v3.26.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2025
Jul. 31, 2025
Income Taxes (Tables) [Line Items]    
Schedule of Deferred Tax Assets and Liabilities

Significant components of our deferred tax assets and liabilities are as follows:

 

2025

Deferred tax assets

 

 

 

 

Net operating loss (“NOL”) carryforwards

 

 

 

 

U.S. federal

 

$

20,461,846

 

Tax Credits

 

 

 

 

Energy related tax credits

 

 

185,987

 

Goodwill

 

 

139,473,347

 

Property, Plant and Equipment

 

 

575,817

 

Stock Compensation

 

 

1,843,290

 

Other

 

 

2,412,094

 

Less: valuation allowance

 

 

(164,952,382

)

Deferred tax assets, net of valuation allowance

 

 

 

   

 

 

 

Deferred tax liabilities

 

 

 

Total deferred tax liabilities

 

 

 

Net deferred tax liabilities

 

$

 

 
Schedule of Reconciliation of the U.S. Federal Statutory Income Tax Rate A reconciliation of the U.S. federal statutory income tax rate of 21% to our effective income tax rate for the year ended December 31, 2025 is as follows:
 

Year Ended
December 31, 2025

   

Amount

 

Percent

U.S. federal statutory tax rate

 

$

15,541,001

 

 

21

%

State and local income taxes, net of federal income tax effect

 

 

 

 

 

Tax credits

 

 

(185,987

)

 

(0.25

)%

Changes in valuation allowance

 

 

16,107,151

 

 

21.77

%

Nontaxable or nondeductible items

 

 

 

 

   

 

Loss on issuance of debt

 

 

8,511,510

 

 

11.50

%

Change in fair value of warrants

 

 

(44,082,402

)

 

(59.57

)%

Unrealized loss on derivative asset

 

 

3,392,775

 

 

4.58

%

Transaction costs

 

 

715,952

 

 

0.97

%

Changes in unrecognized tax benefits

 

 

 

 

   

 

Other adjustments

 

 

 

 

 

Effective tax rate as reported

 

$

 

 

%

 
DevvStream Corp [Member]    
Income Taxes (Tables) [Line Items]    
Schedule of Deferred Tax Assets and Liabilities  

The significant components of the deferred tax assets and liabilities consisted of the following:

 

July 31,
2025

 

July 31,
2024

Deferred tax assets

 

 

 

 

 

 

 

 

Net operating loss carryforwards

 

$

4,573,385

 

 

$

2,441,398

 

Unexercised share-based compensation

 

 

945,890

 

 

 

823,579

 

Capital start-up costs

 

 

2,355,876

 

 

 

620,911

 

Derivative liability

 

 

 

 

 

193,043

 

Accrued payroll reserves

 

 

162,426

 

 

 

49,866

 

Financing fees

 

 

4,503

 

 

 

6,005

 

Unrealized foreign exchange gain/loss

 

 

13,879

 

 

 

11,434

 

Total gross deferred tax assets

 

 

8,055,960

 

 

 

4,146,236

 

   

 

 

 

 

 

 

 

Valuation allowance

 

 

(7,967,381

)

 

 

(4,141,548

)

   

 

 

 

 

 

 

 

Total deferred tax assets, net of valuation allowance

 

 

88,579

 

 

 

4,688

 

   

 

 

 

 

 

 

 

Deferred tax liability

 

 

 

 

 

 

 

 

Convertible debt

 

 

(88,579

)

 

 

(4,410

)

Depreciation

 

 

 

 

 

(278

)

Unrealized foreign exchange gain/loss

 

 

 

 

 

 

Total gross deferred tax liabilities

 

 

(88,579

)

 

 

(4,688

)

   

 

 

 

 

 

 

 

Net deferred tax asset

 

 

 

 

 

 

Schedule of Reconciliation of the U.S. Federal Statutory Income Tax Rate  

A reconciliation between the effective income tax rate and the federal statutory income tax rate is as follows:

 

July 31,
2025

 

July 31,
2024

Domestic

 

$

(4,788,451

)

 

$

(7,403,278

)

International

 

 

(7,278,780

)

 

 

(2,395,924

)

(Loss) before income taxes

 

 

(12,067,231

)

 

 

(9,799,202

)

 

July 31,
2025

 

July 31,
2024

Expected recovery at statutory rate

 

 

(2,534,119

)

 

 

(2,057,832

)

Permanent book/tax differences

 

 

(33,892

)

 

 

241,919

 

Change in valuation allowance

 

 

3,825,833

 

 

 

1,873,989

 

Current tax true up

 

 

(62,750

)

 

 

28,463

 

Tax rate differential

 

 

 

 

 

 

Impact of foreign currency translation

 

 

 

 

 

(13,993

)

Impact of acquisition

 

 

(1,195,073

)

 

 

 

Total tax expense

 

$

 

 

$

72,546

 

Schedule of Components of Provision for Income Taxes  

The components of the provision for income taxes are as follows:

 

July 31,
2025

 

July 31,
2024

Current tax expense:

 

 

   

 

 

Federal

 

$

 

$

Foreign

 

 

 

 

72,546

Total current tax expense

 

 

 

 

72,546

   

 

   

 

 

Deferred tax benefit:

 

 

   

 

 

Federal

 

 

 

 

Foreign

 

 

 

 

Total deferred tax benefit

 

 

 

 

Total income tax expense

 

$

 

$

72,546