XML 67 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash Flows from Operating Activities:      
Net Income $ 846,361us-gaap_NetIncomeLoss $ 603,668us-gaap_NetIncomeLoss $ 1,953,728us-gaap_NetIncomeLoss
Depreciation and amortization 539,608us-gaap_DepreciationAndAmortization 307,237us-gaap_DepreciationAndAmortization 139,293us-gaap_DepreciationAndAmortization
Bond amortization, net (5,200)us-gaap_AmortizationOfDebtDiscountPremium 4,067us-gaap_AmortizationOfDebtDiscountPremium 78,468us-gaap_AmortizationOfDebtDiscountPremium
Non-cash based compensation 23,104us-gaap_ShareBasedCompensation 23,104us-gaap_ShareBasedCompensation 23,104us-gaap_ShareBasedCompensation
Tax benefit from disqualified incentive stock options 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (16,274)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Net receivables and accrued investment income (51,242)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables 738,304us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables 84,070us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables
Reinsurance recoverable (751,713)us-gaap_IncreaseDecreaseInReinsuranceRecoverable 2,277,275us-gaap_IncreaseDecreaseInReinsuranceRecoverable 1,145,620us-gaap_IncreaseDecreaseInReinsuranceRecoverable
Deferred policy acquisition costs (246,822)us-gaap_IncreaseDecreaseInDeferredPolicyAcquisitionCosts 149,591us-gaap_IncreaseDecreaseInDeferredPolicyAcquisitionCosts 372,928us-gaap_IncreaseDecreaseInDeferredPolicyAcquisitionCosts
Other assets 64,257us-gaap_IncreaseDecreaseInOtherOperatingAssets (1,033,665)us-gaap_IncreaseDecreaseInOtherOperatingAssets (122,168)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Unpaid losses and loss adjustment expenses 519,729us-gaap_IncreaseDecreaseInLossAndLossAdjustmentExpenseReserve (5,907,896)us-gaap_IncreaseDecreaseInLossAndLossAdjustmentExpenseReserve (4,702,118)us-gaap_IncreaseDecreaseInLossAndLossAdjustmentExpenseReserve
Unearned premium 1,346,397us-gaap_IncreaseDecreaseInUnearnedPremiums (769,452)us-gaap_IncreaseDecreaseInUnearnedPremiums 117,958us-gaap_IncreaseDecreaseInUnearnedPremiums
Advance premium and premium deposits (214,407)us-gaap_IncreaseDecreaseInDeposits (291,362)us-gaap_IncreaseDecreaseInDeposits (61,816)us-gaap_IncreaseDecreaseInDeposits
Accrued expenses and other liabilities 631,823us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (685,818)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (269,293)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Income taxes current/deferred (233,709)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes 476,643us-gaap_IncreaseDecreaseInDeferredIncomeTaxes 42,341us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Net Cash Used by Operating Activities 2,468,186us-gaap_NetCashProvidedByUsedInOperatingActivities (4,108,304)us-gaap_NetCashProvidedByUsedInOperatingActivities (1,214,159)us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing Activities      
Purchase of fixed maturity investments (25,303,347)us-gaap_PaymentsToAcquireAvailableForSaleSecuritiesDebt (9,394,419)us-gaap_PaymentsToAcquireAvailableForSaleSecuritiesDebt (1,700,000)us-gaap_PaymentsToAcquireAvailableForSaleSecuritiesDebt
Proceeds from maturity of fixed maturity investments 2,100,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 30,890,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities 58,080,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
Net (increase) in short-term investments 21,547,909us-gaap_ProceedsFromSaleOfShortTermInvestments (7,551,068)us-gaap_ProceedsFromSaleOfShortTermInvestments (48,116,780)us-gaap_ProceedsFromSaleOfShortTermInvestments
Acquisition of land and building 0us-gaap_RealEstateOtherAcquisitions (9,000,000)us-gaap_RealEstateOtherAcquisitions 0us-gaap_RealEstateOtherAcquisitions
(Additions) to property and equipment (879,974)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (620,327)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (765,362)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net Cash Provided by Investing Activities (2,535,412)us-gaap_NetCashProvidedByUsedInInvestingActivities 4,324,186us-gaap_NetCashProvidedByUsedInInvestingActivities 7,497,858us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing Activities      
Repurchase of common stock 0us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock (243,469)us-gaap_PaymentsForRepurchaseOfCommonStock
Dividends paid to shareholders 0us-gaap_PaymentsOfDividendsCommonStock 0us-gaap_PaymentsOfDividendsCommonStock (6,409,445)us-gaap_PaymentsOfDividendsCommonStock
Proceeds from issuance of common stock 0us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock 46,360us-gaap_ProceedsFromIssuanceOfCommonStock
Tax benefit from disqualified incentive stock options 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 16,274us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Net Cash Provided (Used) by Financing Activities 0us-gaap_NetCashProvidedByUsedInFinancingActivities 0us-gaap_NetCashProvidedByUsedInFinancingActivities (6,590,280)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase in cash (67,226)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 215,882us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (306,581)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash at beginning of period 376,388us-gaap_Cash 160,506us-gaap_Cash 467,087us-gaap_Cash
Cash at End of Period 309,162us-gaap_Cash 376,388us-gaap_Cash 160,506us-gaap_Cash
Cash paid during the period for:      
Income taxes $ 683,800us-gaap_IncomeTaxesPaid $ 158,953us-gaap_IncomeTaxesPaid $ 858,949us-gaap_IncomeTaxesPaid