XML 53 R31.htm IDEA: XBRL DOCUMENT v3.25.1
INCOME AND OTHER TAXES (Tables)
12 Months Ended
Dec. 31, 2024
INCOME AND OTHER TAXES  
Schedule of Income before Income Tax, Domestic and Foreign

 

 

2024

 

 

2023

 

Domestic

 

$(1,009,939)

 

$(397,156)

Foreign

 

 

(720,465)

 

 

(5,951,131)

Loss before income taxes

 

$(1,730,404)

 

$(6,348,287)
Schedule of U.S. federal income tax rate to pre-tax income (loss)

 

 

2024

 

 

2023

 

U.S. federal statutory tax provision (benefit)

 

$(363,000)

 

$(1,333,000)

State income tax provision (benefit) net

 

 

(30,000)

 

 

(88,000)

Foreign taxes

 

 

(63,000)

 

 

(536,000)

VAT refund reserve and other non-deductible items

 

 

257,000

 

 

 

1,008,000

 

Adjustment for prior year tax estimate to actual-domestic

 

 

155,000

 

 

 

(7,000)

Adjustment for prior year tax estimate to actual-foreign

 

 

63,000

 

 

 

136,000

 

Share-based compensation

 

 

21,000

 

 

 

-

 

Impact on change in foreign exchange rate

 

 

532,000

 

 

 

(275,000)

Change in valuation allowance - Domestic

 

 

57,000

 

 

 

170,000

 

Change in valuation allowance - Foreign

 

 

(629,000)

 

 

925,000

 

Total income tax expense

 

$-

 

 

$-

 

Schedule of Deferred Tax Assets and Liabilities

 

 

2024

 

 

2023

 

Deferred tax asset:

 

 

 

 

 

 

Domestic net operating loss carry forward

 

$692,000

 

 

$646,000

 

Foreign net operating loss carry forward

 

 

2,255,000

 

 

 

2,883,000

 

Share-based compensation

 

 

67,000

 

 

 

-

 

Other

 

 

93,000

 

 

 

69,000

 

Deferred tax asset

 

$3,107,000

 

 

$3,598,000

 

 

 

 

 

 

 

 

 

 

Valuation allowance (domestic)

 

 

(285,000)

 

 

(228,000)

Valuation allowance (foreign)

 

 

(2,255,000)

 

 

(2,883,000)

Total deferred tax asset

 

$567,000

 

 

$487,000

 

 

 

 

 

 

 

 

 

 

Deferred tax liability:

 

 

 

 

 

 

 

 

Property, plant, and equipment

 

 

(567,000)

 

 

(487,000)

Total deferred tax liability

 

 

(567,000)

 

 

(487,000)

 

 

 

 

 

 

 

 

 

Net deferred tax asset after valuation allowance

 

$-

 

 

$-