Annual report pursuant to Section 13 and 15(d)

INCOME TAXES (Tables)

v3.23.1
INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2022
Income Tax Disclosure [Abstract]  
Schedule of Components of Income Tax Expense (Benefit)
The provisions for income taxes for the years ended December 31, 2022 and December 31, 2021 are as follows:
 
 
 
Year ended December 31,
2022
 
 
Year ended December 31,
2021
 
Current:
 
 
 
 
 
 
 
 
Federal
 
$
-
 
 
$
-
 
State
 
 
-
 
 
 
-
 
Foreign
 
 
-
 
 
 
-
 
 
 
 
-
 
 
 
-
 
 
 
 
 
 
 
 
 
 
Deferred:
 
 
 
 
 
 
 
 
Federal
 
 
-
 
 
 
(841,000
)
State
 
 
-
 
 
 
(280,000
)
Foreign
 
 
(348,000
)
 
 
-
 
Change in valuation allowance
 
 
-
 
 
 
-
 
 
 
 
(348,000
)
 
 
(1,121,000
)
 
 
 
 
 
 
 
 
 
Income tax benefit
 
$
(348,000
)
 
$
(1,121,000
)
Schedule of Effective Income Tax Rate Reconciliation
A reconciliation of the federal statutory rate to the effective tax rate is as follows:
 
 
Year ended December 31,
2022
 
 
Year ended December 31,
2021
 
Federal statutory rate
 
 
21
%
 
 
21
%
State, net of federal tax benefit
 
 
7
%
 
 
7
%
Change in valuation allowance:
 
 
(27
)%
 
 
(26
)%
Effective tax rate
 
 
1
%
 
 
2
%
Schedule of deferred income tax assets and liabilities for temporary differences
At December 31, 2022 and December 31, 2021 the deferred income tax assets and liabilities consisted of the following temporary differences:

 
 
As of December 31, 2022
 
 
As of December 31, 2021
 
Deferred tax assets:
 
 
 
 
 
 
 
 
Net operating losses
 
$
34,885,000
 
 
$
20,103,000
 
Share based compensation
 
 
727,000
 
 
 
598,000
 
Accrued vacation
 
 
149,000
 
 
 
111,000
 
Accrued payroll
 
 
877,000
 
 
 
616,000
 
Accrued interest
 
 
447,000
 
 
 
519,000
 
Lease liabilities
 
 
1,027,000
 
 
 
420,000
 
Fair value of Warrant Commitment Liability
 
 
-
 
 
 
898,000
 
Fair value - Class B Units
 
 
-
 
 
 
2,268,000
 
Total deferred assets
 
 
38,112,000
 
 
 
25,533,000
 
Less valuation allowance for deferred tax assets
 
 
(34,905,000
)
 
 
(23,651,000
)
Net deferred tax asset
 
 
3,207,000
 
 
 
1,882,000
 
Deferred tax liabilities:
 
 
 
 
 
 
 
 
Property, plant and equipment
 
 
(243,000
)
 
 
(328,000
)
Intangibles
 
 
(1,901,000
)
 
 
(2,759,000
)
Lease assets
 
 
(1,093,000
)
 
 
(419,000
)
Fair value of Warrant Commitment Liability
 
 
(274,000
)
 
 
-
 
Fair value - Class B Units
 
 
(958,000
)
 
 
-
 
Total deferred tax liabilities
 
 
(4,469,000
)
 
 
(3,506,000
)
Net deferred tax liability
 
$
(1,262,000
)
 
$
(1,624,000
)