v3.26.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2025
Income Tax Disclosure [Abstract]  
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:

 

   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:

 

   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:

 

   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:

 

   December 31,
2025
   December 31,
2024
 
           
  $147,000,000   $59,000,000