Schedule of Deferred Tax Assets and Liabilities |
|
|
Years Ended December 31, |
|
|
|
2020 |
|
|
2019 |
|
Deferred Tax Assets: |
|
|
|
|
|
|
Tax benefit of net operating loss carry-forward |
|
$ |
14,064,563 |
|
|
$ |
11,828,268 |
|
Depreciation and amortization |
|
|
- |
|
|
|
27,949 |
|
Accrued liabilities |
|
|
327,749 |
|
|
|
360,204 |
|
Stock based compensation |
|
|
1,252,855 |
|
|
|
34,493 |
|
Deferred rent |
|
|
15,778 |
|
|
|
- |
|
R&D Credit |
|
|
1,054,989 |
|
|
|
851,413 |
|
Total deferred tax assets |
|
|
16,715,934 |
|
|
|
13,102,327 |
|
|
|
|
|
|
|
|
|
|
Deferred Tax Liability: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
(36,897 |
) |
|
|
- |
|
Amortization |
|
|
(9,670 |
) |
|
|
- |
|
Deferred rent |
|
|
(14,344 |
) |
|
|
- |
|
Total deferred tax liability |
|
|
(60,911 |
) |
|
|
- |
|
Total net deferred tax liability |
|
|
16,655,023 |
|
|
|
13,102,327 |
|
Valuation allowance for deferred tax assets |
|
|
(16,655,023 |
) |
|
|
(13,102,327 |
) |
Deferred tax assets, net of valuation allowance |
|
$ |
- |
|
|
$ |
- |
|
|
Summary of Valuation Allowance |
|
|
Years Ended December 31, |
|
|
|
2020 |
|
|
2019 |
|
Beginning of the year |
|
$ |
13,102,327 |
|
|
$ |
7,856,050 |
|
Change in valuation account |
|
|
3,552,696 |
|
|
|
5,246,277 |
|
End of the year |
|
$ |
16,655,023 |
|
|
$ |
13,102,327 |
|
|