INCOME TAXES (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Income Tax Disclosure [Abstract] |
|
| SCHEDULE OF INCOME (LOSS) BEFORE INCOME TAXES |
Income
(loss) from continuing operations before income taxes for the years ended December 31, 2025 and 2024 consisted entirely of domestic (U.S.)
activity as follows:
SCHEDULE
OF INCOME
(LOSS) BEFORE INCOME TAXES
| | |
Year Ended
December 31, 2025 | | |
Year Ended
December 31, 2024 | |
| United States | |
$ | (43,182,487 | ) | |
$ | (9,600,194 | ) |
|
| SCHEDULE OF PROVISION FOR INCOME TAXES |
The
benefit (provision) for income taxes for the years ended December 31, 2025 and 2024 consisted of the following:
SCHEDULE
OF PROVISION FOR INCOME TAXES
| | |
Year
Ended
December 31, 2025 | | |
Year
Ended
December 31, 2024 | |
| Current: | |
| | | |
| | |
| Federal | |
$ | — | | |
$ | — | |
| State | |
| — | | |
| — | |
| Total current | |
$ | — | | |
$ | — | |
| Deferred: | |
| | | |
| | |
| Federal | |
$ | 1,994,878 | | |
$ | 534,396 | |
| State | |
| — | | |
| — | |
| Total deferred | |
$ | 1,994,878 | | |
$ | 534,396 | |
| Total income tax benefit (provision) | |
$ | 1,994,878 | | |
$ | 534,396 | |
|
| SCHEDULE OF EFFECTIVE INCOME TAX RATE RECONCILIATION |
A
reconciliation of the U.S. federal statutory income tax rate to the Company’s effective tax rate for the years ended December 31,
2025 and 2024 is as follows:
SCHEDULE
OF EFFECTIVE INCOME TAX RATE RECONCILIATION
| | |
Year Ended
December 31, 2025 | | |
Year Ended
December 31, 2024 | |
| Tax at U.S. federal statutory rate (21%) | |
$ | (9,068,322 | ) | |
$ | (2,016,041 | ) |
| State income taxes, net of federal benefit | |
| (714,994 | ) | |
| (159,371 | ) |
| Non-deductible stock-based compensation (ISO) | |
| 1,339,586 | | |
| — | |
| Deductible stock-based compensation | |
| (361,756 | ) | |
| — | |
| Other permanent differences | |
| 64,212 | | |
| — | |
| Change in valuation allowance | |
| 10,736,152 | | |
| 2,175,412 | |
| Total income tax benefit (provision) | |
$ | 1,994,878 | | |
$ | 534,396 | |
|
| SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES |
Significant
components of the Company’s deferred tax assets and liabilities as of December 31, 2025 and 2024 are as follows:
SCHEDULE
OF DEFERRED TAX ASSETS AND LIABILITIES
| | |
December 31, 2025 | | |
December 31, 2024 | |
| Deferred tax assets: | |
| | | |
| | |
| Net operating loss carryforwards | |
$ | — | | |
$ | 1,985,391 | |
| Capitalized R&D costs (IRC §174) | |
| 2,997,463 | | |
| 316,902 | |
| Accruals and reserves | |
| — | | |
| 31,168 | |
| Operating lease liability | |
| 42,893 | | |
| 9,008 | |
| Debt issuance costs | |
| — | | |
| 186,155 | |
| Total gross deferred tax assets | |
| 3,040,356 | | |
| 2,528,624 | |
| Valuation allowance | |
| — | | |
| — | |
| Net deferred tax assets | |
$ | 3,040,356 | | |
$ | 2,528,624 | |
| Deferred tax liabilities: | |
| | | |
| | |
| Intangible assets | |
$ | (16,044,000 | ) | |
$ | (13,524,213 | ) |
| Right-of-use assets | |
| (8,838 | ) | |
| (8,838 | ) |
| Total deferred tax liabilities | |
| (16,052,838 | ) | |
| (13,533,051 | ) |
| Net deferred tax liability | |
$ | (13,012,482 | ) | |
$ | (11,004,427 | ) |
|