| SCHEDULE OF INCOME TAX PROVISION |
The
income tax provision for the six months ended June 30, 2026 and 2025 consisted of the following:
SCHEDULE OF INCOME TAX PROVISION
| | |
As of
June 30, 2026 | | |
As of
December 31, 2025 | |
| Entity Level State Income Tax on LLC Income | |
$ | 163,988 | | |
$ | 956 | |
| Income tax payable | |
| 163,988 | | |
| 956 | |
| | |
| For the
Six Months Ended
June 30, 2026 | | |
| For the
Six Months Ended
June 30, 2025 | |
| Current | |
$ | | | |
$ | | |
| Federal | |
| - | | |
| - | |
| State | |
| 1,150 | | |
| - | |
| Total Current Income Tax Provision | |
| 1,150 | | |
| - | |
| Deferred | |
| | | |
| | |
| Federal | |
| - | | |
| - | |
| State | |
| - | | |
| - | |
| Total deferred taxes | |
| - | | |
| - | |
| Total Provision for Income Taxes | |
$ | 1,150 | | |
$ | - | - |
|
| SCHEDULE OF DEFERRED TAX ASSETS |
The
tax effect of temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective
tax bases that give rise to deferred tax assets and liabilities is as follows:
SCHEDULE OF DEFERRED TAX ASSETS
| | |
June 30, 2026 | | |
December 31, 2025 | |
| Deferred Tax Assets: | |
$ | | | |
$ | | |
| Stock based compensation | |
| 689,788 | | |
| 242,535 | |
| Interest deduction limitation | |
| 73,054 | | |
| 10,678 | |
| Net operating loss carryforward | |
| 993,322 | | |
| 310,414 | |
| Accruals and reserves | |
| - | | |
| 1,163 | |
| Operating lease liabilities | |
| 3,500,506 | | |
| 1,710,130 | |
| Other assets | |
| - | | |
| 58,631 | |
| Charitable contribution carryforward | |
| 441 | | |
| - | |
| Less: valuation allowance | |
| (1,198,211 | ) | |
| (509,525 | ) |
| Total Deferred Tax Assets | |
$ | 4,058,900 | | |
$ | 1,824,026 | |
| Deferred Tax Liabilities: | |
| | | |
| | |
| Depreciation and allowance | |
| (619,342 | ) | |
| - | |
| Goodwill and identifiable intangible assets | |
| - | | |
| (139,102 | ) |
| Operating lease, right-of-use assets | |
| (3,439,558 | ) | |
| (1,684,924 | ) |
| Total Deferred Tax Liabilities | |
$ | (4,058,900 | ) | |
$ | (1,824,026 | ) |
| Net Deferred Tax Asset (Liability) | |
$ | - | | |
$ | - | |
|
| SCHEDULE OF NET OPERATING LOSSES AND TAX CREDIT CARRYFORWARDS |
Net
operating losses and tax credit carryforwards as of June 30, 2026 were as follows:
SCHEDULE
OF NET OPERATING LOSSES AND TAX CREDIT CARRYFORWARDS
| | |
Amount | | |
Expiration Year | |
| | |
As of June 30, 2026 | |
| | |
Amount | | |
Expiration Year | |
| Net operating losses, federal | |
$ | 1,220,368 | | |
| Do not expire | |
| Net operating losses, state | |
| 1,238,366 | | |
| Various, starting in 15 years | |
| Tax credits, federal | |
| - | | |
| - | |
| Tax credits, state | |
| - | | |
| - | |
|