Schedule of deferred tax assets |
|
|
2016 |
|
|
2015 |
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
Net operating loss carryforwards |
|
$ |
5,061,830 |
|
|
$ |
2,317,485 |
|
Business credit carryforwards |
|
|
80,551 |
|
|
|
58,829 |
|
Bad debt expense |
|
|
39,834 |
|
|
|
1,125,787 |
|
Intangible assets |
|
|
1,742,639 |
|
|
|
479,565 |
|
Stock-based compensation |
|
|
579,970 |
|
|
|
163,938 |
|
Unrealized capital loss |
|
|
16,870 |
|
|
|
16,870 |
|
Inventory reserve |
|
|
1,419,084 |
|
|
|
– |
|
Other |
|
|
44,410 |
|
|
|
29,648 |
|
|
|
|
8,985,188 |
|
|
|
4,192,122 |
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
(18,052 |
) |
|
|
(62,828 |
) |
CanX intangible assets |
|
|
(1,556,300 |
) |
|
|
(1,556,300 |
) |
|
|
|
(1,574,352 |
) |
|
|
(1,619,128 |
) |
Valuation allowance |
|
|
(8,967,136 |
) |
|
|
(4,129,294 |
) |
Net deferred tax liabilities |
|
$ |
(1,556,300 |
) |
|
$ |
(1,556,300 |
) |
|
Reconciliation of income tax provision |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
Income tax benefit at statutory rate |
|
$ |
(4,808,041 |
) |
|
$ |
(4,119,076 |
) |
State taxes |
|
|
(732,064 |
) |
|
|
(375,792 |
) |
Stock-based compensation |
|
|
553,832 |
|
|
|
1,686,065 |
|
Amortization of derivative liability |
|
|
180,430 |
|
|
|
– |
|
Amortization of discount on convertible note |
|
|
(50,048 |
) |
|
|
195,207 |
|
Permanent differences |
|
|
3,951 |
|
|
|
(5,170 |
) |
Other |
|
|
– |
|
|
|
– |
|
Change in valuation allowance |
|
|
4,851,940 |
|
|
|
2,618,766 |
|
Total provision |
|
$ |
– |
|
|
$ |
– |
|
|