| 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 |
|
$ |
– |
|
|
$ |
– |
|
|