XML 31 R20.htm IDEA: XBRL DOCUMENT v3.23.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2022
Income Taxes  
Schedule of components of income tax expense (benefit)

 

 

December 31,

 

 

 

2022

 

 

2021

 

Federal:

 

 

 

 

 

 

Current

 

$(63 )

 

$1,574

 

Deferred

 

 

212

 

 

 

(382)

 

 

 

149

 

 

 

1,192

 

State:

 

 

 

 

 

 

 

 

Current

 

 

78

 

 

 

456

 

Deferred

 

 

(82 )

 

 

(124)

 

 

 

(4

)

 

 

332

 

 

 

 

 

 

 

 

 

 

 

 

$145

 

 

$1,524

 

Schedule of effective income tax rate reconciliation

 

 

December 31,

 

 

 

2022

 

 

2021

 

Income taxes at statutory rate

 

$199

 

 

 

21.0%

 

$1,910

 

 

 

21.0%

Increase (decrease) in taxes resulting from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State income taxes, net of federal benefit

 

 

(22)

 

 

(2.3)%

 

 

267

 

 

 

2.9%

Stock Compensation

 

 

(11)

 

 

(1.2)%

 

 

(63)

 

 

(0.7)%

Deferred true-ups

 

 

 

 

 

0.0%

 

 

17

 

 

 

0.2%

Provision-to-return

 

 

(2)

 

 

(0.2)%

 

 

5

 

 

 

0.1%

CARES Act Benefit

 

 

 

 

 

 

 

(4)

 

 

(0.1)%

PPP Loan Forgiveness

 

 

 

 

 

 

 

(565)

 

 

(6.2)%

Other

 

 

(19)

 

 

(1.9)%

 

 

(43)

 

 

(0.4)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$145

 

 

 

15.4%

 

$1,524

 

 

 

16.8%
Schedule of deferred tax assets (liabilities)

 

 

December 31,

 

 

 

2022

 

 

2021

 

Deferred tax assets: 

 

 

 

 

 

 

Net operating loss carryforwards

 

$319

 

 

$51

 

Allowance for doubtful accounts

 

 

180

 

 

 

109

 

Accrued vacation

 

 

59

 

 

 

61

 

Deferred buy-back asset

 

 

 

 

 

942

 

Deferred income 

 

 

768

 

 

 

774

 

Right-of-use asset

 

 

28

 

 

 

53

 

Other 

 

 

118

 

 

 

102

 

Gross deferred tax assets 

 

 

1,472

 

 

 

2,092

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities: 

 

 

 

 

 

 

 

 

Retainage 

 

 

(240 )

 

 

(284 )

Deferred buy-back obligation  

 

 

 

 

 

(846 )

Fixed assets 

 

 

(3,195 )

 

 

(2,770 )

Prepaid expenses

 

 

(76 )

 

 

(72 )

Amortization - intangibles

 

 

(14 )

 

 

(16 )

Realized gain loss 

 

 

(4 )

 

 

(6)

Lease liability

 

 

(28 )

 

 

(53 )

Gross deferred tax liabilities

 

 

(3,557 )

 

 

(4,047 )

 

 

 

 

 

 

 

 

 

Net deferred tax liability

 

$(2,085 )

 

$(1,955 )