XML 65 R20.htm IDEA: XBRL DOCUMENT v2.4.1.9
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2014
Income Tax Disclosure [Abstract]  
Schedule of Components of Income Tax Expense Benefit

Income tax provision for the periods December 31, 2014 and December 31, 2013 consists of the following:

           
  12/31/2014   12/31/2013
Current tax expense (benefit)          
Federal $ 67,026   $ 18,438
State   10,649     1,890
    77,675     20,328
Deferred tax expense (benefit):          
Federal   185,106     (18,756)
State   15,916     1,256
    201,022     (17,500)
Total $ 278,697   $ 2,828

 

 

 

 

Schedule of Effective Income Tax Reconciliation
     
  12/31/2014   12/31/2013
Federal income taxes 35.00%   35.00%
State income taxes 2.81%   2.18%
Permanent items -2.29%   -9.60%
Current year losses not utilized -61.04%   -27.90%
  25.51%   0.3%

 

Schedule of Deferred Tax Assets and Liabilities

The components of the deferred tax assets, net of deferred tax liabilities for each period are:

           
  12/31/2014   12/31/2013
Inventory $ 42,109   $ 32,709
Allowance for doubtful accounts   32,132     26,506
Deferred revenue   72,646     111,069
Other   32,147     9,865
Valuation allowance   (167,394)     -
Current Deferred Tax Assets   11,640     180,149
           
Net operating loss   772,088     410,140
Foreign tax credits   29,211     -
Fair value of derivatives   58,097     179,030
Share based compensation   21,505     21,589
Property and equipment   22,366     -
Valuation allowance   (844,543)     (410,140)
Long term deferred tax assets   58,724     200,619
Total deferred tax assets   70,364     380,768
           
Unrealized gain on marketable securities   (13,295)     (41,137)
Prepaid expenses   (55,659)     (85,931)
Current deferred tax liabilities   (68,954)     (127,068)
           
Property & equipment   -     (43,853)
Goodwill and other intangibles   (1,410)     (8,825)
Long term deferred tax liabilities   (1,410)     (52,678)
Total deferred tax liabilities   (70,364)     (179,746)
Net Deferred tax asset $ -   $ 201,022

 

Summary of Operating Loss Carryforwards

The NOLs are projected to expire as follows:

       
2032   $ 434,814
2033     466,786
2034     1,129,703
    $ 2,031,303