| Schedule of Deferred Tax Assets and Liabilities |
The
components of the deferred tax assets and liabilities at December 31, 2025 and 2024 were approximately as follows:
Schedule of Deferred Tax Assets and Liabilities
| | |
December 31, 2025 | | |
December 31, 2024 | |
| Deferred Tax Assets | |
| | | |
| | |
| Stock based compensation | |
$ | 11,142,537 | | |
$ | 346,000 | |
| Intangibles | |
| 1,660,542 | | |
| 907,000 | |
| Net operating loss carryforward | |
| 18,451,788 | | |
| 13,460,000 | |
| Lease liabilities | |
| 154,219 | | |
| 43,000 | |
| Capitalized research expenditures | |
| 367,225 | | |
| 367,000 | |
| Impairment loss | |
| 2,163,832 | | |
| - | |
| Bad debt reserve | |
| 41,936 | | |
| 31,000 | |
| Other | |
| 9,042 | | |
| 9,000 | |
| Total deferred tax assets | |
| 33,991,121 | | |
| 15,163,000 | |
| | |
| | | |
| | |
| Deferred Tax Liabilities | |
| | | |
| | |
| Depreciation | |
| (218,692 | ) | |
| (442,000 | ) |
| Prepaid assets | |
| (64,098 | ) | |
| (92,000 | ) |
| Right-of-Use asset | |
| (16,377 | ) | |
| (128,000 | ) |
| Total deferred tax liabilities | |
| (299,167 | ) | |
| (662,000 | ) |
| | |
| | | |
| | |
| Deferred Tax Assets | |
| 33,991,121 | | |
| 14,501,000 | |
| Less: valuation allowance | |
| (33,991,121 | ) | |
| (14,501,000 | ) |
| Deferred tax asset - net | |
$ | - | | |
$ | - | |
|
| Schedule of Income Tax Benefit and Related Valuation Allowance |
The components of the income tax benefit and related valuation allowance for the years ended December 31, 2025 and
2024 were as follows:
Schedule of Income Tax Benefit and Related Valuation Allowance
| | |
December 31,
2025 | | |
December 31,
2024 | |
| Current | |
$ | - | | |
$ | - | |
| Deferred | |
| (19,190,953 | ) | |
| (3,193,000 | ) |
| Total income tax provision (benefit) | |
| (19,190,953 | ) | |
| (3,193,000 | ) |
| Less: valuation allowance | |
| 19,190,953 | | |
| 3,193,000 | |
| Total
Tax Provision | |
$ | - | | |
$ | - | |
|
| Schedule of Reconciliation of Provision for Income Taxes |
A reconciliation of the provision for income taxes for the years ended December 31, 2025 and 2024 as compared to
statutory rates is as follows:
Schedule of Reconciliation of Provision for Income Taxes
| | |
December 31,
2025 | | |
December 31,
2024 | |
| Federal income tax expense (benefit) - 21% | |
$ | (18,516,959 | ) | |
$ | (3,400,000 | ) |
| State income tax expense (benefit) - 4.35% - net of federal effect | |
| (3,835,656 | ) | |
| (704,000 | ) |
| Permanent differences - net | |
| 3,161,662 | | |
| 911,000 | |
| Deferred adjustments | |
| - | | |
| - | |
| Change in valuation allowance | |
| 19,190,953 | | |
| 3,193,000 | |
| Income tax expense (benefit) | |
$ | - | | |
$ | - | |
|
| Schedule of Operating Loss Carry Forwards |
Federal
net operating loss carry forwards at December 31, 2025 and 2024 were approximately as follows:
Schedule of Operating Loss Carry Forwards
| | |
December 31,
2025 | | |
December 31,
2024 | |
| | |
| | | |
| | |
| |
$ | 147,000,000 | | |
$ | 59,000,000 | |
|