v3.26.1
INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2025
Income Tax Disclosure [Abstract]  
SCHEDULE OF INCOME LOSS BEFORE PROVISION FOR INCOME TAX

Income/(loss) before provision for income taxes consisted of the following:

 

   Year ended
December 31,
2025
   Year ended
December 31,
2024
 
United States  $(15,723,636)  $(23,753,863)
SCHEDULE OF FEDERAL AND STATE INCOME TAX PROVISION (BENEFIT)

The federal and state income tax provision (benefit) is summarized as follows:

 

    Year ended
December 31,
2025
    Period from
March 16, 2024
(inception)
through
December 31,
2024
 
Current          
Federal  $-   $- 
State*   -    - 
Other   -    - 
Total current tax expense   -    - 
           
Deferred          
Federal   -    - 
State   -    - 
Other   -    - 
Total deferred tax expense   -    - 
           
Total tax expense  $-   $- 

 

  * Immaterial amounts
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES

The tax effects of significant items comprising the Company’s deferred taxes as of December 31 are as follows:

 

   December 31, 2025   December 31, 2024 
Deferred tax assets:          
Start-up expenses  $2,193,428   $2,469,389 
Land development costs   -    - 
Net operating loss   4,929,276    2,442,165 
Capital loss carryforward   

216,247

    

-

 
Accruals and other   113,472    696 
Stock based compensation   1,245,853    1,623,724 
Accrued bonuses   379,692    289,460 
Bridge loan discount   -    375,240 
Total deferred tax assets   9,077,968    7,200,674 
           
Deferred tax liabilities:          
Fixed assets   

(967

)   (495

)

Total deferred tax liabilities   (967)   (495

)

           
Valuation allowance   (9,077,001)   (7,200,179)
Net deferred taxes  $-   $- 
SCHEDULE OF NET OPERATING LOSSES AND TAX CREDIT CARRYFORWARDS

Net operating losses and tax credit carryforwards as of the Financial Statement Date December 31, 2025, are as follows:

 

   Amount   Expiration Years
        
Net operating losses, federal (Post December 31, 2017)  $22,503,903   Do Not Expire
Net operating losses, state   6,438,506   2044

Capital loss carryforward

   

1,029,745

  2030
SCHEDULE OF EFFECTIVE TAX RATE OF COMPANY’S PROVISION (BENEFIT)

The effective tax rate of the Company’s provision (benefit) for income taxes differs from the federal statutory rate as follows:

 

   Year ended
December 31, 2025
   Year ended
December 31, 2024
 
         
Statutory rate   21.00%  21.00%
State tax   %   1.44%
SPAC exploration expenses   -%   - 
SAFE note expenses    %   -0.84%
Change in valuation allowance   -11.98%   -25.77%
Start up costs   -

%

   8.06%
Other   0.16%   -1.20%
Earn out shares value adjustment   0.71%   3.60%
Warrant liability value adjustment   1.88%   -%
Success based fees   -%   2.78%
Stock based compensation   -11.81%   -2.37%
Sale of investments   0.19

%

   -%
Legal fees associated with stock issuance   -0.15%   -6.70%
Total   -    - 

 

The effective tax rate of the Company’s provision (benefit) for income taxes differs from the federal statutory rate as follows (in dollars):

 

  

Year ended

December 31, 2025

   Year ended
December 31, 2024
 
         
Statutory rate  $(3,301,963)  $(4,988,311)
State tax   

-

    (343,105)
SPAC exploration expenses   

-

    - 
SAFE note expenses   

-

    200,550 
Change in valuation allowance   

1,884,111

    6,122,057 
Start up costs   

-

    (1,914,151)
Other   

(25,490

)   285,233 
Earn out shares value adjustment   

(110,880

)   (856,002)
Warrant liability value adjustment   

(295,932

)   -

Success based fees   

-

    (661,500)
Stock based compensation   

1,856,609

    563,884 
Sale of investments   (29,600)   - 
 Legal fees associated with stock issuance   

23,145

    1,591,345 
Total  $-   $-