XML 63 R43.htm IDEA: XBRL DOCUMENT v3.25.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Summary of Income Tax Liability

The Company’s income tax liability is summarized as follows:

 

   2024   2023 
   December 31, 
   2024   2023 
Current  $(725,175)  $246,437 
Deferred   13,804,432    13,506,544 
Total  $13,079,257   $13,752,981 
Schedule of Deferred Tax Assets and Liabilities

The significant components of the Company’s deferred tax assets and liabilities are approximately as follows:

 

   2024   2023 
   December 31, 
   2024   2023 
Assets          
Future policy benefits  $15,144,640   $14,902,816 
Loan loss reserve and allowances   1,395,203    1,908,243 
Unearned premium   422,453    534,203 
Net operating loss   1,245,888    1,050,770 
Deferred compensation   2,033,686    2,138,385 
Tax on unrealized appreciation   -    491,271 
Total deferred tax assets   20,241,870    21,025,688 
           
Liabilities          
Deferred policy acquisition costs   19,104,454    18,478,562 
Basis difference in property, equipment and real estate   8,973,198    11,054,092 
Value of business acquired   1,573,236    1,778,199 
Deferred gains   1,365,803    1,308,365 
Trusts   1,064,387    1,064,387 
Intangibles   717,336    516,210 
Other   534,311    332,417 
Tax on unrealized appreciaton   713,577    - 
Total deferred tax liabilities   34,046,302    34,532,232 
Net deferred tax liability  $13,804,432   $13,506,544 
Schedule of Components of Income Tax Expense (Benefit)

The Company’s income tax expense is summarized as follows:

 

   2024   2023 
   December 31, 
   2024   2023 
Current          
Federal  $7,182,377   $4,091,306 
State   73,654    209,537 
Total Current Income Tax Expense (Benefit)   7,256,031    4,300,843 
           
Deferred          
Federal   189,698    (2,139,124)
State   122,273    (356,365)
Total Deferred Income Tax Expense (Benefit)   311,971    (2,495,489)
Total  $7,568,002   $1,805,354 
Schedule of Effective Income Tax Rate Reconciliation

The reconciliation of income tax expense at the U.S. federal statutory rates is as follows:

 

   2024   2023 
   December 31, 
   2024   2023 
Computed expense at statutory rate  $7,161,792   $3,423,086 
State tax expense (benefit), net of federal tax benefit   154,782    (115,994)
Change in valuation allowance   -    (1,506,144)
Other, net   251,428    4,406 
Income tax expense  $7,568,002   $1,805,354 
Summary of Operating Loss Carryforwards

 

Net Operating Losses and Tax Credit Carryforwards:

 

Year of Expiration    
2025  $- 
2026   - 
2027   - 
2028   - 
2029   - 
Thereafter up through 2037   735,671 
Indefinite carryforwards   2,436,242 
   $3,171,913