XML 44 R28.htm IDEA: XBRL DOCUMENT v3.25.3

INCOME TAXES (Tables)

12 Months Ended

Jun. 30, 2025

Income Tax Disclosure [Abstract]

SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES

The Company has primarily incurred losses since inception. A current state income tax provision of $4,000 has been recorded for state minimum and net worth taxes. Significant components of the Company’s net deferred tax assets and liabilities are shown in the table below.

SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES 

		2025				2024
		Year ended June 30,
		2025				2024
Deferred tax assets:
Net operating loss carryforwards		$	22,222,000			$	21,553,000
Research and development credit carryforward			27,000				27,000
Capitalized research and development expenses			2,323,000				1,987,000
Stock compensation			20,000				638,000
Disallowed interest expense			740,000				431,000
Lease liability			322,000				567,000
Other, net			2,138,000				1,785,000
Gross deferred tax assets			27,792,000				26,988,000
Less valuation allowance			(27,508,000	)			(26,483,000	)
Total deferred tax assets			284,000				505,000
Deferred tax liabilities:
Right of use asset			(284,000	)			(505,000	)
Total deferred tax liabilities			(284,000	)			(505,000	)
Total net deferred tax liabilities		$	–			$	–

SCHEDULE OF EFFECTIVE INCOME TAX RATE RECONCILIATION

The provision for income taxes on earnings subject to income taxes differs from the statutory federal rate at June 30, 2025 and 2024, due to the following:

SCHEDULE OF EFFECTIVE INCOME TAX RATE RECONCILIATION 

		2025				2024
		Year ended June 30,
		2025				2024
Federal income taxes at 21%		$	(1,401,000	)		$	(1,749,000	)
State income taxes, net			(223,000	)			(546,000	)
Permanent differences and other			178,000				241,000
Other true ups			425,000				270,000
Change in valuation allowance			1,025,000				1,787,000
Provision for income taxes		$	4,000			$	3,000

X

- References

No definition available.

+ Details

Name:	us-gaap_IncomeTaxDisclosureAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the components of net deferred tax asset or liability recognized in an entity's statement of financial position, including the following: the total of all deferred tax liabilities, the total of all deferred tax assets, the total valuation allowance recognized for deferred tax assets.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-2

+ Details

Name:	us-gaap_ScheduleOfDeferredTaxAssetsAndLiabilitiesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the reconciliation using percentage or dollar amounts of the reported amount of income tax expense attributable to continuing operations for the year to the amount of income tax expense that would result from applying domestic federal statutory tax rates to pretax income from continuing operations.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 231
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482663/740-10-55-231

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12A
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-12A

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-12

+ Details

Name:	us-gaap_ScheduleOfEffectiveIncomeTaxRateReconciliationTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration