XML 297 R52.htm IDEA: XBRL DOCUMENT v3.21.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2020
Income Tax Disclosure [Abstract]  
Summary of Income Tax Expense

 

Income tax expense is comprised of:

 

 

 

December 31, 2020

 

 

December 31, 2019

 

Net current taxes:

 

 

 

 

 

 

 

 

U.S. Federal

 

$

7,587

 

 

$

1,221

 

U.S. State

 

 

2,750

 

 

 

388

 

Deferred taxes:

 

 

 

 

 

 

 

 

U.S. Federal

 

 

3,749

 

 

 

(171

)

U.S. State

 

 

1,375

 

 

 

(61

)

Total

 

$

15,461

 

 

$

1,377

 

Summary of Reconciliation of Income Taxes at Statutory Rates

A reconciliation of income taxes at statutory rates is as follows:  

 

 

 

December 31, 2020

 

 

December 31, 2019

 

Loss before income taxes (continuing and discontinued operations)

 

$

(31,544

)

 

$

(180,748

)

Statutory tax rate

 

 

21.00

%

 

 

21.00

%

Expense based on statutory rates

 

 

(6,624

)

 

 

(37,957

)

Permanent non-deductible items

 

 

14,036

 

 

 

48,200

 

Non-controlling interests

 

 

315

 

 

 

342

 

State taxes

 

 

1,650

 

 

 

(12,023

)

Change in state rate reconciliation

 

 

(14

)

 

 

(20

)

Change in valuation allowance

 

 

119

 

 

 

738

 

Canadian losses

 

 

(330

)

 

 

(389

)

Pre-acquisition partnership income

 

 

 

 

 

3,169

 

Net changes in deferred tax liabilities

 

 

305

 

 

 

(683

)

Intangibles adjustment

 

 

6,004

 

 

 

 

Less taxes on discontinued operations

 

 

(412

)

 

 

(411

)

Income tax expense

 

$

15,049

 

 

$

966

 

Components of Deferred Tax Assets and Liabilities

The components of deferred tax assets and liabilities were as follows:

 

 

 

December 31, 2020

 

 

December 31, 2019

 

Deferred tax assets

 

 

 

 

 

 

 

 

Net loss

 

$

1,403

 

 

$

738

 

Net right-of-use assets and liabilities

 

 

9,660

 

 

 

4,588

 

Interest accretion on convertible debt

 

 

 

 

 

 

Other

 

 

177

 

 

 

363

 

Total deferred tax assets

 

 

 

 

 

475

 

Valuation allowance

 

 

(771

)

 

 

(873

)

Total net deferred tax assets

 

 

10,469

 

 

 

5,291

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

 

 

 

 

 

 

Property and equipment

 

 

(1,299

)

 

 

(822

)

Intangible assets

 

 

(5,859

)

 

 

 

Total deferred tax liabilities

 

 

(9,841

)

 

 

(4,469

)

Total net deferred tax liabilities

 

 

(16,999

)

 

 

(5,291

)

Total adjusted deferred tax liabilities

 

$

(6,530

)

 

$

 

Summary of Movement in Net Deferred Tax Liabilities

Movement in net deferred tax liabilities:   

 

 

 

December 31, 2020

 

 

December 31, 2019

 

Balance at the beginning of the year

 

$

 

 

$

232

 

Recognized in profit/loss

 

 

(5,124

)

 

 

(232

)

Acquired in business combination

 

 

(1,406

)

 

 

 

Balance at the end of the year

 

$

(6,530

)

 

$

 

Summary of Deferred Tax Assets Not Recognized in Respect of Deductible Temporary Differences

Deferred taxes are provided as a result of temporary differences that arise due to the differences between the income tax values and the carrying amount of assets and liabilities. Deferred tax assets have not been recognized in respect of the following deductible temporary differences:

 

Net operating losses - US Federal

 

$

3,009

 

Net operating losses - US States

 

 

742

 

Non-capital losses carried forward – Canada

 

 

2,664

 

Summary of US Net Operating Losses Expire

The Company’s US net operating losses expire as follows:

 

2040 – California

 

$

742