XML 58 R41.htm IDEA: XBRL DOCUMENT v3.22.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2021
Income Tax Disclosure [Abstract]  
Schedule of Components of Income Tax Expense

The components of income tax expense consist of the following:

 

 

Years Ended
December 31,

 

 

 

2021

 

 

2020

 

Current

 

 

 

 

 

 

Federal

 

$

 

 

$

 

State

 

 

411,919

 

 

 

176,758

 

Net income tax expense

 

$

411,919

 

 

$

176,758

 

 

Schedule of Deferred Tax Assets and Liabilities

The significant components of the Company’s deferred tax assets and liabilities are as follows:

 

 

December 31,

 

 

 

2021

 

 

2020

 

Deferred tax assets:

 

 

 

 

 

 

Net operating losses

 

$

19,538,932

 

 

$

13,547,317

 

AMT/Federal credit

 

 

897,616

 

 

 

 

State credits

 

 

2,485,652

 

 

 

2,031,797

 

Lease liability ASC 842

 

 

7,271,783

 

 

 

7,152,442

 

Disallowed interest expense

 

 

164,921

 

 

 

164,984

 

Share-based compensation

 

 

495,960

 

 

 

 

Impairment

 

 

464,720

 

 

 

 

Other

 

 

691,010

 

 

 

976,746

 

Total deferred tax assets

 

$

32,010,594

 

 

$

23,873,286

 

Deferred tax liabilities:

 

 

 

 

 

 

Basis difference on fixed assets

 

$

(4,114,426

)

 

$

(3,569,913

)

Basis difference on intangibles

 

 

(1,427,816

)

 

 

(1,066,468

)

Prepaid expenses

 

 

(709,653

)

 

 

(100,995

)

Right-of-use asset ASC 842

 

 

(4,372,138

)

 

 

(4,324,325

)

Other

 

 

(72,714

)

 

 

 

Total deferred liabilities

 

 

(10,696,747

)

 

 

(9,061,701

)

Net deferred tax asset

 

 

21,313,847

 

 

 

14,811,585

 

Less valuation allowance

 

 

(21,313,847

)

 

 

(14,811,585

)

Net deferred tax asset (liability) post valuation allowance

 

$

 

 

$

 

Schedule of Effective Tax Rate Differs from Statutory Federal Tax Rate

The effective tax rate differs from the statutory federal tax rate as follows:

 

 

Years Ended December 31,

 

 

 

2021

 

 

2020

 

Federal income tax at the statutory rate U.S. federal rate

 

$

1,851,313

 

 

 

21.0

%

 

$

(835,808

)

 

 

21.0

%

State taxes, net of federal

 

 

325,416

 

 

 

3.8

%

 

 

128,075

 

 

 

(3.2

%)

Permanent items

 

 

693,699

 

 

 

7.9

%

 

 

2,571,620

 

 

 

(64.6

%)

Change in valuation allowance

 

 

(2,383,291

)

 

 

(27.0

%)

 

 

(1,659,594

)

 

 

41.7

%

Return to provision adjustments

 

 

8,665

 

 

 

0.1

%

 

 

 

 

 

0.0

%

Nondeductible expenses and other

 

 

(83,883

)

 

 

(1.0

%)

 

 

(27,535

)

 

 

0.7

%

Income tax expense

 

$

411,919

 

 

 

 

 

$

176,758

 

 

 

 

Effective income tax rate

 

4.7%

 

 

4.4%