XML 22 R12.htm IDEA: XBRL DOCUMENT v3.21.2
Income Taxes
9 Months Ended
Sep. 30, 2021
Income Tax Disclosure [Abstract]  
Income Taxes

Note 6. Income Taxes

Prior to the Company’s initial public offering in October 2015, the earnings of the Predecessor, which was a limited liability company taxed as a partnership, were taxable to its members.  In connection with the contribution of membership interests to the Company (a C-Corporation formed in 2015), the net income or loss of the Company after the initial public offering is taxable to the Company and reflected in the accompanying consolidated financial statements.

The Company performs an evaluation of the realizability of its deferred tax assets on a quarterly basis.  The Company considers all positive and negative evidence available in determining the potential of realizing deferred tax assets, including the scheduled reversal of temporary differences, recent and projected future taxable income and prudent and feasible tax planning strategies.  The estimates and assumptions used by the Company in computing the income taxes reflected in the accompanying consolidated financial statements could differ from the actual results reflected in the income tax returns filed during the subsequent year. Adjustments are recorded based on filed returns when finalized or the related adjustments are identified.

Under ASC 740-10-30-5, Income Taxes, deferred tax assets should be reduced by a valuation allowance if, based on the weight of available evidence, it is more-likely-than-not (i.e., a likelihood of more than 50%) that some portion or all of the deferred tax assets will not be realized. The Company considers all positive and negative evidence available in determining the potential realization of deferred tax assets including, primarily, the recent history of taxable earnings or losses. Based on operating losses reported by the Company during 2020 and 2019, the Company concluded there was not sufficient positive evidence to overcome this recent operating history. As a result, the Company believed that a valuation allowance was necessary based on the more-likely-than-not threshold noted above. The Company had recorded a valuation allowance of approximately $2,432,000 as of September 30, 2021 and $4,658,000 as of December 31, 2020.

Significant components of the tax expense (benefit) recognized in the accompanying consolidated statements of operations for the Three and Nine Months ended September 30, 2021 and September 30, 2020 are as follows:

 

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2021

 

 

September 30, 2020

 

 

 

September 30, 2021

 

 

September 30, 2020

 

Current tax benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

$

(1,159,524

)

 

$

(712,977

)

 

 

$

2,078,774

 

 

$

(861,234

)

State

 

 

(321,397

)

 

 

(147,519

)

 

 

 

348,622

 

 

 

(178,194

)

Total current tax benefit

 

 

(1,480,921

)

 

 

(860,496

)

 

 

 

2,427,396

 

 

 

(1,039,428

)

Deferred tax expense

 

 

12,619

 

 

 

53,114

 

 

 

 

34,614

 

 

 

92,371

 

Valuation allowance (expense)

 

 

1,480,921

 

 

 

807,382

 

 

 

 

(2,432,127

)

 

 

947,057

 

Income tax (reduction) benefit

 

$

12,619

 

 

$

-

 

 

 

$

29,883

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The reconciliation of the income tax computed at the combined federal and state statutory rate of 24.5% for the Three and Nine Months ended September 30, 2021 and 2020 to the income tax benefit is as follows:

 

 

 

 

 

Three Months Ended

 

Three Months Ended

 

 

Nine Months Ended

 

Nine Months Ended

 

 

 

September 30, 2021

 

September 30, 2020

 

 

September 30, 2021

 

September 30, 2020

 

Benefit on net loss

 

$

(1,469,827

)

26.9%

 

$

(808,436

)

29.4%

 

 

$

2,458,947

 

24.5%

 

$

(948,111

)

25.3%

 

Nondeductible expenses

 

 

1,525

 

0.0%

 

 

1,054

 

0.0%

 

 

 

3,063

 

0.0%

 

 

1,054

 

0.0%

 

Valuation allowance (expense)

 

 

1,480,921

 

(27.1)%

 

 

807,382

 

(29.3)%

 

 

 

(2,432,127

)

(24.3)%

 

 

947,057

 

(25.3)%

 

Other items

 

 

-

 

0.0%

 

 

-

 

0.0%

 

 

 

-

 

0.0%

 

 

-

 

0.0%

 

Tax benefit/effective rate

 

$

12,619

 

(0.20)%

 

$

-

 

0.1%

 

 

$

29,883

 

0.2%

 

$

-

 

(—)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The significant components of the Company’s deferred tax liabilities and assets as of September 30, 2021 and December 31, 2020 are as follows: 

 

 

 

As of September 30, 2021

 

 

As of December 31, 2020

(Audited)

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Tax expense for internally developed software

 

$

-

 

 

$

(1,814

)

Tax depreciation in excess of book

 

 

-

 

 

 

(2,916

)

Total deferred tax liabilities

 

 

-

 

 

 

(4,730

)

Deferred tax assets:

 

 

 

 

 

 

 

 

Loss carryforwards

 

 

1,359,074

 

 

 

3,913,579

 

Step up in basis at contribution to C-Corp

 

 

487,692

 

 

 

511,052

 

Stock option expense

 

 

120,820

 

 

 

124,876

 

Step up in basis - purchase of non-controlling interest

 

 

44,956

 

 

 

49,950

 

Allowance for credit losses

 

 

32,378

 

 

 

33,466

 

Accrued liabilities

 

 

-

 

 

 

20,573

 

Total deferred tax asset

 

 

2,044,920

 

 

 

4,653,496

 

Tax rate change

 

 

151,296

 

 

 

-

 

Valuation allowance

 

 

(2,226,099

)

 

 

(4,658,226

)

Net deferred tax asset (liability)

 

$

(29,883

)

 

$

-

 

During the Three months ended September 30, 2021, the Company offset $1.5 million of it’s tax recovery with $1.5 million of its valuation allowance. During the Nine Months ended September 30, 2021, the Company offset $2.4 million of it’s tax expense with $2.2 million of its valuation allowance.