v3.26.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2025
Income Taxes [Abstract]  
Schedule of Income (Loss) Before Income Taxes

Income (loss) before income taxes is attributable to the following geographic locations for the years ended December 31:

 

   For the Years Ended
December 31,
 
   2025   2024 
Domestic (loss) income before income taxes $(11,205,757) $(839,368)
Foreign (loss) income before income taxes (14,562,613) 3,083,387 
Total (loss) income before income taxes $(25,768,370) $2,244,019 
Schedule of Tax Expense (Benefit) for Income Taxes

The tax expense (benefit) for income taxes consisted of the following components for the years ended December 31:

 

   For the Years Ended
December 31,
 
   2025   2024 
Current:        
Federal $657,249  $247,244 
State  -   - 
Foreign  (1,030,416)  861,943 
Total current income taxes  (373,167) $1,109,187 
Deferred:          
Federal  (2,431,059)  (15,395)
State  (147,977)  - 
Foreign  1,866,371  (219,615)
Total deferred income taxes  (712,665)  (235,010)
Total income tax (benefit)/provision $(1,085,832) $874,177 
Schedule of U.S. Federal Statutory Income Tax Rate

The reconciliation of the U.S. federal statutory income tax rate to the 2025 effective income tax rate was as follows:

 

   For the Year Ended
December 31, 2025
 
   Amount $   Percentage % 
Federal tax at statutory rate $(5,411,357)  21.0%
Domestic federal          
Nontaxable or nondeductible items  (77,849)  0.3%
Cross-border tax laws          
GILTI inclusions  

657,500

   (2.6)%
Other reconciling items  (251)  0.0%
Domestic state income taxes, net of federal effect (1)  (147,976)  0.6%
           
Foreign tax effects          
Canada          
Stock based compensation  965,575   (3.7)%
Other  (360,970)  1.4%
Statutory income tax rate differential  660,095   (2.6)%
           
Cayman Islands          
Statutory income tax rate differential  2,735,717   (10.6)%
           
Other foreign jurisdictions  (106,316)  0.4%
           
Worldwide changes in unrecognized tax benefits  -   0.0%
           
Total income tax expense $(1,085,832) $4.2%

  

(1)State taxes in Nebraska, Pennsylvania contributed to the majority of the tax effect in this category.
Schedule of Income Tax Expense(Benefit) Applying the U.S. Federal Income Rate

Income tax expense(benefit) for the year ended December 31, 2024 differed from the amounts computed by applying the U.S. federal income rate of 21% to pre-tax income as a result of the following:

 

   Year Ended
December 31,
 
   2024 
US Federal income tax rate  21.0%
Effect of foreign operations taxed at various rates  -0.3%
GILTI Inclusion  18.2%
Non-deductible Fixed Asset Impairment  1.1%
Effect of change in valuation allowance  (1.0)%
Others  0.0%
Effective income tax rate  39.0%
Schedule of Significant Components of Deferred Income Tax Assets and Liabilities

The significant components of deferred income tax assets and liabilities were as follows:

 

   December 31,
2025
   December 31,
2024
 
Deferred tax assets:        
Net operating losses carry forwards $

9,052,613

  $1,318,934 
Share-based compensation  690,364   645,786 
Lease liabilities  1,269,745   2,085,460 
Unrealized foreign exchange gain/loss  -   277 
Foreign lease  

800,677

   - 
Start-up cost amortization  73,344   - 
Accrued Expenses  180,795   - 
Other deferred tax assets  50,471   92,816 
Gross deferred tax assets  12,118,009   4,143,273 
Less: valuation allowance  (84,595)  - 
Net deferred tax assets $12,033,414  $4,143,273 
           
Deferred tax liabilities:          

Right-of-use asset

 $(1,673,657) $(2,479,301)
Basis difference in fixed assets  (7,114,767)  (1,932,206)
Allowance for bad debt  (239,891)  - 
Unrealized foreign exchange gain/loss  (24,960)  - 
Prepaid assets  (55,036)  - 
Capitalized contract costs  (2,753,633)  - 
CTA  (101,851)  - 
Basis difference in intangible  (3,174,107)  (3,403,248)
Gross deferred tax liabilities  (15,137,902)  (7,814,755)
Total net deferred tax liabilities $(3,104,488) $(3,671,482)
Schedule of Changes in the Valuation Allowance for Deferred Tax Assets

Changes in the valuation allowance for deferred tax assets for the years ended December 31 are as follows:

 

   For the Years Ended
December 31,
 
   2025   2024 
         
Beginning balance $-  $     - 
Current increase  84,595   - 
Ending Balance $84,595   - 
Schedule of Net Operating Loss Carryforwards for Federal, State and Foreign Tax Purposes

Our net operating loss carryforwards for federal, state and foreign tax purposes which expire, if not utilized, at various intervals from 2026, are outlined below:

 

Expiration Date(1) (2)  Federal   State   Foreign 
2026  -   -   - 
2027 to 2030  -   -   - 
2031 to 2035  -   -   1,074,393 
2036 to 2040  -   14,403,560   - 
2041 to 2045  -   1,621,761   11,987,133 
2046 to 2050  -   -   - 
2051 to 2055  -   -   - 
Indefinite  25,246,110   361,210   - 
   25,246,110   16,386,531   13,061,526 

 

(1) In certain jurisdictions, the net operating loss carryforwards can only be used to offset a percentage of taxable income in a given year.
   
(2) The amounts are gross.
Schedule of Income Taxes Paid/(Refund) by Jurisdiction

We applied ASU 2023-09 on a prospective basis as discussed in Note 2. Summary of Significant Accounting Policies. Accordingly, the income taxes paid/(refund) by jurisdiction (net of refunds received) below provide the disclosures required by ASU 2023-09 for the year ended December 31, 2025:

 

   2025 
US federal $225,000 
US states  - 
Foreign     
Iceland  373,182 
Total foreign  373,182 
Total income taxes paid (net of refund received) $598,182