	$2,434	$41,737	5.8%
June 30, 2017	23	$2,289	$44,197	5.2%

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

4/1/17 – 4/30/17	-	-	-	-
5/1/17 – 5/31/17	1,225	$14.65	-	-
6/1/17 – 6/30/17	2,103	$14.40	-	-
Total	3,328	$14.49	-	-