v3.25.4
INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of loss before provision for income tax
          
   2024   2023 
Pre-tax loss          
U.S. Federal  $(3,968,000)  $(4,834,000)
Foreign   -    - 
Total  $(3,968,000)  $(4,834,000)
Schedule of federal and state income tax (provision) benefit
          
   2024   2023 
Current          
U.S. Federal  $-   $- 
U.S. State   5,000    - 
Foreign   -    - 
Total current provision   5,000    - 
Deferred          
U.S. Federal   -    - 
U.S. State        - 
Foreign   -    - 
Total deferred provision (benefit)   -    - 
Total provision (benefit) for income taxes  $5,000   $- 
Schedule of deferred tax assets and liabilities
          
   2024   2023 
Deferred tax asset:          
Net operating loss  $7,396,000   $6,558,000 
Intangible asset basis   113,000    118,000 
Deferred rent liability   177,000    349,000 
Inventory adjustments   375,000    352,000 
R&D capitalization   102,000    201,000 
Asset retirement obligation   7,000    4,000 
Settlement liability   298,000    267,000 
Accrued warranty   13,000    14,000 
Accrued salaries   69,000    65,000 
Deferred revenue   35,000    12,000 
Accrued interest   122,000    - 
           
Total deferred tax asset   8,707,000    7,940,000 
           
Deferred tax liability:          
ROU assets   (159,000)   (316,000)
Fixed asset basis   (90,000)   (97,000)
Total deferred income tax liabilities   (249,000)   (413,000)
Net deferred income tax assets   8,458,000    7,527,000 
Valuation allowance   (8,458,000)   (7,527,000)
Deferred tax asset (liability), net  $-   $- 
Schedule of net operating losses and tax credit carryforwards
         
   2024 Amount   Expiration Years 
Net operating losses, federal (Post December 31, 2017)  $16,359,000   Do Not Expire 
Net operating losses, federal (Pre-January 1, 2018)   9,263,000   2024 to 2037 
Net operating losses, state   28,641,000   2029 to 2041 
Schedule of effective income tax rate reconciliation
          
   2024   2023 
Statutory Rate   21.00%   21.00%
State Tax   7.67%   6.98%
Permanent Differences   (2.19)%   (0.57)%
Changes in VA   (22.18)%   (28.06)%
NOL Expiration   (5.25)%   0.00%
Prior Year True-ups   (0.28)%   0.65%
Total   (0.13)%   0.00%