XML 55 R39.htm IDEA: XBRL DOCUMENT v3.22.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2021
Income Taxes  
Schedule of provision for income taxes from continuing operations

Years ended ended December 31,

 

2021

 

 

2020

 

 

 

 

 

 

 

 

Current federal income tax expense (benefit)

 

$167,622

 

 

$(5,366,759)

Current state income tax expense (benefit)

 

 

1,675

 

 

 

(2,736)

Deferred federal and state income tax (benefit) expense

 

 

(2,200,433)

 

 

3,109,295

 

Income tax benefit

 

$(2,031,136)

 

$(2,260,200)
Schedule of a reconciliation of the federal statutory rate

Years ended December 31,

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Computed expected tax benefit

 

$(1,975,982)

 

 

21.0%

 

$(270,440)

 

 

21.0%

State taxes, net of Federal benefit

 

 

(221,879)

 

 

2.4

 

 

 

(233,752)

 

 

18.2

 

State valuation allowance

 

 

224,117

 

 

 

(2.4)

 

 

292,087

 

 

 

(22.7)

Benefit of higher tax brackets in NOL carryback - current year

 

 

-

 

 

 

-

 

 

 

(754,829)

 

 

58.6

 

Benefit of higher tax brackets in NOL carryback - prior year

 

 

-

 

 

 

-

 

 

 

(1,274,465)

 

 

99.0

 

Permanent differences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends received deduction

 

 

(152,147)

 

 

1.6

 

 

 

(118,113)

 

 

9.2

 

Non-taxable investment income

 

 

(75,045)

 

 

0.8

 

 

 

(55,752)

 

 

4.3

 

Stock-based compensation

 

 

55,486

 

 

 

(0.6)

 

 

125,923

 

 

 

(9.8)

Other permanent differences

 

 

56,798

 

 

 

(0.6)

 

 

46,108

 

 

 

(3.6)

Prior year tax matters

 

 

107,173

 

 

 

(1.1)

 

 

(77,625)

 

 

6.0

 

Other

 

 

(49,657)

 

 

0.5

 

 

 

60,658

 

 

 

(4.7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit, as reported

 

$(2,031,136)

 

 

21.6%

 

$(2,260,200)

 

 

175.5%
Schedule of Deferrred Tax Assets and Liabilities

 

 

December 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

Deferred tax asset:

 

 

 

 

 

 

Net operating loss carryovers (1)

 

$1,112,318

 

 

$-

 

Claims reserve discount

 

 

1,186,789

 

 

 

838,030

 

Unearned premium

 

 

3,246,364

 

 

 

3,880,275

 

Deferred ceding commission revenue

 

 

2,047,187

 

 

 

19,639

 

Other

 

 

1,220,898

 

 

 

648,691

 

Total deferred tax assets

 

 

8,813,556

 

 

 

5,386,635

 

 

 

 

 

 

 

 

 

 

Deferred tax liability:

 

 

 

 

 

 

 

 

Investment in KICO (2)

 

 

759,543

 

 

 

759,543

 

Deferred acquisition costs

 

 

4,670,187

 

 

 

4,229,928

 

Intangibles

 

 

105,000

 

 

 

105,000

 

Depreciation and amortization

 

 

1,046,817

 

 

 

954,446

 

Net unrealized gains of securities

 

 

2,039,756

 

 

 

3,494,631

 

Total deferred tax liabilities

 

 

8,621,303

 

 

 

9,543,548

 

 

 

 

 

 

 

 

 

 

Net deferred income tax asset (liability)

 

$192,253

 

 

$(4,156,913)
Schedule of net operating loss carryovers

 

 

 December 31,

 

 

 December 31,

 

 

 

 Type of NOL

 

 2021

 

 

 2020

 

 

Expiration

 

 

 

 

 

 

 

 

 

 

 

Federal only, current year (A)

 

 

1,112,318

 

 

 

1,200,056

 

 

 

 

NOL carried back

 

 

-

 

 

 

(1,200,056)

 

 

 

Federal only, current year

 

$1,112,318

 

 

$-

 

 

None

 

 

 

 

 

 

 

 

 

 

 

 

 

State only (B)

 

 

2,099,239

 

 

 

1,815,546

 

 

December 31, 2041

 

Valuation allowance

 

 

(2,099,239)

 

 

(1,815,546)

 

 

 

State only, net of valuation allowance

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deferred tax asset from net operating loss carryovers

 

$1,112,318

 

 

$-

 

 

 

 
Schedule of changes in net deferred income tax liability to the deferred income tax provision

Decrease in net deferred income tax assets

 

$(4,349,166)

Deferred tax benefit allocated to other comprehensive income

 

 

(2,148,733)

Deferred income tax benefit

 

$(2,200,433)