Income Taxes (Tables)

9 Months Ended

Sep. 30, 2024

Schedule of Deferrred Tax Assets and Liabilities

Significant components of the Company’s deferred tax assets and liabilities are as follows:


	September 30, 2024		December 31, 2023

Deferred tax asset:
Net operating loss carryovers (1)	$	2,793,622	$	5,283,016
Claims reserve discount	1,207,972		1,204,334
Unearned premium	3,122,458		2,742,603
Deferred ceding commission revenue	2,160,080		1,986,782
Net unrealized losses on securities	2,090,726		3,357,463
Other	276,461		1,153,903
Total deferred tax assets	11,651,319		15,728,101

Deferred tax liability:
Investment in KICO (2)	759,543		759,543
Deferred acquisition costs	4,588,997		4,158,538
Intangibles	105,000		105,000
Depreciation and amortization	194,946		153,201
Total deferred tax liabilities	5,648,486		5,176,282

Net deferred income tax asset	$	6,002,833	$	10,551,819

(1)The deferred tax assets from net operating loss carryovers (“NOL”) are as follows:


Type of NOL	September 30, 2024		December 31, 2023		Expiration

Federal only, NOL from 2022-2023	$	2,793,622	$	5,283,016	None

State only (A)	2,989,431		2,560,372		December 2027 - December 2044
Valuation allowance	(2,989,431)		(2,560,372)
State only, net of valuation allowance	-		-

Total deferred tax asset from net operating loss carryovers	$	2,793,622	$	5,283,016

(A)Kingstone generates operating losses for state purposes and has prior year NOLs available. The state NOL as of September 30, 2024 and December 31, 2023 was approximately $45,991,249 and $39,390,000, respectively. KICO, the Company’s insurance underwriting subsidiary, is not subject to state income taxes. KICO’s state tax obligations are paid through a gross premiums tax, which is included in the condensed consolidated statements of operations and comprehensive income (loss) within other underwriting expenses. Kingstone has recorded a valuation allowance due to the uncertainty of generating enough state taxable income to utilize 100% of the available state NOLs over their remaining lives, which expire between 2027 and 2044.

(2)Deferred tax liability – Investment in KICO

On July 1, 2009, the Company completed the acquisition of 100% of the issued and outstanding common stock of KICO (formerly known as Commercial Mutual Insurance Company (“CMIC”)) pursuant to the conversion of CMIC from an advance premium cooperative to a stock property and casualty insurance company. Pursuant to the plan of conversion, the Company acquired a 100% equity interest in KICO, in consideration for the exchange of $3,750,000 principal amount of surplus notes of CMIC. In addition, the Company forgave all accrued and unpaid interest on the surplus notes as of the date of conversion. As of the date of acquisition, unpaid accrued interest on the surplus notes along with the accretion of the discount on the original purchase of the surplus notes totaled $2,921,319 (together “Untaxed Interest”). As of the date of acquisition, the deferred tax liability on the Untaxed Interest was $1,169,000. A temporary difference with an indefinite life exists when the parent has a lower carrying value of its subsidiary for income tax purposes. The deferred tax liability was reduced to $759,543 upon the reduction of federal income tax rates as of December 31, 2017. The Company is required to maintain its deferred tax liability of $759,543 related to this temporary difference until the stock of KICO is sold, or the assets of KICO are sold or KICO and the parent are merged.

Schedule of Net Operating Loss Carryovers

The deferred tax assets from net operating loss carryovers (“NOL”) are as follows:


Type of NOL	September 30, 2024		December 31, 2023		Expiration

Federal only, NOL from 2022-2023	$	2,793,622	$	5,283,016	None

State only (A)	2,989,431		2,560,372		December 2027 - December 2044
Valuation allowance	(2,989,431)		(2,560,372)
State only, net of valuation allowance	-		-

Total deferred tax asset from net operating loss carryovers	$	2,793,622	$	5,283,016