v3.26.1
Income Taxes (Tables) - HZO, Inc. and Subsidiaries
12 Months Ended
Dec. 31, 2025
Income Taxes  
Schedule of loss before income taxes

  ​ ​ ​

2025

  ​ ​ ​

2024

United States

$

(9,510,124)

$

(16,408,351)

Foreign

 

(6,358,437)

 

(6,318,707)

Loss before income taxes

$

(15,868,561)

$

(22,727,058)

Schedule of income tax provision (benefit)

  ​ ​ ​

2025

  ​ ​ ​

2024

Current

 

  ​

 

  ​

U.S. Federal

$

$

State

 

 

Foreign

 

(185,545)

 

(310,398)

 

(185,545)

 

(310,398)

Deferred

 

  ​

 

  ​

U.S. Federal

 

 

State

 

 

Foreign

 

(54,810)

 

(325,233)

 

(54,810)

 

(325,233)

Provision (benefit) for income taxes

$

(240,355)

$

(635,631)

Schedule of effective income tax reconciliation

2025

 

  ​ ​ ​

Amount

  ​ ​ ​

Percent

 

Tax at U.S. federal statutory rate

 

(3,332,398)

 

21.0

%

State income tax, net of federal benefit

 

 

%

Foreign tax effects

China

Statutory tax rate difference

 

(109,018)

 

0.7

%

Changes in valuation allowance

 

(970,355)

 

6.1

%

GAAP to statutory adjustments

 

594,878

 

(3.8)

%

Entity dissolution deferred tax adjustment

 

935,285

 

(5.9)

%

Other

 

(214,391)

 

1.4

%

Hong Kong

 

  ​

 

Statutory tax rate difference

 

180,561

 

(1.1)

%

Other

 

116,834

 

(0.7)

%

Vietnam

 

  ​

 

Statutory tax rate difference

 

30,531

 

(0.2)

%

Changes in valuation allowance

 

288,743

 

(1.8)

%

Expiration of NOL carryforward

 

244,434

 

(1.5)

%

Other

 

77,434

 

(0.5)

%

Other foreign jurisdictions

 

  ​

 

Other

 

(80,019)

 

0.5

%

Changes in valuation allowances

 

1,230,130

 

(7.8)

%

Nontaxable and nondeductible items

 

  ​

 

Amortization of debt discount and deferred financing fees

 

744,869

 

(4.7)

%

Other

 

22,127

 

(0.2)

%

Effective tax rate

 

(240,355)

 

1.5

%

Schedule of deferred income tax assets (liabilities)

  ​ ​ ​

2025

  ​ ​ ​

2024

Deferred Tax Assets

Net operating losses

$

38,834,791

$

38,769,005

Disallowed interest expense carryforward

 

738,848

 

Intangible assets

 

1,067,412

 

1,133,201

Other assets

 

1,207,085

 

1,508,792

Depreciable assets

 

812,902

 

886,620

Deferred revenue

 

 

28,459

Valuation allowance

 

(41,738,026)

 

(41,012,328)

Net Deferred Tax Assets

 

923,012

 

1,313,749

Deferred Tax Liabilities

 

  ​

 

  ​

Depreciable assets

 

461,639

 

795,938

Other liabilities

 

461,373

 

571,607

Net Deferred Tax Liabilities

 

923,012

 

1,367,545

Deferred Tax Liability, net

$

$

(53,796)

Schedule of valuation allowance

  ​ ​ ​

2025

  ​ ​ ​

2024

Valuation allowance

$

(41,738,026)

$

(41,012,328)