XML 52 R41.htm IDEA: XBRL DOCUMENT v3.23.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2022
Income Taxes  
Schedule of components of income tax expense (benefit)

 

 

DECEMBER 31,

 

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

Current provision

 

 

 

 

 

 

State

 

$20,000

 

 

$100,000

 

Foreign

 

 

26,982

 

 

 

50,165

 

Total

 

 

46,982

 

 

 

150,165

 

 

 

 

 

 

 

 

 

 

Deferred provision (benefit)

 

 

 

 

 

 

 

 

Federal

 

 

4,717,527

 

 

 

567,316

 

State

 

 

298,832

 

 

 

(83,032)

Foreign

 

 

14,534

 

 

 

5,998

 

Total

 

 

5,030,893

 

 

 

490,282

 

 

 

 

 

 

 

 

 

 

Income tax (benefit) provision

 

$5,077,875

 

 

$640,447

 

Schedule of effective income tax rate reconciliation

 

 

DECEMBER 31,

 

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

Statutory federal income tax rate

 

 

21.0%

 

 

21.0%

State, net of federal benefit

 

 

4.0%

 

 

7.5%

Non-deductible expenses

 

 

-5.7%

 

 

-19.7%

Change in valuation allowance

 

 

-45.9%

 

 

-15.1%

Foreign rate differential

 

 

0.0%

 

 

-3.8%

Return to accrual difference true-ups

 

 

0.3%

 

 

-15.1%

Other

 

 

-0.2%

 

 

-0.1%

Deferred tax adjustment and true-up

 

 

-1.0%

 

 

88.2%

Combined effective tax rate

 

 

-27.4%

 

 

62.9%
Schedule of deferred tax assets and liabilities

 

 

DECEMBER 31,

 

 

 

2022

 

 

2021

 

Deferred tax assets:

 

 

 

 

 

 

Net operating loss carryforwards

 

$10,584,372

 

 

$9,501,008

 

Alternative minimum tax credit

 

 

45,650

 

 

 

45,650

 

Share-based compensation

 

 

475,297

 

 

 

659,338

 

Intangible amortization

 

 

(48,740)

 

 

208,036

 

Lease liability

 

 

1,555,503

 

 

 

1,554,888

 

Other assets

 

 

167,825

 

 

 

251,553

 

 

 

 

 

 

 

 

 

 

Total deferred tax assets

 

 

12,779,907

 

 

 

12,220,473

 

Less: valuation allowance

 

 

(10,503,243)

 

 

(1,999,630)

Total deferred tax assets, net

 

 

2,276,664

 

 

 

10,220,843

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Goodwill amortization

 

 

116,530

 

 

 

3,041,451

 

Depreciation

 

 

324,959

 

 

 

210,755

 

Foreign intangible amortization

 

 

334,973

 

 

 

409,269

 

Other liabilities

 

 

11,354

 

 

 

12,830

 

Lease asset

 

 

1,401,939

 

 

 

1,419,056

 

 

 

 

 

 

 

 

 

 

Total deferred tax liabilities

 

 

2,189,755

 

 

 

5,093,361

 

 

 

 

 

 

 

 

 

 

Net deferred tax asset

 

$86,909

 

 

$5,127,482

 

Summary of valuation allowance

 

 

DECEMBER 31,

 

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

Beginning balance

 

$(1,999,630)

 

$(2,152,768)

Decreases (increases)

 

 

(8,503,613)

 

 

153,138

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$(10,503,243)

 

$(1,999,630)