XML 48 R31.htm IDEA: XBRL DOCUMENT v3.22.4
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2022
Income Tax Disclosure [Abstract]  
Income Before Income Taxes

Income before income taxes consists of the following (in thousands):

 

 

 

Years Ended December 31,

 

 

 

2022

 

 

2021

 

 

2020

 

Domestic

 

$

16,552

 

 

$

22,424

 

 

$

7,237

 

Foreign

 

 

14,172

 

 

 

10,767

 

 

 

5,696

 

Total

 

$

30,724

 

 

$

33,191

 

 

$

12,933

 

Components of Income Tax Expense

The components of the income tax expense are as follows (in thousands):

 

 

 

Years Ended December 31,

 

 

 

2022

 

 

2021

 

 

2020

 

Current:

 

 

 

 

 

 

 

 

 

Federal

 

$

9,349

 

 

$

4,203

 

 

$

603

 

State

 

 

3,819

 

 

 

2,272

 

 

 

2,054

 

Foreign

 

 

2,402

 

 

 

2,147

 

 

 

1,963

 

Total current

 

 

15,570

 

 

 

8,622

 

 

 

4,620

 

Deferred:

 

 

 

 

 

 

 

 

 

Federal

 

 

(5,513

)

 

 

334

 

 

 

490

 

State

 

 

(1,788

)

 

 

(663

)

 

 

(1,641

)

Foreign

 

 

649

 

 

 

54

 

 

 

(526

)

Total deferred

 

 

(6,652

)

 

 

(275

)

 

 

(1,677

)

Income tax expense

 

$

8,918

 

 

$

8,347

 

 

$

2,943

 

Reconciliation of Federal Statutory Rate

A reconciliation of the federal statutory rate to Forrester’s effective tax rate is as follows:

 

 

 

Years Ended December 31,

 

 

 

2022

 

 

2021

 

 

2020

 

Income tax provision at federal statutory rate

 

 

21.0

%

 

 

21.0

%

 

 

21.0

%

Increase (decrease) in tax resulting from:

 

 

 

 

 

 

 

 

 

State tax provision, net of federal benefit

 

 

5.2

 

 

 

3.8

 

 

 

2.6

 

Foreign tax rate differential

 

 

(0.5

)

 

 

(0.4

)

 

 

(0.2

)

Stock compensation

 

 

0.9

 

 

 

(0.4

)

 

 

5.7

 

Withholding taxes

 

 

1.7

 

 

 

1.3

 

 

 

3.3

 

Non-deductible expenses

 

 

1.5

 

 

 

 

 

 

2.2

 

Change in valuation allowance

 

 

1.0

 

 

 

 

 

 

(5.8

)

Foreign subsidiary income subject to U.S. tax

 

 

0.6

 

 

 

(0.5

)

 

 

(4.3

)

Change in tax legislation

 

 

(1.6

)

 

 

(0.3

)

 

 

(1.9

)

Other, net

 

 

(0.8

)

 

 

0.6

 

 

 

0.2

 

Effective tax rate

 

 

29.0

%

 

 

25.1

%

 

 

22.8

%

Components of Deferred Income Taxes

The components of deferred income taxes are as follows (in thousands):

 

 

 

As of December 31,

 

 

 

2022

 

 

2021

 

Non-deductible reserves and accruals

 

$

2,736

 

 

$

1,567

 

Net operating loss and other carryforwards

 

 

6,215

 

 

 

8,343

 

Stock compensation

 

 

2,051

 

 

 

1,256

 

Lease liability

 

 

17,715

 

 

 

20,870

 

Gross deferred tax asset

 

 

28,717

 

 

 

32,036

 

Less - valuation allowance

 

 

(989

)

 

 

(1,114

)

Sub-total

 

 

27,728

 

 

 

30,922

 

Other liabilities

 

 

(807

)

 

 

(741

)

Depreciation and amortization

 

 

(1,023

)

 

 

(1,962

)

Goodwill and intangible assets

 

 

(18,648

)

 

 

(22,488

)

Operating lease right-of-use assets

 

 

(13,705

)

 

 

(17,340

)

Deferred commissions

 

 

(6,913

)

 

 

(8,268

)

Net deferred tax liability

 

$

(13,368

)

 

$

(19,877

)

Summary of Changes in Deferred Tax Valuation Allowance

The following table provides a summary of the changes in the deferred tax valuation allowance for the years ended December 31, 2022, 2021, and 2020 (in thousands):

 

 

 

2022

 

 

2021

 

 

2020

 

Deferred tax valuation allowance at January 1

 

$

1,114

 

 

$

1,237

 

 

$

2,274

 

Additions

 

 

106

 

 

 

 

 

 

52

 

Deductions

 

 

(336

)

 

 

(108

)

 

 

(1,134

)

Change in tax legislation

 

 

186

 

 

 

 

 

 

2

 

Translation adjustments

 

 

(81

)

 

 

(15

)

 

 

43

 

Deferred tax valuation allowance at December 31

 

$

989

 

 

$

1,114

 

 

$

1,237

 

Reconciliation of Unrecognized Tax Benefits A reconciliation of the beginning and ending amount of unrecognized tax benefits is summarized as follows for the years ended December 31, 2022, 2021, and 2020 (in thousands):

 

 

 

2022

 

 

2021

 

 

2020

 

Unrecognized tax benefits at January 1

 

$

5

 

 

$

28

 

 

$

345

 

Reductions for tax positions of prior years

 

 

(4

)

 

 

(24

)

 

 

(344

)

Translation adjustments

 

 

(1

)

 

 

1

 

 

 

27

 

Unrecognized tax benefits at December 31

 

$

 

 

$

5

 

 

$

28