Schedule of provision for (benefit from) income taxes |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
Current |
|
|
|
|
|
|
U.S. Federal |
|
$ |
— |
|
|
$ |
— |
|
State and local |
|
|
— |
|
|
|
— |
|
|
|
$ |
— |
|
|
$ |
— |
|
Deferred |
|
|
|
|
|
|
|
|
U.S. Federal |
|
$ |
— |
|
|
$ |
(2,360,923 |
) |
State and local |
|
|
— |
|
|
|
(561,059 |
) |
|
|
$ |
— |
|
|
$ |
(2,921,982 |
) |
Total |
|
|
|
|
|
|
|
|
U.S. Federal |
|
$ |
— |
|
|
$ |
(2,360,923 |
) |
State and local |
|
|
— |
|
|
|
(561,059 |
) |
|
|
$ |
— |
|
|
$ |
(2,921,982 |
) |
|
Schedule of deferred tax assets and liabilities |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
Deferred Tax Assets: |
|
|
|
|
|
|
Tax benefit of net operating loss carry-forward |
|
$ |
27,478,875 |
|
|
$ |
17,577,952 |
|
Accrued liabilities |
|
|
96,363 |
|
|
|
69,525 |
|
Stock based compensation |
|
|
949,089 |
|
|
|
1,630,004 |
|
Depreciation |
|
|
91,639 |
|
|
|
— |
|
Inventory Reserve |
|
|
27,321 |
|
|
|
— |
|
Operating Lease Liabilities |
|
|
827,607 |
|
|
|
159,558 |
|
R&D Capitalization |
|
|
5,683,784 |
|
|
|
— |
|
R&D Credit |
|
|
751,488 |
|
|
|
1,046,841 |
|
Total deferred tax assets |
|
|
35,906,166 |
|
|
|
20,483,880 |
|
|
|
|
|
|
|
|
|
|
Deferred Tax Liabilities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
— |
|
|
|
(12,706 |
) |
Amortization |
|
|
(3,078 |
) |
|
|
(5,331 |
) |
Intangibles |
|
|
(5,885,385 |
) |
|
|
(5,743,441 |
) |
Deferred Rent |
|
|
(798,745 |
) |
|
|
(193,482 |
) |
Total deferred tax liabilities |
|
|
(6,687,208 |
) |
|
|
(5,954,960 |
) |
Total net deferred tax assets |
|
|
29,218,958 |
|
|
|
14,528,920 |
|
Valuation allowance for deferred tax assets |
|
|
(29,218,958 |
) |
|
|
(14,528,920 |
) |
Deferred tax assets, net of valuation allowance |
|
$ |
- |
|
|
$ |
- |
|
|
Schedule of valuation allowance |
|
|
Years Ended December 31, |
|
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|
|
|
Beginning of the year |
|
$ |
14,528,920 |
|
|
$ |
16,655,023 |
|
Change in valuation account |
|
|
14,690,038 |
|
|
|
(2,126,103 |
) |
End of the year |
|
$ |
29,218,958 |
|
|
$ |
14,528,920 |
|
|