v3.25.1
INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
SCHEDULE OF INCOME LOSS BEFORE PROVISION FOR INCOME TAX

Income/(loss) before provision for income taxes consisted of the following:

 

   Year ended
December 31, 2024
   Period from
March 16, 2023
(inception) through
December 31, 2023
 
United States  $(23,753,863)  $(3,793,585)
SCHEDULE OF FEDERAL AND STATE INCOME TAX PROVISION (BENEFIT)

The federal and state income tax provision (benefit) is summarized as follows:

 

   Year ended
December 31, 2024
   Period from
March 16, 2023
(inception) through
December 31, 2023
 
Current                
Federal  $     -   $- 
State*   -    - 
Other   -    - 
Total current tax expense   -    - 
           
Deferred          
Federal   -    - 
State   -    - 
Other   -    - 
Total deferred tax expense   -    - 
           
Total tax expense  $-   $- 

 

*Immaterial amounts
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES

The tax effects of significant items comprising the Company’s deferred taxes as of December 31 are as follows:

 

   December 31, 2024   December 31, 2023 
Deferred tax assets:          
Start-up expenses  $2,469,389   $524,208 
Land development costs   -    52,584 
Net operating loss   2,442,165    1,715 
Accruals and other   696    137 
Stock based compensation   1,623,724    - 
Accrued bonuses   289,460    - 
Bridge loan discount   375,240    - 
Total deferred tax assets   7,200,674    578,644 
           
Deferred tax liabilities:          
Fixed assets   (495)   - 
Total deferred tax liabilities   (495)   - 
           
Valuation allowance   (7,200,179)   (578,644)
Net deferred taxes  $-   $- 
SCHEDULE OF NET OPERATING LOSSES AND TAX CREDIT CARRYFORWARDS

Net operating losses and tax credit carryforwards as of the Financial Statement Date December 31, 2024, are as follows:

 

   Amount   Expiration Years
        
Net operating losses, federal (Post December 31, 2017)  $10,985,067   Do Not Expire
Net operating losses, state   4,225,813   -
SCHEDULE OF EFFECTIVE TAX RATE OF COMPANY’S PROVISION (BENEFIT)

The effective tax rate of the Company’s provision (benefit) for income taxes differs from the federal statutory rate as follows:

 

   Year ended
December 31, 2024
   Period from
March 16, 2023
(inception) through
December 31, 2023
 
         
Statutory rate   21.00%   21.00%
State tax   1.44%   0.74%
SPAC exploration expenses   -    -2.49%
SAFE note expenses   -0.84%   -3.76%
Change in valuation allowance   -25.77%   -15.25%
Start up costs   8.06%   - 
Other   -1.20%   -0.24%
Earn out shares value adjustment   3.60%   - 
Success based fees   2.78%   - 
Stock based compensation   -2.37%   - 
IPO related finance charge   -6.70%   - 
Total   -    - 

 

The effective tax rate of the Company’s provision (benefit) for income taxes differs from the federal statutory rate as follows (in dollars):

 

   Year ended
December 31, 2024
   Period from
March 16, 2023
(inception) through
December 31, 2023
 
         
Statutory rate  $(4,988,311)  $(796,653)
State tax   (343,105)   (28,171)
SPAC exploration expenses   -    94,524 
SAFE note expenses   200,550    142,485 
Change in valuation allowance   6,122,057    578,644 
Start up costs   (1,914,151)   - 
Other   285,233    9,171 
Earn out shares value adjustment   (856,002)   - 
Success based fees   (661,500)   - 
Stock based compensation   563,884    - 
 IPO related finance charge   1,591,345    - 
Total  $-   $-