| Schedule of Cash Paid for Income Tax |
Following is a summary of cash paid for income taxes, net of refunds:
Schedule
of Cash Paid for Income Tax
| | |
2025 | | |
2024 | |
| Federal | |
$ | (169,582 | ) | |
$ | - | |
| State | |
| - | | |
| - | |
| Foreign | |
| - | | |
| - | |
| Total | |
$ | (169,582 | ) | |
$ | - | |
|
| Schedule of Income Tax (Benefit) Provision |
Following
is a summary of the components giving rise to the income tax benefit for the years ended December 31:
Schedule of Income Tax (Benefit) Provision
| | |
2025 | | |
2024 | |
| Current: | |
| | | |
| | |
| Federal | |
$ | - | | |
$ | - | |
| State | |
| - | | |
| - | |
| Total
current income taxes | |
| - | | |
| - | |
| Non - current: | |
| | | |
| | |
| Federal | |
| 439,942 | | |
| (514,832 | ) |
| State | |
| | | |
| | |
| Deferred Tax (Benefit) Provision | |
| 439,942 | | |
| (514,832 | ) |
| | |
| | | |
| | |
| Total | |
$ | 439,942 | | |
$ | (514,832 | ) |
|
| Schedule of Tax Deferred Tax Assets and Liabilities |
Schedule
of Tax Deferred Tax Assets and Liabilities
| | |
2025 | | |
2024 | |
| NYS Investment Tax Credit | |
$ | 1,572,262 | | |
$ | 1,565,784 | |
| MA R&D Credit | |
| 740,871 | | |
| 684,621 | |
| Lease Liability | |
| 406,638 | | |
| 434,052 | |
| Allowance for Current Expected Credit Losses | |
| 30,576 | | |
| 24,602 | |
| Net Operating Loss | |
| 461,055 | | |
| 241,766 | |
| Amortized Startup Costs | |
| 406,546 | | |
| 400,371 | |
| Amortization on Intangibles | |
| 766 | | |
| 700 | |
| Section 174 Capitalization | |
| 796,843 | | |
| 1,032,715 | |
| Inventory Reserve | |
| 134,137 | | |
| 105,610 | |
| Accrued Vacation | |
| - | | |
| 15,003 | |
| Business Interest Limitation | |
| 341,686 | | |
| 134,976 | |
| Valuation Allowance | |
| (3,188,611 | ) | |
| (2,250,405 | ) |
| Deferred Tax Assets | |
| 1,702,769 | | |
| 2,389,795 | |
| | |
| | | |
| | |
| Deferred Tax Liabilities: | |
| | | |
| | |
| Right of Use Asset | |
| (435,764 | ) | |
| (456,550 | ) |
| Depreciation | |
| (1,267,005 | ) | |
| (1,493,303 | ) |
| Deferred Tax Liabilities: | |
| (1,702,769 | ) | |
| (1,949,853 | ) |
| Deferred Tax Assets (Liabilities), Net | |
| - | | |
| 439,942 | |
|
| Schedule of Reconciliation of Effective Tax Rate |
The
provision for income taxes differs from the amount of income tax determined by applying the applicable U.S. statutory federal income
tax rate to income from continuing operations before income taxes as follows for the year ended December 31:
Schedule of Reconciliation of Effective Tax Rate
| | |
| | |
| |
| | |
2025 | |
| | |
| | |
| |
| U.S. federal statutory tax rate | |
$ | (284,263 | ) | |
| 21.00 | % |
| | |
| | | |
| | |
| State income taxes, net of federal benefit | |
$ | - | | |
| 0.00 | % |
| Foreign income taxes | |
$ | - | | |
| 0.00 | % |
| Effects of cross-border tax laws | |
$ | - | | |
| 0.00 | % |
| Tax credits | |
$ | - | | |
| 0.00 | % |
| Change in valuation allowance | |
$ | 723,235 | | |
| (53.43 | )% |
| Nontaxable or nondeductible items | |
| | | |
| | |
| Federal Special Deductions | |
$ | 21,888 | | |
| (1.62 | )% |
| Pass through entity - ELR | |
$ | (44,924 | ) | |
| 3.32 | % |
| Meals and Entertainment | |
$ | 2,521 | | |
| (0.19 | )% |
| Other Adjustments | |
| | | |
| | |
| Interest expense true up | |
$ | 14,930 | | |
| (1.10 | )% |
| Net operating
loss true up | |
$ | 6,555 | | |
| (0.48 | )% |
| Other, Net | |
| | | |
| - | |
| Total income tax provision (benefit) | |
$ | 439,942 | | |
| (32.50 | )% |
The Company adopted ASU 2023-09, Improvements to Income Tax Disclosures,
effective January 1, 2025 on a prospective basis. Accordingly, prior period disclosures have not been adjusted.
Schedule
of Income Tax Benefit
| |
|
2024 | |
| |
|
| |
| Statutory Income Tax Rate |
|
| 21.00 | % |
| |
|
| | |
| Federal Special Deductions |
|
| (0.68 | )% |
| State Tax Credits |
|
| 7.33 | % |
| Change in Valuation Allowance |
|
| (7.33 | )% |
| Pass Through Entity |
|
| (2.91 | )% |
| Other, Net |
|
| (0.18 | )% |
| Effective Tax Rate |
|
| 17.23 | % |
|