v3.26.1
INCOME TAXES (Tables)
6 Months Ended
Jun. 30, 2026
Income Tax Disclosure [Abstract]  
SCHEDULE OF INCOME TAX PROVISION

The income tax provision for the six months ended June 30, 2026 and 2025 consisted of the following:

 

  

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:

 

   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:

 

   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   -    -