XML 95 R80.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF SIGNIFICANT COMPONENTS OF DEFERRED TAX ASSETS (LIABILITIES) (Details) - USD ($)
Dec. 31, 2024
Dec. 31, 2023
Income Tax Disclosure [Abstract]    
Stock-based compensation $ 540,000 $ 305,000
Start-up costs 110,000 110,000
Inventory reserves 535,000 1,120,000
Warrant derivative liabilities
Investment in subsidiaries 185,000
Research & development expenses 1,030,000
Allowance for doubtful accounts receivable 60,000 50,000
Property, plant and equipment depreciation 90,000 230,000
Deferred revenue 2,340,000 2,535,000
Accrued litigation reserve 985,000 500,000
Accrued expenses 60,000 35,000
Net operating loss carryforward 39,275,000 35,365,000
Research and development tax credit carryforward 1,740,000 1,795,000
State jobs credit carryforward 230,000 230,000
Charitable contributions carryforward 115,000 95,000
Uniform capitalization of inventory costs 15,000 115,000
Total deferred tax assets 47,310,000 42,485,000
Valuation reserve (46,290,000) (41,610,000)
Total deferred tax assets 1,020,000 875,000
Warrant derivative liabilities (650,000) (455,000)
Intangible assets (230,000) (265,000)
Domestic international sales company (140,000) (155,000)
Total deferred tax liabilities (1,020,000) (875,000)
Net deferred tax assets (liability)