Income Taxes (Tables)

12 Months Ended

Dec. 31, 2023

Restructuring Cost and Reserve [Line Items]

Schedule of Deferred Tax Assets and Liabilities

The Components of the deferred tax assets and liabilities at December 31, 2023 and 2022 were approximately as follows:

	December 31, 2023			December 31, 2022
Deferred Tax Assets
Stock based compensation	$	142,000		$	203,000
Intangibles		719,000			908,000
Net operating loss carryforward		10,775,000			8,147,000
Lease liabilities		80,000			138,000
Capitalized research expenditures		367,000			354,000
Bad debt reserve		21,000			-
Other		9,000			8,000
Total deferred tax assets		12,113,000			9,758,000
Deferred Tax Liabilities
Depreciation		(683,000	)		(872,000	)
Prepaid assets		(47,000	)		(34,000	)
Right-of-Use asset		(75,000	)		(132,000	)
Total deferred tax liabilities		(805,000	)		(1,038,000	)
Deferred Tax Assets		11,308,000			8,720,000
Less: valuation allowance		(11,308,000	)		(8,720,000	)
Deferred tax asset – net	$	-		$	-

Schedule of Income Tax Benefit and Related Valuation Allowance

The components of the income tax benefit and related valuation allowance for the years ended December 31, 2023 and 2022 was approximately as follows:

	December 31, 2023			December 31, 2022
Current	$	-		$	-
Deferred		(2,588,000	)		(4,149,000	)
Total income tax provision (benefit)		(2,588,000	)		(4,149,000	)
Less: valuation allowance		2,588,000			4,149,000
	$	-		$	-

Schedule of Reconciliation of Provision for Income Taxes

A reconciliation of the provision for income taxes for the years ended December 31, 2023 and 2022 as compared to statutory rates was approximately as follows:

	December 31, 2023			December 31, 2022
Federal income tax expense (benefit) - 21%	$	(2,199,000	)	$	(3,676,000	)
State income tax expense (benefit) - 4.35% - net of federal effect		(455,000	)		(761,000	)
Permanent differences – net		(25,000	)		255,000
Deferred adjustments		91,000			33,000
Change in valuation allowance		2,588,000			4,149,000
Income tax expense (benefit)	$	-		$	-

Schedule of Operating Loss Carry Forwards

Federal net operating loss carry forwards at December 31, 2023 and 2022 were approximately as follows:

December 31, 2023		December 31, 2022
$	43,000,000	$	33,000,000

Next NRG Holding Corp [Member]

Restructuring Cost and Reserve [Line Items]

Schedule of Deferred Tax Assets and Liabilities

The tax effects of temporary differences that give rise to significant portions of deferred tax assets and liabilities at December 31, 2023 and 2022 are approximately as follows:

	December 31, 2023			December 31, 2022
Deferred Tax Assets
Net operating loss carryforwards		(112,000	)		(3,000	)
Total deferred tax assets		(112,000	)		(3,000	)
Less: valuation allowance		112,000			3,000
Net deferred tax asset recorded	$	-		$	-

Schedule of Reconciliation of Provision for Income Taxes

The Company’s tax expense differs from the “expected” tax expense for the period are approximately as follows:

	December 31, 2023			December 31, 2022
Federal income tax benefit - 21%	$	(125,000	)	$	(3,000	)
Non-deductible items		16,000			-
Subtotal		(109,000	)		(3,000	)
Change in valuation allowance		109,000			3,000
Income tax benefit	$	-		$	-