Reconciliation of income tax expense |
|
|
2016 |
|
|
2015 |
|
Current expense: |
|
|
|
|
|
|
|
|
Federal |
|
$ |
– |
|
|
$ |
320,000 |
|
State |
|
|
31,161 |
|
|
|
56,000 |
|
|
|
|
31,161 |
|
|
|
376,000 |
|
Deferred expense: |
|
|
|
|
|
|
|
|
Federal |
|
|
(12,524,582 |
) |
|
|
– |
|
State |
|
|
– |
|
|
|
– |
|
|
|
|
– |
|
|
|
– |
|
Total income tax expense |
|
$ |
(12,493,221 |
) |
|
$ |
376,000 |
|
|
Reconciliation between effective and statutory income tax rates |
|
|
2016 |
|
|
2015 |
|
|
|
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal statutory rates |
|
$ |
1,830,150 |
|
|
|
34% |
|
|
$ |
(4,874,337 |
) |
|
|
34% |
|
State income taxes |
|
|
161,484 |
|
|
|
3% |
|
|
|
(123,292 |
) |
|
|
1% |
|
Permanent differences |
|
|
(852,646 |
) |
|
|
-16% |
|
|
|
2,794,987 |
|
|
|
-19% |
|
Net operating loss adjustment |
|
|
(1,083,866 |
) |
|
|
-20% |
|
|
|
327,477 |
|
|
|
-2% |
|
Valuation allowance against net deferred tax assets |
|
|
(12,284,278 |
) |
|
|
-228% |
|
|
|
2,251,165 |
|
|
|
-16% |
|
Other |
|
|
(264,065 |
) |
|
|
-5% |
|
|
|
– |
|
|
|
0% |
|
Effective rate |
|
$ |
(12,493,221 |
) |
|
|
-227% |
|
|
$ |
376,000 |
|
|
|
-3% |
|
|
Schedule of deferred income tax assets and liabilities |
|
|
2016 |
|
|
2015 |
|
Deferred income tax asset, current: |
|
|
|
|
|
|
|
|
Book to tax differences in accounts
receivable |
|
$ |
406,733 |
|
|
$ |
374,621 |
|
Book to tax differences in prepaid expenses |
|
|
– |
|
|
|
65,467 |
|
Book to tax difference in accrued expenses |
|
|
241,536 |
|
|
|
144,961 |
|
Book to tax differences
in inventory |
|
|
414,575 |
|
|
|
– |
|
Total deferred income tax asset, current |
|
|
1,062,844 |
|
|
|
585,049 |
|
Less: valuation allowance |
|
|
– |
|
|
|
(585,049 |
) |
Deferred income tax asset,
current, net |
|
|
1,062,844 |
|
|
|
– |
|
|
|
|
|
|
|
|
|
|
Deferred income tax asset, long-term: |
|
|
|
|
|
|
|
|
Net operation loss carryforwards |
|
|
9,915,371 |
|
|
|
10,801,243 |
|
Book to tax differences in intangible assets |
|
|
633,869 |
|
|
|
632,557 |
|
Book to tax differences in organizational costs |
|
|
160,586 |
|
|
|
272,239 |
|
Book to tax differences
in depreciation |
|
|
751,912 |
|
|
|
(6,810 |
) |
Total deferred income tax asset, long-term |
|
|
11,461,738 |
|
|
|
11,669,229 |
|
Less: valuation allowance |
|
|
– |
|
|
|
(11,669,229 |
) |
Deferred income tax asset,
net |
|
|
11,461,738 |
|
|
|
– |
|
|
|
|
|
|
|
|
|
|
Total deferred income tax asset |
|
$ |
12,524,582 |
|
|
$ |
– |
|
|