XML 53 R36.htm IDEA: XBRL DOCUMENT v3.22.1
INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2021
Income Tax Disclosure [Abstract]  
SCHEDULE OF COMPONENTS OF INCOME TAX EXPENSE (BENEFIT)

The components of income tax expense and the effective tax rates for the years ended December 31, 2021 and 2020 are as follows:

 

         
   Year Ended December 31, 
   2021   2020 
Current:          
Federal  $45,736   $- 
State   46,179    11,633 
Total Current   91,916    11,633 
Deferred:          
Federal   (2,725,007)   (1,488,666)
State   (1,266,545)   (563,779)
Total Deferred   (3,991,553)   (2,052,445)
Valuation Allowance   3,991,553    2,052,445 
Total Income Tax Expense  $91,916   $11,633 
           
Pre-tax Loss  $(118,483,577)  $(3,972,454)
           
Effective Income Tax Rate   -0.1%   -0.3%
SCHEDULE OF RECONCILIATION OF INCOME TAX

A reconciliation of our income tax expense at federal statutory income tax rate of 21% to our income tax expense at the effective tax rate is as follows:

 

         
   Year Ended December 31, 
   2021   2020 
Federal Statutory Tax Rate   21.0%   21.0%
State Income Tax, Net of Federal Income Taxes   0.0%   0.4%
Intercompany Management & Oversight Fees   -0.1%   -2.5%
Capitalized Construction Costs   0.2%   5.9%
Minority interest in Partnerships   0.1%   0.9%
Deferred Finance Costs   -0.2%   -6.6%
Amort of BCF Debt Discount   -9.0%   0.0%
Miscellaneous Permanent Items   0.0%   0.4%

Non includible foreign entities loss/(income)

   -9.6%   -22.3%
Valuation Allowance   -2.5%   2.5%
Effective Income Tax Rate   -0.1%   -0.3%
SCHEDULE OF DEFERRED TAX ASSETS

Deferred tax assets consist of the following at December 31, 2021 and 2020:

 

   2021   2020 
Interest Income  (5,660,333)  (5,083,993)
Interest Expense   5,100,076    4,664,342 
Depreciation and Amortization   (10,434)   (6,362)
Impairment   2,253,228    2,253,228 
Accrued Expense   60,662    8,895 
Unrealized Loss on Investment   2,512,554    - 
Partnership Loss   13,175    13,175 
Others   (224,637)   16,178 
Net Operating Loss   2,047,388    186,981 
Total deferred tax asset  6,091,679   2,052,445 
Valuation Allowance   (6,091,679)   (2,052,445)
Net Deferred Tax Asset   -    - 
SCHEDULE OF OTHER COUNTRY INCOME TAXES

As of December 31, 2021:

 

   SG Companies   HK Companies   KR Companies   AU Companies   Total 
Calculation:                         
Cumulative loss & other deferred tax assets before tax  $(11,692,089)  $-   $-   $-   $(11,692,089)
Effective tax rates   17.00%   16.50%   19.24%   30.00%     
Tax at the domestic tax rates applicable to profits in the countries where the Company operates  $(1,987,655)  $-   $-   $-   $(1,987,655)
                          
Adjustments:                         
Deferred tax assets not recognized  $1,987,655   $-   $-   $-   $1,987,655 
                          
Income tax expenses recognized in profit or loss  $-   $-   $442,098   $-   $442,098 

 

As of December 31, 2020:

 

   SG Companies   HK Companies   KR Companies   AU Companies   Total 
Calculation:                         
Cumulative loss & other deferred tax assets before tax  $(1,801,455)  $-   $(123,278)  $-   $(1,924,733)
Effective tax rates   17.00%   16.50%   25.00%   30.00%     
Tax at the domestic tax rates applicable to profits in the countries where the Company operates  $(306,247)  $-   $(30,819)  $-   $(337,066)
                          
Adjustments:                         
Deferred tax assets not recognized  $306,247   $-   $30,819   $-   $337,066 
                          
Income tax expenses recognized in profit or loss  $-   $-   $-   $-   $-