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) |
|