XML 80 R45.htm IDEA: XBRL DOCUMENT v3.26.1
Note 1 - Description of Business and Significant Accounting Policies - Accounting Standards Update and Change in Accounting Principle (Details) - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2025
Dec. 31, 2024
Jan. 01, 2025
Jan. 01, 2024
Balance at December 31, 2023     $ 410,721 $ 409,743 $ 1,469,822
Balance   $ 12,997,354 13,959,766    
Reinsurance related assets   1,177,656 788,886    
Premium income   17,347,856 15,338,053    
Impact to retained earnings (accumulated deficit) from capping of net premium ratio at transition date   9,156,920 7,563,587    
Deferred acquisition costs, net   4,739,627 4,402,996    
Policy benefits   7,324,481 6,883,283    
Deferred tax asset, net of valuation allowance   3,000,912 2,862,157    
Increase in policyholder reserves   6,705,244 5,973,329    
Beginning balance at original discount rate     681,815 660,847 1,644,062
Total   148,680,102 131,170,132    
Amortization of deferred acquisition costs   748,446 945,922    
Accumulated Deficit, net of taxes   (10,739,528) (9,952,686)    
Impact of flooring   7,570 6,402    
Accumulated Other Comprehensive Income (Loss), net of taxes   (44,212) 170,902    
Deferred income tax benefit (expense)   (411,525) 54,232    
Policyholder benefit reserves   44,559,453 36,444,940    
Effect of change in discount rate assumptions   (133,448) (251,094)    
Net income (loss)   (786,842) 540,372    
Deposit-type contracts   $ 87,824,261 $ 77,940,378    
Net income per common share, basic and diluted (in dollars per share)   $ (0.1) $ 0.07    
Total   $ 135,682,748 $ 117,210,366    
Balance at December 31, 2023   46,382,398 40,661,578 (5,682,746) 35,363,929
Accumulated deficit   (10,739,528) (9,952,686)    
Effect of change in discount rate assumptions   (3,619,195) (4,431,347)    
Accumulated other comprehensive (loss) income   (44,212) 170,902    
Comprehensive income (loss)   (1,001,956) 1,513,105    
Balance at January 1, 2024   42,763,203 36,230,231 36,233,321 32,483,757
Policyholder benefit reserves   44,559,453 36,444,940    
Less: Reinsurance recoverable   411,282 368,071    
Other comprehensive income (loss)   (215,114) 972,733    
Net liability for future policy benefits, after reinsurance recoverable   44,559,453 36,444,940    
Cash flows from operating activities   8,885,836 9,175,556    
Deferred acquisition costs amortized   (748,447) (945,922)    
Deferred income taxes   138,755 (1,287,382)    
Change in reinsurance related assets   658,144 (546,407)    
Change in policy owner benefit reserves   7,575,880 5,211,077    
Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]          
Accumulated Deficit $ (1,423)        
Accumulated Other Comprehensive Income (Loss) 2,676,634        
Accumulated Deficit, taxes 299        
Accumulated Other Comprehensive Income (Loss), taxes (562,093)        
Accumulated Deficit, net of taxes (1,124)        
Accumulated Other Comprehensive Income (Loss), net of taxes 2,114,541        
Accumulated deficit (1,124)        
Accumulated other comprehensive (loss) income 2,114,541        
Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjusted Balance [Member]          
Balance 12,444,494   (9,781,784)   12,444,494
Reinsurance related assets     788,886    
Premium income     15,338,053    
Deferred acquisition costs, net     4,402,995    
Policy benefits     6,883,283    
Deferred tax asset, net of valuation allowance     2,862,157    
Increase in policyholder reserves     5,973,329    
Total     8,054,038    
Amortization of deferred acquisition costs     945,922    
Accumulated Deficit, net of taxes     (9,952,686)    
Accumulated Other Comprehensive Income (Loss), net of taxes     170,902    
Deferred income tax benefit (expense)     (54,232)    
Policyholder benefit reserves     36,444,940    
Net income (loss)     540,372    
Deposit-type contracts     $ 77,940,378    
Net income per common share, basic and diluted (in dollars per share)     $ 0.07    
Total     $ 114,385,318    
Accumulated deficit     (9,952,686)    
Change in the effect of discount rate assumptions on the liability for future policy benefits, net of reinsurance, net of tax     1,146,537    
Accumulated other comprehensive (loss) income     170,902    
Comprehensive income (loss)     1,513,105    
Policyholder benefit reserves     36,444,940    
Other comprehensive income (loss)     1,146,537    
Cash flows from operating activities     9,175,556    
Deferred acquisition costs amortized     946,160    
Deferred income taxes     1,287,382    
Change in reinsurance related assets     1,084,905    
Change in policy owner benefit reserves     5,211,077    
Fixed Annuity [Member]          
Deferred acquisition costs, net 3,744,583 2,914,533 3,052,792    
Amortization of deferred acquisition costs   436,183 457,841    
Fixed Annuity [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]          
Accumulated Deficit 0        
Accumulated Other Comprehensive Income (Loss) 0        
Individual Life Products [Member]          
Balance at December 31, 2023 1,702,286       1,547,086
Impact to retained earnings (accumulated deficit) from capping of net premium ratio at transition date 0        
Impact of deferred profit liability 1        
Beginning balance at original discount rate 1,702,287        
Impact of flooring         18,217
Policyholder benefit reserves         30,925,454
Effect of change in discount rate assumptions         (173,418)
Balance at December 31, 2023 35,351,428        
Effect of change in discount rate assumptions         (2,878,888)
Balance at January 1, 2024         32,472,540
Policyholder benefit reserves         30,925,454
Less: Reinsurance recoverable         69,160
Net liability for future policy benefits, after reinsurance recoverable         30,856,294
Individual Life Products [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]          
Accumulated Deficit (1,424)        
Accumulated Other Comprehensive Income (Loss) 2,677,633        
Critical Illness Products [Member]          
Balance at December 31, 2023 11,632       10,887
Impact to retained earnings (accumulated deficit) from capping of net premium ratio at transition date 0        
Impact of deferred profit liability (1)        
Beginning balance at original discount rate 11,631        
Impact of flooring         78
Policyholder benefit reserves         328
Effect of change in discount rate assumptions         (822)
Balance at December 31, 2023 12,501        
Effect of change in discount rate assumptions         (1,286)
Balance at January 1, 2024         11,215
Policyholder benefit reserves         328
Less: Reinsurance recoverable         (1,015)
Net liability for future policy benefits, after reinsurance recoverable         1,343
Universal Life [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]          
Accumulated Deficit 0        
Accumulated Other Comprehensive Income (Loss) 0        
Individual Life and Critical Illness Products [Member]          
Balance at December 31, 2023 1,713,918       1,557,973
Impact to retained earnings (accumulated deficit) from capping of net premium ratio at transition date 0        
Impact of deferred profit liability 0        
Beginning balance at original discount rate 1,713,918        
Impact of flooring         18,295
Policyholder benefit reserves         30,925,782
Effect of change in discount rate assumptions         (174,240)
Balance at December 31, 2023 35,363,929        
Effect of change in discount rate assumptions         (2,880,174)
Balance at January 1, 2024         32,483,755
Policyholder benefit reserves         30,925,782
Less: Reinsurance recoverable         68,145
Net liability for future policy benefits, after reinsurance recoverable         30,857,637
Critical Illness [Member]          
Balance at December 31, 2023     10,179 10,179 10,810
Impact to retained earnings (accumulated deficit) from capping of net premium ratio at transition date   1,728 981    
Deferred acquisition costs, net 0 0 17    
Beginning balance at original discount rate     11,560 11,560 11,632
Amortization of deferred acquisition costs   17 125    
Impact of flooring   7,570 0    
Effect of change in discount rate assumptions   (1,794) (1,381)    
Balance at December 31, 2023   12,582 12,947 12,947 12,500
Effect of change in discount rate assumptions   (1,952) (2,249)    
Balance at January 1, 2024   10,630 10,698 $ 10,698 11,215
Less: Reinsurance recoverable   $ (9,962) (6,630)    
Critical Illness [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]          
Accumulated Deficit 1        
Accumulated Other Comprehensive Income (Loss) (999)        
Previously Reported [Member]          
Balance 10,331,077   (13,111,132)   10,630,418
Reinsurance related assets     522,142    
Premium income     15,338,053    
Deferred acquisition costs, net     3,908,636    
Policy benefits     6,883,283    
Deferred tax asset, net of valuation allowance     3,747,111    
Increase in policyholder reserves     5,566,210    
Total     8,177,889    
Amortization of deferred acquisition costs     1,440,520    
Accumulated Deficit, net of taxes     (10,020,956)    
Accumulated Other Comprehensive Income (Loss), net of taxes     (3,090,176)    
Deferred income tax benefit (expense)     (36,147)    
Policyholder benefit reserves     39,898,138    
Net income (loss)     470,978    
Deposit-type contracts     $ 77,940,378    
Net income per common share, basic and diluted (in dollars per share)     $ 0.06    
Total     $ 117,838,516    
Accumulated deficit     (10,020,956)    
Change in the effect of discount rate assumptions on the liability for future policy benefits, net of reinsurance, net of tax     0    
Accumulated other comprehensive (loss) income     (3,090,176)    
Comprehensive income (loss)     297,174    
Policyholder benefit reserves     39,898,138    
Other comprehensive income (loss)     (173,804)    
Cash flows from operating activities     9,175,556    
Deferred acquisition costs amortized     1,440,520    
Deferred income taxes     141,796    
Change in reinsurance related assets     813,151    
Change in policy owner benefit reserves     5,664,953    
Revision of Prior Period, Change in Accounting Principle, Adjustment [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]          
Balance $ 2,113,417   3,329,348   1,814,076
Reinsurance related assets     266,744    
Premium income     0    
Deferred acquisition costs, net     494,359    
Policy benefits     0    
Deferred tax asset, net of valuation allowance     (884,954)    
Increase in policyholder reserves     407,119    
Total     (123,851)    
Amortization of deferred acquisition costs     (494,598)    
Accumulated Deficit, net of taxes     68,270    
Accumulated Other Comprehensive Income (Loss), net of taxes     3,261,078    
Deferred income tax benefit (expense)     (18,085)    
Policyholder benefit reserves     (3,453,198)    
Net income (loss)     69,394    
Deposit-type contracts     $ (0)    
Net income per common share, basic and diluted (in dollars per share)     $ 0.01    
Total     $ (3,453,198)    
Accumulated deficit     68,270    
Change in the effect of discount rate assumptions on the liability for future policy benefits, net of reinsurance, net of tax     1,146,537    
Accumulated other comprehensive (loss) income     3,261,078    
Comprehensive income (loss)     1,215,931    
Policyholder benefit reserves     (3,453,198)    
Other comprehensive income (loss)     1,320,341    
Cash flows from operating activities     0    
Deferred acquisition costs amortized     (494,360)    
Deferred income taxes     1,145,586    
Change in reinsurance related assets     271,754    
Change in policy owner benefit reserves     $ (453,876)    
Common Stock [Member]          
Balance (in shares)   7,788,922 7,748,922    
Balance   $ 778,893 $ 774,893    
Net income (loss)   0 0    
Other comprehensive income (loss)   0 0    
Common Stock [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjusted Balance [Member]          
Balance (in shares) 7,748,922        
Balance $ 774,893        
Common Stock [Member] | Previously Reported [Member]          
Balance (in shares) 7,748,922        
Balance $ 774,893        
Additional Paid-in Capital [Member]          
Balance   23,002,201 22,966,657    
Net income (loss)   0 0    
Other comprehensive income (loss)   0 0    
Additional Paid-in Capital [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjusted Balance [Member]          
Balance 22,964,490        
Additional Paid-in Capital [Member] | Previously Reported [Member]          
Balance 22,964,490        
Additional Paid-in Capital [Member] | Revision of Prior Period, Change in Accounting Principle, Adjustment [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]          
Balance 0        
Retained Earnings [Member]          
Balance   (10,739,528) (9,952,686)    
Net income (loss)   (786,842) 540,372    
Other comprehensive income (loss)   0 0    
Retained Earnings [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjusted Balance [Member]          
Balance (10,493,058)        
Retained Earnings [Member] | Previously Reported [Member]          
Balance (10,491,934)        
Retained Earnings [Member] | Revision of Prior Period, Change in Accounting Principle, Adjustment [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]          
Balance (1,124)        
AOCI Attributable to Parent [Member]          
Balance   (44,212) 170,902    
Net income (loss)   0 0    
Other comprehensive income (loss)   $ (215,114) $ 972,733    
AOCI Attributable to Parent [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjusted Balance [Member]          
Balance (801,831)       (801,831)
AOCI Attributable to Parent [Member] | Previously Reported [Member]          
Balance (2,916,372)       (2,916,372)
AOCI Attributable to Parent [Member] | Revision of Prior Period, Change in Accounting Principle, Adjustment [Member] | Accounting Standards Update 2018-12 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]          
Balance $ 2,114,541       $ 2,114,541