XML 59 R39.htm IDEA: XBRL DOCUMENT v3.24.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2023
Income Taxes  
Schedule of provision for income taxes from continuing operations

Years ended ended December 31,

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Current federal income tax expense

 

$-

 

 

$-

 

Current state income tax expense

 

 

2,730

 

 

 

1,630

 

Deferred federal and state income benefit

 

 

(1,199,915)

 

 

(5,419,176)

Income tax benefit

 

$(1,197,185)

 

$(5,417,546)
Schedule of a reconciliation of the federal statutory rate

Years ended December 31,

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Computed expected tax benefit

 

$(1,546,925)

 

 

21.0%

 

$(5,867,891)

 

 

21.0%

State taxes, net of Federal benefit

 

 

(271,543)

 

 

3.7

 

 

 

(190,894)

 

 

0.7

 

State valuation allowance

 

 

282,864

 

 

 

(3.8)

 

 

198,217

 

 

 

(0.7)

Permanent differences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends received deduction

 

 

(74,323)

 

 

1.0

 

 

 

(122,331)

 

 

0.4

 

Non-taxable investment income

 

 

(98,767)

 

 

1.3

 

 

 

(95,763)

 

 

0.3

 

Stock-based compensation

 

 

62,801

 

 

 

(0.9)

 

 

117,700

 

 

 

(0.4)

Sale leaseback transaction

 

 

315,894

 

 

 

(4.3)

 

 

385,634

 

 

 

(1.4)

Other permanent differences

 

 

96,789

 

 

 

(1.3)

 

 

152,601

 

 

 

(0.5)

Prior year tax matters

 

 

27,460

 

 

 

(0.4)

 

 

(24,116)

 

 

0.1

 

Other

 

 

8,565

 

 

 

(0.1)

 

 

29,297

 

 

 

(0.1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit, as reported

 

$(1,197,185)

 

 

16.3%

 

$(5,417,546)

 

 

19.4%
Schedule of Deferrred Tax Assets and Liabilities

 

 

December 31,

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Deferred tax asset:

 

 

 

 

 

 

Net operating loss carryovers (1)

 

$5,283,016

 

 

$3,828,947

 

Claims reserve discount

 

 

1,204,334

 

 

 

1,238,544

 

Unearned premium

 

 

2,742,603

 

 

 

3,574,840

 

Deferred ceding commission revenue

 

 

1,986,782

 

 

 

2,230,109

 

Net unrealized losses on securities

 

 

3,357,463

 

 

 

4,920,837

 

Other

 

 

1,153,903

 

 

 

503,692

 

Total deferred tax assets

 

 

15,728,101

 

 

 

16,296,969

 

 

 

 

 

 

 

 

 

 

Deferred tax liability:

 

 

 

 

 

 

 

 

Investment in KICO (2)

 

 

759,543

 

 

 

759,543

 

Deferred acquisition costs

 

 

4,158,538

 

 

 

5,002,085

 

Intangibles

 

 

105,000

 

 

 

105,000

 

Depreciation and amortization

 

 

153,201

 

 

 

99,183

 

Total deferred tax liabilities

 

 

5,176,282

 

 

 

5,965,811

 

 

 

 

 

 

 

 

 

 

Net deferred income tax asset

 

$10,551,819

 

 

$10,331,158

 

Schedule of net operating loss carryovers

 

 

 December 31,

 

 

 December 31,

 

 

 

 Type of NOL

 

2023

 

 

2022

 

 

Expiration

 

 

 

 

 

 

 

 

 

 

 

 Federal only, NOL from 2023 and 2022

 

$5,283,016

 

 

$3,828,947

 

 

None

 

 

 

 

 

 

 

 

 

 

 

 

 

 State only (A)

 

 

2,560,372

 

 

 

2,276,595

 

 

December 2027 - December 2043

 

 Valuation allowance

 

 

(2,560,372)

 

 

(2,276,595)

 

 

 

 State only, net of valuation allowance

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Total deferred tax asset from net operating loss carryovers

 

$5,283,016

 

 

$3,828,947

 

 

 

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

Increase in net deferred income tax assets

 

$(220,661)

Less: Deferred tax expense allocated to other comprehensive income

 

 

979,254

 

Deferred income tax benefit

 

$(1,199,915)