XML 60 R40.htm IDEA: XBRL DOCUMENT v3.24.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2023
Income Taxes  
Schedule of components of income tax expense (benefit)

 

 

DECEMBER 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Current provision

 

 

 

 

 

 

State

 

$30,000

 

 

$20,000

 

Foreign

 

 

(3,914)

 

 

26,982

 

Total

 

 

26,086

 

 

 

46,982

 

 

 

 

 

 

 

 

 

 

Deferred provision (benefit)

 

 

 

 

 

 

 

 

Federal

 

 

57,849

 

 

 

4,717,527

 

State

 

 

77,519

 

 

 

298,832

 

Foreign

 

 

(28,211)

 

 

14,534

 

Total

 

 

107,157

 

 

 

5,030,893

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

$133,243

 

 

$5,077,875

 

Schedule of effective income tax rate reconciliation

 

 

DECEMBER 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Statutory federal income tax rate

 

 

21.0%

 

 

21.0%

State, net of federal benefit

 

 

4.4%

 

 

4.0%

Non-deductible expenses

 

 

-1.3%

 

 

-5.7%

Valuation allowance

 

 

-23.4%

 

 

-45.9%

Foreign rate differential

 

 

-0.6%

 

 

0.0%

Return to accrual difference true-ups

 

 

-1.7%

 

 

0.3%

Other

 

 

-0.8%

 

 

-0.2%

Deferred tax adjustment and true-up

 

 

0.2%

 

 

-1.0%

Combined effective tax rate

 

 

-2.2%

 

 

-27.4%
Schedule of deferred tax assets and liabilities

 

 

DECEMBER 31,

 

 

 

2023

 

 

2022

 

Deferred tax assets:

 

 

 

 

 

 

Net operating loss carryforwards

 

$11,836,460

 

 

$10,584,372

 

Alternative minimum tax credit

 

 

45,650

 

 

 

45,650

 

Share-based compensation

 

 

531,179

 

 

 

475,297

 

Intangible amortization

 

 

(334,043)

 

 

(48,740)

Lease liability

 

 

1,581,946

 

 

 

1,555,503

 

Other assets

 

 

770,488

 

 

 

167,825

 

 

 

 

 

 

 

 

 

 

Total deferred tax assets

 

 

14,431,680

 

 

 

12,779,907

 

Less: valuation allowance

 

 

(11,930,917)

 

 

(10,503,243)

Total deferred tax assets, net

 

 

2,500,763

 

 

 

2,276,664

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Goodwill amortization

 

 

366,764

 

 

 

116,530

 

Depreciation

 

 

456,913

 

 

 

324,959

 

Foreign intangible amortization

 

 

276,321

 

 

 

334,973

 

Other liabilities

 

 

15,052

 

 

 

11,354

 

Lease asset

 

 

1,402,636

 

 

 

1,401,939

 

 

 

 

 

 

 

 

 

 

Total deferred tax liabilities

 

 

2,517,686

 

 

 

2,189,755

 

 

 

 

 

 

 

 

 

 

Net deferred tax (liability) asset

 

$(16,923)

 

$86,909

 

Summary of valuation allowance

 

 

DECEMBER 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

Beginning balance

 

$(10,503,243)

 

$(1,999,630)

Increases

 

 

(1,427,674)

 

 

(8,503,613)

 

 

 

 

 

 

 

 

 

Ending balance

 

$(11,930,917)

 

$(10,503,243)