XML 22 R33.htm IDEA: XBRL DOCUMENT v2.4.0.6
10. INCOME TAX (Tables)
12 Months Ended
Dec. 31, 2012
Income Tax Tables  
Components of Income Tax Expense (Benefit)
   2012  2011
Current tax, federal  $921,247   $852,316 
Current tax, state   205,221    293,850 
Current tax, foreign   —      —   
Current tax, total   1,126,468    1,146,166 
           
Deferred income tax, federal   (73,111)   (20,000)
Deferred income tax, state   —      —   
Deferred income tax, foreign   —      —   
Deferred income tax, total   (73,111)   (20,000)
Total  $1,053,357   $1,126,166 
Reconciliation of income tax benefit

The following table reconciles the income tax benefit at the U.S. Federal statutory rate to income tax benefit at the Company's effective tax rates.:

 

   2012  2011
Income (Loss) Before Taxes   (31,090)   1,308,622 
US Statutory tax rate   34.00%   34.00%
Expected income tax (recovery)   (10,571)   444,931 
Non-deductible items   (71,650)   82,340 
Change in estimates   758      
Functional currency adjustments   (40,925)   (116,981)
Foreign Tax Rate Difference   217,576    114,131 
Change in Valuation Allowance   752,948    311,357 
Total income taxes (recovery)   848,136    835,778 
           
Current Income Tax Expenses   1,126,468    1,146,166 
Deferred Tax Expenses (Recovery)   (73,111)   (20,000)
Total income taxes (recovery)   1,053,357    1,126,166 

 

Deferred tax assets (liabilities)

Deferred tax assets (liabilities) at December 31, 2012 and 2011 are comprised of the following:

 

Canadian   2012     2011  
  Non capital loss carry-forwards     2,119,669       1,741,452  
  Intangible Assets     (118 )     (6,691 )
  Fixed Assets     199,983       (46,604 )
        2,319,534       1,688,157  
  Valuation Allowance     2,319,534       1,688,157  
  Net Deferred tax asset (liability)     -       -  
                   
USA                  
        2012       2011  
  Property and Equipment     272,062       219,000  
  Net operating losses     108,969       -  
  Stock Based Compensation     147,051       114,400  
        528,082       333,400  
  Deferred tax asset not recognized     235,971       114,400  
  Net Deferred tax asset     292,111       219,000  

 

Expiration of non operating loss carry-forwards
EXPIRY   2012 FS  
2014     455,480  
2015     723,880  
2026     934,586  
2027     839,285  
2028     752,034  
2029     1,035,876  
2030     1,081,844  
2031     1,245,677  
2032     1,366,993  
TOTAL     8,435,655