XML 76 R44.htm IDEA: XBRL DOCUMENT v3.22.0.1
Income taxes (Tables)
12 Months Ended
Dec. 31, 2021
Income taxes  
Schedule of tax provision amounts recognized in the consolidated statements of profits and losses

​

​

​

​

​

​

​

​

​

​

Year ended December 31, 

​

    

2021

    

2020
(As Restated)

Current year

​

$

157,752

​

$

76,718

Provision to return adjustment

​

 

(2,931)

​

 

(888)

Current tax expense

​

 

154,821

​

 

75,830

Deferred tax expense

​

 

19,105

​

 

11,720

Provision for income taxes

​

$

173,926

​

$

87,550

Schedule of reconciliation of federal statutory income tax rate to effective income tax rate

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Year ended December 31, 

 

​

​

2021

    

2020
(As Restated)

​

Income (loss) before provision for income taxes

​

$

64,796

    

  

    

$

30,796

    

  

​

Tax using the Company's domestic tax rate

​

​

9,719

 

15

%  

$

4,620

 

15

%

Effect of tax rates in foreign jurisdictions

​

​

3,121

​

5

%  

​

1,848

​

6

%

Tax effect of:

​

 

​

 

  

​

 

  

 

  

​

State taxes, net of federal benefit

​

 

45,125

 

70

%  

 

3,581

 

12

%

Share-based compensation

​

 

15,383

 

24

%  

 

7,883

 

26

%

Non-taxable partnership income

​

 

—

 

—

%  

 

(395)

 

(1)

%

Non-deductible expenses

​

 

102,128

 

158

%  

 

61,970

 

201

%

Other

​

 

2,775

 

4

%  

 

3,139

 

10

%

Unrecognized deferred tax asset on current year losses

​

 

(4,325)

 

(7)

%  

 

4,904

 

16

%

​

​

$

173,926

 

269

%  

$

87,550

 

285

%

Summary of changes in the Company's deferred taxes

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Net balance

    

Recognized

    

Acquired in  

    

Change in

​

​

​

    

Deferred  

    

Deferred  

​

​

at

​

in profit

​

business

​

Held for

​

​

​

​

tax  

​

tax  

​

 

January 1

 

or loss

 

​

combination & Other

 

sale

​

Net 

 

asset

 

liability

As of December 31, 2021

 

​

  

 

​

  

 

​

  

 

​

​

​

​

  

 

​

  

 

​

  

Depreciation and amortization

​

$

(189,374)

​

$

12,756

​

$

(97,848)

​

$

13,691

​

$

(260,775)

​

$

—

​

$

(260,775)

Accrued & prepaid expenses

​

 

303

​

 

(916)

​

 

566

​

​

—

​

 

(47)

​

 

—

​

 

(47)

Inventories

​

 

(26,185)

​

 

(28,372)

​

 

(387)

​

​

304

​

 

(54,640)

​

 

—

​

 

(54,640)

Tax loss carryforward

​

 

19,979

​

 

(2,573)

​

 

1,316

​

​

—

​

 

18,722

​

 

18,722

​

 

—

Tax asset (liability) before netting

​

$

(195,277)

​

$

(19,105)

​

$

(96,353)

​

$

13,995

​

$

(296,740)

​

$

18,722

​

$

(315,462)

Balance sheet netting

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(16,129)

​

​

16,129

Net tax asset (liability)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

$

2,593

​

$

(299,333)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Net balance

    

Recognized

    

Acquired in  

    

​

​

    

Deferred  

    

Deferred  tax

​

​

at

​

in profit

​

business

​

​

​

​

tax  

​

liability

​

 

January 1

 

or loss

 

​

combination 

 

Net 

 

asset

 

(As Restated)

As of December 31, 2020

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Depreciation and amortization

​

$

(8,004)

​

$

(17,827)

​

$

(163,543)

​

$

(189,374)

​

$

—

​

$

(189,374)

Accrued & prepaid expenses

​

 

(7,681)

​

 

7,984

​

 

—

​

 

303

​

 

303

​

 

—

Inventories

​

 

(7,552)

​

 

(18,633)

​

 

—

​

 

(26,185)

​

 

—

​

 

(26,185)

Tax loss carryforward

​

 

3,223

​

 

16,756

​

 

—

​

 

19,979

​

 

19,979

​

 

—

Tax asset (liability) before netting

​

$

(20,014)

​

$

(11,720)

​

$

(163,543)

​

$

(195,277)

​

$

20,282

​

$

(215,559)

Balance sheet netting

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(14,754)

​

​

14,754

Net tax asset (liability)

​

​

​

​

​

​

​

​

​

​

​

​

​

$

5,528

​

$

(200,805)

Summary of deferred tax assets not been recognized

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

December 31, 2021

    

December 31, 2020

​

​

Gross amount 

    

Tax amount 

​

Gross amount 

    

Tax amount 

Deductible temporary differences

​

$

147,199

​

$

43,203

​

$

61,192

​

$

17,948

Tax losses

​

 

359,467

​

 

96,783

​

 

146,387

​

 

40,727

​

​

$

506,666

​

$

139,986

​

$

207,579

​

$

58,675