| Reconciliation of Federal Statutory Income Tax Provision To Company's Actual Provision |
A reconciliation of the federal statutory income tax provision to our actual provision for the years ended December 31, 2020 and 2019 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
2020 |
|
|
2019 |
|
| Pre-tax book income (loss) |
|
$ |
(6,187,020) |
|
|
|
$ |
(4,779,179) |
|
|
Expected tax at 21% |
|
(1,299,274) |
|
|
|
(1,008,353) |
|
|
|
|
|
|
|
|
|
|
| Permanent differences: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mark to market |
|
20,665 |
|
|
|
4,133 |
|
|
|
Goodwill impairment |
|
613,677 |
|
|
|
775,572 |
|
|
|
Intangible Amortization |
|
(84,085) |
|
|
|
(105,573) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
2,757 |
|
|
|
684 |
|
|
|
|
|
|
|
|
|
|
| State taxes: |
|
|
|
|
|
|
|
Current |
|
30,171 |
|
|
|
15,194 |
|
|
|
Deferred |
|
(161,203) |
|
|
|
(110,517) |
|
|
|
|
|
|
|
|
|
|
| Other items: |
|
|
|
|
|
|
|
Federal research and development credits |
|
(13,161) |
|
|
|
(48,153) |
|
|
|
Change in valuation allowance |
|
1,049,000 |
|
|
|
1,479,000 |
|
|
|
Deferred tax past year true-up's |
|
11,767 |
|
|
|
(30,981) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
(140,143) |
|
|
|
(955,812) |
|
|
| Income tax provision |
|
$ |
30,171 |
|
|
|
$ |
15,194 |
|
|
|
| Schedule of Deferred Tax Assets |
The components of net deferred tax assets recognized in the accompanying consolidated balance sheets at December 31, 2020 and 2019 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
| |
2020 |
|
2019 |
| Net operating loss carryforwards |
$ |
9,341,000 |
|
|
$ |
8,299,000 |
|
| R&D and ITC credit carryforwards |
313,000 |
|
|
317,000 |
|
| Accrued expenses and other |
267,000 |
|
|
1,224,000 |
|
| Intangibles |
191,000 |
|
|
— |
|
| Leases |
25,000 |
|
|
— |
|
| Accounts receivable |
108,000 |
|
|
20,000 |
|
| Stock options |
238,000 |
|
|
— |
|
| Inventory |
217,000 |
|
|
78,000 |
|
| Property, plant and equipment |
790,000 |
|
|
779,000 |
|
| Other |
276,000 |
|
|
— |
|
| Deferred tax assets |
11,766,000 |
|
|
10,717,000 |
|
| Valuation allowance |
(11,766,000) |
|
|
(10,717,000) |
|
| Deferred tax assets, net |
$ |
— |
|
|
$ |
— |
|
|