Schedule of Major Components of Income Tax |
The major components of income tax expense (benefit)
for the years ended December 31, 2024 and December 31, 2023:
Schedule
of Major Components of Income Tax
For year ended December 31, |
|
2024 |
|
|
2023 |
|
Current income tax: |
|
|
|
|
|
|
|
|
Current tax on profits |
|
$ |
30,665 |
|
|
$ |
- |
|
Deferred tax: |
|
|
|
|
|
|
|
|
Deferred taxation - current year |
|
$ |
43,829,019 |
|
|
$ |
(1,829,701 |
) |
Income tax expense (benefit) |
|
$ |
43,859,686 |
|
|
$ |
(1,829,701 |
) |
|
Schedule of Effective Income Tax Rate Reconciliation |
A reconciliation follows between tax expense (benefit)
and the product of accounting loss multiplied by the United States domestic tax rate for the years ended December 31, 2024 and December
31, 2023:
Schedule
of Effective Income Tax Rate Reconciliation
For year ended December 31, |
|
2024 |
|
|
2023 |
|
Accounting loss before tax from continuing operations |
|
$ |
(4,459,789) |
|
|
$ |
(19,109,548 |
) |
Accounting loss before income tax |
|
|
(4,459,789) |
|
|
|
(19,109,548 |
) |
At federal statutory income tax rate of 21% |
|
|
(936,555) |
|
|
|
(4,013,005 |
) |
State income tax benefit, net of federal benefit |
|
|
(8,418 |
) |
|
|
(253,649 |
) |
Permanent differences, net |
|
|
583,678 |
|
|
|
2,207,439 |
|
Valuation allowance charges affecting the provision for income taxes |
|
|
44,277,923 |
|
|
|
- |
|
Other |
|
|
(56,942 |
) |
|
|
229,514 |
|
Total |
|
|
43,859,686 |
|
|
$ |
(1,829,701 |
) |
|
Schedule of Deferred Tax Assets and Liabilities |
As of December 31, 2024 and December 31, 2023, the significant component of the Company’s deferred tax assets and liabilities:
Schedule
of Deferred Tax Assets and Liabilities
| |
December 31, 2024 | | |
December 31,
2023 | | |
Change | |
Deferred tax assets: | |
| | | |
| | | |
| | |
Loan loss reserve | |
$ | - | | |
$ | 340,982 | | |
$ | (340,982 | ) |
Capital loss carryover | |
| 70,627 | | |
| 72,914 | | |
| (2,287 | ) |
Stock option expense | |
| 1,674,554 | | |
| 1,322,890 | | |
| 351,664 | |
Deferred revenue | |
| 6,935 | | |
| 5,366 | | |
| 1,569 | |
Property plant and equipment’s | |
| 23,992 | | |
| 20,866 | | |
| 3,126 | ) |
Transaction costs | |
| 942,062 | | |
| 1,014,922 | | |
| (72,860 | ) |
Change in Forward Purchase Contract | |
| 8,155,953 | | |
| 8,155,953 | | |
| - | |
Goodwill | |
| 28,404,108 | | |
| 30,631,880 | | |
| (2,227,772 | ) |
NOL carryforward | |
| 5,030,672 | | |
| 3,210,838 | | |
| 1,819,834 | |
Lease liabilities | |
| 214,125 | | |
| 246,716 | | |
| (32,591 | ) |
Total deferred tax assets (A) | |
| 44,523,028 | | |
| 45,023,327 | | |
| (500,299 | ) |
Deferred tax liabilities: | |
| | | |
| | | |
| | |
Right of use assets | |
| (172,195 | ) | |
| (210,460 | ) | |
| 38,265 | |
Intangible assets | |
| - | | |
| (910,934 | ) | |
| 910,934 | |
Total deferred tax liabilities (B) | |
| (172,195 | ) | |
| (1,121,394 | ) | |
| 949,199 | |
Deferred tax assets (C=A-B) | |
| 44,350,833 | | |
| 43,901,933 | | |
| 448,900 | |
Valuation allowance (D) | |
| (44,350,833 | ) | |
| (72,914 | ) | |
| (44,277,919 | ) |
Deferred tax assets, net (C-D) | |
| - | | |
| 43,829,019 | | |
| (43,829,019 | ) |
|
Schedule of Deferred Tax Liabilities Net |
Reconciliation of deferred tax asset, net:
Schedule
of Deferred Tax Liabilities Net
| |
Year on year change | | |
December 31, 2023 | |
Opening balance | |
$ | 43,829,019 | | |
$ | 51,593,302 | |
Tax (expense)/ income during the period recognized in the statement of operations | |
| (43,829,019 | ) | |
| 1,829,701 | |
Acquisitions | |
| - | | |
| (9,593,985 | ) |
Closing balance | |
$ | - | | |
$ | 43,829,019 | |
|