XML 46 R31.htm IDEA: XBRL DOCUMENT v3.24.1
INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2023
Income Tax Disclosure [Abstract]  
SCHEDULE OF EFFECTIVE INCOME TAX RATE RECONCILIATION

 

   Year-Ended December 31, 2023   Year-Ended December 31, 2022 
Federal statutory tax rate   -21%   -21%
State tax rate, net of federal benefit   -7%   -7%
Total federal and state tax rate   -28%   -28%
Valuation allowance   28%   28%
Effective tax rate   -%   -%
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES

Deferred tax assets and liabilities consist of the following:

 

   December 31, 2023   December 31, 2022 
         
Net deferred tax assets:          
Net operating loss carryforwards   4,718,000    6,690,000 
Stock-based compensation   3,506,000    3,514,000 
Goodwill   187,000    202,000 
Research credits   342,000    86,000 
Other Capitalized Costs   208,000    

-

 
Operating lease liability   -    - 
Gross deferred tax assets   8,961,000    10,492,000 
Less: valuation allowance   (6,944,000)   (9,174,000)
Total deferred tax assets   2,017,000    1,318,000 
Deferred tax liabilities:          
Derivative income   1,108,000    1,108,000 
Fixed Assets   909,000    210,000 
Operating lease right-of-use asset   -    - 
Total deferred tax liabilities   2,017,000    1,318,000 
           
Net deferred income tax assets (liabilities)   -    -