XML 54 R42.htm IDEA: XBRL DOCUMENT v3.22.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2021
Income Taxes  
Schedule of components of income tax expense (benefit)

 

 

DECEMBER 31,

 

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

Current provision

 

 

 

 

 

 

State

 

$100,000

 

 

$68,541

 

Foreign

 

 

50,165

 

 

 

6,577

 

Total

 

 

150,165

 

 

 

75,118

 

 

 

 

 

 

 

 

 

 

Deferred provision (benefit)

 

 

 

 

 

 

 

 

Federal

 

 

567,316

 

 

 

(6,651,247)

State

 

 

(83,032)

 

 

(823,822)

Foreign

 

 

5,998

 

 

 

-

 

Total

 

 

490,282

 

 

 

(7,475,069)

 

 

 

 

 

 

 

 

 

Income tax provision (benefit)

 

$640,447

 

 

$(7,399,951)
Schedule of effective income tax rate reconciliation

 

 

DECEMBER 31,

 

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

Statutory federal income tax rate

 

 

21.0%

 

 

21.0%

State, net of federal benefit

 

 

7.5%

 

 

7.0%

Non-deductible expenses

 

 

19.7%

 

 

0.8%

Change in valuation allowance

 

 

15.1%

 

 

281.2%

Foreign rate differential

 

 

3.8%

 

 

0.0%

Return to accrual difference true-ups

 

 

15.1%

 

 

1.4%

Other

 

 

(0.1)%

 

 

1.1%

Deferred tax adjustment and true-up

 

 

88.2%

 

 

3.4%

Combined effective tax rate

 

 

62.9%

 

 

253.1%
Schedule of deferred tax assets and liabilities

 

 

DECEMBER 31,

 

 

 

2021

 

 

2020

 

Deferred tax assets:

 

 

 

 

 

 

Net operating loss carryforwards

 

$9,501,008

 

 

$9,711,726

 

Alternative minimum tax credit

 

 

45,650

 

 

 

45,650

 

Share-based compensation

 

 

659,338

 

 

 

627,980

 

Intangible amortization

 

 

208,036

 

 

 

473,882

 

Lease liability

 

 

1,554,888

 

 

 

1,522,560

 

Other assets

 

 

251,553

 

 

 

107,682

 

 

 

 

 

 

 

 

 

 

Total deferred tax assets

 

 

12,220,473

 

 

 

12,489,480

 

Less: valuation allowance

 

 

(1,999,630)

 

 

(2,152,768)

Total deferred tax assets, net

 

 

10,220,843

 

 

 

10,336,712

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Goodwill amortization

 

 

3,041,451

 

 

 

2,786,029

 

Depreciation

 

 

210,755

 

 

 

177,170

 

Foreign intangible amortization

 

 

409,269

 

 

 

336,759

 

Other liabilities

 

 

12,830

 

 

 

12,819

 

Lease asset

 

 

1,419,056

 

 

 

1,417,856

 

 

 

 

 

 

 

 

 

 

Total deferred tax liabilities

 

 

5,093,361

 

 

 

4,730,633

 

 

 

 

 

 

 

 

 

 

Net deferred tax asset

 

$5,127,482

 

 

$5,606,079

 

Summary of valuation allowance

 

 

DECEMBER 31,

 

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

Beginning balance

 

$(2,152,768)

 

$(10,364,787)

Decreases (increases)

 

 

153,138

 

 

 

8,212,019

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$(1,999,630)

 

$(2,152,768)