v3.25.4
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2025
Income Tax Disclosure [Abstract]  
Schedule of Income Before Provision for Income Taxes

Income before provision for (benefit from) income taxes for the year ended December 31, 2025 and 2024 is shown on the table below:

 

   2025   2024 
Current:        
U.S. loss before income taxes $(7,977,171) $(13,197,451)
Foreign loss before income taxes      
Loss before income taxes $(7,977,171) $(13,197,451)
Schedule of Tax Expense (Benefit)

Tax expense (benefit) for the year ended December 31, 2025 is shown on the table below:

 

   Current   Deferred   Total 
Federal         
State and Local         
Total         
Schedule of Reconciliation of the Statutory Federal Income Tax Rate

The reconciliation of the U.S. Federal statutory tax rate to the effective income tax rate for the year ended December 31, 2025 is as follows:

 

   December 31, 2025 
         
Tax provision at U.S. Federal statutory rates $(1,675,206)  21.00%
State income taxes net of federal benefit (1)  (15,665)  0.20%
Change in valuation allowances  1,262,683   (15.83)%
Nontaxable or Nondeductible items:          
Stock options  65,100   (0.82)%
Equity investment  362,858   (4.55)%
Other  230   %
Effective income tax rate $    

 

(1) State taxes in Virginia comprise the majority (greater than 50%) of the tax effect in this category.
Schedule of Reconciliation Statutory Federal Income Tax Rate

A reconciliation of the statutory Federal income tax rate and effective rate for the year ended December 31, 2024 of the provision for income taxes is as follows:

 

   December 31,
2024
 
Federal statutory rate  21.00%
Stock options  (0.93)%
Change in fair value of investment  (0.00)%
Transaction expenses  (0.56)%
Other permanent items  0.03%
State taxes  2.94%
Increase in VA  (15.37)%
Warrant inducement  (7.10)%
Effective tax rate  %
Schedule of Deferred Tax Assets & Liabilities The significant components of deferred tax assets and liabilities as of December 31, 2025 and 2024, respectively, are as follows:

Deferred Tax Assets & Liabilities:

 

   Deferred Tax Asset 
   2025   2024 
Net operating loss carry-forward  14,988,127   13,963,767 
Accrued Expenses  157,520   107,221 
Restricted stock  84,858   16,184 
Section 174 R&D  1,641,941   1,510,506 
Less: valuation allowance  (16,747,446)  (15,559,357)
Total tax assets $125,000  $38,321 
Fixed Asset      
Intangible assets  (530)  (495)
Joint Venture  (124,470)  (37,826 
Total deferred tax labilities $(125,000) $(38,321)
Net deferred tax asset (liability) $  $