XML 36 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
TAXES (Tables)
9 Months Ended
Sep. 30, 2018
Income Tax Disclosure [Abstract]  
Schedule of income tax provision (benefit)
  (i) The Income tax provision (benefit) of the Company for the nine and three months ended September 30, 2018 and 2017 consists of the following:

 

    For the Nine Months Ended  
    September 30, 2018     September 30, 2017  
Current:            
Federal   $ 1,345,253     $ 403,676  
State     365,822       75,047  
Current income tax provision     1,711,075       478,723  
Deferred:                
Federal     (120,728 )     (3,806)  
State     (48,140)       1,707  
Deferred income tax benefit     (168,868 )     (2,099)  
Total income tax provision   $ 1,542,207     $ 476,624  

 

    For the three Months Ended  
    September 30, 2018     September 30, 2017  
Current:            
Federal   $ 360,016     $ 403,676  
State     124,118       75,047  
Current income tax provision     484,134       478,723  
Deferred:                
Federal     309,176       (8,221)  
State     46,837       (1,856)  
Deferred income tax provision (benefit)     356,013       (10,077)  
Total income tax provision   $ 840,147     $ 468,646  
Schedule of significant deferred tax assets and liabilities

(ii) Temporary differences and carryforwards of the Company that created significant deferred tax assets and liabilities are as follows:

 

    As of
September 30, 2018
    As of
December 31, 2017
 
Deferred tax assets:                
Allowance for doubtful accounts   $ 158,404     $ 139,947  
Inventories     122,292       1,750  
Section 481(a) adjustment     41,795       140,310  
Other accrued expenses     671,395       237,550  
Others     45,468        
Total deferred tax assets     1,039,354       519,557  
Deferred tax liabilities:                
Property and equipment     (1,306,698 )     (955,769 )
Total deferred tax liabilities     (1,306,698 )     (955,769 )
Net deferred tax assets (liabilities)   $ (267,344 )   $ (436,212 )

Schedule of effective income tax rate
  (iii) Reconciliations of the statutory income tax rate to the effective income tax rate are as follows:

 

    For the Nine Months Ended  
    September 30, 2018     September 30, 2017  
Federal statutory tax rate     21.0 %     34.0 %
State statutory tax rate     4.7 %     4.0 %
U.S. permanent difference     1.2 %     0.2 %
Others     2.1 %     (0.5 )%
Effect of flow-through entities           (31.2 )%
Effective tax rate     29 %     6.5 %
Schedule of pro forma Income tax provision

(i) The Pro forma Income tax provision of the Company for the nine and three months ended September 30, 2017 consists of the following:

 

     
    For the Nine Months Ended September 30, 2017     For the Three Months Ended September 30, 2017  
Current:                
Federal   $ 2,479,849     $ 881,604  
State     315,392       136,450  
Current income tax provision     2,795,241       1,018,054  
Deferred:                
Federal     40,358       12,832  
State     8,837       976  
Deferred income tax provision     49,195       13,808  
Total income tax provision   $ 2,844,436     $ 1,031,862  

Schedule of Pro forma earnings per share
  (ii) The Pro forma earnings per share:

 

    For the Nine Months
ended September 30,
2017
    For the Three Months
ended September 30,
2017
 
    (Unaudited)     (Unaudited)  
             
Pro Forma Net Income   $ 4,535,864       1,689,985  
Less: net income (loss) attributable to noncontrolling interest     256,132       277,386  
Pro Forma Net Income Attributable to HF Group Holding Corporation     4,279,732       1,412,599  
Pro Forma Earnings per common share - basic and diluted   $ 0.21       0.07  
Pro Forma Weighted average shares - basic and diluted     19,969,831       19,969,831