10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(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, 2007

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

For the transition period from ___________________ to ___________________

Commission file no. 001-33143

AmTrust Financial Services, Inc.

(Exact name of registrant as specified in its charter)

Delaware	04-3106389
(State or other jurisdiction of	(IRS Employer Identification No.)
incorporation or organization)
59 Maiden Lane, 6 th Floor, New York, New York	10038
(Address of principal executive offices)	(Zip Code)

(212) 220-7120

(Registrant’s telephone number, including area code)

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

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

Large accelerated filer o Accelerated Filer o Non-accelerated filer x

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

As of August 10, 2007, the Registrant had one class of Common Stock ($.01 par value), of which 59,959,000 shares were issued and outstanding.

INDEX

PART I	FINANCIAL INFORMATION	Page
Item 1.	Unaudited Financial Statements:
	Condensed Consolidated Balance Sheets as of June 30, 2007 and December 31, 2006	3
	Condensed Consolidated Statements of Income	4
	— Three and six months ended June 30, 2007 and 2006
	Condensed Consolidated Statements of Cash Flows	5
	— Six months ended June 30, 2007 and 2006
	Notes to Condensed Consolidated Financial Statements	6
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	18
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	32
Item 4T.	Controls and Procedures	34
PART II	OTHER INFORMATION
Item 4.	Submission of Matters to a Vote of Security Holders	35
Item 6.	Exhibits	36
	Signatures	37

2

PART 1 - FINANCIAL INFORMATION

  Item 1. Financial Statements

Condensed Consolidated Balance Sheets

(in thousands, except per share data)

Assets		June 30, 2007		December 31, 2006
Investments:		(Unaudited)
Fixed maturities, held-to-maturity, at amortized cost (fair value $365,172; $363,690)	$	363,404	$	366,551
Fixed maturities, available-for-sale, at market value (amortized cost $317,888; $91,368)		318,583		93,168
Equity securities, available-for-sale, at market value (cost $112,257; $90,637)		119,706		94,482
Short-term investments		95,513		196,140
Other investments		25,021		13,936
Total investments		922,227		764,277
Cash and cash equivalents		130,005		59,916
Assets under management		25,495		23,494
Accrued interest and dividends		11,788		6,138
Premiums receivable, net		239,257		147,779
Note receivable - related party		20,336		-
Reinsurance recoverable		52,273		44,127
Funds held with reinsured companies		426		266
Prepaid reinsurance premiums		97,604		72,439
Federal tax receivable		2,532		-
Prepaid expenses and other assets		14,932		12,129
Deferred policy acquisition costs		73,175		43,064
Deferred tax asset		12,074		9,542
Property and equipment, net		11,450		11,175
Goodwill		5,841		2,163
Intangible assets		34,535		27,206
	$	1,653,950	$	1,223,715
Liabilities and Stockholders’ Equity
Liabilities:
Loss and loss expense reserves	$	385,961	$	295,805
Unearned premiums		451,995		323,155
Ceded reinsurance premiums payable		44,260		23,028
Reinsurance payable on paid losses		2,256		2,004
Federal income tax payable		-		1,477
Funds held under reinsurance treaties		9,853		9,948
Securities sold but not yet purchased, at market		36,502		38,323
Securities sold under agreements to repurchase, at contract value		86,075		-
Accrued expenses and other current liabilities		106,607		80,712
Other liabilities		2,045		2,814
Junior subordinated debt		123,714		82,476
Total liabilities		1,249,268		859,742
Commitments and contingencies
Minority Interest		25,495		23,494
Stockholders’ equity:
Common stock, $.01 par value; 100,000,000 shares authorized, 59,959,000 issued and outstanding in 2007 and 2006		600		600
Additional paid-in capital		239,723		238,938
Accumulated other comprehensive income		1,446		3,705
Retained earnings		137,418		97,236
Total stockholders’ equity		379,187		340,479
	$	1,653,950	$	1,223,715

See accompanying notes to unaudited condensed consolidated financial statements.

3

AmTrust Financial Services, Inc.

Condensed Consolidated Statements of Income

(Unaudited)

(in thousands, except per share data)

		Three Months Ended June 30,						Six Months Ended June 30,
		2007			2006			2007			2006
Revenues:
Premium income:
Net premium written	$	163,522		$	97,991		$	324,141		$	208,744
Change in unearned premium		(33,102	)		(25,556	)		(75,029	)		(66,499	)
Net earned premium		130,420			72,435			249,112			142,245
Commission and fee income		4,292			4,229			8,782			6,115
Net investment income		13,234			6,086			24,625			11,421
Net realized gain on investments		4,962			4,515			11,022			6,091
Other investment income on managed assets		2,191			-			1,901			-
Total revenues		155,099			87,265			295,442			165,872
Expenses:
Loss and loss adjustment expense		84,999			46,884			159,556			90,658
Policy acquisition expenses		17,447			8,149			32,030			16,472
Salaries and benefits		9,921			6,614			18,933			11,732
Other insurance general and administrative expense		5,004			6,256			12,578			13,039
Other underwriting expenses		3,427			4,850			6,540			5,826
Total expenses		120,798			72,753			229,637			137,727
Operating income from continuing operations		34,301			14,512			65,805			28,145
Other income (expenses):
Foreign currency gain (loss)		629			(113	)		119			(15	)
Loss from equity investment		(215	)		-			(215	)		-
Interest expense		(2,531	)		(1,030	)		(4,335	)		(2,243	)
Total other expenses		(2,117	)		(1,143	)		(4,431	)		(2,258	)
Income from continuing operations before provision for income taxes and minority interest		32,184			13,369			61,374			25,887
Provision for income taxes		8,597			3,816			16,599			7,075
Minority interest in net income of subsidiary		2,191			-			1,901			-
Income from continuing operations	$	21,396		$	9,553		$	42,874		$	18,812
Discontinued operations:
Gain from discontinued operations		-			250			-			250
Income from discontinued operations		-			250			-			250
Net income		21,396			9,803			42,874			19,062
Basic earnings per common share
Income from continuing operations	$	0.36		$	0.16		$	0.72		$	0.36
Income from discontinued operations		-			-			-			-
Net income	$	0.36		$	0.16		$	0.72		$	0.36
Diluted earnings per common share
Income from continuing operations	$	0.35		$	0.16		$	0.71		$	0.36
Income from discontinued operations		-			-			-			-
Net income	$	0.35		$	0.16		$	0.71		$	0.36
Dividends declared per common share	$	0.025			-		$	0.045			-

See accompanying notes unaudited to condensed consolidated financial statements.

4

AmTrust Financial Services, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

	Six Months Ended June 30,
Cash flows from operating activities:	2007			2006
Net income from continuing operations	$	42,874		$	19,062
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities of continuing operations:
Depreciation and amortization		1,986			1,379
Realized gain on marketable securities		(11,022	)		(6,091	)
Bad debt expense		569			1,192
Foreign currency (gain) loss		(119	)		15
Non-cash stock compensation expense		785			251
Income from discontinued operations		-			(250	)
Changes in assets - (increase) decrease:
Premiums receivable		(72,087	)		(46,121	)
Reinsurance recoverable		(8,076	)		(5,863	)
Deferred policy acquisition costs, net		(20,969	)		(15,227	)
Prepaid reinsurance premiums		(20,811	)		(10,253	)
Prepaid expenses and other assets		(8,541	)		(6,765	)
Deferred tax asset		(2,532	)		(2,327	)
Receivable from discontinued operations		-			1,729
Changes in liabilities - increase (decrease):
Ceded reinsurance premium payable		21,116			(221	)
Accrued expenses and other current liabilities		15,710			12,134
Loss and loss expense reserve		80,146			44,530
Unearned premiums		97,428			79,254
Funds held under reinsurance treaties		(95	)		7,458
Net cash provided in operating activities		116,362			73,886
Cash flows from investing activities:
Net (purchases) of securities with fixed maturities		(112,475	)		(180,469	)
Net (purchases) of equity securities		(12,858	)		(27,581	)
Net (purchases) of other investments		(10,401	)		(88	)
Note receivable - related party		(18,000	)		-
Acquisition of a subsidiary, net of cash obtained		(11,436	)		-
Acquisition of renewal rights and goodwill		(1,055	)		(8,022	)
Purchase of property and equipment		(646	)		(2,491	)
Net cash used in investing activities		(166,871	)		(218,651	)
Cash flows from financing activities:
Issuance of junior subordinated debentures		40,000			-
Reverse repurchase agreements		86,075			-
Issuance of common stock		-			256
Additional paid-in-capital		-			166,023
Repayment of mortgage note - discontinued operations		-			(25,000	)
Foreign currency translation		(2,259	)		-
Debt financing fees		(820	)		-
Dividends distributed on common stock		(2,398	)		-
Net cash provided by financing activities		120,598			141,279
Net increase in cash and cash equivalents		70,089			(3,486	)
Cash and cash equivalents, beginning of the period		59,916			115,847
Cash and cash equivalents, end of the period	$	130,005		$	112,361
Supplemental Cash Flow Information
Income tax payments	$	22,790		$	16,111
Interest payments on debt		4,179			2,260

See accompanying notes to unaudited condensed consolidated financial statements

5

Notes to Unaudited Condensed Consolidated Financial Statements

(Unaudited)

(dollars in thousands, except share data)

1.Basis of Reporting

AmTrust Financial Services, Inc. (the “Company”) is an insurance holding company formed under the laws of Delaware. The accompanying condensed consolidated financial statements and notes have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and do not contain all of the information and footnotes required by generally accepted accounting principles (“GAAP”) for complete financial statements. These statements should be read in conjunction with the consolidated financial statements as of and for the year ended December 31, 2006 and notes thereto included in the Company’s Annual Report on Form 10-K filed on March 16, 2007. In the opinion of management, the accompanying financial statements include all adjustments necessary for a fair presentation of the condensed consolidated financial statements, consisting only of normal recurring adjustments. The consolidated balance sheet as of December 31, 2006 was derived from the Company’s audited annual consolidated financial statements.

All significant intercompany transactions and accounts have been eliminated in the consolidated financial statements.

To facilitate period-to-period comparisons, certain reclassifications have been made to prior period consolidated financial statement amounts to conform to current period presentation. There was no effect on net income from the change in presentation.

2.Recent Accounting Pronouncements

In February 2006, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 155, “Accounting for Certain Hybrid Financial Instruments” (“SFAS 155”). SFAS No. 155 amends SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities”, and SFAS No. 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities”, and allows an entity to remeasure at fair value a hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation from the host if the holder irrevocably elects to account for the whole instrument on a fair value basis. Subsequent changes in the fair value of the instrument would be recognized in earnings. SFAS No. 155 also removed an exception included in an interpretation of SFAS No. 133 (Implementation Issue No. B39) that kept holders of mortgage-backed securities from testing for the need to bifurcate the value embedded in the mortgage-backed securities related to the ability to prepay. The FASB is currently reviewing the removal of such exception. SFAS No. 155 was effective for financial instruments acquired or issued after the beginning of an entity’s first fiscal year that begins after September 15, 2006. The adoption of the statement did not have a material impact on the Company’s results of operations or financial condition.

In June 2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109” (“FIN 48”). FIN 48 seeks to reduce the diversity in practice associated with certain aspects of measurement and recognition in accounting for income taxes and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The interpretation also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. Under FIN 48, an entity may only recognize or continue to recognize tax positions that meet a “more likely than not” threshold. FIN 48 was effective for fiscal years beginning after December 15, 2006. The Company adopted FIN 48 as of January 1, 2007, and the adoption had no significant impact on the Company’s consolidated financial statements (See Note 10, Income Taxes).

6

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (“SFAS No. 157”). SFAS No. 157 defines fair value, establishes a framework for measuring fair value in GAAP, and enhances disclosures about fair value measurements. SFAS No. 157 applies when other accounting pronouncements require fair value measurements; it does not require new fair value measurements. The Company does not believe the adoption of SFAS No. 157, which becomes effective in 2008, will have a material impact on its financial condition or results of operations.

  In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities ("SFAS No. 159"), which provides reporting entities the ability to choose to report many financial instruments and certain other items at fair value with changes in fair value included in current earnings.  SFAS No. 159 establishes presentation and disclosure requirements designed to facilitate comparisons between companies that choose different measurement attributes for similar types of assets and liabilities. The standard also requires additional information to aid financial statement users' understanding of a reporting entity's choice to use fair value on its earnings and also requires entities to display on the face of the balance sheet the fair value of those assets and liabilities which the reporting entity has chosen to measure at fair value. SFAS No. 159 is effective as of the beginning of a reporting entity's first fiscal year beginning after November 15, 2007. Early adoption is permitted as of the beginning of the previous fiscal year provided the entity makes that choice in the first 120 days of that fiscal year and also elects to apply the provisions of SFAS No. 157. Because application of the standard is optional, any impacts are limited to those financial assets and liabilities to which SFAS No. 159 would be applied, which has yet to be determined. The Company will adopt the standard in fiscal 2008.

In June 2007, the American Institute of Certified Public Accountants (“AICPA”) issued Statement of Position (“SOP”) No. 07-1, “Clarification of the Scope of the Audit and Accounting Guide ‘Audits of Investment Companies’ and Accounting by Parent Companies and Equity Method Investors for Investments in Investment Companies.” SOP No. 07-1 clarifies when an entity may apply the provisions of the Audit and Accounting Guide for Investment Companies (the Guide). Investment companies that are within the scope of the Guide report investments at fair value; consolidation or use of the equity method for investments is generally not appropriate. SOP No. 07-1 also addresses the retention of specialized investment company accounting by a parent company in consolidation or by an equity method investor. SOP No. 07-1 is effective for fiscal years beginning on or after December 15, 2007 with early adoption encouraged. In May 2007, the FASB issued FSP FIN No. 46-R-7, “Application of FIN 46-R to Investment Companies,” which amends FIN No. 46-R to make permanent the temporary deferral of the application of FIN No. 46-R to entities within the scope of the revised Guide under SOP No. 07-1. FSP FIN No. 46-R-7 is effective upon adoption of SOP No. 07-1. The Company is evaluating the impact of adopting SOP No. 07-1 and FSP FIN No. 46-R-7 on our financial condition, results of operations and cash flows.

3.Investments

The original cost, estimated market value and gross unrealized appreciation and depreciation of available-for-sale securities as of June 30, 2007, are presented in the table below:

(a) Available-for-Sale Securities

	Original or amortized cost		Gross unrealized gains		Gross unrealized losses			Market value
Preferred stock	$	750	$	118	$	-		$	868
Common stock		111,507		15,692		(8,361	)		118,838
Fixed maturities		317,888		5,274		(4,579	)		318,583
	$	430,145	$	21,084	$	(12,940	)	$	438,289

7

(b) Held-to-Maturity Securities

The amortized cost, estimated market value and gross unrealized appreciation and depreciation of held to maturity securities as of June 30, 2007 are presented in the table below:

	Amortized cost		Unrealized gains		Unrealized losses			Fair value
Obligations of U.S. Treasury, Government Corporations and agencies	$	308,778	$	4,993	$	(2,820	)	$	310,951
Mortgage-backed securities		54,626		833		(1,238	)		54,221
	$	363,404	$	5,826	$	(4,058	)	$	365,172

(c) Investment Income

Net investment income for the three and six months ended June 30, 2007 and 2006 were derived from the following sources:

	Three Months Ended June 30,				Six Months Ended June 30,
	2007		2006		2007		2006
Fixed maturities	$	8,236	$	3,293	$	16,166	$	6,325
Equity securities		952		826		1,440		926
Cash and cash equivalents		3,691		2,052		6,175		4,255
Note receivable - related party		505		-		1,258		-
		13,384		6,171		25,039		11,506
Less: Investment expenses		150		85		414		85
	$	13,234	$	6,086	$	24,625	$	11,421

(d) Other-Than-Temporary Impairment

We review our investment portfolio for impairment on a quarterly basis. Impairment of investment securities result in a charge to operations when a market decline below cost is deemed to be other-than-temporary. As of June 30, 2007, we reviewed our fixed-maturity and equity securities portfolios to evaluate the necessity of recording impairment losses for Other-Than-Temporary declines in the fair value of investments. We determined that we did not hold any investments that would have been considered other than temporarily impaired

The tables below summarize the gross unrealized losses of our fixed maturity and equity securities as of June 30, 2007:

	Less than 12 months					12 months or more					Total
	Fair market value		Unrealized losses			Fair market value		Unrealized losses			Fair market value		Unrealized losses
Available-for-sale securities:
Common stock	$	30,236	$	(4,141	)	$	6,676	$	(4,220	)	$	36,912	$	(8,361	)
Fixed maturities		155,232		(4,112	)		17,320		(467	)		172,552		(4,579	)
Total temporarily impaired securities available-for-sale securities	$	185,468	$	(8,253	)	$	23,996	$	(4,687	)	$	209,464	$	(12,940	)

8

	Less than 12 months					12 months or more					Total
	Fair market value		Unrealized losses			Fair market value		Unrealized losses			Fair market value		Unrealized losses
Held-to-maturity securities:
Obligations of U.S. Treasury, Government corporations and agencies	$	122,906	$	(1,719	)	$	152,653	$	(1,101	)	$	275,559	$	(2,820	)
Mortgage-backed securities		40,645		(786	)		13,980		(452	)		54,625		(1,238	)
Total temporarily impaired — held-to-maturity securities	$	163,551	$	(2,505	)	$	166,633	$	(1,553	)	$	330,184	$	(4,058	)

During the second quarter of 2007, the Company entered into repurchase agreements. The agreements are accounted for as collateralized borrowing transactions and are recorded at contract amounts. As of June 30, 2007 there were $86,075 principal amount outstanding at interest rates between 5.25% and 5.30%. Interest expense associated with these repurchase agreements through June 30, 2007 was $281 of which $257 was accrued as of June 30, 2007. The Company has $87,075 of collateral pledged in support of these agreements.

Securities sold but not yet purchased, represent obligations of the Company to deliver the specified security at the contracted price and thereby, create a liability to purchase the security in the market at prevailing prices. The Company’s liability for securities to be delivered is measured at their fair value as of June 30, 2007 and was $9,413 for corporate bonds and $27,089 for equity securities. However, these transactions result in off-balance sheet risk, as the Company’s ultimate cost to satisfy the delivery of securities sold, not yet purchased, may exceed the amount reflected at June 30, 2007. Substantially all securities owned are pledged to the clearing broker to sell or repledge the securities to others subject to certain limitations.

4.Assets Under Management

The original cost, estimated market value and gross unrealized appreciation and depreciation of equity securities and securities sold short, at market, are presented in the table below as of June 30, 2007:

(a) Trading Securities

	Original or amortized cost			Gross unrealized gains		Gross unrealized losses			Market value
Common stock - long	$	23,067		$	2,165	$	(1,301	)	$	23,931
Common stock - short		(3,385	)		154		(301	)		(3,532	)
Total	$	19,682		$	2,319	$	(1,602	)	$	20,399

Included in assets under management were cash and cash equivalents of $5,062. Proceeds from the sale of investments in trading securities during the three and six months ended June 30, 2007 were approximately $8,869 and $13,223, respectively. Purchases of investments during the three and six months ended June 30, 2007 were approximately $10,562 and $23,593, respectively.

9

(b) Investment Income

Net investment income for the three months ended June 30, 2007 was derived from the following sources:

		Investment income			Net realized gain (loss)		Net unrealized gain (loss)		Total
Equity securities	$	31		$	559	$	1,599	$	2,189
Cash and cash equivalents		57			-		-		57
		88			559		1,599		2,246
Less: Investment expenses		(55	)		-		-		(55	)
	$	33		$	559	$	1,599	$	2,191

Net investment income for the six months ended June 30, 2007 was derived from the following sources:

	Investment income			Net realized gain (loss)		Net unrealized gain (loss)		Total
Equity securities	$	105		$	1,124	$	588	$	1,817
Cash and cash equivalents		193			-		-		193
		298			1,124		588		2,010
Less: Investment expenses		(109	)		-		-		(109	)
	$	189		$	1,124	$	588	$	1,901

5.Junior Subordinated Debt

The Company established four special purpose trusts between 2005 and 2007 for the purpose of issuing trust preferred securities. The proceeds from such issuances, together with the proceeds of the related issuances of common securities of the trusts, were invested by the trusts in junior subordinated debentures issued by the Company. As a result of FIN 46, the Company does not consolidate such special purpose trusts, as the Company is not considered to be the primary beneficiary under this accounting standard. The equity investment, totaling $3,714 as of June 30, 2007 on the Company’s consolidated balance sheet, represents the Company’s ownership of common securities issued by the trusts. The debentures require interest-only payments to be made on a quarterly basis, with principal due at maturity. The Company incurred $2,605 of placement fees in connection with these issuances which is being amortized over thirty years.

The table below summarizes the Company’s trust preferred securities as of June 30, 2007:

Name of Trust		Aggregate Liquidation Amount of Trust Preferred Securities		Aggregate Liquidation Amount of Common Securities		Aggregate Principal Amount of Notes	Stated Maturity of Notes	Per Annum Interest Rate of Notes
AmTrust Capital Financing Trust I	$	25,000	$	774	$	25,774	3/17/2035	8.275	%	(1)
AmTrust Capital Financing Trust II		25,000		774		25,774	6/15/2035	7.710		(1)
AmTrust Capital Financing Trust III		30,000		928		30,928	9/15/2036	8.830		(2)
AmTrust Capital Financing Trust IV		40,000		1,238		41,238	3/15/2037	7.930		(3)
Total trust preferred securities	$	120,000	$	3,714	$	123,714

(1)	The interest rate will change to three-month LIBOR plus 3.40% after the tenth anniversary.
(2)	The interest rate will change to LIBOR plus 3.30% after the fifth anniversary.
(3)	The interest rate will change to LIBOR plus 3.00% after the fifth anniversary.

10

6. Line of Credit

The Company entered into an agreement for an unsecured line of credit on June 30, 2007 with JP Morgan Chase Bank, N.A. in the aggregate amount of $50,000. The line will be used for general corporate purposes as required, as well as collateral for letters of credit. The agreement matures on June 30, 2008.   Interest payments are required to be paid monthly on any unpaid principal and bears interest at a rate of LIBOR plus 150 basis points.  As of June 30, 2007 there was no outstanding balance on the line of credit. The Company has an outstanding letter of credit in place at June 30, 2007 for $8.3 million that reduced the availability on the line of credit to $41.7 million as of June 30, 2007.

7.Earnings Per Share

The following, is a summary of the elements used in calculating basic and diluted earnings per share:

	Three Months Ended June 30,				Six Months Ended June 30,
	2007		2006		2007		2006
Income from continuing operations	$	21,396	$	9,553	$	42,874	$	18,812
Income from discontinued operations		-		250		-		250
Net income available to common shareholders	$	21,396	$	9,803	$	42,874	$	19,062
Weighted average number of common shares outstanding - basic		59,959		59,943		59,959		52,289
Potentially dilutive shares:
Dilutive shares from stock-based compensation		576		-		338		-
Weighted average number of common shares outstanding - dilutive		60,535		59,943		60,297		52,289
Basic earnings per common share:
Income from continuing operations	$	0.36	$	0.16	$	0.72	$	0.36
Income from discontinued operations		-		-		-		-
Net income available to common shareholders	$	0.36	$	0.16	$	0.72	$	0.36
Diluted earnings per common share:
Income from continuing operations	$	0.35	$	0.16	$	0.71	$	0.36
Income from discontinued operations		-		-		-		-
Net income available to common shareholders	$	0.35	$	0.16	$	0.71	$	0.36

As of June 30, 2007, there were less than 100 anti-dilutive securities excluded from diluted earnings per share.

11

8.Share Based Compensation

The Company’s 2005 Equity and Incentive Plan (“2005 Plan”) permits the Company to grant to officers, employees and non-employee directors of the Company incentive compensation directly linked to the price of the Company’s stock. The Company grants options at prices equal to the closing stock price of the Company’s stock on the dates the options were granted. The Company recognizes compensation expense under SFAS No. 123(R) “Share-Based Payment” for its share-based payments based on the fair value of the awards. The fair value of each option grant is separately estimated for each vesting date. The fair value of each option is amortized into compensation expense on a straight-line basis between the grant date for the award and each vesting date. The Company has estimated the fair value of all stock option awards as of the date of the grant by applying the Black-Scholes-Merton multiple-option pricing valuation model. The application of this valuation model involves assumptions that are judgmental and highly sensitive in the determination of compensation expense. SFAS 123(R)’s fair value valuation method resulted in share-based expense (a component of salaries and benefits) in the amount of approximately $0.4 million and $0.8 million for the three and six months ended June 30, 2007, respectively compared to $0.2 million and $0.3 million for the three and six months ended June 30, 2006, respectively.

The following schedule shows all options granted, exercised, expired and exchanged under the 2005 Plan for the six months ended June 30, 2006 and 2007:

	Number of Shares			Amount Per Share
Outstanding, December 31, 2005		-
Granted		1,175		$	7.00
Outstanding, June 30, 2006		1,175		$	7.00
Outstanding, December 31, 2006		2,390		$	7.00-7.50
Granted		160			10.56-10.77
Exercised		-			-
Cancelled		(34	)		7.50
Outstanding, June 30, 2007		2,516		$	7.00-10.77

The weighted average grant date fair value of options granted during the first six months of 2007 was $10.72. As of June 30, 2007, there were approximately $4.8 million of total unrecognized compensation cost related to non-vested share-based compensation arrangements.

9.Comprehensive Income

The following table summarizes the components of comprehensive income:

	Three Months Ended June 30,						Six Months Ended June 30,
	2007			2006			2007			2006
Net income	$	21,396		$	9,803		$	42,874		$	19,062
Unrealized holding gain		(1,489	)		(6,057	)		(5,320	)		(1,371	)
Reclassification adjustment		1,826			629			4,494			757
Foreign currency translation		(1,943	)		3,056			(1,433	)		3,541
Comprehensive income	$	19,790		$	7,431		$	40,615			21,989

12

10.Income Taxes

Income tax expense for the three and six months ended June 30, 2007 was $8.6 million and $16.6 million, respectively, compared to $3.8 million and $7.1 million for the three and six months ended June 30, 2006. The following table reconciles the Company’s statutory federal income tax rate to its effective tax rate.

	Three Months Ended June 30,						Six Months Ended June 30,
	2007			2006			2007			2006
Income from continuing operations before provision for income taxes and minority interest	$	32,184		$	13,369		$	61,374		$	25,887
Less: minority interest		2,191			-			1,901			-
Income from continuing operations after minority interest before provision for income taxes	$	29,993		$	13,369		$	59,473		$	25,887
Income taxes at statutory rates	$	10,498		$	5,013		$	20,816		$	9,192
Effect of income not subject to US taxation		(1,501	)		(1,197	)		(2,990	)		(2,117	)
Other, net		(400	)		-			(1,227	)		-
Provision for income taxes as shown on the consolidated statements of earnings	$	8,597		$	3,816		$	16,599		$	7,075
GAAP effective tax rate		28.7	%		28.5	%		27.9	%		27.3	%

We adopted FIN 48 on January 1, 2007. Under FIN 48, tax benefits are recognized only for tax positions that are more likely than not to be sustained upon examination by tax authorities. The amount recognized is measured as the largest amount of benefit that is greater than 50 percent likely to be realized upon ultimate settlement. Unrecognized tax benefits are tax benefits claimed in tax returns that do not meet these recognition and measurement standards. The adoption did not have a material effect on the Company’s financial statements and we do not expect the change to have a significant impact on our results of operations or financial position during the next twelve months.

As permitted by FIN 48, the Company also adopted an accounting policy to prospectively classify accrued interest and penalties related to any unrecognized tax benefits in its income tax provision.  Previously, the Company’s policy was to classify interest and penalties as an operating expense in arriving at pre-tax income.  At June 30, 2007, the Company does not have accrued interest and penalties related to any unrecognized tax benefits.  The years subject to potential audit varies depending on the tax jurisdiction.  Generally, the Company’s statutes are open for tax years ended December 31, 2003 and forward.  The Company’s major taxing jurisdictions include the U.S. (federal and state), the United Kingdom and Ireland.

11.Other Investments

In February 2007, the Company participated with H.I.G. Capital, a Miami-based private equity firm, in financing H.I.G. Capital’s acquisition of Warrantech Corporation ("Warrantech") in a cash merger. The Company contributed $3,850 for a 27% equity interest in Warrantech. Additionally, the Company provided Warrantech with a $20,000 secured note due January 30, 2012 (note receivable - related party). Interest on the note is accrued monthly at a rate of 15% per annum and consists of a cash component at 11% per annum and 4% per annum for the issuance of additional notes (“PIK Notes”) in a principal amount equal to the interest not paid in cash on such date. Warrantech is an independent developer, marketer and third party administrator of service contracts and after-market warranties primarily for the motor vehicle and consumer products industries. The Company currently provides insurance coverage for Warrantech's consumer product programs and on certain nationwide warranty programs, which produced premiums of approximately $11 million during the first half of 2007. As the Company does not exhibit control over Warrantech, the Company accounts for this investment under the equity method. The Company recorded investment loss of approximately $0.2 million from its equity investment for the three and six months ended June 30, 2007. As of June 30, 2007 the carrying value of the note receivable was $20,336 (note receivable - related party).

13

12.Acquisitions

 In April, 2007 the Company, through a subsidiary, acquired all the issued and outstanding stock of IGI Group, Ltd. (“IGI”), a United Kingdom specialty issuer. The acquisition should enable the Company to expand its presence in the United Kingdom through IGI’s distribution network and to leverage IGI’s experienced administration and claims handling capabilities. The results of operations have been included since the acquisition date. The Company recorded a preliminary purchase price of approximately $15.3 million, which included cash of $14.8 million and approximately $0.5 million of direct acquisition costs. The initial allocation of the purchase price resulted in goodwill and intangible assets of approximately $3 million and $8 million, respectively. The Company recorded intangible assets primarily for distribution networks and renewal rights which have useful lives that range between two and twenty years. The Company expects the final purchase price allocation to be completed by the end of 2007.

In June 2007, the Company entered an agreement to acquire all of the issued and outstanding stock of Associated Industries Insurance Services, Inc., a Florida-based workers' compensation managing general agency, and its wholly-owned subsidiary, Associated Industries Insurance Company, Inc., a Florida workers' compensation insurer, also licensed in Alabama, Georgia and Mississippi (collectively, "Associated") for approximately $41.2 million. Consummation of the transaction is subject to regulatory approval and is expected to be completed in the third quarter of 2007. In 2004, the Company had previously acquired renewal rights to certain business from Associated and entered into a Production and Administration Agreement pursuant to which Associated produces business for AmTrust in the State of Florida. In 2006, Associated produced approximately $130 million in gross written premium, $58 million of which was written by AmTrust's wholly-owned subsidiary, Technology Insurance Company, Inc.

13.Contingent Liabilities

The Company’s insurance subsidiaries are named as defendants in various legal actions arising principally from claims made under insurance policies and contracts. Those actions are considered by the Company in estimating the loss and LAE reserves. The Company’s management believes the resolution of those actions will not have a material adverse effect on the Company’s financial position or results of operations.

14.Related Party Transaction

On July 3, 2007, the Company entered into a master agreement with Maiden Holdings, Ltd. by which the Company agreed to cause its insurance company subsidiaries to enter into a multi-year quota share reinsurance agreement with Maiden Insurance Company, Ltd. ("MICL"), by which the insurance company subidiaries, effective July 1, 2007, would cede to MICL 40% of their premium and losses and transfer to MICL 40% of their unearned premium reserve. The insurnace company subsidiaries expect to be paid a ceding commission by MICL under the quota share agreement, which, initially, is expected to be 31% of ceded written premiums and may in later years be subject to upward and downward adjustments (subject to a maximum of 32% and a minimum of 30%) depending on the loss ratio on the ceded business. The proposed reinsurance agreement is expected to have a term of three years, subject to early termination events, with extensions for additional terms of three years unless either party elects not to renew.

The Company also expects to offer MICL the opportunity to participate in the working layer of the January 1, 2008 scheduled renewal of the Company's workers' compensation excess of loss reinsurance program. The proposed reinsurance arrangements are subject to the negotiation and execution of the definitive reinsurance agreements.

AmTrust, through subsidiaries, has entered into a reinsurance brokerage agreement and an asset management agreement with the new reinsurer, under which the Company receives a brokerage commission of 1.25% of reinsured premium and an annual asset management fee of 0.35% of assets under management, repectively.

14

15.Segments

The Company currently operates three business segments, Workers’ Compensation Insurance; Specialty Risk and Extended Warranty Insurance; and Specialty Middle-Market Property and Casualty Insurance. The “Corporate & Other” segment represents the activities of the holding company including interest income attributed to holding company assets as well as a portion of fee revenue. In determining total assets (excluding cash and invested assets) by segment the Company identifies those assets that are attributable to a particular segment such as premium receivable, deferred acquisition cost, reinsurance recoverable and prepaid reinsurance while the remaining assets are allocated based on net written premium by segment. In determining cash and invested assets by segment the Company matches certain identifiable liabilities such as unearned premium and loss and loss adjustment expense reserves by segment. The remaining cash and invested assets are then allocated based on net written premium by segment. Investment income and realized gains (losses) are determined by calculating an overall annual return on cash and invested assets and applying that overall return to the cash and invested assets by segment. These operating segments are segments of the Company for which separate financial information is available and for which operating results are evaluated regularly by executive management in deciding how to allocate resources and in assessing performance.

The following tables summarize business segments as follows:  

	Workers’ compensation		Specialty risk and extended warranty		Specialty middle-market property and casualty insurance		Corporate and other		Total
Three months ended June 30, 2007
Gross written premium	$	78,306	$	69,329	$	62,385	$	-	$	210,020
Earned premium		65,911		33,327		31,182		-		130,420
Investment income and other revenues		7,750		2,931		7,515		2,191		20,387
Fee revenue		2,398		1,794		-		100		4,292
Operating income from continuing operations		14,090		6,650		11,270		2,291		34,301
Interest expense		1,085		784		662		-		2,531
Income taxes		3,662		2,058		2,848		29		8,597
Income from continuing operations		9,165		4,538		7,622		71		21,396
Three months ended June 30, 2006
Gross written premium	$	59,241	$	24,756	$	29,735	$	-	$	113,732
Earned premium		49,934		9,280		13,219		2		72,435
Investment income and other revenues		7,400		2,288		738		175		10,601
Fee revenue		1,707		2,522		-		-		4,229
Operating income from continuing operations		10,605		2,764		968		175		14,512
Interest expense		539		223		268		-		1,030
Income taxes		2,862		705		192		57		3,816
Income from continuing operations		7,188		1,738		509		118		9,553

15

	Workers’ compensation		Specialty risk and extended warranty		Specialty middle-market property and casualty insurance		Corporate and other		Total
Six months ended June 30, 2007
Gross written premium	$	168,102	$	117,271	$	114,320	$	-	$	399,693
Earned premium		131,120		58,027		59,965		-		249,112
Investment income and other revenues		17,804		7,016		10,827		1,901		37,548
Fee revenue		5,040		3,495		-		247		8,782
Operating income from continuing operations		33,349		15,200		15,108		2,148		65,805
Interest expense		2,045		1,214		1,076		-		4,335
Income taxes		8,632		3,957		3,941		69		16,599
Income from continuing operations		22,576		9,936		10,184		178		42,874
Six months ended June 30, 2006
Gross written premium	$	128,470	$	45,184	$	63,356	$	-	$	237,010
Earned premium		99,479		24,597		18,169		-		142,245
Investment income and other revenues		11,832		3,658		1,182		840		17,512
Fee revenue		3,654		2,461		-		-		6,115
Operating income from continuing operations		20,082		5,808		1,415		840		28,145
Interest expense		1,231		402		610		-		2,243
Income taxes		5,150		1,476		219		230		7,075
Income from continuing operations		13,685		3,930		585		612		18,812

	Workers’ compensation		Specialty risk and extended warranty		Specialty middle-market property and casualty insurance		Corporate and other		Total
As of June 30, 2007
Fixed assets	$	5,401	$	3,208	$	2,841	$	-	$	11,450
Goodwill and intangible assets		18,501		13,079		8,796		-		40,376
Total assets		812,204		384,869		431,382		25,495		1,653,950
As of June 30, 2006
Fixed assets	$	5,909	$	1,927	$	2,928	$	-	$	10,764
Goodwill and intangible assets		16,369		2,500		9,934		-		28,803
Total assets		621,192		224,598		48,774		25,000		919,564

16

16.Subsequent Events

On July 3, 2007, the Company entered into a master agreement with Maiden Holdings, Ltd. by which the Company agreed to cause its insurance company subsidiaries to enter into a multi-year quota share reinsurance agreement with Maiden Insurance Company, Ltd. ("MICL"), by which the insurance company subidiaries, effective July 1, 2007, would cede to MICL 40% of their premium and losses and transfer to MICL 40% of their unearned premium reserve. The insurnace company subsidiaries expect to be paid a ceding commission by MICL under the quota share agreement, which, initially, is expected to be 31% of ceded written premiums and may in later years be subject to upward and downward adjustments (subject to a maximum of 32% and a minimum of 30%) depending on the loss ratio on the ceded business. The proposed reinsurance agreement is expected to have a term of three years, subject to early termination events, with extensions for additional terms of three years unless either party elects not to renew.

The Company also expects to offer MICL the opportunity to participate in the working layer of the January 1, 2008 scheduled renewal of the Company's workers' compensation excess of loss reinsurance program. The proposed reinsurance arrangements are subject to the negotiation and execution of the definitive reinsurance agreements.

AmTrust, through subsidiaries, has entered into a reinsurance brokerage agreement and an asset management agreement with the new reinsurer, under which the Company receives a brokerage commission of 1.25% of reinsured premium and an annual asset management fee of 0.35% of assets under management, repectively.

17

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The Company is a multinational specialty property and casualty insurer focused on generating consistent underwriting profits. We provide insurance coverage for small businesses and products with high volumes of insureds and loss profiles which we believe are predictable. We target lines of insurance that we believe generally are underserved by larger insurance carriers. The Company has grown by hiring teams of underwriters with expertise in our specialty lines and through acquisitions of access to distribution networks and renewal rights to established books of specialty insurance business. We have operations in three business segments:

· Workers’ compensation for small businesses (average premium less than $5,000 per policy) in the United States;

· Specialty risk and extended warranty coverage for consumer and commercial goods and custom designed coverages, such as accidental damage plans and payment protection plans offered in connection with the sale of consumer and commercial goods, in the United Kingdom, certain other European Union countries and the United States; and

· Specialty middle-market property and casualty insurance. We write commercial insurance for homogeneous, narrowly defined classes of insureds, requiring an in-depth knowledge of the insured’s industry segment, through general and other wholesale agents.

The Company transacts business through six insurance company subsidiaries: Technology Insurance Company, Inc. (“TIC”), Rochdale Insurance Company (“RIC”) and Wesco Insurance Company (“WIC”), which are domiciled in New Hampshire, New York and Delaware, respectively, and AmTrust International Insurance Ltd. (“AII”) and AmTrust International Underwriters Limited (“AIU”) and IGI Insurance Company, Ltd. (“IGI”), which are domiciled in Bermuda, Ireland and England, respectively.

Insurance, particularly workers’ compensation, is, generally, affected by seasonality. The first quarter generally produces greater premiums than subsequent quarters. Nevertheless, the impact of seasonality on our small business workers’ compensation and specialty middle market segments has not been significant. We believe that this is because we serve many small businesses in different geographic locations. In addition, seasonality may have been muted by our acquisition activity. We believe that seasonality is likely to be more evident over time.

We evaluate our operations by monitoring key measures of growth and profitability. We measure our growth by examining our net income, return on average equity, and our loss, expense and combined ratios. The following provides further explanation of the key measures that we use to evaluate our results:

Gross Premium Written. Gross premiums written represent estimated premiums from each insurance policy that we write, including as part of an assigned risk pool, during a reporting period based on the effective date of the individual policy. Certain policies that are underwritten by the Company are subject to premium audit at that policy’s cancellation or expiration. The final actual gross premiums written may vary from the original estimate based on changes to the final rating parameters or classifications of the policy.

Net Premium Written. Net premiums written are gross premiums written less that portion of premium that is ceded to third party reinsurers under reinsurance agreements. The amount ceded under these reinsurance agreements is based on a contractual formula contained in the individual reinsurance agreement.

Net Premium Earned. Net premiums earned is the earned portion of our net premiums written. Insurance premiums are earned on a pro rata basis over the term of the policy. At the end of each reporting period, premiums written that are not earned are classified as unearned premiums and are earned in subsequent periods over the remaining term of the policy. Our workers’ compensation insurance policies typically have a term of one year. Thus, for a one-year policy written on July 1, 2007 for an employer with a constant payroll during the term of the policy, we would earn half of the premiums in 2006 and the other half in 2008. Our specialty risk and extended warranty coverages are earned over the estimated exposure time period. The terms vary depending on the risk and have an average duration of approximately 34 months, but range in duration from one month to 60 months.

18

Net Loss Ratio. The net loss ratio is a measure of the underwriting profitability of an insurance company's business. Expressed as a percentage, this is the ratio of net losses and LAE incurred to net premiums earned.

Net Expense Ratio. The net expense ratio is a measure of an insurance company's operational efficiency in administering its business. Expressed as a percentage, this is the ratio of the sum of policy acquisition expenses, salaries and benefits, and other insurance general and administrative expenses to net premiums earned.

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

AnnualizedReturn on Equity. Return on equity is calculated by dividing net income (net income excludes results of discontinued operations as well as any currency gain or loss associated with discontinued operations on an after tax basis) by the average of shareholders’ equity.

One of the key financial measures that we use to evaluate our operating performance is return on average equity. Our return on average equity was 23.1% and 12.9% for the three months ended June 30, 2007 and 2006, respectively and 23.8% and 17.9% for the six months ended June 30, 2007 and 2006, respectively. In addition, we target a net combined ratio of 95.0% or lower over the long term, while seeking to maintain optimal operating leverage in our insurance subsidiaries commensurate with our A.M. Best rating objectives. Our net combined ratio was 90.0% and 93.7% for the three months ended June 30, 2007 and 2006, respectively and 89.6% and 92.7% for the six months ended June 30, 2007 and 2006. We plan to write additional premiums without a proportional increase in expenses and further reduce the expense component of our net combined ratio over time.

Critical Accounting Policies

The Company’s discussion and analysis of its results of operations, financial condition and liquidity are based upon the Company’s consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires the Company to make estimates and judgments that affect the amounts of assets and liabilities, revenues and expenses and disclosure of contingent assets and liabilities as of the date of the financial statements. As more information becomes known, these estimates and assumptions could change, which would have an impact on actual results that may differ materially from these estimates and judgments under different assumptions. The Company has not made any changes in estimates or judgments that have had a significant effect on the reported amounts as previously disclosed in our Annual Report on Form 10-K for the fiscal period ended December 31, 2006.

19

Results of Operations

Consolidated Results of Operations (Unaudited)

	Three Months EndedJune 30,						Six Months EndedJune 30,
	2007			2006			2007			2006
Gross written premium	$	210,020		$	113,732		$	399,693		$	237,010
Net premium written	$	163,522		$	97,991		$	324,141		$	208,744
Change in unearned premium		(33,102	)		(25,556	)		(75,029	)		(66,499	)
Net earned premium		130,420			72,435			249,112			142,245
Commission and fee income		4,292			4,229			8,782			6,115
Net investment income		13,234			6,086			24,625			11,421
Net realized gains on investments		4,962			4,515			11,022			6,091
Other investment income on managed assets		2,191			-			1,901			-
Total revenue		155,099			87,265			295,442			165,872
Loss and loss adjustment expense		84,999			46,884			159,556			90,658
Policy acquisition expenses		17,447			8,149			32,030			16,472
Salaries and benefits		9,921			6,614			18,933			11,732
Other insurance general and administrative expense		5,004			6,256			12,578			13,039
Other underwriting expenses		3,427			4,850			6,540			5,826
		120,798			72,753			229,637			137,727
Operating income from continuing operations		34,301			14,512			65,805			28,145
Other income (expense):
Foreign currency gain (loss)		629			(113	)		119			(15	)
Loss from equity investment		(215	)		-			(215	)		-
Interest expense		(2,531	)		(1,030	)		(4,335	)		(2,243	)
Total other expense		(2,117	)		(1,143	)		(4,431	)		(2,258	)
Income from continuing operations before provision for income taxes and minority interest		32,184			13,369			61,374			25,887
Provision for income taxes		8,597			3,816			16,599			7,075
Minority interest in net loss of subsidiary		2,191			-			1,901			-
Net income from continuing operations	$	21,396		$	9,553		$	42,874		$	18,812
Gain from discontinued operations		-			250			-			250
Net income	$	21,396		$	9,803		$	42,874		$	19,062
Key Measures:
Net loss ratio		65.2	%		64.7	%		64.0	%		63.7	%
Net expense ratio		24.8	%		29.0	%		25.5	%		29.0	%
Net combined ratio		90.0	%		93.7	%		89.6	%		92.7	%

20

Consolidated Result of Operations for the Three Months Ended June 30, 2007 and2006

Gross Premium Written. Gross premium written increased $96.3 million or 84.7% from $113.7 million to $210.0 million for the three months ended June 30, 2006 and 2007, respectively. The increase was attributable to a $19.1 million increase in our small business workers’ compensation business, a $44.6 million increase in our specialty risk and extended warranty business and a $32.6 million increase in our specialty middle-market property and casualty business. The increase in the small business workers’ compensation segment related primarily to $8.3 million of additional premiums resulting from the acquisition from Muirfield Underwriters, Ltd. of its distribution network and the renewal rights to its existing business during the second quarter of 2006 as well as increased policies. The increase in premiums for the specialty risk and extended warranty segment resulted, primarily, from the underwriting of new coverage plans in the United States as well as the acquisition of IGI in the second quarter of 2007, which contributed $15.5 million of premiums. The increase in the specialty middle-market gross premiums written resulted, primarily, from the underwriting of new programs and the growth of existing programs.

Net Premium Written. Net premium written increased $65.5 million or 66.9% from $98.0 million to $163.5 million for the three months ended June 30, 2006 and 2007, respectively. The increase was the result of an increase in gross premiums written in the three month periods. The increase by segment was: small business workers’ compensation - $16.4 million; specialty risk and extended warranty - $31.3 million; and specialty middle market property and casualty - $17.8 million.

Net Premium Earned. Net premium earned increased $58.0 million or 80.1% from $72.4 million for the three months ended June 30, 2006 to $130.4 million for the three months ended June 30, 2007. The increase resulted from increased net premiums written for the three months ended June 30, 2007, relative to net premiums written over the three months ended June 30, 2006. The increase by segment was: small business workers’ compensation - $16.0 million; specialty risk and extended warranty - $24.0 million; and specialty middle market property and casualty - $18.0 million.

Commission andFee Income. Commission and fee income was primarily flat as it increased $0.1 million or 1.5% from $4.2 million to $4.3 million for the three months ended June 30, 2006 and 2007, respectively.

Net Investment Income. Net investment income increased $7.1 million or 117.4% from $6.1 million to $13.2 million for the three months ended June 30, 2006 and 2007, respectively. The increase resulted from increased invested assets. Average invested assets (excluding equity securities) was approximately $862.0 million for the three months ended June 30, 2007 compared to approximately $569.9 million for the three months ended June 30, 2006, an increase of $292.1 million or 51.2%. In addition, yields on the Company’s fixed maturities have increased over the same time period from 4.4% to 6.1%.

Net Realized Gains on Investments. Net realized gains on investments for the three months ended June 30, 2007 were $5.0 million, compared to $4.5 million for the same period in 2006. The increase related to the increase in the average assets held in our equity portfolio during the period and the realization of gains on certain value stocks in the portfolio due to active portfolio management.

Loss and Loss Adjustment Expenses. Loss and loss adjustment expenses increased $38.1 million or 81.3% from $46.9 million for the three months ended June 30, 2006 to $85.0 million for the three months ended June 30, 2007. The Company’s loss ratio for the three months ended June 30, 2007 increased to 65.2% from 64.7% for the three months ended June 30, 2006. The Company’s overall loss ratio has remained relatively consistent over the periods.

Policy Acquisition Expense, Salaries and Benefits Expense and Other Insurance General and Administrative Expense. Policy acquisition expense, salaries and benefits expense and other insurance general and administrative expense increased $11.4 million or 54.0% from $21.0 million for the three months ended June 30, 2006 to $32.4 million for the three months ended June 30, 2007. The expense ratio for the same periods decreased from 29.0% to 24.8%, respectively. The reduction in the expense ratio resulted from achieved growth in earned premiums while leveraging existing Company infrastructure.

Operating Income from Continuing Operations. Income from continuing operations increased $19.8 million or 136.6% from $14.5 million to $34.3 million for the three months ended June 30, 2006 and 2007, respectively. This increase is attributable to strong growth in revenue and investment income combined with a consistent loss ratio and an improvement in the net expense ratio.

21

Interest Expense. Interest expense for the three months ended June 30, 2007 was $2.5 million, compared to $1.0 million for the same period in 2006. The increase was primarily attributable to interest expense on $30.0 million and $40.0 million of junior subordinated debentures issued by the Company in July, 2006 and March, 2007, respectively.

Income Tax Expense (Benefit). Income tax expense for three months ended June 30, 2007 was $8.6 million which resulted in an effective tax rate of 28.7%. Income tax expense for three months ended June 30, 2006 was $3.8 million which resulted in an effective tax rate of 28.5%.

Consolidated Result of Operations for the Six Months Ended June 30, 2007 and2006

Gross Premium Written. Gross premium written increased $162.7 or 68.6% from $237.0 million for the six months ended June 30, 2006 to $399.7 million for the six months ended June 30, 2007. The increase was attributable to a $39.6 million increase in our small business workers’ compensation business, a $72.1 million increase in our specialty risk and extended warranty business and a $51.0 million increase in our specialty middle-market property and casualty business. The increase in the Small Business Workers’ Compensation segment related primarily to $18.2 million of additional premiums resulting from the acquisition from Muirfield Underwriters,Ltd. of its distribution network and the renewal rights to its existing business during the second quarter of 2006. Additionally, premium rates and policy counts increased approximately five percent and one percent, respectively in the first six months of 2007 compared to the first six months of 2006. The increase in premiums for the specialty risk and extended warranty segment resulted, primarily, from the underwriting of new coverage plans in the United States and the acquisition of IGI in the second quarter of 2007, which contributed $15.5 million of premiums. The increase in the specialty middle-market gross premiums written resulted from, primarily, from the underwriting of new programs and the growth of existing programs.

Net Premium Written. Net premium written increased $115.4 million or 55.3% from $208.7 million to $324.1 million for the six months ended June 30, 2006 and 2007, respectively. The increase resulted from an increase of gross premiums written in the six months ended June 30, 2007. The increase by segment was: small business workers’ compensation - $38.3 million; specialty risk and extended warranty - $53.5 million; and specialty middle market property and casualty - $23.6 million.

Net Premium Earned. Net premium earned increased $106.9 million or 75.2% from $142.2 million for the six months ended June 30, 2006 to $249.1 million for the six months ended June 30, 2007. The increase resulted from increased net premiums written for the six months ended June 30, 2007, relative to net premiums written over the six months ended June 30, 2006. The increase by segment was: small business workers’ compensation - $31.6 million; specialty risk and extended warranty - $33.4 million; and specialty middle market property and casualty - $41.9 million.

Commission andFee Income. Commission and fee income increased $2.7 million or 43.6% from $6.1 million to $8.8 million for the six months ended June 30, 2006 and 2007, respectively. The increase resulted from the awarding of a contract to the Company, effective January 1, 2007 to administer a portion of the Virginia Workers’ Compensation Insurance Plan and fees for warranty administration from specialty risk and extended warranty customers for which a subsidiary of the Company acts as warranty administrator.

Net Investment Income. Net investment income increased $13.2 million or 115.6% from $11.4 million to $24.6 million for the six months ended June 30, 2006 and 2007, respectively. The increase resulted from an increase of average invested assets. Average invested assets (excluding equity securities) were approximately $821.6 million for the six months ended June 30, 2007 compared to approximately $479.8 million for the six months ended June 30, 2006, an increase of $341.8 million or 71.3%. In addition, yields on the Company’s fixed maturities have increased over the same time period from 4.8% to 6.0%.

Net Realized Gains on Investments. Net realized gains on investments for the six months ended June 30, 2007 were $11.0 million, compared to $6.1 million for the same period in 2006. The increase relates to the increase in the average assets held in our equity portfolio during the period and the realization of gains on certain value stocks in the portfolio due to active portfolio management.

22

Loss and Loss Adjustment Expenses. Loss and loss adjustment expenses increased $68.9 million or 76.0% from $90.7 million for the six months ended June 30, 2006 to $159.6 million for the six months ended June 30, 2007. The Company’s loss ratio for the six months ended June 30, 2007 increased to 64.0% from 63.7% for the six months ended June 30, 2006. The Company’s overall loss ratio has remained relatively consistent over the periods.

Policy Acquisition Expense, Salaries and Benefits Expense and Other Insurance General and Administrative Expense. Policy acquisition expense, salaries and benefits expense and other insurance general and administrative expense increased $22.3 million or 54.1% from $41.2 million for the six months ended June 30, 2006 to $63.5 million for the six months ended June 30, 2007. The expense ratio for the same periods decreased from 29.0% to 25.5%, respectively. The reduction in the expense ratio resulted from achieved growth in earned premiums while leveraging existing Company infrastructure.

Operating Income from Continuing Operations. Income from continuing operations increased to $65.8 million for the six months ended June 30, 2007, from $28.1 million for the six months ended June 30, 2006, an increase of $37.7 million or 133.8%. This increase is attributable to strong growth in revenue combined with a consistent loss ratio and an improvement in the net expense ratio.

Interest Expense. Interest expense for the six months ended June 30, 2007 was $4.3 million, compared to $2.2 million for the same period in 2006. The increase was primarily attributable to interest expense on $30.0 million and $40.0 million of junior subordinated debentures issued by the Company in July, 2006 and March, 2007, respectively.

Income Tax Expense (Benefit). Income tax expense for six months ended June 30, 2007 was $16.6 million resulting in an effective tax rate of 27.9%. Income tax expense for six months ended June 30, 2006 was $7.1 million which resulting in an effective tax rate of 27.3%.

Small Business Workers’ Compensation Segment (Unaudited)

	Three Months EndedJune 30,						Six Months EndedJune 30,
	2007			2006			2007			2006
Gross premium written	$	78,306		$	59,241		$	168,102		$	128,470
Net premium written		67,462			51,097			152,926			114,596
Change in unearned premium		(1,551	)		(1,163	)		(21,806	)		(15,117	)
Net premium earned		65,911			49,934			131,120			99,479
Loss and loss adjustment expense		41,557			29,295			80,381			59,301
Policy acquisition expenses		9,444			6,139			18,684			13,928
Salaries and benefits		5,384			4,777			10,232			8,205
Other insurance general and administrative expense		2,638			5,000			6,908			9,119
		59,023			45,211			116,205			90,553
Net premiums earned less expenses included in combined ratio	$	6,888		$	4,723		$	14,915		$	8,926
Key Measures:
Net loss ratio		63.0	%		58.7	%		61.3	%		59.6	%
Net expense ratio		26.5	%		31.9	%		27.3	%		31.4	%
Net combined ratio		89.5	%		90.5	%		88.6	%		91.0	%

23

Small Business Workers’ Compensation Segment Results of Operations for the Three Months Ended June 30, 2007 and2006

Gross Premium Written. Gross premium written increased $19.1 or 32.2% from $59.2 million for the three months ended June 30, 2006 to $78.3 million for the three months ended June 30, 2007. The increase in the Small Business Workers’ Compensation segment related primarily to $8.3 million of additional premiums resulting from the acquisition from Muirfield Underwriters, Ltd. of its distribution network and the renewal rights to its existing business during the second quarter of 2006. Additionally, in 2007 premium rates and policies issued increased approximately two and one percent, respectively.

Net Premium Written. Net premium written increased $16.4 million or 32.0% from $51.1 million to $67.5 million for the three months ended June 30, 2006 and 2007, respectively. The increase was the result of an increase in gross premiums written in 2007.

Net Premium Earned. Net premium earned increased $16.0 million or 32.0% from $49.9 million for the three months ended June 30, 2006 to $65.9 million for the three months ended June 30, 2007. The increase was the result of the increase in net premiums written.

Loss and Loss Adjustment Expenses. Loss and loss adjustment expenses increased $12.3 million or 41.9% from $29.3 million for the three months ended June 30, 2006 to $41.6 million for the three months ended June 30, 2007. The Company’s loss ratio for the segment for the three months ended June 30, 2007 increased to 63.0% from 58.7% for the three months ended June 30, 2006. The loss ratio increased approximately 1.0% percent as a result of higher assumed losses from NCCI involuntary workers’ compensation reinsurance pools and approximately 1.4% because of a decline in the earned but unbilled premium as calculated at the end of the second quarter. The decrease in earned but unbilled premium results from refinements in the Company’s systems for billing premium, which has enabled the Company to reduce the amount of earned premium that is unbilled at the expiration of a policy. The remaining increase resulted from revised actuarially projected ultimate losses based on the Company’s experience.

Policy Acquisition Expense, Salaries and Benefits Expense and Other Insurance General and Administrative Expense. Policy acquisition expense, salaries and benefits expense and other insurance general and administrative expense increased $1.6 million or 9.7% from $15.9 million for the three months ended June 30, 2006 to $17.5 million for the three months ended June 30, 2007. The expense ratio decreased from 31.9% for the three months ended June 30, 2006 to 26.5% for the three months ended June 30, 2007. The reduction in the expense ratio resulted from achieved growth in earned premiums while leveraging existing Company infrastructure.

Net Premiums Earned less Expenses Included in Combined Ratio (Underwriting Income).  Net premiums earned less expenses included in combined ratio increased $2.2 million or 45.8% from $4.7 million for the three months ended June 30, 2006 to $6.9 million for the three months ended June 30, 2006. This increase is attributable to strong growth in revenue combined with improvements in the expense ratio.

Small Business Workers’ Compensation Segment Results of Operations for the Six Months Ended June 30, 2007 and2006

Gross PremiumWritten. Gross premium written increased $39.6 million or 30.8% from $128.5 million for the six months ended June 30, 2006 to $168.1 million for the six months ended June 30, 2007. The increase in the Small Business Workers’ Compensation segment related primarily from $18.2 million of additional premiums resulting from the acquisition from Muirfield Underwriters, Ltd. of its distribution network and the renewal rights to its existing business during the second quarter of 2006. Additionally, premium rates and policy counts increased approximately five and one percent, respectively, in the first six months of 2007 compared to the first six months of 2006.

Net Premium Written. Net premium written increased $38.3 million or 33.4% from $114.6 million to $152.9 million for the six months ended June 30, 2006 and 2007, respectively. The increase resulted from an increase in gross premiums written in 2007.

24

Net Premium Earned. Net premium earned increased $31.6 million or 31.8% from $99.5 million for the six months ended June 30, 2006 to $131.1 million for the six months ended June 30, 2007. The increase resulted from the increase in net premiums written.

Loss and Loss Adjustment Expenses. Loss and loss adjustment expenses increased $21.1 million or 35.5% from $59.3 million for the six months ended June 30, 2006 to $80.4 million for the six months ended June 30, 2007. The Company’s loss ratio for the segment for the six months ended June 30, 2007 increased to 61.3% from 59.6% for the six months ended June 30, 2006. Approximately 0.5% of the increase resulted from a decline in the earned but unbilled premium as calculated at the end of the second quarter. The remaining 1.2% increase resulted from revised actuarially projected ultimate losses based on the Company’s experience.

Policy Acquisition Expense, Salaries and Benefits Expense and Other Insurance General and Administrative Expense. Policy acquisition expense, salaries and benefits expense and other insurance general and administrative expense increased $4.5 million or 14.6% from $31.3 million for the six months ended June 30, 2006 to $35.8 million for the six months ended June 30, 2007. The expense ratio decreased from 31.4% for the six months ended June 30, 2006 to 27.3% for the six months ended June 30, 2007. The reduction in the expense ratio resulted from achieved growth in earned premiums while leveraging existing Company infrastructure.

Net Premiums Earned less Expenses Included in Combined Ratio (Underwriting Income).  Net premiums earned less expenses included in combined ratio increased $6.0 or 67.1% from $8.9 million for the six months ended June 30, 2006 to $14.9 million for the six months ended June 30, 2006. This increase is attributable to strong growth in revenue combined with improvements in the expense ratio.

Specialty Risk and Extended Warranty Segment (Unaudited) 

	Three Months EndedJune 30,						Six Months EndedJune 30,
	2007			2006			2007			2006
Gross premium written	$	69,329		$	24,756		$	117,271		$	45,184
Net premium written		52,491			21,145			90,802			37,379
Change in unearned premium		(19,164	)		(11,865	)		(32,775	)		(12,783	)
Net premium earned		33,327			9,280			58,027			24,596
Loss and loss adjustment expense		24,102			10,069			42,012			20,675
Policy acquisition expenses		2,394			-			2,394			-
Salaries and benefits		1,855			906			4,086			2,029
Other insurance general and administrative expense		605			(323	)		1,980			1,659
		28,956			10,652			50,472			24,363
Net premiums earned less expenses included in combined ratio	$	4,371		$	(1,372	)	$	7,555		$	233
Key Measures:
Net loss ratio		72.3	%		108.5	%		72.4	%		84.1	%
Net expense ratio		14.6	%		6.3	%		14.6	%		15.0	%
Net combined ratio		86.9	%		114.8	%		87.0	%		99.1	%

Specialty Risk and Extended Warranty Segment Results of Operations for the Three Months Ended June 30, 2007 and2006

Gross PremiumWritten. Gross premium written increased $44.6 million or 180.0% from $24.8 million for the three months ended June 30, 2006 to $69.3 million for the three months ended June 30, 2007. The increase in premium resulted, primarily, from the underwriting of new coverage plans in the United States and the acquisition of IGI in the second quarter of 2007, which contributed $15.5 million of premiums.

25

Net Premium Written. Net premium written increased $31.3 million or 148.2% from $21.2 million to $52.5 million for the three months ended June 30, 2006 and 2007, respectively. The increase was the result of an increase in gross premiums written in 2007. In addition, the Company has chosen not to reinsure certain new coverage plans underwritten in the United States. As a result, the Company ceded a smaller percentage of gross premiums written to its reinsurers.

Net Premium Earned. Net premiums earned increased $24.0 million or 259.1% from $9.3 million for the three months ended June 30, 2006 to $33.3 million for the three months ended June 30, 2007. The increase was the result of the increase in net premiums written.

Loss and Loss Adjustment Expenses. Loss and loss adjustment expenses increased $14.0 million or 139.1% from $10.1 million for the three months ended June 30, 2006 to $24.1 million for the three months ended June 30, 2007. The loss ratio for the segment for the three months ended June 30, 2007 decreased to 72.3% from 108.5% for the three months ended June 30, 2006. The decrease is primarily the result of the Company discontinuing a 2006 program from its European book of business.

Policy Acquisition Expense, Salaries and Benefits Expense and Other Insurance General and Administrative Expense. Policy acquisition expense, salaries and benefits expense and other insurance general and administrative expense increased $4.3 million or 732.6% from $0.6 million for the three months ended June 30, 2006 to $4.9 million for the three months ended June 30, 2007. The expense ratio for the same periods increased from 6.3% to 14.6%, respectively. A majority of the increase, $2.4 million, was a result of the Company’s acquisition during the second quarter of IGI, which, because of the structure of its programs, incurs certain commission expenses.

Net Premiums Earned less Expenses Included in Combined Ratio (Underwriting Income).  Net premiums earned less expenses included in combined ratio increased $5.7 million from $(1.3) million for the three months ended June 30, 2006 to $4.4 million for the three months ended June 30, 2007. This increase is attributable to growth in revenue and an improvement in the loss ratio partially offset by the increase in the expense ratio.

Specialty Risk and Extended Warranty Segment Results of Operations for the Six Months Ended June 30, 2007 and2006

Gross Premium Written. Gross premium written increased $72.1 million or 159.5% from $45.2 million for the six months ended June 30, 2006 to $117.3 million for the six months ended June 30, 2007. The increase in premium resulted, primarily, from the underwriting of new coverage plans in the United States as well as the acquisition of IGI in the second quarter of 2007, which contributed $15.5 million of premiums.

Net Premium Written. Net premium written increased $53.4 million or 142.9% from $37.4 million to $90.8 million for the six months ended June 30, 2006 and 2007, respectively. The increase resulted from an increase in gross premiums written in 2007. In addition, the Company has chosen not to reinsure certain new coverage plans underwritten in the United States. As a result, the Company ceded a smaller percentage of gross premiums written to its reinsurers.

Net Premiums Earned. Net premium earned increased $33.4 million or 135.9% from $24.6 million for the six months ended June 30, 2006 to $58.0 million for the six months ended June 30, 2007. This increase was the result of the increase in net premiums written.

Loss and Loss Adjustment Expenses. Loss and loss adjustment expenses increased $21.3 million or 103.2% from $20.7 million for the six months ended June 30, 2006 to $42.0 million for the six months ended June 30, 2007. The loss ratio for the segment for the six months ended June 30, 2007 decreased to 72.4% from 84.1% for the six months ended June 30, 2006. The decrease is primarily the result of the Company discontinuing a 2006 program from its European book of business.

Policy Acquisition Expense, Salaries and Benefits Expense and Other Insurance General and Administrative Expense. Policy acquisition expense, salaries and benefits expense and other insurance general and administrative expense increased $4.8 million or 129.4% from $3.7 million for the six months ended June 30, 2006 to $8.5 million for the six months ended June 30, 2007. The expense ratio for the same periods decreased from 15.0% to 14.6%, respectively. The reduction in the expense ratio resulted from growth in earned premiums without a proportionate growth in related expenses. In addition, certain corporate expenses are allocated to each business segment based on the relative premium of that segment. As such, the corporate overhead allocated to specialty risk and extended warranty decreased as premiums in the other segments increased.

26

Net Premiums Earned less Expenses Included in Combined Ratio (Underwriting Income).  Net premiums earned less expenses included in combined ratio increased $7.3 million from $0.2 million for the six months ended June 30, 2006 to $7.5 million for the six months ended June 30, 2007. This increase is attributable to growth in revenue and an improvement in the loss ratio and expense ratio.

Specialty Middle Market Property and Casualty Segment Results of Operations (Unaudited)  

	Three Months EndedJune 30,						Six Months EndedJune 30,
	2007			2006			2007			2006
Gross premium written	$	62,385		$	29,735		$	114,320		$	63,356
Net premium written		43,570			25,748			80,413			56,769
Change in unearned premium		(12,388	)		(12,529	)		(20,448	)		(38,600	)
Net premiums earned		31,182			13,219			59,965			18,169
Loss and loss adjustment expense		19,340			7,520			37,163			10,682
Policy acquisition expenses		5,609			2,009			10,952			2,544
Salaries and benefits		2,682			931			4,614			1,499
Other insurance general and administrative expense		1,762			1,579			3,690			2,261
		29,393			12,039			56,419			16,986
Net premiums earned less expenses included in combined ratio	$	1,789		$	1,180		$	3,546		$	1,183
Key Measures:
Net loss ratio		62.0	%		56.9	%		62.0	%		58.8	%
Net expense ratio		32.2	%		34.2	%		32.1	%		34.7	%
Net combined ratio		94.3	%		91.1	%		94.1	%		93.5	%

Specialty Middle Market Segment Result of Operations for the Three Months Ended June 30, 2007 and2006

Gross Premium Written. Gross premium increased $32.7 million or 109.8% from $29.7 million for the three months ended June 30, 2006 to $62.4 million for the three months ended June 30, 2007. The increase consisted of $16.1 million resulting from increases in commercial automobile, commercial general liability and workers' compensation program business. A majority of the $16.1 million increase, or $14.3 million, related to commercial automobile programs. In addition, the increase includes $8.8 million in gross premiums written which is fully reinsured by HSBC Insurance Company of Delaware pursuant to an agreement entered into in connection with the Company’s acquisition of Wesco Insurance Company in June 2006.

Net Premiums Written. Net premium increased $17.8 million or 69.2% from $25.8 million for the three months ended June 30, 2006 to $43.6 million for the three months ended June 30, 2007. The increase was the result of the increase in gross premiums written in 2007.

Net Premiums Earned. Net premium earned increased $18.0 million or 135.9% from $13.2 million for the three months ended June 30, 2006 to $31.2 million for the three months ended June 30, 2007. The increase resulted from an increase in net premiums written.

Loss and Loss Adjustment Expenses. Loss and loss adjustment expenses increased $11.8 million or 157.2% from $7.5 million for the three months ended June 30, 2006 compared to $19.3 million for the three months ended June 30, 2007. The loss ratio for the segment increased for the three months ended June 30, 2007 to 62.0% from 56.9% for the three months ended June 30, 2006. The increase resulted from a increase in the Company’s actuarially projected ultimate losses based on the Company’s loss experience.

Policy Acquisition Expense, Salaries and Benefits Expense and Other Insurance General and Administrative Expense. Policy acquisition expense, salaries and benefits expense and other insurance general and administrative expense increased $5.5 million or 122.5% from $4.5 million for the three months ended June 30, 2006 to $10.0 million for the three months ended June 30, 2007. The expense ratio decreased from 34.2% for the three months ended June 30, 2006 to 32.2% for the three months ended June 30, 2007. The reduction in the expense ratio is the result of growth in earned premiums without a proportionate increase in related expenses which the Company achieved by leveraging existing personnel and infrastructure.

27

Net Premiums Earned less Expenses Included in Combined Ratio (Underwriting Income).  Net premiums earned less expenses included in combined ratio were $1.8 million and $1.2 million for the three months ended June 30, 2007 and 2006, respectively. This increase is attributable to growth in revenue and improvements in the expense ratio offset by an increase in the loss ratio.

Specialty Middle Market Segment Result of Operations for the Six Months Ended June 30, 2007 and2006

Gross Premium Written. Gross premium increased $51.0 million or 80.4% from $63.4 million for the six months ended June 30, 2006 to $114.3 million for the six months ended June 30, 2007. The increase consisted of $36.1 million resulting from increases in commercial automobile, commercial general and other liability. A majority of the $36.1 increase, or $24.3 million, related to commercial automobile programs. In addition, the increase includes $14.9 million in gross premiums written which is fully reinsured by HSBC Insurance Company of Delaware pursuant to an agreement entered into in connection with the Company’s acquisition of Wesco Insurance Company in June 2006.

Net Premiums Written. Net premium increased $23.6 million or 41.6% from $56.8 million to $80.4 million for the six months ended June 30, 2006 and June 30, 2007, respectively. The increase was the result of the increase in gross premiums written in 2007.

Net Premiums Earned. Net premium earned increased $41.8 million or 230.0% from $18.2 million for the six months ended June 30, 2006 to $60.0 million for the six months ended June 30, 2007. The increase resulted from an increase in net premiums written.

Loss and Loss Adjustment Expenses. Loss and loss adjustment expenses increased $26.5 million or 247.9% from $10.7 million for the six months ended June 30, 2006 compared to $37.2 million for the six months ended June 30, 2007. The loss ratio for the segment increased for the six months ended June 30, 2007 to 62.0% from 58.8% for the six months ended June 30, 2006. The increase resulted from an increase in the Company’s actuarially projected ultimate losses based on the Company’s loss experience.

Policy Acquisition Expense, Salaries and Benefits Expense and Other Insurance General and Administrative Expense. Policy acquisition expense, salaries and benefits expense and other insurance general and administrative expense increased $13.0 million or 205.5% from $6.3 million for the six months ended June 30, 2006 to $19.3 million for the six months ended June 30, 2007. The expense ratio decreased from 34.7% for the six months ended June 30, 2006 to 32.1% for the six months ended June 30, 2007. The reduction in the expense ratio is the result of growth in earned premiums without a proportionate increase in related expenses which the Company achieved by leveraging existing personnel and infrastructure.

Net Premiums Earned less Expenses Included in Combined Ratio (Underwriting Income).  Net premiums earned less expenses included in combined ratio increased $2.3 million or 199.7% from $1.2 million to $3.5 million for the six months ended June 30, 2006 and 2007, respectively. This increase is attributable to growth in revenue and improvements in the expense ratio offset by increases to the loss ratio.

28

Liquidityand Capital Resources

Our principal sources of operating funds are premiums, investment income and proceeds from sales and maturities of investments. Our primary uses of operating funds include payments of claims and operating expenses. Currently, we pay claims using cash flow from operations and invest our excess cash primarily in fixed maturity and equity securities. We forecast claim payments based on our historical trends. We seek to manage the funding of claim payments by actively managing available cash and forecasting cash flows on short-term and long-term bases. Cash payments for claims were $85.6 million and $52.6 million in the six months ended June 30, 2007 and 2006, respectively. We expect cash flow from operations should be sufficient to meet our anticipated claim obligations. We further expect that projected cash flow from operations and the issuance of junior subordinated debentures in the amount of $40 million should provide us sufficient liquidity to fund our current operations and anticipated growth for at least the next twelve months.

However, if our growth attributable to acquisitions, internally generated growth or a combination of these exceeds our projections, we may have to raise additional capital sooner to support our growth. The following table is summary of our statement of cash flows:

	Six Months EndedJune 30,
	2007			2006
Cash and cash equivalents provided by (used in):
Operating activities	$	116,362		$	73,886
Investing activities		(166,871	)		(218,651	)
Financing activities		120,598			141,279
Change in cash and cash equivalents	$	70,089		$	(3,486	)

The increase in the cash provided by operating activities from 2006 to 2007 reflects the growth in premium and associated increase in cash receipts during the period.

Cash used in investing activities during the period represents, primarily, the net purchases (purchases less sales) of investments. For the six months ended June 30, 2007, the Company’s net purchases of fixed income securities totaled approximately $112 million, net purchases of equity securities totaled approximately $13 million and net purchases of other investments totaled approximately $10 million. During 2007, the Company had acquisition costs of approximately $12.5 million and additionally the Company provided approximately $18 million related to a secured note (see Note 11) in connection with the Warrantech transaction.  For the six months ended June 30, 2006, the Company’s net purchases of fixed income securities totaled approximately $180 million, net purchases of equity securities totaled approximately $28 million and acquisition costs were approximately $8 million.

 Cash provided by financing activities for the six months ended June 30, 2007 consisted primarily of cash proceeds of $86 million from entering into a reverse purchase agreement, $40 million generated by the issuance of additional junior subordinated debt in connection with the issuance of trust preferred securities offset by dividend payments of $2.4 million. Cash provided by financing activities for the six months ended June 30, 2006 consisted of approximately $166 million generated by the net proceeds of the issuance of 25.6 million shares of common stock in a private placement off-set by the repayment of short term borrowings of approximately $25 million.

Recent Transactions

In June 2007, the Company entered an agreement to acquire all of the issued and outstanding stock of Associated Industries Insurance Services, Inc., a Florida-based workers' compensation managing general agency, and its wholly-owned subsidiary, Associated Industries Insurance Company, Inc., a Florida workers' compensation insurer, also licensed in Alabama, Georgia and Mississippi (collectively, "Associated") for approximately $41.2 million. Consummation of the transaction is subject to regulatory approval and is expected to be completed in the third quarter of 2007. In 2004, the Company had previously acquired renewal rights to certain business from Associated and entered into a Production and Administration Agreement pursuant to which Associated produces business for AmTrust in the State of Florida. In 2006, Associated produced approximately $130 million in gross written premium, $58 million of which was written by AmTrust's subsidiary, Technology Insurance Company, Inc.

29

Line of Credit

The Company entered into an agreement for an unsecured line of credit on June 30, 2007 with JP Morgan Chase Bank, N.A. in the aggregate amount of $50 million. The line will be used for general corporate purposes as required, as well as collateral for letters of credit. The agreement matures on June 30, 2008.   Interest payments are required to be paid monthly on any unpaid principal and bears interest at LIBOR plus 150 basis points.  As of June 30, 2007 there was no outstanding balance on the line of credit. The Company has an outstanding letter of credit in place at June 30, 2007 for $8.3 million that reduced the availability on the line of credit to $41.7 million as of June 30, 2007.

Junior Subordinated Debt

On March 22, 2007, the Company issued $40 million in principal amount of junior subordinated debentures (the “New Debentures”) in connection with the issuance of trust preferred securities by a trust pursuant to an indenture with Wilmington Trust Company, as trustee. The New Debentures mature on March 15, 2037 and bear interest at a rate per annum of 7.93% until March 15, 2012 and, thereafter, at a floating rate per annum equal to the sum of the three-month London Interbank Offered Rate for U.S. dollars (LIBOR) determined each quarter plus three percent. The New Debentures are redeemable at the Company’s election after March 15, 2012. The Company incurred placement fees in the amount of $0.8 million in connection with the financing which will be amortized over 30 years.

Reinsurance

We purchase excess of loss workers’ compensation reinsurance to protect us from the impact of large losses. Under this reinsurance program, we pay our reinsurers a percentage of our net or gross earned insurance premiums, subject to certain minimum reinsurance premium requirements. Our reinsurance program for 2007 includes multiple reinsurers in five layers of reinsurance that provide us with coverage in excess of a certain specified amount per loss occurrence, or retention level. Our reinsurance program for 2007 provides coverage for claims in excess of $1.0 million per occurrence with coverage up to $130.0 million per occurrence, subject to certain exclusions and restrictions, including a $1.25 million aggregate deductible applicable to the first layer of this reinsurance coverage. Our reinsurance for workers’ compensation losses caused by acts of terrorism is more limited than our reinsurance for other types of workers’ compensation losses. We have obtained reinsurance for this line of business with higher limits as our exposures have increased. As the scale of our workers’ compensation business has increased, we have also increased the amount of risk we retain.

Since January 2003, we have maintained quota share reinsurance for our extended warranty and accidental damage insurance underwritten in the European Union and certain coverage plans underwritten in the United States. This reinsurance also covers certain other risks we underwrite in the European Union. Under these quota share reinsurance arrangements, we cede a portion (35% for the majority of the risks) of each reinsured risk to our reinsurers and recover the same percentage of ceded loss and loss adjustment expenses, subject to certain exclusions and restrictions. In return for this reinsurance protection, we pay the reinsurers their pro rata shares of the insurance premiums on the ceded business, less a ceding or overriding commission. For the most part, coverage for losses arising out of acts of terrorism is excluded from this reinsurance. The majority of our extended warranty and accidental damage insurance underwritten in the United States is not reinsured with third party reinsurers. However, a portion of these risks as well as much of the risk that we retain under our various third party reinsurance arrangements are ceded under reinsurance arrangements with AII.

On July 3, 2007, the Company entered into a master agreement with Maiden Holdings, Ltd. by which the Company agreed to cause its insurance company subsidiaries to enter into a multi-year quota share reinsurance agreement with Maiden Insurance Company, Ltd. ("MICL"), by which the insurance company subidiaries, effective July 1, 2007, would cede to MICL 40% of their premium and losses and transfer to MICL 40% of their unearned premium reserve. The insurnace company subsidiaries expect to be paid a ceding commission by MICL under the quota share agreement, which, initially, is expected to be 31% of ceded written premiums and may in later years be subject to upward and downward adjustments (subject to a maximum of 32% and a minimum of 30%) depending on the loss ratio on the ceded business. The proposed reinsurance agreement is expected to have a term of three years, subject to early termination events, with extensions for additional terms of three years unless either party elects not to renew.

The Company also expects to offer MICL the opportunity to participate in the working layer of the January 1, 2008 scheduled renewal of the Company's workers' compensation excess of loss reinsurance program. The proposed reinsurance arrangements are subject to the negotiation and execution of the definitive reinsurance agreements.

AmTrust, through subsidiaries, has entered into a reinsurance brokerage agreement and an asset management agreement with the new reinsurer, under which the Company receives a brokerage commission of 1.25% of reinsured premium and an annual asset management fee of 0.35% of assets under management, repectively.

30

Investment Portfolio

As of June 30, 2007 and December 31, 2006, our investment portfolio, including cash and cash equivalents, had a net carrying value of $904.6 million and $771.9 million, respectively (excluding $25.0 million and $13.9 million of other investments, respectively), an increase of 17.2% from December 31, 2006. A majority of our fixed maturities are classified as held-to-maturity, as defined by SFAS No. 115, “Accounting for Certain Investments in Debt and Equity Securities.” As such, the reported value of those securities is equal to their amortized cost, and is not impacted by changing interest rates. Our fixed maturity securities, gross, as of this date had a fair value of $683.8 million and an amortized cost of $681.3 million. Our equity securities and a portion of our fixed maturity securities are classified as available-for-sale, as defined by SFAS 115. These securities are reported at fair value. The equity securities, gross, carried at fair value were $119.7 million with a cost of $112.3 million as of June 30, 2007. Securities sold but not yet purchased, represent obligations of the Company to deliver the specifired security at the contracted price and thereby, create a liability to purchase the securtiy in the market at prevailing rates. Sales of securities under repurchase agreements are accounted for as collateralized borrowing transactions and are recorded at their contracted amounts. Our investment portfolio is summarized in the table below by type of investment:

	June 30, 2007						December 31, 2006
	Carrying Value			Percentage of Portfolio			Carrying Value			Percentage of Portfolio
Cash and cash equivalents	$	130,005			12.7	%	$	59,916			7.4	%
Time and short-term deposits		95,513			9.3			196,140			24.2
U.S. treasury securities		13,462			1.3			22,799			2.8
U.S. government agencies		295,316			28.7			288,325			35.6
Mortgage backed securities		54,626			5.3			55,427			6.8
Corporate bonds		318,583			31.0			93,168			11.5
Common stock		118,837			11.6			94,042			11.6
Preferred stocks		868			0.1			439			0.1
Investment portfolio, gross	$	1,027,210			100.0	%	$	810,256			100.0	%
Securities sold but not yet purchased		(36,502	)					(38,323	)
Securities sold under agreements to repurchase		(86,075	)					-
Investment portfolio, net	$	904,633					$	771,933

As of June 30, 2007, the weighted average duration of our fixed income securities was 5.7 years.

We review our investment portfolio for impairment on a quarterly basis. Impairment of investment securities results in a charge to operations when a market decline below cost is deemed to be other-than-temporary. The Company considers investments subject to impairment testing when an asset is in an unrealized loss position in excess of 20%. As of June 30, 2007, we reviewed our fixed-maturity and equity securities portfolios to evaluate the necessity of testing for other-than temporary declines in fair value. The Company had $8.4 million of gross unrealized losses related to equity securities meeting the above criteria, of which $5.4 million of the losses related to five positions. Of these five positions, one position (representing an unrealized loss of $1.2 million) is in the media sector, one position (representing an unrealized loss of $0.4 million) is a pharmaceutical company, two positions (representing an unrealized loss of $1.5 million) are in high tech and two positions (representing an unrealized loss of $2.3 million) were in other categories. The duration of the impairments range from four to 21 months and correlate to the changes in the market for the products of the companies involved. The Company evaluated the near-term prospects for recovery of fair value in relation to the severity and duration of the impairment and has determined in each case that the probability of the recovery is reasonable. Additionally, the Company holds 43 securities in a loss position of approximately $3.0 million which are not considered individually significant. Based the Company’s ability and intent to hold these investments for a sufficient time for recovery of fair value, the Company does not consider these investments to be other-than temporarily impaired at June 30, 2007.

31

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Market risk is the risk of potential economic loss principally arising from adverse changes in the fair value of financial instruments. The major components of market risk affecting us are credit risk, interest rate risk, foreign currency risk and equity price risk.

Credit Risk. Credit risk is the potential loss arising principally from adverse changes in the financial condition of the issuers of our fixed maturity securities and the financial condition of our third party reinsurers. We address the credit risk related to the issuers of our fixed maturity securities by investing primarily in fixed maturity securities that are rated “BBB-” or higher by Standard & Poor’s. We also independently monitor the financial condition of all issuers of our fixed maturity securities. To limit our risk exposure, we employ diversification policies that limit the credit exposure to any single issuer or business sector. The Company believes it has a conservative investment policy and that virtually all of its mortgage-backed securities are government or agency guaranteed.

We are subject to credit risk with respect to our third party reinsurers. Although our third party reinsurers are obligated to reimburse us to the extent we cede risk to them, we are ultimately liable to our policyholders on all risks we have ceded. As a result, reinsurance contracts do not limit our ultimate obligations to pay claims covered under the insurance policies we issue and we might not collect amounts recoverable from our reinsurers. We address this credit risk by selecting reinsurers which have an A.M. Best rating of “A-” (Excellent) or better at the time we enter into the agreement and by performing, along with our reinsurance broker, periodic credit reviews of our reinsurers. If one of our reinsurers suffers a credit downgrade, we may consider various options to lessen the risk of asset impairment, including commutation, novation and letters of credit. See “—Reinsurance.”

Interest Rate Risk. We had fixed maturity securities (excluding $95.5 million of time and short-term deposits) with a fair value of $683.8 million and a carrying value of $682.0 million as of June 30, 2007 that are subject to interest rate risk. Interest rate risk is the risk that we may incur losses due to adverse changes in interest rates. Fluctuations in interest rates have a direct impact on the market valuation of our fixed maturity securities. We manage our exposure to interest rate risk through a disciplined asset and liability matching and capital management process. In the management of this risk, the characteristics of duration, credit and variability of cash flows are critical elements. These risks are assessed regularly and balanced within the context of our liability and capital position.

During the second quarter of 2007, the Company has entered into reverse repurchase agreements. The agreements are accounted for as collateralized borrowing transactions and are recorded at contract amounts. As of June 30, 2007 there were $86.1 principal amount outstanding at interest rates between 5.25% and 5.30%. Interest expense associated with these reserves repurchase agreements through June 30, 2007 was $0.3 million of which $0.3 million was accrued as of June 30, 2007. The Company has $87.1 million of collateral pledged in support of these agreements.

The table below summarizes the interest rate risk associated with our fixed maturity securities including securities sold but not yet purchased and reverse repurchase agreements by illustrating the sensitivity of the fair value and carrying value of our fixed maturity securities as of June 30, 2007 to selected hypothetical changes in interest rates, and the associated impact on our stockholders’ equity. Because we anticipate that the Company will continue to meet its obligations out of income, we classify our fixed maturity securities, other than redeemable preferred stock, mortgage backed and corporate obligations, as held-to-maturity and carry them on our balance sheet at cost or amortized cost, as applicable. Any redeemable preferred stock we hold from time to time is classified as available-for-sale and carried on our balance sheet at fair value. Temporary changes in the fair value of our fixed maturity securities that are held-to-maturity, such as those resulting from interest rate fluctuations, do not impact the carrying value of these securities and, therefore, do not affect our shareholders’ equity. However, temporary changes in the fair value of our fixed maturity securities that are held as available-for-sale do impact the carrying value of these securities and are reported in our shareholders’ equity as a component of other comprehensive income, net of deferred taxes. The selected scenarios in the table below are not predictions of future events, but rather are intended to illustrate the effect such events may have on the fair value and carrying value of our fixed maturity securities and on our shareholders’ equity, each as of June 30, 2007. 

32

Hypothetical Change in Interest Rates		Fair Value		Estimated Change in Fair Value			Carrying Value		Estimated Change in Carrying Value		Hypothetical Percentage (Increase) Decrease in Shareholders’ Equity
		($ in thousands)
200 basis point increase	$	621,077	$	(62,678	)	$	—	$	(33,055	)	(2.8	)%
100 basis point increase		605,762		(32,993	)		—		(17,434	)	(1.1	)
No change		683,755		—			681,987		—		—
100 basis point decrease		703,445		19,690			—		15,647		0.9
200 basis point decrease		740,905		37,460			—		32,087		1.9

Foreign Currency Risk. We write insurance in the United Kingdom and certain other European Union member countries through AIU and IGI. While the functional currency of AIU is the Euro and IGI is the British Pound, we write coverages that are settled in local currencies, primarily the British Pound. We attempt to maintain sufficient local currency assets on deposit to minimize our exposure to realized currency losses. Assuming a 5% increase in the exchange rate of the local currency in which the claims will be paid and that we do not hold that local currency, we would recognize a $1.1 million after tax realized currency loss based on our outstanding foreign denominated reserves of $33.2 million at June 30, 2007.

Equity Price Risk. Equity price risk is the risk that we may incur losses due to adverse changes in the market prices of the equity securities we hold in our investment portfolio, which include common stocks, non-redeemable preferred stocks and master limited partnerships. We classify our portfolio of equity securities as available-for-sale and carry these securities on our balance sheet at fair value. Accordingly, adverse changes in the market prices of our equity securities result in a decrease in the value of our total assets and a decrease in our shareholders’ equity. As of June 30, 2007, the equity securities in our investment portfolio had a fair value of $119.7 million, representing approximately nine percent of our total invested assets on that date. We are fundamental long buyers and short sellers, with a focus on value oriented stocks. The table below illustrates the impact on our equity portfolio and financial position given a hypothetical movement in the broader equity markets. The selected scenarios in the table below are not predictions of future events, but rather are intended to illustrate the effect such events may have on the carrying value of our equity portfolio and on shareholders’ equity as of June 30, 2007. The hypothetical scenarios below assume that the Company’s Beta is 1 when compared to the S&P 500 index.

Hypothetical Change in S&P 500 Index		Fair Value		Estimated Change in Fair Value			Carrying Value		Estimated Change in Carrying Value		Hypothetical Percentage Increase (Decrease) in Shareholders Equity
		($ in thousands)
5% increase	$	125,691	$	5,985				$	5,985		1.6	%
No change		119,706				$	119,706
5% decrease		113,721		(5,985	)				(5,985	)	-1.6	%

Off Balance Sheet Risk - The Company has off-balance sheet exposure or risk related to securities sold but not yet purchased.

Risks Associated with Forward-Looking Statements Included in this Form 10-Q

This Form 10-Q contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which are intended to be covered by the safe harbors created thereby. These statements include the plans and objectives of management for future operations, including plans and objectives relating to future growth of the Company’s business activities and availability of funds. The forward-looking statements included herein are based on current expectations that involve numerous risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions, regulatory framework, weather-related events and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond the control of the Company. Although the Company believes that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could be inaccurate and, therefore, there can be no assurance that the forward-looking statements included in this Form 10-Q will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by the Company or any other person that the objectives and plans of the Company will be achieved.

33

Item 4T. Controls and Procedures

The principal executive officer and principal financial officer of the Company have evaluated the Company’s disclosure controls and procedures and have concluded that, as of the end of the period covered by this report, such disclosure controls and procedures were effective in ensuring that information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934 is timely recorded, processed, summarized and reported. The principal executive officer and principal financial officer also concluded that such disclosure controls and procedures were effective in ensuring that information required to be disclosed by the Company in the reports that it files or submits under such Act is accumulated and communicated to the Company’s management, including its principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure. During the most recent fiscal quarter, there have been no changes in the Company’s internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

34

PART II - OTHER INFORMATION

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

(a)    The annual meeting of the shareholders was held on June 14, 2007.

(b)    All of the Company's director nominees, Barry D. Zyskind, Michael Karfunkel, George Karfunkel, Donald T. DeCarlo, Abraham Gulkowitz, Isaac Neuberger and Jay J. Miller, were elected. There was no solicitation in opposition to the Company's nominees.

(c)    Matters voted on at the meeting and the number of votes cast:

1.    Election of directors to serve until the 2008 Annual Meeting of Shareholders or until their successors have been duly elected or appointed and qualified:

Barry D. Zyskind

Voted For	Withhold Authority
56,701,753	232,696

Michael Karfunkel

Voted For	Withhold Authority
52,943,636	3,991,086

George Karfunkel

Voted For	Withhold Authority
56,701,654	233,088

Donald T. DeCarlo

Voted For	Withhold Authority
56,657,185	277,537

Abraham Gulkowitz 

Voted For	Withhold Authority
56,776,447	158,275

Isaac Neuberger

Voted For	Withhold Authority
56,762,666	172,056

Jay J. Miller

Voted For	Withhold Authority
56,776,428	158,294

2.    To approve the AmTrust Financial Services, Inc. 2007 Executive Performance Plan:

Voted For	Voted Against	Abstentions
50,225,891	490,154	0

3.    To approve the AmTrust Financial Services, Inc. 2007 Executive Performance Plan:

Voted For	Voted Against	Abstentions
50,285,954	429,291	0

4.    Ratification of the appointment of BDO Seidman, LLP as Independent Auditor for the year ended December 31, 2007:

Voted For	Voted Against	Abstentions
56,909,947	24,375	0

35

Item 6.Exhibits

Exhibit Number	Description
2.1	Agreement for stock purchase by and among Associated Industries of Florida Holding Trust, The Other Stockholders of AIIS, Associated Industries Insurance Services, Inc., Associated Industries of Florida, Inc. and AmTrust Financial Services, Inc. dated as of June 25, 2007.
2.2	Master Agreement dated July 3, 2007 between AmTrust Financial Services, Inc. and Maiden Holdings, Ltd.
31.1	Certification of the Chief Executive Officer, pursuant to Rule 13a-14(a) or 15d-14(a), for the quarter ended June 30, 2007.
31.2	Certification of the Chief Financial Officer, pursuant to Rule 13a-14(a) or 15d-14(a), for the quarter ended June 30, 2007.
32.1	Certification of the Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, for the quarter ended June 30, 2007.
32.2	Certification of the Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, for the quarter ended June 30, 2007.

36

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

AmTrust Financial Services, Inc. (Registrant)
	/s/ Barry D. Zyskind
	Barry D. Zyskind President and Chief Executive Officer

Date:   August 14, 2007	/s/ Ronald E. Pipoly, Jr.
	Ronald E. Pipoly, Jr. Chief Financial Officer

37

EX-2.2

MASTER AGREEMENT

This Agreement (“Agreement”) is made this 3rd day of July, 2007 by and between AmTrust Financial Services, Inc., a Delaware Corporation (“AmTrust”), and Maiden Holdings, Ltd., a Bermuda corporation (“Maiden Holdings”).

RECITALS

WHEREAS, Maiden Holdings plans to capitalize Maiden Insurance Company, Ltd., a reinsurance company to be domiciled in Bermuda (“Maiden Insurance”) and wholly owned by Maiden Holdings; and

WHEREAS, AmTrust, directly or indirectly, owns Rochdale Insurance Company, a New York corporation (“Rochdale”), Technology Insurance Company, Inc., a New Hampshire corporation (“TIC”), Wesco Insurance Company, a Delaware corporation (“Wesco”), AmTrust International Underwriters, Ltd., a Irish corporation (“AIU”), and IGI Insurance Company, a United Kingdom corporation (“IGI,” together with Rochdale, TIC, Wesco, AIU and any additional companies that write direct insurance business as to which AmTrust acquires a majority interest that Maiden Insurance desires to reinsure as contemplated hereby, the “AmTrust Ceding Insurers”), and intends to enter into a strategic reinsurance arrangement with Maiden Insurance; and

WHEREAS, when AmTrust completes its acquisition of Associated Industries Insurance Company, Inc., a Florida corporation (“Associated”), Associated will become an AmTrust Ceding Insurer; and

WHEREAS, concurrently with the execution and delivery of this Agreement, Maiden Insurance is entering into a quota share reinsurance agreement with AIU and IGI, pursuant to which agreement Maiden Insurance will, effective as of 12:01 a.m. on July 1, 2007 (the “Effective Time”) and subject to the licensing and capitalization of Maiden Insurance, reinsure 40% of all ultimate net loss each of AIU and IGI incurs as a result of losses under all of their respective workers’ compensation, general liability, commercial automobile liability, specialty risk and extended warranty policies and such other types of policies that Maiden Insurance desires to reinsure pursuant to the provisions of any such quota share reinsurance agreement as contemplated by Article I therein; and

WHEREAS, after the Effective Time and the licensing and capitalization of Maiden Insurance, subject to the receipt of regulatory approval, Maiden Holdings plans to cause Maiden Insurance to reinsure 40% of all ultimate net loss each such AmTrust Ceding Insurer incurs as a result of losses under all of its respective workers’ compensation, general liability, commercial automobile liability, specialty risk and extended warranty policies (the “Covered Business”), and such other types of policies that Maiden Insurance desires to reinsure pursuant to the provisions of any such quota share reinsurance agreement as contemplated by Article I therein, pursuant to a reinsurance quota share agreement to be entered into by Maiden Insurance and the AmTrust Ceding Insurers; and

WHEREAS, effective as of the Effective Time, but subject to the licensing and capitalization of Maiden Insurance and receipt of all required U.S. state insurance regulatory approvals, Maiden Holdings plans to cause Maiden Insurance to reinsure 40% of all ultimate net loss each of Rochdale, TIC and Wesco incurs as a result of losses pursuant to policies issued by those insurers that cover the Covered Business and such other types of policies that Maiden Insurance desires to reinsure pursuant to the provisions of the such quota share reinsurance agreement as contemplated by Article I therein;

WHEREAS, in connection with such reinsurance agreements, where necessary for an AmTrust Ceding Company to receive credit for reinsurance under applicable law) each of AmTrust and Maiden Holdings intend to cause such AmTrust Ceding Insurers (initially Rochdale, TIC and Wesco) and Maiden Insurance, respectively, to enter into reinsurance trust agreements for the purpose of providing collateral security for the performance by Maiden Insurance of its obligation to the AmTrust Ceding Insurers under the applicable reinsurance agreement; and

WHEREAS, concurrently with the execution and delivery of this Agreement, (i) AII Insurance Management Ltd. and Maiden Insurance are entering into an Asset Management Agreement pursuant to which AmTrust will provide asset management services to Maiden Insurance, and (ii) AII Reinsurance Broker Ltd. and Maiden Insurance are entering into a Reinsurance Brokerage Agreement pursuant to which Maiden Insurance will appoint AII Reinsurance Broker Ltd. as a broker of reinsurance and will pay it a fee in connection with reinsurance ceded to Maiden Insurance by AmTrust’s insurance company subsidiaries; and

WHEREAS, Maiden Holdings and AmTrust would like to establish a procedure to provide for the conduct of business with regard to any future opportunities presented to both AmTrust and Maiden Holdings to insure, reinsure or acquire the same book of business;

NOW, THEREFORE, in consideration of the mutual agreements described in this Agreement, AmTrust and Maiden Holdings agree as follows:

ARTICLE I

PURPOSE AND OVERVIEW

1.1Overview. As a result of the contemplated transactions set forth herein, whereby AmTrust is an intended strategic business partner with Maiden Holdings, it is intended that Maiden Holdings will be an organization that on fair and reasonable terms (a) can provide a stable source of reinsurance to the AmTrust Ceding Insurers, and (b) can have a steady source of profitable reinsurance business from the AmTrust Ceding Insurers in its initial years as it establishes itself in the marketplace.

1.2Purpose of Agreement. The purpose of this Agreement is to set forth duties and covenants of AmTrust and Maiden Holdings including:

(a)Duties and covenants of AmTrust and Maiden Holdings to each other after the Effective Time; and

2

(b)Duties and covenants of AmTrust and Maiden Holdings to each other regarding the establishment of appropriate corporate governance principles to address conflicts of interest and the pursuit of corporate opportunities by each in connection with any opportunities that may be presented to both AmTrust and its subsidiaries and Maiden Holdings and its subsidiaries to insure, reinsure or acquire the same book of business.

1.3Agreements Contemplated. This Agreement contemplates that, in order to effectuate the business goals set forth herein, (a) quota share reinsurance agreements between Maiden Insurance and the AmTrust Ceding Insurers, substantially in the same form as the agreements attached hereto as Exhibit A-1 (applying to Rochdale; TIC; Wesco, upon the closing of AmTrust’s acquisition of Associated, Associated and potentially other AmTrust Ceding Insurers from time to time, the “U.S. Reinsurance Agreement”) and A-2 (applying to AIU, IGI and potentially other AmTrust Ceding Insurers over time, the “International Reinsurance Agreement”) (collectively, the “Reinsurance Agreements”), shall be executed and delivered by the parties and (b) reinsurance trust agreements among Rochdale, TIC and Wesco, as beneficiaries, Maiden Insurance, as grantor, and a trustee, substantially in the same form as the agreements attached hereto as Exhibits B-1, B-2 and B-3 (the “Reinsurance Trust Agreements”) shall be executed and delivered by the parties. If AmTrust acquires a majority equity interest in any other insurance company that writes direct business (an “Additional AmTrust Ceding Insurer”) and such company writes direct business of a type constituting Covered Business,

1.4it will cause such Additional AmTrust Ceding Insurer to enter into one of the Reinsurance Agreements (the U.S. Reinsurance Agreement if such Additional AmTrust Ceding Insurer is organized under the laws of the United States, any state thereof, the District of Columbia or any territory or possession of the United States and the International Reinsurance Agreement if such Additional AmTrust Ceding Insurer is organized under the laws of any other jurisdiction). If the direct business written by such Additional AmTrust Ceding Insurer is not of a type constituting Covered Business, AmTrust shall cause such Additional AmTrust Ceding Insurer to offer Maiden Insurance the opportunity to reinsure such business pursuant to the terms of the applicable Reinsurance Agreement, and, if Maiden accepts such offer, will cause such Additional AmTrust Ceding Insurer to enter into one of the Reinsurance Agreements (the U.S. Reinsurance Agreement if such Additional AmTrust Ceding Insurer is organized under the laws of the United States, any state thereof, the District of Columbia or any territory or possession of the United States and International Reinsurance Agreement if such Additional AmTrust Ceding Insurer is organized under the laws of any other jurisdiction).

It is expressly understood by all parties that the parties will act with diligence to cause the U.S. Reinsurance Agreement to become effective as soon as practicable after the Effective Time but that it will require submission to and approval or non-disapproval by all applicable U.S. state insurance regulators before it becomes effective.

1.5Good Faith. Each party agrees that it will negotiate and act in good faith and will take all steps reasonably necessary to carry out the intent of this Agreement and preserve the economic arrangements contemplated hereby, including modifying the Reinsurance Agreements and the Reinsurance Trust Agreements to the extent required to comply with the laws, orders or directives of any insurance regulator having jurisdiction over the parties thereto or negotiating and entering into any other agreements that are reasonable and necessary in order to carry out the intent of the parties.

3

1.6Term. This Agreement shall be effective upon the Effective Time.

ARTICLE II

TRANSACTIONS CONTEMPLATED BY THIS AGREEMENT

2.1Duties of the Parties after the Effective Time. Maiden Holdings shall cause Maiden Insurance to enter into the Reinsurance Agreements and the Reinsurance Trust Agreements and AmTrust shall cause the AmTrust Ceding Insurers to enter into the Reinsurance Agreements and each of the AmTrust Ceding Insurers contemplated as being parties to a Reinsurance Trust Agreement to enter into the applicable Reinsurance Trust Agreement. If AmTrust acquires a majority equity interest in an Additional AmTrust Ceding Insurer, Maiden Holdings will cause Maiden Insurance, and AmTrust will cause such Additional AmTrust Ceding Insurer, to enter into(i) an amendment to the applicable Reinsurance Agreement to provide for the inclusion of such Additional AmTrust Ceding Insurer and (ii) if a Reinsurance Trust Agreement is required for such Additional AmTrust Ceding Insurer to be given credit for such reinsurance under applicable law, a Reinsurance Trust Agreement in form substantially consistent with the other Reinsurance Trust Agreements but with such modifications as shall be reasonably necessary to comply with the laws of the jurisdiction under which such AmTrust Ceding Company is organized.

2.2Corporate Governance Considerations. Both AmTrust and Maiden Holdings are committed to good corporate governance, compliance with Securities and Exchange Commission and stock exchange listing requirements, adherence to the applicable governing corporate laws, and satisfaction of state regulatory laws regarding insurance holding company structure and related party transactions.

Both AmTrust and Maiden Holdings recognize that because they have large shareholders in common and because AmTrust and Maiden Holdings will initially share members of executive management and boards of directors, activities of each that impact the other will attract special scrutiny from interested parties and demand special scrutiny from AmTrust’s and Maiden Holdings’ management and boards of directors. Accordingly, each of AmTrust and Maiden Holdings shall require that on any occasion where a business opportunity to insure, reinsure or acquire the same book of business is presented to both AmTrust and Maiden Holdings, each company shall refer such opportunity to a committee of its independent directors to decide whether that company shall pursue the opportunity. A director of Maiden Holdings or AmTrust shall not be considered “independent” unless the board of directors of Maiden Holdings or AmTrust, respectively, determines that such director is independent with respect to both Maiden Holdings and AmTrust under the applicable standards for director independence under the rules of the principal stock exchange on which any securities of Maiden Holdings or AmTrust, respectively, are listed (or, if no securities of such party are listed on any stock exchange, the rules of the NASDAQ Stock Market).

4

ARTICLE III

REPRESENTATIONS AND WARRANTIES OF AMTRUST

AmTrust hereby represents and warrants to Maiden Holdings the following:

3.1Organization and Corporate Power. AmTrust is a corporation duly organized, validly existing and in good standing under the laws of the State of Delaware having all corporate power and authority necessary to own its property and operate its businesses as now conducted. It has all corporate power, authority and legal right necessary to execute and deliver this Agreement and, subject to receipt of the requisite approvals or non-disapprovals of the U.S. Reinsurance Agreement and the Reinsurance Trust Agreements from the applicable insurance regulators, to perform and carry out the transactions contemplated hereby pursuant to the terms and conditions of this Agreement.

3.2Authorization and Effect. This Agreement and the performance of the actions provided for herein have been duly and validly authorized by all necessary corporate action on the part of AmTrust. This Agreement has been executed and delivered by duly authorized and acting officers of AmTrust, and assuming the due authorization, execution and delivery of this Agreement by Maiden Holdings, constitutes a legal, valid and binding obligation of AmTrust enforceable in accordance with its terms, subject to (i) laws relating to bankruptcy, fraudulent conveyances, reorganization, liquidation, moratorium and other similar laws affecting creditor’s rights generally, (ii) general principles of equity (regardless whether enforceability is considered in a proceeding in equity or at law), (iii) standards of commercial reasonableness and good faith, (iv) public policy and (v) concepts of comity.

ARTICLE IV

REPRESENTATIONS AND WARRANTIES OF MAIDEN HOLDINGS

Maiden Holdings hereby represents and warrants to AmTrust the following:

4.1Organization and Corporate Power. Maiden Holdings is a corporation duly organized, validly existing and in good standing under the laws of Bermuda having all corporate power and authority necessary to own its property and operate its businesses as now conducted. It has all corporate power, authority and legal right necessary to execute and deliver this Agreement and, subject to receipt of the requisite approvals or non-disapprovals of the U.S. Reinsurance Agreement and the Reinsurance Trust Agreements from the applicable insurance regulators, to perform and carry out the transactions contemplated hereby pursuant to the terms and conditions of this Agreement.

4.2Authorization and Effect. This Agreement and the performance of the actions provided for herein have been duly and validly authorized by all necessary corporate action on the part of Maiden Holdings. This Agreement has been executed and delivered by duly authorized and acting officers of Maiden Holdings, and assuming the due authorization, execution and delivery of this Agreement by AmTrust, constitutes a legal, valid and binding obligation of Maiden Holdings enforceable in accordance with its terms, subject to (i) laws relating to bankruptcy, fraudulent conveyances, reorganization, liquidation, moratorium and other similar laws affecting creditor’s rights generally, (ii) general principles of equity (regardless whether enforceability is considered in a proceeding in equity or at law), (iii) standards of commercial reasonableness and good faith, (iv) public policy and (v) concepts of comity.

5

ARTICLE V

ADDITIONAL COVANENTS OF THE PARTIES

5.1Regulatory Matters. The parties hereto will cooperate with each other in the preparation and submission of those filings and documents necessary to obtain the permits, consents, approvals, non-disapprovals and authorizations of governmental bodies necessary to consummate the transactions contemplated by this Agreement. AmTrust and Maiden Holdings will furnish the other all information concerning itself and its subsidiaries and such other matters and things as may be necessary, prudent or advisable in connection with any statement or application made by or on behalf of AmTrust or Maiden Holdings to any governmental body in connection with the transactions contemplated herein.

5.2Further Assurances. Subject to the terms and conditions hereof, each of the parties hereto agrees to use all reasonable efforts to take, or cause to be taken, all actions and to do or cause to be done all things necessary, proper or advisable under applicable laws and regulations to consummate and make effective the transactions contemplated by this Agreement as expeditiously as possible. If at any time further action is necessary or desirable to carry out the purposes of this Agreement, the proper officers and directors of the parties hereto shall take all such reasonably necessary action.

ARTICLE VI

CONDITIONS TO THE CONSUMMATION OF TRANSACTIONS

6.1General Conditions. The obligations of the parties to complete the various transactions contemplated by this Agreement shall be subject to the satisfaction of the following terms and conditions, except as otherwise specifically provided herein:

(a)receipt of all necessary regulatory approvals or non-disapprovals, without material or substantial qualification or condition, as are required to consummate the transaction contemplated hereby (except where the failure to obtain any such approval would not render the transaction contemplated hereby illegal or otherwise deprive either party of the material benefits of this Agreement or be materially inconsistent with the conditions set forth above), and such shall remain in full force and effect, and all statutory waiting periods in respect thereof shall have expired; and

(b)neither AmTrust or any of the AmTrust Ceding Insurers, on one hand, nor Maiden Holdings or Maiden Insurance, on the other hand, shall be subject to any order, decree or injunction of a court or agency of competent jurisdiction which enjoins or prohibits the consummation of the transaction contemplated hereby, nor shall there be pending a suit or proceeding by any governmental authority which seeks injunctive or other relief in connection with the transaction contemplated hereby.

6

ARTICLE VII

TERMINATION AND AMENDMENT

7.1Termination. This Agreement may be terminated at any time prior to its expiration:

(a)by the written consent of AmTrust and Maiden Holdings;

(b)by AmTrust if there shall have been any material misrepresentation in this Agreement by Maiden Holdings or any material breach of any covenant of Maiden Holdings hereunder and such breach shall not have been remedied within 30 days after receipt by Maiden Holdings of notice in writing from AmTrust specifying the nature of the breach and requesting such be remedied; and

(c)by Maiden Holdings if there shall have been any material misrepresentation in this Agreement by AmTrust or any material breach of any covenant of AmTrust hereunder and such breach shall not have been remedied within 30 days after receipt by AmTrust of notice in writing from Maiden Holdings specifying the nature of the breach and requesting such be remedied;

provided that the provisions of Section 2.2 shall survive such termination, if, and for so long as, (i) any member of the executive management or board of directors of AmTrust or any person or group of persons acting in concert who beneficially owns (as defined below) voting securities having 10% or more of the voting power of all outstanding voting securities of AmTrust is a member of the executive management or board of directors of Maiden Holdings, (ii) any member of the executive management or board of directors of Maiden Holdings or Maiden Insurance or any person or group of persons acting in concert who beneficially owns voting securities having 10% or more of the voting power of all outstanding voting securities of Maiden Holdings is a member of the executive management of AmTrust, or (iii) any person or group of persons acting in concert beneficially owns voting securities having 10% or more of the voting power of all outstanding voting securities of both Maiden Holdings and AmTrust. “Beneficially owns” shall have the meaning ascribed to such term in Rule 13d-3 under the United States Securities Exchange Act of 1934, as amended.

7.2Effect of Termination. In the event that this Agreement is terminated as provided in Section 7.1 above, this Agreement shall forthwith become void (other than this Section 7.2, and Sections 8.1, 9.1 through 9.3, and 9.5 through 9.11, hereof which shall remain in full force and effect) and there shall be no further liability on the part of AmTrust or Maiden Holdings. Nothing contained in this Section 7.2 shall relieve any party hereto from liability for its breach of this Agreement.

7.3Amendment. At any time during the term of this Agreement, the parties hereto may amend this Agreement. This Agreement may not be amended except by an instrument in writing signed on behalf of each of the parties hereto.

7

ARTICLE VIII

INDEMNIFICATION

8.1Indemnification. Each party to this Agreement shall indemnify the other party against, and hold it harmless from, all losses, damages, and liabilities incurred by such party arising from any material breach of any representation or warranty made herein or of any material failure to fulfill its obligations as set forth in this Agreement by the party against which such indemnification is sought. All representations and warranties and indemnification obligations made in this Agreement shall survive the implementation of the transactions contemplated hereby.

ARTICLE IX

MISCELLANEOUS

9.1Expenses. All costs and expenses incurred in connection with this Agreement and the transactions contemplated hereby shall be paid by the party incurring such costs and expenses.

9.2Notices. Except as may be otherwise provided herein, any notice or other communication or delivery required or permitted hereunder shall be in writing and shall be delivered personally or sent by certified mail, postage prepaid, by a nationally recognized overnight courier service or by facsimile as follows, and shall be deemed given when actually received.

(a)if to AmTrust:

AmTrust Financial Services, Inc.

59 Maiden Lane, 6th Floor

New York, New York 10038

Attention: Stephen Ungar

Facsimile: (212) 220-7130

(b)if to Maiden Holdings:

Maiden Holdings, Ltd.

7 Reid Street

Hamilton HM 12 Bermuda

Attention: Ben Turin

Facsimile: (441) 292-5796

With a copy (which shall not constitute notice) to:

LeBoeuf, Lamb, Greene & MacRae LLP

125 West 55^th Street

New York, New York 10019

Attention: Matthew M. Ricciardi, Esq.

Facsimile: (212) 649-9483

8

9.3Parties in Interest. This Agreement shall be binding upon and inure to the benefit of the parties hereto and their respective successors and assigns.

9.4Survival of Covenants, Representations and Warranties. The representations and warranties contained herein shall survive throughout the course of the transactions contemplated hereby and may be enforced by the parties hereto. The covenants shall survive according to their individual terms.

9.5Counterparts. This Agreement may be executed in one or more counterparts, all of which shall be considered one and the same agreement, and each of which shall be deemed an original.

9.6Headings. The article and section headings used in this Agreement have been inserted for convenience of reference only and shall not be construed to affect the meaning or interpretation of any provision, term or condition hereof.

9.7Governing Law. This Agreement shall be construed and enforced in accordance with the laws and decisions of the State of New York without giving effect to the principles of conflicts of laws thereof.

9.8Entire Agreement; No Third Party Beneficiaries. This Agreement represents the entire agreement between the parties and supersedes all prior written or oral agreements relating to the transactions contemplated hereby and is not intended to confer upon any person other than the parties any rights or remedies hereunder.

9.9Severability of Invalid Provision. Ifany one or more covenants or agreements provided in this Agreement should be contrary to law, then such covenant or covenants, agreement or agreements shall be null and void and shall in no way affect the validity of the other provisions of this Agreement.

9.10Assignment of Agreement. This Agreement may not be assigned without the written consent of all parties to it. This Agreement shall insure to the benefit of, and be binding upon, the successors of each party. This Agreement shall be for the sole benefit of the parties to this Agreement and their respective heirs, successors, assigns and legal representatives and isnot intended, nor shall be construed, to give any person, other than the parties hereto and their respective heirs, successors, assigns and legal representatives, any legal or equitable right, remedy or claim hereunder.

9.11Waiver. No party to this Agreement shall be deemed to have waived any rights or remedies under this Agreement unless such waiver is expressly made in writing and signed by such party. Failure of any party to exercise any right or remedy under this Agreement or otherwise, or delay by a party in exercising such right or remedy, shall not operate as a waiver thereof. No single waiver or failure to exercise any right or remedy shall be construed as a waiver of any other right or remedy.

9

IN WITNESS WHEREOF, the parties to this Agreement have caused it to be executed by their respective undersigned officers, each thereunto duly authorized.

AMTRUST FINANCIAL SERVICES, INC.
By:	/s/ Stephen Ungar
	Name: Stephen Ungar
	Title: Secretary

MAIDEN HOLDINGS, LTD.
By:	/s/ Bentzion Turin
	Name: Bentzion Turin
	Title: Chief Operating Officer

10

EX-31.1

  
    
      Unassociated Document





  
    

EX-31.2

EXHIBIT 31.2

CERTIFICATION

I, Ronald Pipoly certify that:

1. I have reviewed this quarterly report on Form 10-Q of AmTrust Financial Services, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including any consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated: August 14, 2007	By:	/s/ Ronald Pipoly
		Ronald Pipoly
		Chief Financial Officer (Principal Financial and Accounting Officer)

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of AmTrust Financial Services, Inc. (the “Company”) on Form 10-Q for the period ending June 30, 2007 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Barry Zyskind, President and Chief Executive Officer (Principal Executive Officer) of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(a) the Report fully complies with the requirements of section 13(a) and 15(d) of the Securities Exchange Act of 1934; and

(b) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

By:	/s/  Barry Zyskind
	Barry Zyskind
	President and Chief Executive Officer (Principal Executive Officer)

August 14, 2007

EX-32.2

EXHIBIT 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of AmTrust Financial Services, Inc. (the “Company”) on Form 10-Q for the period ending June 30, 2007 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Ronald Pipoly, Chief Financial Officer (Principal Financial and Accounting Officer) of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(a) the Report fully complies with the requirements of section 13(a) and 15(d) of the Securities Exchange Act of 1934; and

(b) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

By:	/s/  Ronald Pipoly
	Ronald Pipoly
	Chief Financial Officer (Principal Financial and Accounting Officer)

August 14, 2007