XML 38 R30.htm IDEA: XBRL DOCUMENT v3.24.4
INCOME TAXES (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Income Tax Disclosure [Abstract]    
SCHEDULE OF LOSS BEFORE INCOME TAX

For the years ended December 31, 2023 and 2022, the domestic and foreign components of loss before income taxes consist of the following (in thousands):

 SCHEDULE OF LOSS BEFORE INCOME TAX

   2023   2022 
         
Domestic  $(13,626)  $(23,945)
International   43    100 
Loss before income taxes  $(13,583)  $(23,845)
SCHEDULE OF INCOME TAX EXPENSE (BENEFIT) DIFFERED FROM LOSS BEFORE INCOME TAXES

A reconciliation between the income tax benefit computed by applying the statutory U.S. federal income tax rate of 21% to the pre-tax loss, and the income tax benefit recognized in the consolidated financial statements is as follows for the years ended December 31, 2023 and 2022 (in thousands):

SCHEDULE OF INCOME TAX EXPENSE (BENEFIT) DIFFERED FROM LOSS BEFORE INCOME TAXES 

   2023   2022
         
Income tax (benefit) computed at federal statutory rate  $(2,852)  $(5,007)
PPP loan forgiveness   -    (270)
Other permanent differences   174    346 
State tax expenses   (365)   (510)
Prior year adjustment to state net operating loss carryforward   (200)   (44)
Nontaxable gain on change in fair value of warrants, net of issuance costs   (793)   - 
Non-qualified stock option cancellations   260    613 
Other   86    - 
Change in valuation allowance   3,690    4,872 
           
Total income tax benefit  $-   $- 
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES

As of December 31, 2023 and 2022, the principal components of deferred tax assets and liabilities were as follows (in thousands):

SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES 

   2023   2022 
Deferred tax assets:          
Net operating loss carryforwards   17,354    13,786 
Stock based compensation   532    776 
Lease liability   472    561 
Property, equipment and intangibles   662    458 
Other   649    452 
           
Total deferred tax assets before valuation allowance   19,669    16,033 
Valuation allowance   (19,329)   (15,639)
Total deferred income tax assets after valuation allowance   340    394 
Deferred tax liabilities:          
Goodwill   (12)   - 
ROU asset   (328)   (394 
Total deferred income tax liabilities   (340)   (394)
           
Net deferred tax assets and liabilities  $-   $-