Summary of income tax provision benefit |
The Company recorded the following income tax provision for
the years ended November 30, 2012 and 2011.
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
|
2011 |
|
Current:
|
|
|
|
|
|
|
|
|
Federal
|
|
$ |
— |
|
|
$ |
— |
|
State
|
|
|
— |
|
|
|
— |
|
Foreign
|
|
|
169,000 |
|
|
|
172,000 |
|
Subtotal
|
|
|
169,000 |
|
|
|
172,000 |
|
Deferred:
|
|
|
|
|
|
|
|
|
Federal
|
|
|
1,561,700 |
|
|
|
— |
|
State
|
|
|
157,300 |
|
|
|
— |
|
Foreign
|
|
|
— |
|
|
|
— |
|
|
|
|
Subtotal
|
|
|
1,719,000 |
|
|
|
— |
|
|
|
|
Income Tax Provision
|
|
$ |
1,888,000 |
|
|
$ |
172,000 |
|
|
|
|
|
|
|
|
|
|
|
Summary of deferred tax assets and liabilities |
As of November 2012 and 2011 the tax effects of temporary
differences that give rise to the deferred tax assets are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
|
|
Current |
|
|
Non-current |
|
|
Total |
|
Tax Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income (Net of Discounts)
|
|
$ |
214,000 |
|
|
$ |
3,366,000 |
|
|
$ |
3,580,000 |
|
NOL’s, credits, and other carryforward items
|
|
|
— |
|
|
|
3,284,000 |
|
|
|
3,284,000 |
|
Tax over book basis in unconsolidated affiliate
|
|
|
— |
|
|
|
1,227,000 |
|
|
|
1,227,000 |
|
Accrued payroll
|
|
|
41,000 |
|
|
|
— |
|
|
|
41,000 |
|
Reserves and other accruals
|
|
|
1,232,000 |
|
|
|
— |
|
|
|
1,232,000 |
|
Stock compensation
|
|
|
— |
|
|
|
383,000 |
|
|
|
383,000 |
|
Depreciation and Amortization
|
|
|
— |
|
|
|
37,000 |
|
|
|
37,000 |
|
RSA Buy-out
|
|
|
— |
|
|
|
1,163,000 |
|
|
|
1,163,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets:
|
|
|
1,487,000 |
|
|
|
9,460,000 |
|
|
|
10,947,000 |
|
Less: Valuation Allowance
|
|
|
(1,487,000 |
) |
|
|
(9,460,000 |
) |
|
|
(10,947,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Deferred Tax Asset
|
|
$ |
— |
|
|
$ |
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011 |
|
|
|
Current |
|
|
Non-current |
|
|
Total |
|
Tax Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income (Net of Discounts)
|
|
$ |
215,000 |
|
|
$ |
3,811,000 |
|
|
$ |
4,026,000 |
|
NOL’s, credits, and other carryforward items
|
|
|
— |
|
|
|
3,223,000 |
|
|
|
3,223,000 |
|
Tax over book basis in unconsolidated affiliate
|
|
|
— |
|
|
|
1,247,000 |
|
|
|
1,247,000 |
|
Accrued payroll
|
|
|
28,000 |
|
|
|
— |
|
|
|
28,000 |
|
Reserves and other accruals
|
|
|
890,000 |
|
|
|
— |
|
|
|
890,000 |
|
Deferred compensation
|
|
|
— |
|
|
|
27,000 |
|
|
|
27,000 |
|
Stock compensation
|
|
|
— |
|
|
|
77,000 |
|
|
|
77,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets:
|
|
|
1,133,000 |
|
|
|
8,385,000 |
|
|
|
9,518,000 |
|
|
|
|
|
Tax Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$ |
— |
|
|
($ |
43,000 |
) |
|
($ |
43,000 |
) |
Less: Valuation Allowance
|
|
|
(923,000 |
) |
|
|
(6,833,000 |
) |
|
|
(7,756,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Deferred Tax Asset (Liability)
|
|
$ |
210,000 |
|
|
$ |
1,509,000 |
|
|
$ |
1,719,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Summary of federal statutory rate to pretax income |
A reconciliation of the income tax provision with the amount of tax computed by applying the
federal statutory rate to pretax income follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended November 30, 2012 |
|
|
|
2012 |
|
|
% |
|
|
2011 |
|
|
% |
|
Tax at Federal Statutory Rate
|
|
|
(1,560,000 |
) |
|
|
(34.0 |
) |
|
|
(712,000 |
) |
|
|
(34.0 |
) |
State Income Tax Effect
|
|
|
(167,000 |
) |
|
|
(3.6 |
) |
|
|
(76,000 |
) |
|
|
(3.6 |
) |
Increase in valuation allowance
|
|
|
3,191,000 |
|
|
|
69.5 |
|
|
|
784,000 |
|
|
|
37.4 |
|
Permanent Disallowances
|
|
|
424,000 |
|
|
|
9.2 |
|
|
|
176,000 |
|
|
|
8.4 |
|
Capital loss expirations
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
Foreign tax credits
|
|
|
(169,000 |
) |
|
|
(3.7 |
) |
|
|
(172,000 |
) |
|
|
(8.2 |
) |
Foreign tax withholding
|
|
|
169,000 |
|
|
|
3.7 |
|
|
|
172,000 |
|
|
|
8.2 |
|
Other
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income taxes
|
|
$ |
1,888,000 |
|
|
|
41.1 |
|
|
$ |
172,000 |
|
|
|
8.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|