INCOME TAXES (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Income Tax Disclosure [Abstract] |
|
| Schedule of loss before provision for income tax |
| Schedule of loss before provision for income tax |
|
|
|
|
|
|
|
|
| |
|
2025 |
|
|
2024 |
|
| Pre-tax loss |
|
|
|
|
|
|
| U.S. Federal |
|
$ |
(2,111,000 |
) |
|
$ |
(3,968,000 |
) |
| Foreign |
|
|
- |
|
|
|
- |
|
| Total |
|
$ |
(2,111,000 |
) |
|
$ |
(3,968,000 |
) |
|
| Schedule of federal and state income tax (provision) benefit |
| Schedule of federal and state income tax (provision) benefit |
|
|
|
|
|
|
|
|
| |
|
2025 |
|
|
2024 |
|
| Current |
|
|
|
|
|
|
| U.S. Federal |
|
$ |
- |
|
|
$ |
- |
|
| U.S. State |
|
|
2,000 |
|
|
|
5,000 |
|
| Foreign |
|
|
- |
|
|
|
- |
|
| Total current provision |
|
|
2,000 |
|
|
|
5,000 |
|
| Deferred |
|
|
|
|
|
|
|
|
| U.S. Federal |
|
|
- |
|
|
|
- |
|
| U.S. State |
|
|
|
|
|
|
- |
|
| Foreign |
|
|
- |
|
|
|
- |
|
| Total deferred provision (benefit) |
|
|
- |
|
|
|
- |
|
| Total provision (benefit) for income taxes |
|
$ |
2,000 |
|
|
$ |
5,000 |
|
|
| Schedule of deferred tax assets and liabilities |
| Schedule of deferred tax assets and liabilities |
|
|
|
|
|
|
|
|
| |
|
2025 |
|
|
2024 |
|
| Deferred tax asset: |
|
|
|
|
|
|
|
|
| Net operating loss |
|
$ |
7,829,000 |
|
|
$ |
7,396,000 |
|
| Intangible asset basis |
|
|
99,000 |
|
|
|
113,000 |
|
| Deferred rent liability |
|
|
14,000 |
|
|
|
177,000 |
|
| Inventory adjustments |
|
|
380,000 |
|
|
|
375,000 |
|
| R&D capitalization |
|
|
70,000 |
|
|
|
102,000 |
|
| Asset retirement obligation |
|
|
8,000 |
|
|
|
7,000 |
|
| Settlement liability |
|
|
298,000 |
|
|
|
298,000 |
|
| Accrued warranty |
|
|
13,000 |
|
|
|
13,000 |
|
| Accrued salaries |
|
|
90,000 |
|
|
|
69,000 |
|
| Deferred revenue |
|
|
75,000 |
|
|
|
35,000 |
|
| Accrued interest |
|
|
281,000 |
|
|
|
122,000 |
|
| Change in fair value of derivatives |
|
|
10,000 |
|
|
|
- |
|
| Total deferred tax asset |
|
|
9,167,000 |
|
|
|
8,707,000 |
|
| |
|
|
|
|
|
|
|
|
| Deferred tax liability: |
|
|
|
|
|
|
| ROU assets |
|
|
(8,000) |
|
|
|
(159,000 |
) |
| Fixed asset basis |
|
|
(13,000) |
|
|
|
(90,000 |
) |
| Total deferred income tax liabilities |
|
|
(21,000) |
|
|
|
(249,000 |
) |
| Net deferred income tax assets |
|
|
9,146,000 |
|
|
|
8,458,000 |
|
| Valuation allowance |
|
|
(9,146,000) |
|
|
|
(8,458,000 |
) |
| Deferred tax asset (liability), net |
|
$ |
- |
|
|
$ |
- |
|
|
| Schedule of net operating losses and tax credit carryforwards |
| Schedule of net operating losses and tax credit carryforwards |
|
|
|
|
|
|
| |
|
2025 Amount |
|
|
Expiration Years |
| Net operating losses, federal (Post December 31, 2017) |
|
$ |
19,189,000 |
|
|
Do Not Expire |
| Net operating losses, federal (Pre-January 1, 2018) |
|
|
8,058,000 |
|
|
2026 to 2037 |
| Net operating losses, state |
|
|
30,180,000 |
|
|
2029 to 2044 |
| |
|
2024 Amount |
|
|
Expiration Years |
| Net operating losses, federal (Post December 31, 2017) |
|
$ |
16,415,000 |
|
|
Do Not Expire |
| Net operating losses, federal (Pre-January 1, 2018) |
|
|
9,263,000 |
|
|
2025 to 2037 |
| Net operating losses, state |
|
|
28,697,000 |
|
|
2029 to 2043 |
|
| Schedule of effective income tax rate reconciliation |
| Schedule of effective income tax rate reconciliation | |
| | | |
| | | |
| | | |
| | |
| | |
2025 | | |
2024 | |
| Tax computed at the federal statutory rate | |
$ | (443,000 | ) | |
| 21.00 | % | |
$ | (772,000 | ) | |
| 21.00 | % |
| State and local income tax (net of FBOS) | |
| 41,000 | | |
| -1.94 | % | |
| 72,000 | | |
| -1.97 | % |
| Change in Valuation Allowance | |
| 466,000 | | |
| -22.09 | % | |
| 553,000 | | |
| -15.04 | % |
| Nontaxable or nondeductible items | |
| 1,000 | | |
| -0.09 | % | |
| 3,000 | | |
| -0.05 | % |
| NOL Expiration | |
| - | | |
| 0.00 | % | |
| 190,000 | | |
| -5.17 | % |
| Prior Year True-Up | |
| (63,000 | ) | |
| 3.00 | % | |
| (41,000 | ) | |
| 1.11 | % |
| Total | |
$ | 2,000 | | |
| -0.11 | % | |
$ | 5,000 | | |
| -0.13 | % |
|