| Schedule of Deferred Tax |
The
tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities are
as follows:
| |
|
December
31, |
|
| |
|
2023 |
|
|
2022 |
|
| Deferred Tax Assets: |
|
|
|
|
|
|
| Tax benefit of
net operating loss carry-forward |
|
$ |
62,608,641 |
|
|
$ |
27,478,875 |
|
| Accrued liabilities |
|
|
336,802 |
|
|
|
96,363 |
|
| Stock based compensation |
|
|
223,047 |
|
|
|
949,089 |
|
| Depreciation |
|
|
183,361 |
|
|
|
91,639 |
|
| Inventory reserve |
|
|
29,962 |
|
|
|
27,321 |
|
| Investment impairment |
|
|
448,289 |
|
|
|
- |
|
| Operating lease liabilities |
|
|
1,910,688 |
|
|
|
827,607 |
|
| R&D capitalization |
|
|
8,793,631 |
|
|
|
5,683,784 |
|
| R&D credit |
|
|
751,488 |
|
|
|
751,488 |
|
| Other |
|
|
1,446,535 |
|
|
|
- |
|
| Total
deferred tax assets |
|
|
76,732,444 |
|
|
|
35,906,166 |
|
| |
|
|
|
|
|
|
|
|
| Deferred Tax Liabilities: |
|
|
|
|
|
|
|
|
| Amortization |
|
|
- |
|
|
|
(3,078 |
) |
| Intangibles |
|
|
(6,450,630 |
) |
|
|
(5,885,385 |
) |
| Deferred
rent |
|
|
(1,379,646 |
) |
|
|
(798,745 |
) |
| Total
deferred tax liabilities |
|
|
(7,830,276 |
) |
|
|
(6,687,208 |
) |
| Total net deferred tax assets |
|
|
68,902,168 |
|
|
|
29,218,958 |
|
| Valuation
allowance for deferred tax assets |
|
|
(68,902,168 |
) |
|
|
(29,218,958 |
) |
| Deferred
tax assets, net of valuation allowance |
|
$ |
- |
|
|
$ |
- |
|
|
| Schedule of Company’s Allowance |
The
change in the Company’s valuation allowance is as follows:
| |
|
Years
Ended December 31, |
|
| |
|
2023 |
|
|
2022 |
|
| |
|
|
|
|
|
|
| Beginning of the
year |
|
$ |
29,218,958 |
|
|
$ |
14,528,920 |
|
| Change
in valuation account |
|
|
39,683,210 |
|
|
|
14,690,038 |
|
| End of
the year |
|
$ |
68,902,168 |
|
|
$ |
29,218,958 |
|
|