XML 55 R39.htm IDEA: XBRL DOCUMENT v3.23.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2022
Income Taxes  
Schedule of provision for income taxes from continuing operations

Years ended ended December 31,

 

2022

 

 

2021

 

 

 

 

 

 

 

 

Current federal income tax expense

 

$-

 

 

$167,622

 

Current state income tax expense

 

 

1,630

 

 

 

1,675

 

Deferred federal and state income benefit

 

 

(5,419,176)

 

 

(2,200,433)

Income tax benefit

 

$(5,417,546)

 

$(2,031,136)
Schedule of a reconciliation of the federal statutory rate

Years ended December 31,

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Computed expected tax benefit

 

$(5,867,891)

 

 

21.0%

 

$(1,975,982)

 

 

21.0%
State taxes, net of Federal benefit

 

 

(190,894)

 

 

0.7

 

 

 

(221,879)

 

 

2.4

 

State valuation allowance

 

 

198,217

 

 

 

(0.7)

 

 

224,117

 

 

 

(2.4)
Benefit of higher tax brackets in NOL carryback - current year

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

Benefit of higher tax brackets in NOL carryback - prior year

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

Permanent differences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends received deduction

 

 

(122,331)

 

 

0.4

 

 

 

(152,147)

 

 

1.6

 

Non-taxable investment income

 

 

(95,763)

 

 

0.3

 

 

 

(75,045)

 

 

0.8

 

Stock-based compensation

 

 

117,700

 

 

 

(0.4)

 

 

55,486

 

 

 

(0.6)

Sale leaseback transaction

 

 

385,634

 

 

 

(1.4)

 

 

-

 

 

 

-

 

Other permanent differences

 

 

152,601

 

 

 

(0.5)

 

 

56,798

 

 

 

(0.6)
Prior year tax matters

 

 

(24,116)

 

 

0.1

 

 

 

107,173

 

 

 

(1.1)
Other

 

 

29,297

 

 

 

(0.1)

 

 

(49,657)

 

 

0.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit, as reported

 

$(5,417,546)

 

 

19.4%

 

$(2,031,136)

 

 

21.6%
Schedule of Deferrred Tax Assets and Liabilities

 

 

 December 31,

 

 

 December 31,

 

 

 

 2022

 

 

 2021

 

 

 

 

 

 

 

 

 Deferred tax asset: 

 

 

 

 

 

 

 Net operating loss carryovers (1)

 

$3,828,947

 

 

$1,112,318

 

 Claims reserve discount 

 

 

1,238,544

 

 

 

1,186,789

 

 Unearned premium 

 

 

3,574,840

 

 

 

3,246,364

 

 Deferred ceding commission revenue

 

 

2,230,109

 

 

 

2,047,187

 

 Net unrealized losses on securities

 

 

4,920,837

 

 

 

-

 

 Other

 

 

503,692

 

 

 

1,220,898

 

 Total deferred tax assets 

 

 

16,296,969

 

 

 

8,813,556

 

 

 

 

 

 

 

 

 

 

 Deferred tax liability: 

 

 

 

 

 

 

 

 

 Investment in KICO (2)

 

 

759,543

 

 

 

759,543

 

 Deferred acquisition costs

 

 

5,002,085

 

 

 

4,670,187

 

 Intangibles

 

 

105,000

 

 

 

105,000

 

 Depreciation and amortization 

 

 

99,183

 

 

 

1,046,817

 

 Net unrealized gains on securities

 

 

-

 

 

 

2,039,756

 

 Total deferred tax liabilities 

 

 

5,965,811

 

 

 

8,621,303

 

 

 

 

 

 

 

 

 

 

 Net deferred income tax asset

 

$10,331,158

 

 

$192,253

 

Schedule of net operating loss carryovers

 

 

 December 31,

 

 

 December 31,

 

 

 

Type of NOL

 

2022

 

 

2021

 

 

Expiration

 

 

 

 

 

 

 

 

 

 

 

Federal only, NOL from 2022 and 2021

 

$3,828,947

 

 

$1,112,318

 

 

None

 

 

 

 

 

 

 

 

 

 

 

 

 

State only (A)

 

 

2,276,595

 

 

 

2,099,239

 

 

December 2027 - December 2042

 

Valuation allowance

 

 

(2,276,595)

 

 

(2,099,239)

 

 

 

State only, net of valuation allowance

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deferred tax asset from net operating loss carryovers

 

$3,828,947

 

 

$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

 

$(10,138,905)
Deferred tax benefit allocated to other comprehensive income

 

 

(4,719,729)
Deferred income tax benefit

 

$(5,419,176)