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


                                   FORM 10-QSB

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

                                       OR

[X]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934
          For the transition period from ______________ to ______________


                        Commission File Number 000-20848


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


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


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


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


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


     State the number of shares  outstanding of each of the issuer's  classes of
common equity,  as of the last  practicable  date:  36,463,219  shares of common
stock as of August 15, 2005.

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


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

                        PART I -- FINANCIAL INFORMATION

Item 1.   Financial Statements
-------   --------------------

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

                                       2





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

                                     ASSETS
                                                                             
Cash and cash equivalents                                                       $    15,911,982
Reinsurance recoverables                                                             49,895,348
Premiums and other receivables
  (net of allowance for doubtful accounts of $46,500)                                 3,638,913
Investments in real estate                                                            3,047,032
Property and equipment, net                                                             919,148
Other assets                                                                             53,583
                                                                                ---------------
Total assets                                                                    $    73,466,006
                                                                                ===============


                      LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Unpaid losses and loss adjustment expenses                                      $    13,353,358
Unearned premiums                                                                    34,467,639
Accounts payable                                                                      2,445,553
Reinsurance payable                                                                  14,926,427
Other accrued expenses                                                                2,506,964
Loans payable                                                                         1,378,076
                                                                                ---------------
Total liabilities                                                                    69,078,017
                                                                                ---------------





STOCKHOLDERS' EQUITY:
Cumulative convertible preferred stock, $.01 par value, 1,000,000 shares
  authorized, 138,640 shares issued and outstanding, minimum liquidation
  preference of $1,419,700                                                                1,387
Common stock, $.01 par value, 40,000,000 shares authorized, 36,463,219
  shares issued and 33,354,574 shares outstanding                                       286,037
Common stock in treasury, at cost - 208,645 shares                                     (101,819)
Additional paid-in capital                                                           15,158,362
Accumulated deficit                                                                 (10,955,978)
                                                                                ---------------
Total stockholders' equity                                                            4,387,989
                                                                                ---------------
Total liabilities and stockholders' equity                                      $    73,466,006
                                                                                ===============



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


                                                3







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


                                                      Six Months Ended                     Three Months Ended
                                                June 30,             June 30,           June 30,            June 30,
                                                  2005                2004               2005                2004
                                                  ----                ----               ----                ----
                                                                                              
PREMIUMS EARNED AND OTHER REVENUES:
   Premium income, net                           $ 3,975,060        $ 2,123,058        $ 2,777,498        $ 1,392,830
   Net investment income                             326,570             39,819            120,155             24,264
   Commission revenue                              1,136,394            748,615            585,819            368,587
   Transaction fees                                  160,151          1,188,231             47,417            503,778
   Other revenue                                      91,987            407,741             27,638            145,637
                                                 -----------        -----------        -----------        -----------
       Total revenues                              5,690,162          4,507,464          3,558,527          2,435,096
                                                 -----------        -----------        -----------        -----------

OPERATING COSTS AND EXPENSES
   Losses and loss adjustment expenses               445,415            540,464            282,503            344,467
   General and administrative expenses             4,225,875          3,800,319          3,258,169          1,952,613
                                                 -----------        -----------        -----------        -----------
       Total operating costs and expenses          4,671,290          4,340,783          3,540,672          2,297,080
                                                 -----------        -----------        -----------        -----------

NET INCOME                                       $ 1,018,872        $   166,681        $    17,855        $   138,016
                                                 ===========        ===========        ===========        ===========

INCOME  PER COMMON SHARE:

   Basic                                         $      0.03        $      0.01        $      0.00        $      0.00
                                                 ===========        ===========        ===========        ===========

WEIGHTED AVERAGE COMMON SHARES
   OUTSTANDING - BASIC                            32,808,000         30,214,000         32,720,000         31,129,000
                                                 ===========        ===========        ===========        ===========

INCOME  PER COMMON SHARE

   Diluted                                       $      0.03        $      0.01        $      0.00        $      0.00
                                                 ===========        ===========        ===========        ===========

WEIGHTED AVERAGE COMMON SHARES
   OUTSTANDING - DILUTED                          33,456,000         30,929,000         33,406,000         31,890,000
                                                 ===========        ===========        ===========        ===========



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

                                                                 4









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



                                              Six Months Ended                  Three Months Ended
                                          June 30,         June 30,         June 30,          June 30,
                                            2005             2004             2005              2004
                                         ----------       ----------       ----------        ----------
                                                                                 
NET INCOME                               $1,018,872       $  166,681       $   17,855        $  138,016

OTHER COMPREHENSIVE INCOME:
Change in net unrealized gain on
available-for-sale securities                   -             26,657              -              (3,835)
                                        -----------      -----------      -----------       -----------
COMPREHENSIVE INCOME                     $1,018,872       $  193,338       $   17,855        $  134,181
                                        ===============================================================

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

                                                        5







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



                                                                                Six Months Ended     Six Months Ended
                                                                                   June 30, 2005       June 30, 2004
                                                                                   -------------        -------------
                                                                                                  
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                                         $   1,018,872        $     166,681
   Adjustments to reconcile net income
       to cash provided by operations:
   Amortization and depreciation                                                          66,126              188,352
   Gain on dispoal of assets                                                                   -              (19,325)
   Issuance of common stock as compensation                                               64,500              140,749
Net change in assets and liabilities relating to operating activities:
   Prepaid reinsurance premiums and reinsurance recoverables                          37,578,035            2,745,055
   Premiums and other receivables                                                     (2,360,402)            (132,660)
   Reinsurance payables                                                               (8,146,502)             576,740
   Accounts payable                                                                   (1,076,958)             (18,459)
   Other accrued expenses                                                                895,721               75,069
   Unpaid losses and loss adjustment expenses                                        (44,518,594)          (1,671,029)
   Unearned premiums                                                                  10,577,778              774,687
   Other assets                                                                          162,906              (79,260)
                                                                                   =============        =============
Net cash (used in) provided by operating activities                                   (5,738,518)           2,746,600
                                                                                   -------------        -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Net capital expenditures                                                              (75,269)             178,378
   Proceeds from sale of equity securities available for sale                                  -              194,976
   Purchase of real estate                                                            (1,367,031)             (58,468)
   Sale of real estate                                                                         -               55,243
                                                                                   -------------        -------------
Net cash (used in) provided by investing activities                                   (1,442,300)             370,129
                                                                                   -------------        -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Preferred stock dividend                                                              (24,975)             (24,978)
   Repayments of loans payable                                                          (367,182)            (257,833)
   Proceeds from loans payable                                                         1,041,378               22,752
                                                                                   -------------        -------------
Net cash provided by (used in) financing activities                                      649,221             (260,059)
                                                                                   -------------        -------------

NET (DECREASE) INCREASE IN CASH AND CASH                                              (6,531,597)           2,856,670
EQUIVALENTS

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

CASH AND CASH EQUIVALENTS, End of period                                           $  15,911,982        $  10,867,948
                                                                                   =============        =============




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

                                                        6




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

NOTE 1 --   NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES


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

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

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

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

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


                                       7


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

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

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

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

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

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

NOTE 2 --   RESULTS OF OPERATIONS

INSURANCE OPERATIONS

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

Unearned  premiums  represent  amounts that UPCIC would refund  policyholders if
their policies were canceled.  UPCIC determines unearned premiums by calculating
the pro-rata  amount that would be due to the  policyholder  at a given point in
time  based upon the  premiums  owed over the life of each  policy.  At June 30,
2005, the Company had unearned premiums totaling $34,467,639.

                                       8


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

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

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

Loss and  loss  adjustment  expenses  ("LAE"),  less  related  reinsurance,  are
provided  for as claims are  incurred.  The  provision  for unpaid loss and loss
adjustment expenses includes:  (1) the accumulation of individual case estimates
for loss and LAE  reported  prior to the  close of the  accounting  period;  (2)
estimates for unreported  claims based on past  experience  modified for current
trends;  and (3) estimates of expenses for  investigating  and adjusting  claims
based on past  experience.  The Company's net loss ratio has decreased  from the
prior year due to lower  frequency and severity of claims.  In addition,  during
the third  quarter of 2004,  Florida  experienced  four  windstorm  catastrophes
(Hurricanes  Charley,  Frances,  Ivan and Jeanne) which resulted in losses. As a
result  of  these  storms,  the  Company  estimated  it  incurred  approximately
$148,500,000  in losses prior to  reinsurance  and $1,600,000 net of reinsurance
for the year ended December 31, 2004.

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

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

ONLINE COMMERCE OPERATIONS

The Company has formed  subsidiaries  that specialize,  or will  specialize,  in
selling   insurance   and   generating   insurance   leads  via  the   Internet.
Tigerquote.com Insurance & Financial Services Group, Inc. ("Tigerquote.com") and
Tigerquote.com  Insurance Solutions,  Inc. were incorporated in Delaware on June
6,  1999 and  August  23,  1999,  respectively.  Tigerquote.com  is an  Internet
insurance lead generating network while Tigerquote.com Insurance Solutions, Inc.


                                       9


is a network of Internet  insurance  agencies.  These  entities seek to generate
income from the selling of leads and commissions on policies written.

CORPORATE AND OTHER OPERATIONS

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

NOTE 3 --   REINSURANCE

UPCIC's in-force  policyholder  coverage for windstorm  exposures as of June 30,
2005 was  approximately  $8.7 billion.  In the normal course of business,  UPCIC
seeks to reduce the loss that may arise from  catastrophes  or other events that
cause unfavorable  underwriting  results by reinsuring certain levels of risk in
various areas of exposure with other insurance enterprises or reinsurers.

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

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

Effective June 1, 2005, UPCIC entered into a quota share reinsurance  treaty and
excess  per risk  agreements  with  various  reinsurers.  Under the quota  share
treaty,  UPCIC  cedes  55%  of its  gross  written  premiums,  losses  and  loss
adjustment  expenses  for  policies  with  coverage  for wind risk with a ceding
commission equal to 31% of ceded gross written premium.  In addition,  the quota
share treaty has a limitation for any one  occurrence of  $3,000,000.  Effective
June 1, 2005,  UPCIC entered into a multiple line excess per risk agreement with
various  reinsurers.  Under the multiple line excess per risk  agreement,  UPCIC
obtained coverage of $1,300,000 in excess of $500,000 ultimate net loss for each
risk and each  property  loss,  and  $1,000,000  in excess of $300,000  for each
casualty loss. A $5,200,000 aggregate limit applies to the term of the contract.
Effective June 1, 2005,  UPCIC entered into a property per risk excess agreement
covering  ex-wind only policies.  Under the property per risk excess  agreement,
UPCIC obtained  coverage of $300,000 in excess of $200,000 each property loss. A
$2,100,000 aggregate limit applies to the term of the contract.

                                       10


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

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



                 Six Months Ended                                                            Six Months Ended
                   June 30, 2005                                                              June 30, 2004
       --------------------------------------                         -----------------------------------------------------------
                                                   Loss and Loss                                                   Loss and Loss
           Premiums              Premiums            Adjustment           Premiums             Premiums              Adjustment
            Written               Earned              Expenses             Written              Earned                Espenses
            -------               ------              --------             -------              ------                --------
                                                                                               
Direct   $34,474,916           $23,955,222          $12,763,557          $16,067,173           $15,292,485            $3,057,306
Ceded    (20,882,915)          (19,980,162)         (12,318,143)         (12,355,714)          (13,169,427)           (2,516,842)
       ------------------    ----------------      ---------------     ---------------     ------------------    -----------------
Net      $13,592,001            $3,975,060             $445,415           $3,711,459            $2,123,058              $540,464
       ==================    ================      ===============     ===============     ==================    =================






                Three Months Ended                                                           Three Months Ended
                   June 30, 2005                                                               June 30, 2004
       --------------------------------------                          -----------------------------------------------------------
                                                    Loss and Loss                                                   Loss and Loss
           Premiums              Premiums             Adjustment           Premiums             Premiums              Adjustment
            Written               Earned               Expenses             Written              Earned                Espenses
            -------               ------               --------             -------              ------                --------
                                                                                               
Direct   $20,693,417           $13,700,426          $12,071,291           $9,101,968            $7,718,138            $1,843,527
Ceded     (9,603,456)          (10,922,928)         (11,788,789)          (6,032,199)           (6,325,308)           (1,499,060)
       ------------------    ----------------      ---------------     ---------------     ------------------    -----------------
Net      $11,089,961            $2,777,498             $282,502           $3,069,769            $1,392,830              $344,467
       ==================    ================      ===============     ===============     ==================    =================



OTHER AMOUNTS:

                                                               June 30, 2005
                                                               -------------
Reinsurance recoverable on paid and unpaid losses and
   loss adjustment expenses                                  $   18,927,803
Unearned premiums ceded                                          21,330,264
Other reinsurance receivable                                      9,637,281
                                                                -----------
Reinsurance recoverable                                      $   49,895,348


     UPCIC's reinsurance  contracts do not relieve UPCIC from its obligations to
policyholders.  Failure of reinsurers to honor their obligations could result in
losses to UPCIC;  consequently,  allowances are  established  for amounts deemed
uncollectible.  No  allowance  is  deemed  necessary  at June  30,  2005.  UPCIC
evaluates the financial condition of its reinsurers and monitors  concentrations
of credit risk arising from similar geographic regions,  activities, or economic
characteristics of the reinsurers to minimize its exposure to significant losses
from reinsurer  insolvencies.  UPCIC  currently has  reinsurance  contracts with
various  reinsurers  located  throughout the United States and  internationally.
UPCIC  believes  only  ceding  risks  to  reinsurers  whom  it  considers  to be
financially sound combined with distribution of reinsurance contracts adequately


                                       11


minimizes  UPCIC's  risk  from  any  potential  operating  difficulties  of  its
reinsurers.  In addition,  UPCIC does not have any unauthorized reinsurers which
have  recoverable  balances  that are not  secured by a letter of credit or that
have ceded balances payable that are greater than the amount of the recoverable.

NOTE 4 --   EARNINGS PER SHARE

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

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

                                                     Six Months Ended
                                                 June 30, 2005    June 30, 2004
                                                 -------------    --------------

Basic EPS                                           32,808,000       30,214,000
Effect of assumed conversion of common stock           648,000          715,000
   equivalents                                   -------------    --------------
Diluted EPS                                         33,456,000       30,929,000


Options and warrants to purchase approximately  11,148,000 and 10,280,000 shares
of common stock were  outstanding  during the six months ended June 30, 2005 and
June 30, 2004, respectively.  Such options and warrants could potentially dilute
basic EPS in the  future  but were  excluded  from the  computation  of  diluted
earnings per share due to being anti-dilutive.


                                                        Three Months Ended
                                                 June 30, 2005     June 30, 2004
                                                 -------------     -------------

Basic EPS                                           32,720,000        31,129,000
Effect of assumed conversion of common stock           686,000           761,000
   equivalents                                   -------------     -------------
Diluted EPS                                         33,406,000        31,890,000


Options and warrants to purchase approximately  11,111,000 and 10,233,000 shares
of common stock were outstanding during the three months ended June 30, 2005 and
June 30, 2004, respectively.  Such options and warrants could potentially dilute
basic EPS in the  future  but were  excluded  from the  computation  of  diluted
earnings per share due to being anti-dilutive.

NOTE 5 --   STOCK BASED COMPENSATION

Pursuant  to SFAS No.  123,  the  Company  elected  to account  for  stock-based
compensation plans under Accounting  Principles Board Opinion No. 25, Accounting
for Stock Issued to Employees. Accordingly, no compensation expense was included
in the  determination  of net income for the six months  ended June 30, 2005 and
June 30, 2004. Had compensation  cost for stock options been recognized based on
the  fair  value  at the  grant  dates  for the  options,  consistent  with  the


                                       12


provisions of SFAS No. 123, net income and earnings per share would have been as
indicated in the table below.

                                        Six Months Ended
                                June 30, 2005       June 30, 2004

Net income:
      As reported               $   1,018,872       $     166,681
      Compensation expense            (19,938)            (50,977)
                                -------------       -------------
      Pro forma                       998,934             115,704

Net income per share:
Basic
      As reported               $        0.03       $        0.01
      Compensation expense               0.00                0.00
                                -------------       -------------
      Pro forma                 $        0.03       $        0.01

Diluted
      As reported               $        0.03       $        0.01
      Compensation expense               0.00                0.00
                                -------------       -------------
      Pro forma                 $        0.03       $        0.01



                                       Three Months Ended
                               June 30, 2005        June 30, 2004

Net income:
      As reported               $      17,855       $     138,016
      Compensation expense             (6,418)            (26,090)
                                -------------       -------------
      Pro forma                        11,437             111,926

Net income per share:
Basic
     As reported                $        0.00       $        0.00
     Compensation expense                0.00                0.00
                                -------------       -------------
     Pro forma                  $        0.00       $        0.00

Diluted
     As reported                $        0.00       $        0.00
     Compensation expense                0.00                0.00
                                -------------       -------------
     Pro forma                  $        0.00       $        0.00

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

                                       13


NOTE 6 --   SEGMENT INFORMATION

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

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

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

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

                                                     Six months ended June 30,
                                                       2005           2004
                                                       ----           ----


Total revenue
   Insurance segment                                 $13,527,351     $5,120,998
   Online commerce segment                               161,014      1,245,886
   Corporate and other                                    52,375        199,899
                                                  ---------------   ------------

        Total operating segments                      13,740,740      6,566,783
   Intercompany eliminations                          (8,050,578)    (2,059,319)
                                                  ---------------   ------------

        Total revenues                                $5,690,162     $4,507,464
                                                  ==============   =============


Earnings (loss) before income taxes
   Insurance segment                                  $1,849,962       $954,910
   Online commerce segment                               (94,361)        76,204
   Corporate and other                                  (736,729)      (864,433)
                                                  ---------------   ------------

        Total earnings before income taxes            $1,018,872       $166,681
                                                  ===============   ============

                                       14


                                                     Three months ended June 30,
                                                     2005                  2004
                                                     ----                  ----

Total revenue
   Insurance segment                              $   7,738,768    $  3,040,975
   Online commerce segment                               47,595         524,047
   Corporate and other                                   19,126          92,903
                                                  -------------    ------------

       Total operating segments                       7,805,489       3,657,925
   Intercompany eliminations                         (4,246,962)     (1,222,829)
                                                  -------------    ------------

       Total revenues                             $   3,558,527    $  2,435,096
                                                  =============    ============


Earnings (loss) before income taxes
   Insurance segment                              $     368,801    $    722,396
   Online commerce segment                              (51,052)       (191,231)
   Corporate and other                                 (299,894)       (393,149)
                                                  -------------    ------------

       Total earnings before income taxes         $      17,855    $    138,016
                                                  =============    ============

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


                                                  June 30, 2005   June 30, 2004
                                                  -------------    ------------

Total assets
   Insurance segment                              $  87,266,271    $ 43,655,525
   Online commerce segment                            1,846,045       1,623,968
   Corporate and other                               27,701,350      22,289,715
                                                  -------------    ------------

       Total operating segments                   $ 116,813,666    $ 67,569,208
Intercompany eliminations                           (43,347,660)    (32,523,677)
                                                  -------------    ------------

       Total assets                               $  73,466,006    $ 35,045,531
                                                  =============    ============



NOTE 7 -- RELATED PARTY TRANSACTIONS

Dennis Downes and  Associates,  a multi-line  insurance  adjustment  corporation
based in Deerfield  Beach,  Florida  performs  certain claims adjusting work for
UPCIC. Dennis Downes and Associates is owned by Dennis Downes, who is the father
of Sean P. Downes,  COO of UPCIC.  During the six months ended June 30, 2005 and
2004,   the  Company  paid  claims   adjusting  fees  of  $375,343  and  $60,706
respectively, to Dennis Downes and Associates.

Item 2.  Management's Discussion and Analysis or Plan of Operation
-------  ---------------------------------------------------------

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

                                       15


FORWARD-LOOKING STATEMENTS

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

OVERVIEW

     The Company is a  vertically  integrated  insurance  holding  company.  The
Company,   through  its   subsidiaries,   is  currently   engaged  in  insurance
underwriting,   distribution  and  claims.  UPCIC  generates  revenue  from  the
collection and investment of premiums.  The Company's agency  operations,  which
include  Universal  Florida  Insurance Agency and Coastal  Homeowners  Insurance
Specialists,  Inc.,  generate income from commissions.  Universal Risk Advisors,
Inc., the Company's managing general agent, generates revenue through policy fee
income  and  other  administrative  fees  from  the  marketing  of  UPCIC's  and
third-party  insurance products through the Company's  distribution  network and
UPCIC.  Universal  Risk Life  Advisors,  Inc.  was  formed  to be the  Company's
managing general agent for life insurance products. In addition, the Company has
formed an independent claims adjusting company, Universal Adjusting Corporation,
which  adjusts  UPCIC  claims in certain  geographic  areas,  and an  inspection
company,  Universal Inspection Corporation,  which performs property inspections
for homeowners' policies underwritten by UPCIC.

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

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

                                       16


FINANCIAL CONDITION

     Cash and cash  equivalents  at June 30, 2005  aggregated  $15,911,982.  The
source of liquidity for possible claims payments  consists of net premiums after
deductions for expenses, reinsurance recoverables and short-term loans.

     UPCIC  believes that  premiums  will be sufficient to meet UPCIC's  working
capital  requirements for at least the next twelve months.  The Company's policy
is to invest  amounts  considered  to be in excess of  current  working  capital
requirements.  At June 30, 2005,  the Company's  investments  were  comprised of
$15,911,982  in cash and  repurchase  agreements  and  $3,047,032 in real estate
consisting of a building  purchased by UPCIC that the Company is currently using
as its home office.

     Policies  originally  obtained  from the Florida  Residential  Property and
Casualty Joint  Underwriting  Association  ("JUA")  provided the opportunity for
UPCIC to solicit future renewal premiums. Less than 20% of the policies obtained
from the JUA are  currently  renewed with the Company.  UPCIC does not expect to
participate in takeouts of additional policies from the JUA. In 1998 the Company
began to solicit  business  actively  in the open market in an effort to further
grow its insurance  operations.  Through  renewal of JUA business  combined with
business solicited in the market through independent agents,  UPCIC is currently
servicing approximately 68,000 homeowners and dwelling fire insurance policies.

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

RESULTS OF  OPERATIONS  - SIX MONTHS ENDED JUNE 30, 2005 VERSUS SIX MONTHS ENDED
JUNE 30, 2004

     Gross premiums  written  increased  114.6% to $34,474,916 for the six-month
period ended June 30, 2005 from  $16,067,173 for the six-month period ended June
30, 2004. The increase in gross premiums written is primarily attributable to an
approximate  106.8% increase in new business as well as an overall 7.8 % premium
rate  increase.  The increase in new business is partially  attributable  to the
recent  windstorm   catastrophes  providing  an  opportunity  in  the  otherwise
competitive marketplace as certain companies are not accepting new business.

     Net premiums earned  increased 87.2% to $3,975,060 for the six-month period
ended June 30, 2005 from  $2,123,058  for the  six-month  period  ended June 30,
2004. The increase is due to an increase in new business, premium rate increases
and changes in the reinsurance program effective June 1, 2005.

     Investment  income  increased  720.1% to $326,570 for the six-month  period
ended June 30, 2005 from $39,819 for the  six-month  period ended June 30, 2004.
The increase is primarily due to higher  investment  balances that resulted from
advances from reinsurers and a higher interest rate  environment  during the six
months ended June 30, 2005.

                                       17



     Transaction  fee  revenue  decreased  86.5% to $160,151  for the  six-month
period ended June 30, 2005 from  $1,188,231 for the six-month  period ended June
30, 2004. The decrease is primarily due to decreased sales of on-line  insurance
leads to insurance agents.

     Other revenue  decreased  77.4% to $91,987 for the  six-month  period ended
June 30, 2005 from  $407,741 for the six-month  period ended June 30, 2004.  The
decrease is  primarily  attributable  to less  activity in the direct  sales and
service operations during the six-month ended June 30, 2005.

     Commission  income  increased 51.8% to $1,136,394 for the six-month  period
ended June 30, 2005 from $748,615 for the six-month  period ended June 30, 2004.
Commission  income is  comprised  principally  of the managing  general  agent's
policy fee income on all new and  renewal  insurance  policies  and  commissions
generated from agency operations.  The increase is primarily  attributable to an
increase in commissions generated from agency operations on new policies.

     Net losses and loss adjustment  expense ("LAE") incurred decreased 17.6% to
$445,415  for the  six-month  period  ended June 30, 2005 from  $540,464 for the
six-month period ended June 30, 2004.  Losses and LAE incurred  decreased due to
lower frequency and severity of claims in 2005. The Company's net loss ratio for
the  six-month  period ended June 30, 2005 was 11.2%  compared to 25.50% for the
six-month  period ended June 30,  2004.  Losses and LAE are  influenced  by loss
severity and frequency.  The Company's net loss ratio decreased  principally due
to the lower frequency and severity of claims in the six-month period ended June
30, 2005.  Losses and LAE, the Company's most  significant  expenses,  represent
actual  payments  made net of  reinsurance  and changes in estimated  future net
payments  to be made to or on behalf of its  policyholders,  including  expenses
required to settle claims and losses.

     Catastrophes  are an  inherent  risk  of the  property-liability  insurance
business which may contribute to material  year-to-year  fluctuations in UPCIC's
and the Company's results of operations and financial position. During the third
quarter of 2004,  Florida  experienced four windstorm  catastrophes  (Hurricanes
Charley,  Frances,  Ivan and Jeanne)  which  resulted in losses.  As a result of
these  storms,  the Company  estimated  for the year ended  December 31, 2004 it
incurred   approximately   $148,500,000  in  losses  prior  to  reinsurance  and
$1,600,000 net of reinsurance.  UPCIC currently reports only 191 open claims out
of nearly 10,000  reported from the four  hurricanes.  The level of  catastrophe
loss  experienced  in any year cannot be predicted  and could be material to the
results of operations and financial position.  While management believes UPCIC's
and the Company's catastrophe  management strategies will reduce the severity of
future  losses,  UPCIC and the Company  continue  to be exposed to  catastrophic
losses.

     General and  administrative  expenses increased 11.2% to $4,225,875 for the
six-month  period ended June 30, 2005 from  $3,800,319 for the six-month  period
ended June 30, 2004. General and administrative expenses increased primarily due
to lower ceding commissions on premiums ceded to reinsurers. This is primarily a
result of a decrease  in the dollar  amount of ceded  premiums  written to quota
share reinsurers related to the increase in direct premiums written.

                                       18


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

     Gross premiums written  increased 127.4% to $20,693,417 for the three-month
period ended June 30, 2005 from $9,101,968 for the three-month period ended June
30, 2004. The increase in gross premiums written is primarily attributable to an
approximate  119.6% increase in new business as well as an overall 7.8 % premium
rate  increase.  The increase in new business is partially  attributable  to the
recent  windstorm   catastrophes  providing  an  opportunity  in  the  otherwise
competitive marketplace as certain companies are not accepting new business.

     Net premiums  earned  increased  99.4% to  $2,777,498  for the  three-month
period ended June 30, 2005 from $1,392,830 for the three-month period ended June
30,  2004.  The  increase is due to an increase in new  business,  premium  rate
increases and changes in the reinsurance program effective June 1, 2005.

     Investment  income increased 395.2% to $120,155 for the three-month  period
ended June 30, 2005 from $24,264 for the three-month period ended June 30, 2004.
The increase is primarily due to higher  investment  balances that resulted from
advances from reinsurers and a higher interest rate environment during the three
months ended June 30, 2005.

     Transaction  fee revenue  decreased  90.6% to $47,417  for the  three-month
period ended June 30, 2005 from $503,778 for the  three-month  period ended June
30, 2004. The decrease is primarily due to decreased sales of on-line  insurance
leads to insurance agents.

     Other revenue  decreased 81.0% to $27,638 for the three-month  period ended
June 30, 2005 from $145,637 for the three-month  period ended June 30, 2004. The
decrease is  primarily  attributable  to less  activity in the direct  sales and
service operations during the three months ended June 30, 2005.

     Commission  income  increased 58.9% to $585,819 for the three-month  period
ended June 30, 2005 from  $368,587  for the  three-month  period  ended June 30,
2004. Commission income is comprised principally of the managing general agent's
policy fee income on all new and  renewal  insurance  policies  and  commissions
generated from agency operations.  The increase is primarily  attributable to an
increase in commissions generated from agency operations on new policies.

     Net losses and loss adjustment  expense ("LAE") incurred decreased 18.0% to
$282,503 for the  three-month  period ended June 30, 2005 from  $344,467 for the
three-month period ended June 30, 2004. Losses and LAE incurred decreased due to
lower frequency and severity of claims in 2005. The Company's net loss ratio for
the  three-month  period ended June 30, 2005 was 10.2% compared to 24.7% for the
three-month  period ended June 30, 2004.  Losses and LAE are  influenced by loss
severity and frequency.  The Company's net loss ratio decreased  principally due
to the lower frequency and severity of claims in the three months ended June 30,
2005. Losses and LAE, the Company's most significant expenses,  represent actual
payments made net of reinsurance and changes in estimated future net payments to
be made to or on behalf of its  policyholders,  including  expenses  required to
settle claims and losses.

     Catastrophes  are an  inherent  risk  of the  property-liability  insurance
business which may contribute to material  year-to-year  fluctuations in UPCIC's
and the Company's results of operations and financial position. During the third


                                       19


quarter of 2004,  Florida  experienced four windstorm  catastrophes  (Hurricanes
Charley,  Frances,  Ivan and Jeanne)  which  resulted in losses.  As a result of
these  storms,  the Company  estimated  for the year ended  December 31, 2004 it
incurred   approximately   $148,500,000  in  losses  prior  to  reinsurance  and
$1,600,000 net of reinsurance.  UPCIC currently reports only 191 open claims out
of nearly 10,000  reported from the four  hurricanes.  The level of  catastrophe
loss  experienced  in any year cannot be predicted  and could be material to the
results of operations and financial position.  While management believes UPCIC's
and the Company's catastrophe  management strategies will reduce the severity of
future  losses,  UPCIC and the Company  continue  to be exposed to  catastrophic
losses.

     General and  administrative  expenses increased 66.9% to $3,258,169 for the
three-month  period  ended June 30,  2005 from  $1,952,613  for the  three-month
period  ended June 30,  2004.  General  and  administrative  expenses  increased
primarily due to lower ceding commissions on premiums ceded to reinsurers.  This
is  primarily  a result of a  decrease  in the dollar  amount of ceded  premiums
written to quota share  reinsurers  related to the  increase in direct  premiums
written.

LIQUIDITY AND CAPITAL RESOURCES

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

     For the six-month  period ended June 30, 2005, cash flows used by operating
activities  were  $5,738,518.  Cash flows were negative in the six-month  period
ended June 30, 2005 primarily due to cash received in the fourth quarter of 2004
from  reinsurers  in advance of  catastrophe  claim  payments  to  policyholders
resulting from Hurricanes Charley,  Frances, Ivan and Jeanne that hit Florida in
the third quarter of 2004 which were settled in six-month  period ended June 30,
2005.  Cash flows from operating  activities are expected to be positive in both
the short-term and reasonably  foreseeable  future.  In addition,  the Company's
investment portfolio is highly liquid as it consists almost entirely of cash and
readily marketable securities.

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

     In order to improve the Company's financial position and achieve profitable
operations,  management  has  implemented  rate  increases  for new and  renewal
business,  has restructured the homeowners'  coverage offered,  has restructured
its catastrophic  reinsurance coverage to reduce cost, and has worked to control


                                       20


future general and administrative expenses. In addition, management is exploring
sources of additional capital.

     Management  believes that the continued  implementation of these plans will
be successful  over the next twelve months.  However,  there can be no assurance
that  successful  implementation  of these  plans  will be  achieved  or will be
sufficient  to  ensure  UPCIC's  future   compliance   with  Florida   insurance
regulations, or that the Company will be able to maintain profitability. Failure
by UPCIC to maintain the required  level of statutory  capital and surplus could
result in the suspension of UPCIC's  authority to write new or renewal business,
other regulatory actions or ultimately, in the revocation of UPCIC's certificate
of authority by the Florida Office of Insurance Regulation ("OIR").

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

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

     The balance of cash and cash  equivalents at June 30, 2005 is  $15,911,982.
Most of this  amount is  available  to pay  claims in the event of  catastrophic
events pending  reimbursement  for any aggregate  amount in excess of $1,350,000
per event up to approximately  the 100 year probable maximum loss which would be
covered by reinsurers. Catastrophic reinsurance is recoverable upon presentation
to the reinsurer of evidence of claim payment.

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

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

     The  Company  is  required  to  comply  with the  National  Association  of
Insurance  Commissioner's ("NAIC") Risk-Based Capital ("RBC") requirements.  RBC
requirements  prescribe a method of measuring the amount of capital  appropriate
for an insurance company to support its overall business  operations in light of
its size and risk  profile.  NAIC's RBC  requirements  are used by regulators to


                                       21


determine appropriate  regulatory actions relating to insurers who show signs of
weak or deteriorating  condition. As of December 31, 2004, based on calculations
using the appropriate  NAIC RBC formula,  the Company's  reported total adjusted
capital was in excess of the requirements.

OFF-BALANCE SHEET ARRANGEMENTS

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

Item 3.   Controls and Procedures
-------   -----------------------

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

                                       22


                          PART II -- OTHER INFORMATION

Item 1.   Legal Proceedings
-------   -----------------

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

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

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

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

Item 3.   Defaults upon Senior Securities
-------   -------------------------------

          None.

Item 4.   Submission of Matters to a Vote of Security Holders
------    ---------------------------------------------------

          None.

Item 5.   Other Information
-------   -----------------

          None.

                                       23


Item 6.   Exhibits
-------   --------

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

                                       24


                                   SIGNATURES


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

                                       UNIVERSAL INSURANCE HOLDINGS, INC.

Date:  August 15, 2005                 /s/ Bradley I. Meier
                                       -----------------------------------------
                                       Bradley I. Meier, Chief Executive Officer


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

                                       25