XML 31 R20.htm IDEA: XBRL DOCUMENT v3.26.1
Note 1 - Description of Business and Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2026
Notes Tables  
Accounting Standards Update and Change in Accounting Principle [Table Text Block]
   

Number of

                           

Accumulated Other

         
   

Shares of

   

Common

   

Additional

   

Accumulated

   

Comprehensive

   

Total Shareholders'

 
   

Common Stock

   

Stock

   

Paid-in Capital

   

Deficit

   

Loss

   

Equity

 

Balance at December 31, 2023

  $ 7,748,922     $ 774,893     $ 22,964,490     $ (10,491,934 )   $ (2,916,372 )   $ 10,331,077  

Impact of Adoption of ASU 2018-12, net of income taxes

    -       -       -       (1,124 )     2,114,541       2,113,417  

Balance at January 1, 2024

  $ 7,748,922     $ 774,893     $ 22,964,490     $ (10,493,058 )   $ (801,831 )   $ 12,444,494  
           

Impact to

 
           

Accumulated Other

 
   

Impact to

   

Comprehensive

 
   

Accumulated Deficit

   

Income (Loss)

 

Long-Duration - Fixed Annuity

  $ -     $ -  

Long-Duration - Universal Life

    -       -  

Long-Duration - Individual Life

    (1,424 )     2,677,633  

Long-Duration - Critical Illness

    1       (999 )

Total Impact of Adoption of ASU 2018-12, before Income Taxes

    (1,423 )     2,676,634  

Less: income taxes

    299       (562,093 )

Total Impact of Adoption of ASU 2018-12, net of Income Taxes

  $ (1,124 )   $ 2,114,541  
   

Individual Life

   

Critical Illness

   

Total

 

Balance at December 31, 2023

  $ 1,702,286     $ 11,632     $ 1,713,918  

Impact to retained earnings (accumulated deficit) from capping of net premium ratio at transition date

    -       -       -  

Impact of deferred profit liability

    1       (1 )     -  

Beginning balance at original discount rate

    1,702,287       11,631       1,713,918  

Impact of flooring

    18,217       78       18,295  

Effect of change in discount rate assumptions

    (173,418 )     (822 )     (174,240 )

Balance at January 1, 2024

  $ 1,547,086     $ 10,887     $ 1,557,973  
   

Individual Life

   

Critical Illness

   

Total

 

Balance at December 31, 2023

  $ 35,351,428     $ 12,501     $ 35,363,929  

Effect of change in discount rate assumptions

    (2,878,888 )     (1,286 )     (2,880,174 )

Balance at January 1, 2024

  $ 32,472,540     $ 11,215     $ 32,483,755  
                         
                         

Net liability for future policy benefits

  $ 30,925,454     $ 328     $ 30,925,782  

Less: Reinsurance recoverable

    69,160       (1,015 )     68,145  

Net liability for future policy benefits, after reinsurance recoverable

  $ 30,856,294     $ 1,343     $ 30,857,637  
   

December 31, 2024

 
   

Historical Accounting

                 

Balance Sheet

 

Method

   

As Adjusted

   

Effect of Change

 

Assets

                       

Reinsurance related assets

  $ 522,142     $ 788,886     $ 266,744  

Deferred acquisition costs, net

    3,908,636       4,402,995       494,359  

Deferred tax asset, net of valuation allowance

    3,747,111       2,862,157       (884,954 )

Total Assets

  $ 8,177,889     $ 8,054,038     $ (123,851 )
                         

Liabilities

                       

Policyholder benefit reserves

  $ 39,898,138     $ 36,444,940     $ (3,453,198 )

Deposit-type contracts

    77,940,378       77,940,378       -  

Total Liabilities

  $ 117,838,516     $ 114,385,318     $ (3,453,198 )
                         

Shareholders' Equity

                       

Accumulated deficit

  $ (10,020,956 )   $ (9,952,686 )   $ 68,270  

Accumulated other comprehensive (loss) income

    (3,090,176 )     170,902       3,261,078  

Total Shareholders' Equity

  $ (13,111,132 )   $ (9,781,784 )   $ 3,329,348  
   

March 31, 2025

 
   

Historical Accounting

                 

Balance Sheet

 

Method

   

As Adjusted

   

Effect of Change

 

Assets

                       

Reinsurance related assets

  $ 870,616     $ 1,208,387     $ 337,771  

Deferred acquisition costs, net

    3,957,070       4,585,245       628,175  

Deferred tax asset, net of valuation allowance

    4,003,493       3,144,992       (858,501 )

Total Assets

  $ 8,831,179     $ 8,938,624     $ 107,445  
                         

Liabilities

                       

Policyholder benefit reserves

  $ 41,499,062     $ 38,488,961     $ (3,010,101 )

Deposit-type contracts

    74,759,710       74,759,710       -  

Total Liabilities

  $ 116,258,772     $ 113,248,671     $ (3,010,101 )
                         

Shareholders' Equity

                       

Accumulated deficit

  $ (11,392,901 )   $ (11,300,126 )   $ 92,775  

Accumulated other comprehensive (loss) income

    (2,514,843 )     509,927       3,024,770  

Total Shareholders' Equity

  $ (13,907,744 )   $ (10,790,199 )   $ 3,117,545  
   

Three Months Ended March 31, 2025

 
   

Historical Accounting

                 
   

Method

   

As Adjusted

   

Effect of Change

 

Statement of Income

                       

Premium income

  $ 4,419,593     $ 4,419,593     $ -  

Policy benefits

    2,092,539       2,092,539       -  

Increase in policyholder reserves

    1,565,550       1,673,870       108,320  

Amortization of deferred acquisition costs

    307,263       167,924       (139,339 )

Deferred income tax benefit (expense)

    222,833       216,319       (6,514 )

Net loss

    (1,371,945 )     (1,347,440 )     24,505  

Net loss per common share, basic and diluted

  $ (0.18 )   $ (0.17 )   $ 0.00  
                         

Statement of Comprehensive Income (Loss)

                       

Net loss

  $ (1,371,945 )   $ (1,347,440 )   $ 24,505  

Change in the effect of discount rate assumptions on the liability for future policy benefits, net of reinsurance, net of tax

    -       (236,308 )     (236,308 )

Comprehensive loss

  $ (796,612 )   $ (1,008,415 )   $ (211,803 )
                         

Statement of Shareholders' Equity

                       

Accumulated other comprehensive income (loss) balance at beginning of year

  $ (3,090,176 )   $ 170,902     $ 3,261,078  

Other comprehensive income

    575,333       339,025       (236,308 )
                         

Shareholders' equity balance at beginning of year

    10,630,418       13,959,766       3,329,348  

Net loss

    (1,371,945 )     (1,347,440 )     24,505  
                         

Statement of Cash Flows

                       

Cash flows from operating activities

  $ 2,253,158     $ 2,253,158     $ -  

Net loss

    (1,371,945 )     (1,347,440 )     24,505  

Deferred acquisition costs amortized

    307,262       167,924       (139,338 )

Deferred income taxes

    (256,382 )     (333,255 )     (76,873 )

Change in reinsurance related assets

    (467,236 )     (419,501 )     47,735  

Change in policy owner benefit reserves

    1,600,924       1,744,897       143,973