v3.26.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2025
Income Taxes  
Schedule of components of the company's net deferred income taxes

 

 

December 31,

 

 

 

2025

 

 

2024

 

Deferred tax assets

 

 

 

 

 

 

Goodwill

 

$

50,732

 

 

$

96,963

 

Capitalized Start-Up Costs

 

 

9,937

 

 

 

30,851

 

Other Intangibles

 

 

1,236

 

 

 

3,818

 

Other Accruals

 

 

64,835

 

 

 

239,219

 

Stock Compensation

 

 

316,932

 

 

 

532,688

 

Net Operating Loss

 

 

10,264,300

 

 

 

6,112,848

 

Contribution Carryforward

 

 

1,421

 

 

 

1,108

 

Unearned revenue

 

 

29,838

 

 

 

7,634

 

Research and Development Costs

 

 

1,143,409

 

 

 

1,509,504

 

Reserves and Allowances

 

 

881,789

 

 

 

269,265

 

Gross deferred tax assets

 

 

12,764,429

 

 

 

8,803,898

 

Valuation Allowance

 

 

(12,473,032)

 

 

(8,386,790)

Net deferred tax assets after valuation allowance

 

$

291,397

 

 

$

417,107

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Depreciation

 

 

(286,361)

 

 

(407,355)

Lease liabilities

 

 

(5,036)

 

 

(9,752)

Total deferred tax liabilities

 

 

(291,397)

 

 

(417,107)

Net deferred tax asset (liability)

 

$

-

 

$

-

 

Schedule of pretax loss from continuing operations

 

 

December 31,

2025

 

Components of pre-tax income:

 

 

 

U.S. Domestic

 

$(20,975,052)

Foreign

 

 

-

 

Total

 

$(20,975,052)
Schedule of provision for income taxes

 

 

December 31,

 

 

 

2025

 

 

2024

 

Current Expense:

 

 

 

 

 

 

Federal

 

$-

 

 

$-

 

State

 

 

-

 

 

 

-

 

Foreign

 

 

-

 

 

 

-

 

Total Current Tax Expense

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Deferred Expense:

 

 

 

 

 

 

 

 

Federal

 

 

-

 

 

 

-

 

State

 

 

-

 

 

 

-

 

Foreign

 

 

-

 

 

 

-

 

Total Deferred Tax Expense

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Total Tax Expense

 

$-

 

 

$-

 

Schedule of effective income tax rate reconciliation

 

 

December 31, 2025

 

 

 

Amount

 

 

Percent

 

United States Statutory Tax Rate

 

$(4,404,762)

 

 

21.00%

Changes in Valuation Allowance

 

 

3,622,750

 

 

 

-17.27%

Stock-based compensation

 

 

518,325

 

 

 

-2.47%

Other Adjustments

 

 

263,687

 

 

 

-1.26%

Effective Tax Rate

 

$-

 

 

 

-

 

 

 

December 31,

2024

 

Federal Income Tax at Statutory Rate

 

 

21.00%

Change in State Tax Rate

 

 

-0.85%

Change in Valuation Allowance

 

 

-25.84%

Permanent Differences

 

 

0.73%

State Taxes

 

 

4.45%

Other

 

 

0.51%

Effective Income Tax Rate

 

 

0.00%