PALOMAR HOLDINGS, INC. – 10-Q

0
The discussion and analysis below includes certain forward-looking statements
that are subject to risks, uncertainties and other factors described in part II,
item 1A of this Quarterly Report. Our actual results could differ materially
from those anticipated in these forward-looking statements as a result of many
factors.

The results of operations for the three months ended March 31, 2022 are not
necessarily indicative of the results that may be expected for the full year
ended December 31, 2022, or for any other future period. The following
discussion should be read in conjunction with the unaudited condensed
consolidated financial statements and the notes thereto included in Part I,
Item 1 of this Quarterly Report, and in conjunction with our audited
consolidated financial statements and the notes thereto included in our Annual
Report on Form 10-K as filed with the SEC on February 24, 2022.

References to “Company”, “Paloma,” “we”, “us” and “our” shall Paloma
holdings, inc.
and its subsidiaries, unless the context otherwise requires.

Insight

We are a rapidly growing and innovative insurer focused on providing specialty
insurance to residential and commercial customers. Our underwriting and
analytical expertise allow us to concentrate on certain markets that we believe
are underserved by other insurance companies, such as the markets for
earthquake, hurricane, inland marine, and flood insurance. We use proprietary
data analytics and a modern technology platform to offer our customers flexible
products with customized and granular pricing for both the admitted and excess
and surplus lines ("E&S") markets.

We provide admitted insurance products through our Oregon domiciled insurance
company, Palomar Specialty Insurance Company ("PSIC"), and non-admitted
insurance products through our Arizona domiciled surplus lines insurance
company, Palomar Excess and Surplus Insurance Company ("PESIC"). We distribute
our products through multiple channels, including retail agents, program
administrators, wholesale brokers, and partnerships with other insurance
companies. Our business strategy is supported by a comprehensive risk transfer
program with reinsurance coverage that we believe reduces earnings volatility
and provides appropriate levels of protection from catastrophic events. Our
management team combines decades of insurance industry experience across
specialty underwriting, reinsurance, program administration, distribution, and
analytics.

Founded in 2014, we have significantly grown our business and have generated
attractive returns. We have organically increased gross written premiums from
$16.6 million in our first year of operations to $535.2 million for the year
ended December 31, 2021, which reflects a compound annual growth rate of
approximately 64%. For the three months ended March 31, 2022, 46% of our gross
written premiums were generated by our Residential Earthquake, Commercial
Earthquake and Hawaii Hurricane lines of business, all of which are not subject
to attritional losses. We experienced average monthly premium retention rates
above 91% overall for these lines of business, providing strong visibility into
future revenue.

In February 2014, PSIC was awarded an "A-" rating from A.M. Best Company ("A.M.
Best"), a leading rating agency for the insurance industry. An "A-" rating is
categorized by A.M. Best as an excellent rating and indicates a stable outlook.
In July 2020, PESIC was also awarded an "A-" rating by A.M. Best. In May 2021,
A.M. Best affirmed the "A-" rating of PSIC and PESIC. These ratings reflect A.M.
Best's opinion of our subsidiaries' financial strength, operating performance,
and ability to meet obligations to policyholders and are not an evaluation
directed towards the protection of investors.

We believe that our market opportunity, our distinctive products and our differentiation
business model positions us to grow our business profitably.

COVID-19 Update

                                       20

The COVID-19 pandemic (the “Pandemic”) continues to impact businesses,
households, communities and financial markets.

Since the beginning of the Pandemic, our focus has been to protect the health of
the public and our employees while serving our policyholders and ensuring
business continuity. We recently began allowing all employees to return to our
offices on a voluntary basis, with established protocols designed to ensure
operational reliability and employee safety. In addition, we have taken extra
physical security and cybersecurity measures to safeguard our systems to serve
the operational needs of our workforce and ensure uninterrupted service to our
brokers and policyholders.

We have experienced business interruption claims related to the Pandemic. Our
All Risk and Commercial Earthquake (Difference in Conditions or "DIC") policies
offer business interruption coverage for insureds for a loss in business income
caused by physical damage to the structure. Each of our All Risk policies has a
virus and/or communicable disease exclusion. Our DIC policies require physical
damage to the structure caused by the covered peril, whether it be an earthquake
or flood. We do not expect additional business interruption claims from the
Pandemic and have acknowledged and adjusted each claim received.

The Pandemic's ultimate impact on our results of operations remains uncertain.
Since the onset of the Pandemic, we have experienced volatility in the fair
value of our investment portfolio due to unrealized losses and gains on our
fixed income securities. Additional financial volatility caused by the Pandemic
may have a negative impact on our investment portfolio and results of
operations. Inflationary pressures caused by the Pandemic may increase our
operating expenses and the average size of our loss claims. We have not seen a
significant impact on the growth rate of our gross written premiums since the
beginning of the Pandemic. However, the Pandemic continues to impact many
aspects of the economy and society and the macroeconomic effects of the Pandemic
may persist for an indefinite period, even after the Pandemic has subsided. We
cannot anticipate all the ways in which the Pandemic or other similar global
health crises could adversely impact our business in the future.

Components of our operating results

Gross written premiums

Gross written premiums are the amounts received or to be received for insurance
policies written or assumed by us during a specific period of time without
reduction for policy acquisition costs, reinsurance costs or other deductions.
The volume of our gross written premiums in any given period is generally
influenced by:

 ? Volume of new business submissions in existing products or partnerships;

? Linking new business submissions into existing products or partnerships in

Strategies;

? Entering into new partnerships or offering new types of insurance

some products;

? Renewal rate of existing policies; and

? Average size and premium rate of linked policies.


Our gross written premiums are also impacted when we assume unearned in-force
premiums due to new partnerships or other business reasons. In periods where we
assume a large volume of unearned premiums, our gross written premiums may
increase significantly compared to prior periods and the increase may not be
indicative of future trends.

Ceded Written Premiums

Ceded written premiums are the amount of gross written premiums ceded to
reinsurers. We enter into reinsurance contracts to limit our exposure to
potential losses and to provide additional capacity for growth. We cede premiums
through excess of loss ("XOL") agreements, quota share agreements, and fronting
agreements. Ceded written premiums are earned pro-rata over the period of risk
covered. The volume of our ceded written premiums is impacted by the amount of
our gross written premiums and our decisions to increase or decrease limits
or
retention levels in our XOL

                                       21

agreements and co-participation levels in our quota share agreements. The volume
of ceded written premiums is also impacted by the amount of premium we write
under fronting agreements.

Our ceded written premiums can be impacted significantly in certain periods due
to changes in quota share agreements. In periods where we modify a quota share
agreement, ceded written premiums may increase or decrease significantly
compared to prior periods and these fluctuations may not be indicative of future
trends. Our XOL costs as a percentage of gross earned premiums also may vary
each period due to changes of premium in-force during the XOL contract period or
due to acceleration of XOL charges or the need to purchase additional
reinsurance due to losses. In addition, the volume of premiums ceded in fronting
agreements each period may vary due to the timing of entering new fronting
partnerships and terminations of fronting partnerships.

Net earned premiums

Net earned premiums represent the earned portion of our gross written premiums,
less the earned portion that is ceded to third-party reinsurers under our
reinsurance agreements. Our insurance policies generally have a term of one year
and premiums are earned pro rata over the terms of the policies.

Commissions and other income

Commission and other income consist of commissions earned on policies written on
behalf of third party insurance companies where we have no exposure to the
insured risk and certain fees earned in conjunction with underwriting policies.
Commission and other income are earned on the effective date of the underlying
policy.

Claims and claims adjustment expenses

Losses and loss adjustment expenses represent the costs incurred for losses, net
of any losses ceded to reinsurers. These expenses are a function of the size and
term of the insurance policies we write and the loss experience associated with
the underlying coverage. Certain policies we write subject us to attritional
losses such as building fires. In addition, many of the policies we write
subject us to catastrophe losses. Catastrophe losses are certain losses
resulting from events involving multiple claims and policyholders, including
earthquakes, hurricanes, floods, convective storms, terrorist acts or other
aggregating events. Our losses and loss adjustment expenses are generally
affected by:

? The occurrence, frequency and severity of catastrophic events in areas

where we take out policies relating to these risks;

? The occurrence, frequency and severity of non-catastrophic attrition losses;

? The business mix written by us;

? Reinsurance arrangements we have in place at the time of a claim;

? The geographic location and characteristics of the policies we underwrite;

? Changes in the legal or regulatory environment related to the activity that we

write;

? Trends in legal defense costs; and

? Inflation of housing and construction costs.


Losses and loss adjustment expenses are based on an actuarial analysis of the
estimated losses, including losses incurred during the period and changes in
estimates from prior periods. Losses and loss adjustment expenses may be paid
out over multiple years.

Acquisition Expenses

Acquisition expenses are principally comprised of the commissions we pay retail
agents, program administrators and wholesale brokers, net of ceding commissions
and fronting fees we receive on business ceded under

                                       22

quota share and fronting reinsurance agreements. In addition, acquisition
expenses include premium-related taxes and other fees. Acquisition expenses
related to each policy we write are deferred and expensed pro rata over the term
of the policy. We earn fronting fees in a manner consistent with the recognition
of the earned premiums on the underlying insurance policies, on a pro rata basis
over the terms of the policies.

Other sales charges

Other underwriting expenses represent the general and administrative expenses of
our insurance operations including employee salaries and benefits, software and
technology costs, office rent, stock-based compensation, licenses and fees, and
professional services fees such as legal, accounting, and actuarial services.

Interest charges

Interest charges include unused line charges and amortization of
commitment fee on our credit agreement with National Association of American Banks and
accrued interest on borrowings from our FHLB loan.

Net investment income

We earn investment income on our portfolio of invested assets. Our invested
assets are primarily comprised of fixed maturity securities, and may also
include cash and cash equivalents, and equity securities. The principal factors
that influence net investment income are the size of our investment portfolio,
the yield on that portfolio, and investment management expenses. As measured by
amortized cost, which excludes changes in fair value, caused by changes in
interest rates, the size of our investment portfolio is mainly a function of our
invested capital along with premium we receive from our insureds, less payments
on policyholder claims and other operating expenses. Our balance of invested
capital may be impacted in the future by repurchases of shares of our common
stock.

Net realized and unrealized gains and losses on investments

Net realized and unrealized gains and losses on investments are a function of
the difference between the amount received by us on the sale of a security and
the security's cost-basis, mark-to-market adjustments, and credit losses
recognized in earnings.

income tax expense

Currently our income tax expense consists mainly of federal income taxes imposed
on our operations. Our effective tax rates are dependent upon the components of
pretax earnings and the related tax effects.

Main financial and operational indicators

We discuss certain key financial and operational measures, described below, which
provide useful information about our business and operational factors
underpinning our financial performance.

Underwriting revenue is a non-GAAP financial measure defined as total revenue,
excluding net investment income and net realized and unrealized gains and losses
on investments. See "Reconciliation of Non-GAAP Financial Measures" for a
reconciliation of total revenue calculated in accordance with GAAP to
underwriting revenue.

Underwriting income is a non-GAAP financial measure defined as income before
income taxes excluding net investment income and net realized and unrealized
gains and losses on investments. See "Reconciliation of Non-GAAP Financial
Measures" for a reconciliation of income before income taxes calculated in
accordance with GAAP to underwriting income.

Adjusted net income is a non-GAAP financial measure defined as net income
excluding the impact of certain items that may not be indicative of underlying
business trends, operating results, or future outlook, net of tax impact. We
calculate the tax impact only on adjustments which would be included in
calculating our income tax expense using the

                                       23

estimated tax rate at which the company received a deduction for these
adjustments. See “Reconciliation of Non-GAAP Financial Measures” for a discussion.
reconciliation of net income calculated in accordance with GAAP with adjusted net income
Income.

Return on equity is net income expressed on an annualized basis as a percentage
average opening and closing equity during the period.

Adjusted return on equity is a non-GAAP financial measure defined as adjusted
net income expressed on an annualized basis as a percentage of average beginning
and ending stockholders' equity during the period. See "Reconciliation of
Non-GAAP Financial Measures" for a reconciliation of return on equity calculated
using unadjusted GAAP numbers to adjusted return on equity.

The loss ratio, expressed as a percentage, is the ratio of claims to claims
claim expenses, to net earned premiums.

The expenditure rate, expressed as a percentage, is the ratio between the acquisition and the other
sales charges, net of commissions and other income on net income earned
premiums.

Combined ratio is defined as the sum of the loss ratio and the expense ratio. A
combined ratio under 100% generally indicates an underwriting profit. A combined
ratio over 100% generally indicates an underwriting loss.

Adjusted combined ratio is a non-GAAP financial measure defined as the sum of
the loss ratio and the expense ratio calculated excluding the impact of certain
items that may not be indicative of underlying business trends, operating
results, or future outlook. See "Reconciliation of Non-GAAP Financial Measures"
for a reconciliation of combined ratio calculated using unadjusted GAAP numbers
to adjusted combined ratio.

Diluted adjusted earnings per share is a non-GAAP financial measure defined as
adjusted net income divided by the weighted-average common shares outstanding
for the period, reflecting the dilution which could occur if equity-based awards
are converted into common share equivalents as calculated using the treasury
stock method. See "Reconciliation of Non-GAAP Financial Measures" for a
reconciliation of diluted earnings per share calculated in accordance with GAAP
to diluted adjusted earnings per share.

Catastrophic loss ratio is a non-GAAP financial measure defined as the ratio of
catastrophe losses to net earned premiums. See “Reconciliation of Non-GAAP Accounts
Financial Measures” for a reconciliation of the loss ratio calculated using
GAAP numbers not adjusted for catastrophe loss ratio.

Adjusted combined ratio excluding catastrophe losses is a non-GAAP financial
measure defined as adjusted combined ratio excluding the impact of catastrophe
losses. See "Reconciliation of Non-GAAP Financial Measures" for a reconciliation
of combined ratio calculated using unadjusted GAAP numbers to adjusted combined
ratio excluding catastrophe losses.

Tangible stockholders' equity is a non-GAAP financial measure defined as
stockholders' equity less intangible assets. See "Reconciliation of Non-GAAP
Financial Measures" for a reconciliation of stockholders' equity calculated in
accordance with GAAP to tangible stockholders' equity.

                                       24

Operating results

Three months completed March 31, 2022 compared to the three months ended March 31, 2021

The following table summarizes our results for the three months ended March 31,
2022 and 2021:

                                                                Three months ended
                                                                    March 31,
                                                                2022          2021         Change      % Change

                                                                  ($ in thousands, except per share data)
Gross written premiums                                       $  170,934    $  103,577    $   67,357       65.0 %
Ceded written premiums                                         (89,552)      (43,364)      (46,188)      106.5 %
Net written premiums                                             81,382        60,213        21,169       35.2 %
Net earned premiums                                              76,032        47,053        28,979       61.6 %
Commission and other income                                         777           711            66        9.3 %
Total underwriting revenue (1)                                   76,809        47,764        29,045       60.8 %
Losses and loss adjustment expenses                              14,954       (4,423)        19,377         NM
Acquisition expenses                                             28,054        19,313         8,741       45.3 %
Other underwriting expenses                                      15,925    
   14,248         1,677       11.8 %
Underwriting income (1)                                          17,876        18,626         (750)      (4.0) %
Interest expense                                                   (93)             -          (93)         NM
Net investment income                                             2,579         2,219           360       16.2 %
Net realized and unrealized losses on investments               (1,278)         (739)         (539)       72.9 %
Income before income taxes                                       19,084        20,106       (1,022)      (5.1) %
Income tax expense                                                4,547         3,476         1,071       30.8 %
Net income                                                   $   14,537    $   16,630    $  (2,093)     (12.6) %
Adjustments:
Expenses associated with transactions and stock offerings            86           410         (324)     (79.0) %
Stock-based compensation expense                                  2,760           938         1,822      194.2 %
Amortization of intangibles                                         315           337          (22)      (6.5) %
Expenses associated with catastrophe bond, net of rebate            200    
    1,683       (1,483)         NM
Tax impact                                                        (325)         (712)           387         NM
Adjusted net income (1)                                      $   17,573    $   19,286    $  (1,713)      (8.9) %
Key Financial and Operating Metrics
Annualized return on equity                                        15.0 %        18.0 %
Annualized adjusted return on equity (1)                           18.1 %  
     20.8 %
Loss ratio                                                         19.7 %       (9.4) %
Expense ratio                                                      56.8 %        69.8 %
Combined ratio                                                     76.5 %        60.4 %
Adjusted combined ratio (1)                                        72.1 %        53.3 %
Diluted earnings per share                                   $     0.56    $     0.63
Diluted adjusted earnings per share (1)                      $     0.68   
$     0.73
Catastrophe losses                                           $      481    $  (9,631)
Catastrophe loss ratio (1)                                          0.6 %      (20.5) %
Adjusted combined ratio excluding catastrophe losses (1)           71.4 %        73.7 %
NM- not meaningful


Indicates a non-GAAP financial measure; see “Reconciliation of Non-GAAP Accounts

(1) Financial Measures” for a reconciliation of non-GAAP financial measures

     to their most directly comparable financial measures prepared in accordance
     with GAAP.


                                       25

Gross Written Premiums
Gross written premiums increased $67.3 million, or 65.0% to $170.9 million for
the three months ended March 31, 2022 compared to $103.6 million for the
three months ended March 31, 2021. Premium growth was primarily due to an
increased volume of policies written across our lines of business which was
driven by new business generated with existing partners, strong premium
retention rates for existing business, expansion of our distribution footprint,
and new partnerships. The following table summarizes our gross written premiums
by line of business and shows each line's percentage of total gross written
premiums for each period:

                                      Three Months Ended March 31,
                                         2022                 2021

                                                 ($ in thousands)
                                           % of                   % of                 %
                                 Amount     GWP         Amount     GWP       Change  Change
Product
Residential Earthquake          $  46,336   27.1 %     $  35,898   34.7 %  $ 10,438    29.1 %
Fronting Premiums                  29,845   17.5 %             -      - %    29,845      NM
Commercial Earthquake              25,144   14.7 %        21,277   20.5 %     3,867    18.2 %
Inland Marine                      18,237   10.7 %         7,834    7.6 %    10,403   132.8 %
Specialty Homeowners               16,284    9.5 %        14,002   13.5 %     2,282    16.3 %
Commercial All Risk                11,210    6.6 %         8,190    7.9 %     3,020    36.9 %
Hawaii Hurricane                    6,914    4.0 %         6,137    5.9 %       777    12.7 %
Residential Flood                   2,993    1.8 %         2,283    2.2 %       710    31.1 %
Other                              13,971    8.1 %         7,956    7.7 %     6,015    75.6 %
Total Gross Written Premiums    $ 170,934  100.0 %     $ 103,577  100.0 %  $ 67,357    65.0 %
NM- not meaningful


During the fourth quarter of 2021, we launched our fronting business, known as
PLMR-FRONT. In a fronting agreement, we write the premium and then cede the
majority of the premium and risk in exchange for a fronting fee, which is our
primary source of profit in the arrangement. We expect to continue to write
fronting premiums for the foreseeable future. The volume of fronting premiums
written each period may vary due to the timing of entering new fronting
partnerships and terminations of fronting partnerships.

The following table summarizes our gross written premiums by insurance
subsidiary:

                                      Three Months Ended March 31,
                                         2022                 2021

                                                 ($ in thousands)
                                           % of                   % of                %
                                 Amount     GWP         Amount     GWP      Change  Change
Subsidiary
PSIC                            $ 104,004   60.8 %     $  79,845   77.1 % $ 24,159    30.3 %
PESIC                              66,930   39.2 %        23,732   22.9 %   43,198   182.0 %
Total Gross Written Premiums    $ 170,934  100.0 %     $ 103,577  100.0 % $ 67,357    65.0 %


Ceded Written Premiums
Ceded written premiums increased $46.2 million, or 106.5%, to $89.6 million for
the three months ended March 31, 2022 from $43.4 million for the three months
ended March 31, 2021. The increase was primarily due to increased premium ceded
under quota share arrangements due to growth in the volume of written premiums
subject to quota shares and due to increased ceding under fronting agreements.
In addition, we incurred increased excess of loss ("XOL") reinsurance expense
due to growth in exposure. During the three months ended March 31, 2021, our XOL

                                       26

reinsurance expense was impacted by Winter Storm Uri ("Uri"). Catastrophe losses
from Uri caused us to utilize certain layers of our XOL program causing us to
incur approximately $4.0 million of expense associated with the reinstatement of
our reinsurance program in the prior year.

Ceded written premiums as a percentage of gross written premiums increased to
52.4% for the three months ended March 31, 2022 from 41.9% for the three months
ended March 31, 2021. This increase was primarily due increased quota share and
fronting cessions as previously described.

Net written premiums

Net written premiums increased $21.2 million, or 35.2%, to $81.4 million for the
three months ended March 31, 2022 from $60.2 million for the three months ended
March 31, 2021. The increase was primarily due to an increase in gross written
premiums, primarily in our Fronting, Residential Earthquake and Inland Marine
lines partially offset by increased ceded written premiums.

Net earned premiums

Net earned premiums increased $28.9 million, or 61.6%, to $76.0 million for the
three months ended March 31, 2022 from $47.1 million for the three months ended
March 31, 2021 due primarily to the earning of increased gross written premiums
offset by the earning of ceded written premiums under reinsurance agreements.
The table below shows the amount of premiums we earned on a gross and net basis
and net earned premiums as a percentage of gross earned premiums in each period
presented:

                               Three Months Ended
                                   March 31,
                               2022          2021         Change      % Change

                                            ($ in thousands)
Gross earned premiums       $  138,924    $   91,293    $   47,631       52.2 %
Ceded earned premiums         (62,892)      (44,240)      (18,652)       42.2 %
Net earned premiums         $   76,032    $   47,053    $   28,979       61.6 %

Net earned premium ratio         54.7%         51.5%

Commissions and other income

Commission and other income increased by $0.1 million, or 9.3%, to $0.8 million
for the three months ended March 31, 2022, from $0.7 million for the three
months ended March 31, 2021. This was due to an increase in policy related fees
associated with an increased volume of premiums written.

Claims and claims adjustment expenses

Losses and loss adjustment expenses increased $19.4 million, or 438.1% to $15.0
million for the three months ended March 31, 2022 from negative $4.4 million for
the three months ended March 31, 2021. Losses and loss adjustment expenses
consisted of the following elements during the respective periods:

                                                Three Months Ended
                                                    March 31,
                                                2022          2021        Change     % Change

                                                            ($ in thousands)
Catastrophe losses                           $       481    $ (9,631)    $ 10,112    (105.0) %
Non-catastrophe losses                            14,473        5,208      

9,265 177.9%
Total claims and claims adjustment expenses $14,954 ($4,423) $19,377 (438.1)%


                                       27

Our catastrophic loss ratio was 0.6% in the three months ended March, 31st,
2022
. The catastrophic losses were linked to an unfavorable development compared to the previous year
catastrophic events.

Our catastrophic loss ratio was negative 20.5% in the three months ended
March 31, 2021. The negative loss ratio is explained by
Development on Catastrophic 2020 Hurricane and Reinsurance Losses
recoveries.

Our non-catastrophe loss ratio was 19.1% for the three months ended March 31,
2022 compared to 11.1% during the three months ended March 31, 2021.
Non-catastrophe losses increased due mainly to higher attritional losses on
lines of business subject to attritional losses such as Commercial All Risk,
Specialty Homeowners, Flood, and Inland Marine.

Acquisition fee

Acquisition expenses increased $8.7 million, or 45.3%, to $28.0 million for the
three months ended March 31, 2022 from $19.3 million for the three months ended
March 31, 2021. The increase was primarily due to higher earned premiums which
resulted in higher commissions and premium-related taxes. The higher commissions
and premium-related taxes were partially offset by higher earned ceding
commissions and fronting fees due to an increase in premiums subject to a quota
share or fronting agreement. Acquisition expenses as a percentage of gross
earned premiums were 20.2% for the three months ended March 31, 2022 compared to
21.2% for the three months ended March 31, 2021. Acquisition expenses as a
percentage of gross earned premiums decreased due to the recognition of higher
ceding commission and fronting fee income as a percentage of gross earned
premiums resulting from changes in mix of business produced.

Other sales charges

Other underwriting expenses increased $1.7 million, or 11.8%, to $15.9 million
for the three months ended March 31, 2022 from $14.2 million for the three
months ended March 31, 2021. The increase was primarily due to the Company
incurring higher payroll, technology, stock-based compensation, and professional
fees expenses associated with growth of the Company.

Other underwriting expenses as a percentage of gross earned premiums were 11.5%
for the three months ended March 31, 2022 compared to 15.6% for the three months
ended March 31, 2021. Excluding the impact of expenses relating to transactions,
stock-based compensation, amortization of intangibles, and catastrophe bonds
other underwriting expenses as a percentage of gross earned premiums were 9.0%
for the three months ended March 31, 2022 compared to 11.9% for the three months
ended March 31, 2021. This percentage decreased due to an increase in earned
premiums without a corresponding increase in operating expenses. Other
underwriting expenses as a percentage of gross earned premiums may fluctuate
period over period based on timing of certain expenses relative to premium
growth.

Net investment income and net realized and unrealized gains (losses) on
Investments

Net investment income increased $0.4 million, or 16.2%, to $2.6 million for the
three months ended March 31, 2022 from $2.2 million for the three months ended
March 31, 2021. The increase was primarily due to a higher average balance of
investments during the three months ended March 31, 2022.

                                       28

The Company incurred $1.3 million of net realized and unrealized losses on
investments for the three months ended March 31, 2022 compared to $0.7 million
of net realized and unrealized losses for the three months ended March 31, 2021
due to higher unrealized losses on our equity securities during the period ended
March 31, 2022. Currently, we invest in investment grade fixed maturity
securities, including U.S. government issues, state government issues, mortgage
and asset-backed obligations, and corporate bonds with a small portion of our
portfolio in equity securities. The following table summarizes the components of
our investment income for each period presented:

                                                  Three Months Ended
                                                      March 31,
                                                   2022         2021      Change     % Change

                                                              ($ in thousands)
Interest income                                 $     2,558    $ 2,238    $   320       14.3 %
Dividend income                                         155         99         56       56.6 %
Investment management fees and expenses               (134)      (118)       (16)       13.6 %
Net investment income                                 2,579      2,219        360       16.2 %
Net realized and unrealized gains (losses)
on investments                                      (1,278)      (739)      (539)       72.9 %
Total                                           $     1,301    $ 1,480    $ (179)     (12.1) %


Income Tax Expense
Income tax expense increased $1.0 million or 30.8% to $4.5 million for the three
months ended March 31, 2022 from $3.5 million for the three months ended March
31, 2021 due to a higher effective tax rate during the three months ended March
31, 2022. During the three months ended March 31, 2022, our income tax rate of
23.8% was higher than the statutory rate of 21% due primarily to non-deductible
executive compensation expense. For the three months ended March 31, 2021 our
income tax rate of 17.3% was lower than the statutory rate due primarily to the
tax impact of the permanent component of employee stock option exercises.

Reconciliation of Non-GAAP Financial Measures

Underwriting revenue

We define underwriting revenue as total revenue excluding net investment income
and net realized and unrealized gains and losses on investments. Underwriting
revenue represents revenue generated by our underwriting operations and allows
us to evaluate our underwriting performance without regard to investment
results. We use this metric as we believe it gives our management and other
users of our financial information useful insight into our underlying business
performance. Underwriting revenue should not be viewed as a substitute for total
revenue calculated in accordance with GAAP, and other companies may define
underwriting revenue differently.

Total revenue calculated in accordance with GAAP reconciles to underwriting
revenue as follows:

                                                               Three Months Ended
                                                                   March 31,
                                                               2022         2021

                                                                 (in thousands)
Total revenue                                                $  78,110    $  49,244
Net investment income                                          (2,579)      (2,219)

Net realized and unrealized (gains) losses on investments 1,278

    739
Underwriting revenue                                         $  76,809    $  47,764


Underwriting Income

We define underwriting income as income before income taxes excluding net
investment income and net realized and unrealized gains and losses on
investments. Underwriting income represents the pre-tax profitability of our
underwriting operations and allows us to evaluate our underwriting performance
without regard to investment results. We use this metric as we believe it gives
our management and other users of our financial information useful insight into

                                       29

our underlying business performance. Underwriting income should not be viewed as
a substitute for pre-tax income calculated in accordance with GAAP, and other
companies may define underwriting income differently.

Earnings before income taxes calculated in accordance with GAAP approximates
technical result as follows:

                                                               Three Months Ended
                                                                   March 31,
                                                               2022         2021

                                                                 (in thousands)
Income before income taxes                                   $  19,084    $  20,106
Net investment income                                          (2,579)      (2,219)

Net realized and unrealized (gains) losses on investments 1,278

    739
Underwriting income                                          $  17,876    $  18,626


Adjusted Net Income
We define adjusted net income as net income excluding the impact of certain
items that may not be indicative of underlying business trends, operating
results, or future outlook, net of tax impact. We calculate the tax impact only
on adjustments which would be included in calculating our income tax expense
using the estimated tax rate at which the company received a deduction for these
adjustments. We use adjusted net income as an internal performance measure in
the management of our operations because we believe it gives our management and
financial statement users useful insight into our results of operations and our
underlying business performance. Adjusted net income does not reflect the
overall profitably of our business and should not be viewed as a substitute for
net income calculated in accordance with GAAP. Other companies may define
adjusted net income differently.

Net income calculated in accordance with GAAP reconciles to adjusted net income
as follows:

                                                               Three Months Ended
                                                                   March 31,
                                                                2022         2021

                                                                 (in thousands)
Net income                                                   $   14,537    $ 16,630
Adjustments:
Expenses associated with transactions and stock offerings            86    

410

Stock-based compensation expense                                  2,760    

938

Amortization of intangibles                                         315    

337

Expenses associated with catastrophe bond, net of rebate            200    
  1,683
Tax impact                                                        (325)       (712)
Adjusted net income                                          $   17,573    $ 19,286

Annualized adjusted return on equity

We define adjusted return on equity as adjusted net income expressed on an
annualized basis as a percentage of average beginning and ending stockholders'
equity during the period. We use adjusted return on equity as an internal
performance measure in the management of our operations because we believe it
gives our management and financial statement users useful insight into our
results of operations and our underlying business performance. Adjusted return
on equity should not be viewed as a substitute for return on equity calculated
using unadjusted GAAP numbers, and other companies may define adjusted return on
equity differently.

                                       30

The adjusted annualized return on equity is calculated as follows:

                                           Three Months Ended
                                               March 31,
                                          2022         2021

                                           ($ in thousands)

Annualized adjusted net income $70,292 $77,144
Average equity

            $ 387,284    $ 370,048

Annualized adjusted return on equity 18.1% 20.8%

Adjusted combined ratio

We define adjusted combined ratio as the sum of the loss ratio and the expense
ratio calculated excluding the impact of certain items that may not be
indicative of underlying business trends, operating results, or future outlook.
We use adjusted combined ratio as an internal performance measure in the
management of our operations because we believe it gives our management and
financial statement users useful insight into our results of operations and our
underlying business performance. Adjusted combined ratio should not be viewed as
a substitute for combined ratio calculated using unadjusted GAAP numbers, and
other companies may define adjusted combined ratio differently.

The adjusted combined ratio is calculated as follows:

                                                                 Three Months Ended
                                                                     March 31,
                                                                2022         2021

                                                                 ($ in thousands)

Numerator: Sum of claims and claims adjustment expenses,
acquisition costs and other technical charges, net
commissions and other income

                                $  58,156    $  28,427
Denominator: Net earned premiums                              $  76,032    $  47,053
Combined ratio                                                     76.5 %       60.4 %
Adjustments to numerator:
Expenses associated with transactions and stock offerings     $    (86)    $   (410)
Stock-based compensation expense                                (2,760)    

(938)

Amortization of intangibles                                       (315)    

(337)

Expenses associated with catastrophe bond, net of forgiveness (200)

 (1,683)
Adjusted combined ratio                                            72.1 %       53.3 %

Diluted adjusted earnings per share

We define diluted adjusted earnings per share as adjusted net income divided by
the weighted-average common shares outstanding for the period, reflecting the
dilution which could occur if equity-based awards are converted into common
share equivalents as calculated using the treasury stock method. We use diluted
adjusted earnings per share as an internal performance measure in the management
of our operations because we believe it gives our management and financial
statement users useful insight into our results of operations and our underlying
business performance. Diluted adjusted earnings per share should not be viewed
as a substitute for diluted earnings per share calculated in accordance with
GAAP, and other companies may define diluted adjusted earnings per share
differently.

                                       31

Adjusted diluted earnings per share is calculated as follows:

                                                                          Three Months Ended
                                                                              March 31,
                                                                    2022                     2021

                                                                (in

thousands, except per share data)

Adjusted net income                                          $            17,573      $            19,286
Weighted-average common shares outstanding, diluted                   25,899,290               26,256,281
Diluted adjusted earnings per share                          $             
0.68      $              0.73


Catastrophe Loss Ratio
Catastrophe loss ratio is defined as the ratio of catastrophe losses to net
earned premiums. Although we are inherently subject to catastrophe losses, the
frequency and severity of catastrophe losses is unpredictable and their impact
on our operating results may vary significantly between periods and obscure
other trends in our business.  Therefore, we are providing this metric because
we believe it gives our management and other financial statement users useful
insight into our results of operations and trends in our financial performance
without the volatility caused by catastrophe losses. Catastrophe loss ratio
should not be viewed as a substitute for loss ratio calculated using unadjusted
GAAP numbers, and other companies may define catastrophe loss ratio differently

The catastrophic loss ratio is calculated as follows:

                                                  Three Months Ended
                                                      March 31,
                                                  2022         2021

                                                   ($ in thousands)

Numerator: Claims and claims adjustment expenses $14,954 ($4,423)
Denominator: Net Earned Premiums

                $  76,032    $  47,053
Loss ratio                                           19.7 %      (9.4) %

Numerator: Catastrophe losses                   $     481    $ (9,631)
Denominator: Net earned premiums                $  76,032    $  47,053
Catastrophe loss ratio                                0.6 %     (20.5) %


Adjusted combined ratio excluding catastrophe losses

Adjusted combined ratio excluding catastrophe losses is defined as adjusted
combined ratio excluding the impact of catastrophe losses. Although we are
inherently subject to catastrophe losses, the frequency and severity of
catastrophe losses is unpredictable and their impact on our operating results
may vary significantly between periods and obscure other trends in our business.
Therefore, we are providing this metric because we believe it gives our
management and other financial statement users useful insight into our results
of operations and trends in our financial performance without the volatility
caused by catastrophe losses. Adjusted combined ratio excluding catastrophe
losses should not be viewed as a substitute for combined ratio calculated using
unadjusted GAAP numbers, and other companies may define adjusted combined ratio
excluding catastrophe losses differently.

                                       32

Adjusted combined ratio excluding catastrophe losses is calculated as follows:

                                                                Three Months Ended
                                                                    March 31,
                                                                2022         2021

                                                                 ($ in thousands)

Numerator: Sum of claims and claims adjustment expenses,
acquisition costs and other technical charges, net
commissions and other income

                                $  58,156    $  28,427
Denominator: Net earned premiums                              $  76,032    $  47,053
Combined ratio                                                     76.5 %       60.4 %
Adjustments to numerator:
Expenses associated with transactions and stock offerings     $    (86)    $   (410)
Stock-based compensation expense                                (2,760)    

(938)

Amortization of intangibles                                       (315)    

(337)

Expenses associated with catastrophe bond, net of forgiveness (200)

(1,683)

Catastrophe losses                                                (481)    

9,631

Adjusted combined ratio excluding catastrophe losses               71.4 %  
    73.7 %


Tangible Stockholders' Equity

We define tangible stockholders' equity as stockholders' equity less intangible
assets. Our definition of tangible stockholders' equity may not be comparable to
that of other companies, and it should not be viewed as a substitute for
stockholders' equity calculated in accordance with GAAP. We use tangible
stockholders' equity internally to evaluate the strength of our balance sheet
and to compare returns relative to this measure.

Equity calculated under GAAP approximates tangible assets
equity as follows:

                                  March 31,       December 31,
                                     2022             2021

                                         (in thousands)
Stockholders' equity             $    380,400    $      394,169
Intangible assets                     (9,201)           (9,501)
Tangible stockholders' equity    $    371,199    $      384,668

Cash and capital resources

Sources and uses of funds

We operate as a holding company with no business operations of our own.
Consequently, our ability to pay dividends to stockholders and pay taxes and
administrative expenses is largely dependent on dividends or other distributions
from our subsidiaries and affiliates, whose ability to pay us is highly
regulated.

Of the society WE the subsidiaries of the insurance companies, PSIC and PESIC, are
limited by the articles of association as to the amount of dividends they may pay
without the prior approval of the state insurance commissioners.

Under California and Oregon statute which govern PSIC, dividends paid in a
consecutive twelve month period cannot exceed the greater of (i) 10% of an
insurance company's statutory policyholders' surplus as of December 31 of the
preceding year or (ii) 100% of its statutory net income for the preceding
calendar year. Any dividends or distributions in excess of these amounts would
require regulatory approval. In addition, under Oregon statute PSIC may only
declare a dividend from earned surplus, which does not include contributed
capital. Surplus arising from unrealized capital gains or revaluation of assets
is not considered part of earned surplus. Based on the above restrictions,
PSIC
may

                                       33

pay a dividend or distribution not exceeding $45.7 million in 2022 without
approval by the California and the Oregon Insurance Commissioners.

Below Arizona statute that governs PESIC, dividends paid consecutively
twelve-month period cannot exceed the lesser of (i) 10% of insurance
the statutory excess of the company’s policyholders at the 31st of December of
the previous year or (ii) 100% of its statutory net income for the previous year
calendar year. Based on the above restrictions, PESIC may pay a dividend or
distribution not exceeding $4.1 million in 2022 without the approval of the
Arizona Insurance Commissioner.

State insurance regulators have broad powers to prevent the reduction of
statutory surplus to inadequate levels, and there is no assurance that dividends
up to the maximum amounts calculated under any applicable formula would be
permitted. In addition, state insurance regulators may adopt statutory
provisions and dividend limitations more restrictive than those currently in
effect in the future.

Bermuda regulations limit the amount of dividends and return of capital paid by
a regulated entity. A Class 3A insurer is prohibited from declaring or paying a
dividend if it is in breach of its minimum solvency margin, its enhanced capital
requirement, or its minimum liquidity ratio, or if the declaration or payment of
such dividend would cause such a breach. If a Class 3A insurer has failed to
meet its minimum solvency margin on the last day of any financial year, it will
also be prohibited, without the approval of the BMA, from declaring or paying
any dividends during the next financial year. Furthermore, the Insurance Act
limits the ability of PSRE to pay dividends or make capital distributions by
stipulating certain margin and solvency requirements and by requiring approval
from the BMA prior to a reduction of 15% or more of a Class 3A insurer's total
statutory capital as reported on its prior year statutory balance sheet.
Moreover, an insurer must submit an affidavit to the BMA, sworn by at least two
directors and the principal representative in Bermuda of the Class 3A insurer,
at least seven days prior to payment of any dividend which would exceed 25% of
that insurer's total statutory capital and surplus as reported on its prior year
statutory balance sheet. The affidavit must state that in the opinion of those
swearing the declaration of such dividend has not caused the insurer to fail to
meet its relevant margins.

Further, under the Companies Act, PSRE may only declare or pay a dividend, or
make a distribution out of contributed surplus, if it has no reasonable grounds
for believing that: (1) it is, or would after the payment be, unable to pay its
liabilities as they become due or (2) the realizable value of its assets would
be less than its liabilities.

Pursuant to Bermuda regulations, the maximum amount of dividends and return of
capital available to be paid by a reinsurer is determined pursuant to a formula.
Under this formula, the maximum amount of dividends and return of capital
available from PSRE during 2022 is calculated to be approximately $4.2 million.
However, this dividend amount is subject to annual enhanced solvency requirement
calculations.

Cash Flows

Our primary sources of cash flow are written premiums, investment income,
reinsurance recoveries, sales and redemptions of investments, and proceeds from
offerings of equity securities. We use our cash flows primarily to pay
reinsurance premiums, operating expenses, losses and loss adjustment expenses,
and income taxes.

Our cash flow from operations may differ materially from our net income due to
non-cash charges or changes in balance sheet accounts.

The timing of our cash flows from operating activities can also vary among
periods due to the timing by which payments are made or received. Some of our
payments and receipts, including loss settlements and subsequent reinsurance
receipts, can be significant. Therefore, their timing can influence cash flows
from operating activities in any given period. The potential for a large claim
under an insurance or reinsurance contract means that our insurance subsidiaries
may need to make substantial payments within relatively short periods of time,
which would have a negative impact on our operating cash flows.

                                       34

Management believes that our current liquidity and cash receipts from written
premiums, investment income, proceeds from investment sales and redemptions, and
reinsurance recoveries, if necessary, are sufficient to cover cash outflows for
each of the Company's insurance subsidiaries in the foreseeable future.

The following table summarizes our cash flows for the three months ended March
31, 2022 and 2021:

                                                            Three months ended
                                                                March 31,
                                                            2022          2021

                                                             ($ in thousands)
Cash provided by (used in):
Operating activities                                     $   47,801    $ (13,054)
Investing activities                                       (53,630)         1,816
Financing activities                                          2,397         1,300

Change in cash, cash equivalents and restricted cash $(3,432) ($9,938)


Our cash flow from operating activities was positive during the three months
ended March 31, 2022 due to net income and a decrease in net operating assets.
Our cash flow from operating activities was negative during the three months
ended March 31, 2021 due to an increase in net operating assets primarily
related to payment on claims in excess of reinsurance recoveries.

Variations in operating cash flow between periods are primarily driven by
variations in our gross and ceded written premiums and the volume and timing of
premium receipts, claim payments, reinsurance payments, and reinsurance
recoveries on paid losses. In addition, fluctuations in losses and loss
adjustment expenses and other insurance operating expenses impact operating cash
flows.

Cash used in investing activities for the three months ended March 31, 2022
related primarily to purchases of fixed maturity and equity securities in excess
of sales and maturities. Cash provided by investing activities for the three
months ended March 31, 2021 related primarily to sales and maturities of fixed
maturity and equity securities in excess of purchases.

Cash provided by financing activities for three months ended March 31, 2022 was
related to $15.0 million in borrowings from our FHLB line of credit, the receipt
of $0.1 million in proceeds from stock option exercises and the receipt of $0.3
million in proceeds from our employee stock purchase plan, offset by the
repurchase of $13.0 million of our common stock. Cash provided by financing
activities for three months ended March 31, 2021 was related to the receipt of
$0.3 million in proceeds from our employee stock purchase plan, and the receipt
of $1.0 million in proceeds from stock option exercises.

We do not have any current plans for material capital expenditures other than
current operating requirements. We believe that we will generate sufficient cash
flows from operations to satisfy our liquidity requirements for at least the
next 12 months and beyond. The key factor that will affect our future operating
cash flows is the frequency and severity of catastrophe losses. To the extent
our future operating cash flows are insufficient to cover our net losses from
catastrophic events, we had $533.2 million in cash and investment securities
available at March 31, 2022. We also have the ability to access additional
capital through pursuing third-party borrowings, sales of our equity or debt
securities or entrance into a reinsurance arrangement.

Share buybacks

We also have implemented a share repurchase plan and have used and may use our
cash in the future to purchase outstanding shares of our common stock. Under our
current share repurchase program, shares may be repurchased from time to time in
the open market or negotiated transactions at prevailing market rates, or by
other means

                                       35

in accordance with federal securities laws. The Company purchased 219,061 shares
for $13.0 million under this program during the three months ended March 31,
2022 and $87.0 million remains available for future repurchases.

Credit agreements

We have the ability to access additional capital through multiple credits
Agreements.

In December 2021, we entered into a Credit Agreement (the "Credit Agreement")
with U.S. Bank National Association which provides a revolving credit facility
of up to $100 million through December 8, 2026. Interest on the credit facility
accrues on each SOFR rate loan at the applicable SOFR (as defined in the Credit
Agreement) plus 1.75% and on each base rate loan at the applicable Alternate
Base Rate (as defined in the Credit Agreement) plus 0.75%. A loan may be either
a SOFR rate loan or a base rate loan, at our discretion. Outstanding amounts
under the Credit Agreement may be prepaid in full or in part at any time with no
prepayment premium and may be reduced in full or in part at any time upon prior
notice.

From March 31, 2022 we have no outstanding loan under the credit
agreement, but we may seek to borrow under the credit agreement in the future.

Our PSIC subsidiary is a member of the Federal Home Loan Bank of San Francisco
("FHLB"). Membership in the FHLB provides PSIC access to collateralized
advances, which can be drawn for general corporate purposes and used to enhance
liquidity management. All borrowings are fully secured by a pledge of specific
investment securities of PSIC and the borrowing capacity is equal to 5% of
PSIC's statutory admitted assets. All advances have predetermined term and the
interest rate varies based on the term of the advance.

From March 31, 2022the company had $15 million loans in progress
via the FHLB credit line.

Equity

At March 31, 2022 total stockholders' equity was $380.4 million and tangible
stockholders' equity was $371.2 million, compared to total stockholders' equity
of $394.2 million and tangible stockholders' equity of $384.7 million as of
December 31, 2021. Stockholder's equity decreased primarily due to unrealized
losses on fixed maturity securities and repurchases of shares of our common
stock and was offset by the net income we earned for the period and activity
related to stock-based compensation.

Tangible equity is a non-GAAP financial measure. To see
“Reconciliation of Non-GAAP Financial Measures” for a reconciliation of
from equity in accordance with GAAP to tangible equity.

Investment portfolio

Our primary investment objectives are to maintain liquidity, preserve capital
and generate a stable level of investment income. We purchase securities that we
believe are attractive on a relative value basis and seek to generate returns in
excess of predetermined benchmarks. Our Board of Directors approves our
investment guidelines in compliance with applicable regulatory restrictions on
asset type, quality and concentration. Our current investment guidelines allow
us to invest in taxable and tax-exempt fixed maturities, as well as publicly
traded mutual funds and common stock of individual companies. Our cash and
invested assets consist of cash and cash equivalents, fixed maturity securities,
and equity securities. As of March 31, 2022, the majority of our investment
portfolio, or $444.4 million, was comprised of fixed maturity securities that
are classified as available-for-sale and carried at fair value with unrealized
gains and losses on these securities, net of applicable taxes, reported as a
separate component of accumulated other comprehensive income. Also included in
our investment portfolio were $42.0 million of equity securities. In addition,
we maintained a non-restricted cash and cash equivalent balance of $46.9 million
at March 31, 2022. Our fixed maturity securities, including cash equivalents,
had a weighted average effective duration of 4.17 and 3.99 years and an

                                       36

average rating of "A1/A+" and "A1/A" at March 31, 2022 and December 31, 2021,
respectively. Our fixed income investment portfolio had a book yield of 2.34% as
of March 31, 2022, compared to 2.23% as of December 31, 2021.

To March 31, 2022 and December 31, 2021 amortized cost and fair value on
titles available for sale were as follows:

                                                                Amortized         Fair       % of Total
March 31, 2022                                                 Cost or Cost       Value      Fair Value

                                                                          ($ in thousands)
Fixed maturities:
U.S. Governments                                              $       34,100    $  33,436           7.5 %
States, territories, and possessions                                   3,786        3,628           0.8 %
Political subdivisions                                                 6,282        5,891           1.3 %
Special revenue excluding mortgage/asset-backed securities            44,412       42,206           9.5 %
Industrial and miscellaneous                                         246,481      237,136          53.4 %
Mortgage/asset-backed securities                                     126,145      122,023          27.5 %
Total available-for-sale investments                          $      461,206    $ 444,320         100.0 %


                                                                Amortized         Fair       % of Total
December 31, 2021                                              Cost or Cost       Value      Fair Value

                                                                          ($ in thousands)
Fixed maturities:
U.S. Governments                                              $       16,713    $  16,870           3.9 %
States, territories, and possessions                                   3,789        4,014           0.9 %
Political subdivisions                                                 6,295        6,380           1.5 %
Special revenue excluding mortgage/asset-backed securities            43,301       44,498          10.3 %
Industrial and miscellaneous                                         245,064      249,046          57.5 %
Mortgage/asset-backed securities                                     110,960      111,874          25.9 %
Total available-for-sale investments                          $      426,122    $ 432,682         100.0 %


                                       37

The following tables show the credit quality of investment securities at
March 31, 2022 and December 31, 2021:

                   Estimated      % of
March 31, 2022    Fair Value      Total

                    ($ in thousands)
Rating
AAA               $   124,482     28.0 %
AA                     62,165     14.0 %
A                     159,169     35.8 %
BBB                    90,523     20.4 %
BB                      7,565      1.7 %
B                         503      0.1 %
CCC & Below              (86)        - %
                  $   444,320    100.0 %


                      Estimated      % of

December 31, 2021 Total fair value

                       ($ in thousands)
Rating
AAA                  $    97,209     22.5 %
AA                        65,308     15.1 %
A                        165,770     38.3 %
BBB                       93,051     21.5 %
BB                        11,057      2.5 %
B                            268      0.1 %
CCC&Below                    125        - %
                     $   432,788    100.0 %

The amortized cost and fair value of our available-for-sale investments in fixed
maturity securities summarized by contractual maturity as of March 31, 2022
were
as follows:

                                          Amortized       Fair       % of Total
March 31, 2022                               Cost         Value      Fair Value

                                                    ($ in thousands)
Due within one year                       $   21,245    $  21,261          4.8 %
Due after one year through five years        146,073      142,553         32.1 %
Due after five years through ten years       118,053      111,966         25.2 %
Due after ten years                           49,690       46,517         10.5 %
Mortgage and asset-backed securities         126,145      122,023         27.4 %
                                          $  461,206    $ 444,320        100.0 %

Scheduled maturities may differ from contractual maturities as borrowers may
have the right to call or prepay obligations.

Reinsurance

We purchase a significant amount of reinsurance from third parties that we
believe enhances our business by reducing our exposure to potential catastrophe
losses, limiting volatility in our underwriting performance, and providing us
with greater visibility into our future earnings. Reinsurance involves
transferring, or ceding, a portion of our risk exposure on policies that we
write to another insurer, the reinsurer, in exchange for a premium. To the
extent that our reinsurers are unable to meet the obligations they assume under
our reinsurance agreements, we remain liable for the entire insured loss; see
"Risk Factors-Risks Related to Our Business and Industry-We may be unable to
purchase third-party reinsurance or otherwise expand our catastrophe coverage in
amounts we desire on commercially acceptable

                                       38

terms or on terms that adequately protect us, and such inability may materially
adversely affect our business, financial condition and results of operations. »

We use treaty reinsurance and, on a limited basis, facultative reinsurance
coverage. Treaty coverage refers to a reinsurance contract that is applied to a
group or class of business where all the risks written meet the criteria for
that class. Our treaty reinsurance program primarily consists of catastrophe
excess of loss ("XOL") coverage, in which the reinsurer(s) agree to assume all
or a portion of the ceding company's losses relating to a group of policies
occurring in relation to specified events, subject to customary exclusions, in
excess of a specified amount. Additionally, we buy program specific reinsurance
coverage for specific lines of business on a quota share, property per risk or a
facultative basis. In quota share reinsurance, the reinsurer agrees to assume a
specified percentage of the ceding company's losses arising out of a defined
class of business in exchange for a corresponding percentage of premiums, net of
a ceding commission. Property per risk coverage is similar to catastrophe XOL
coverage except that the treaty applies in individual property losses rather
than in the aggregate for all claims associated with a single catastrophic loss
occurrence. Facultative coverage refers to a reinsurance contract on individual
risks as opposed to a group or class of business. We use facultative reinsurance
selectively to supplement limits or to cover risks or perils excluded from other
reinsurance contracts.

We have a robust program utilizing a mix of traditional reinsurers and insurance
linked securities. We currently purchase reinsurance from over 90 reinsurers,
who either have an "A-" (Excellent) (Outlook Stable) or better financial
strength rating by A.M. Best or post collateral. Our reinsurance contracts
include special termination provisions that allow us to cancel and replace any
participating reinsurer that is downgraded below a rating of "A-" (Excellent)
(Outlook Stable) from A.M. Best, or whose surplus drops by more than 20%.

In addition to reinsurance purchased from traditional reinsurers, we have
historically incorporated collateralized protection from the insurance linked
securities market (e.g. catastrophe bonds). During the first quarter of 2021,
the Company closed a $400 million 144A catastrophe bond which became effective
June 1, 2021. The catastrophe bond was completed through Torrey Pines Re Pte.
Ltd. ("Torrey Pines Re"). Torrey Pines Re. is a special purpose insurer
established in Singapore whereby Torrey Pines Re provides Palomar with
indemnity-based reinsurance covering earthquake events.

The Company is currently seeking to expand its catastrophe XOL coverage through
a catastrophe bond offering, which is expected to close in the second quarter of
2022, and may seek similar catastrophe bond offerings in the future. There can
be no assurances that the catastrophe bond offering will close in the expected
timeline, on acceptable terms or at all.

Our catastrophe event retention is currently $12.5 million for all perils. Our
reinsurance coverage exhausts at $1.71 billion for earthquake events and $700
million for hurricane events, providing coverage in excess of our 1:250 year
peak zone PML and in excess of our A.M. Best requirement. In addition, we
maintain reinsurance coverage equivalent to or better than the 1 in 250 year PML
for our other lines.

In the event that multiple catastrophe events occur in a period, many of our
contracts include the right to reinstate reinsurance limits for potential future
recoveries during the same contract year and preserve our limit for subsequent
events. This feature for subsequent event coverage is known as a
"reinstatement." In addition, to provide further coverage against the potential
for frequent catastrophe events, the Company has historically obtained aggregate
reinsurance coverage. Beginning April 1, 2021 and renewing on April 1, 2022, we
have secured $25 million of aggregate XOL reinsurance limit. This coverage,
applying within our per occurrence retention, has an attachment point of $30
million and applies across all perils including but not limited to earthquakes,
hurricanes, convective storms, and floods above a qualifying level of $2.0
million in ultimate gross loss.

Critical accounting estimates

We identified the accounting estimates which are critical to the understanding
of our financial position and results of operations. Critical accounting
estimates are defined as those estimates that are both important to the
portrayal of our financial condition and results of operations and require us to
exercise significant judgment. We use significant

                                       39

judgment concerning future results and developments in applying these critical
accounting estimates and in preparing our condensed consolidated financial
statements. These judgments and estimates affect our reported amounts of assets,
liabilities, revenues and expenses and the disclosure of our material contingent
assets and liabilities. Actual results may differ materially from the estimates
and assumptions used in preparing the condensed consolidated financial
statements. We evaluate our estimates regularly using information that we
believe to be relevant. Our critical accounting policies and estimates are
described in our annual consolidated financial statements and the related notes
in our 2021 Annual Report on Form 10-K.

There have been no significant changes in our critical accounting policies and
estimates as compared to the critical accounting policies and estimates
disclosed in Management's Discussion and Analysis of Financial Condition and
Operations included in our 2021 Annual Report on Form 10-K
Share.

Comments are closed.