XML 52 R27.htm IDEA: XBRL DOCUMENT v3.25.0.1
FEDERAL AND STATE INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Components of Domestic and International Pre-Tax Income (Loss)

Domestic and international pre-tax income/(loss) consists of the following:

           
    Year Ended
December 31,
2024
  Year Ended
December 31,
2023
 
           
United States   $ (6,063,740 ) $ (9,733,582 )
Loss before income taxes   $ (6,063,740 ) $ (9,733,582 )
Schedule of provision for income taxes

Income tax expense attributable to operations is comprised of the following:

           
    Year Ended
December 31,
2024
  Year Ended
December 31,
2023
 
Current:          
Federal   $   $  
State     (2,893 )    
International          
Total Current     (2,893 )    
Deferred:              
Federal         (3,967,480 )
State          
International          
Total Deferred         (3,967,480 )
Income Tax Expense   $ (2,893 ) $ (3,967,480 )
Schedule of components of deferred tax assets

Deferred income taxes reflect the net tax effects of temporary differences between carrying amounts of assets and liabilities for financial reporting purposes and the amounts for income tax purposes. Significant components of our deferred tax assets and liabilities are as follows:

 

    December 31,
2024
  December 31,
2023
 
           
Deferred Tax Assets:              
Net Operating Loss   $ 4,025,905   $ 3,566,630  
Credits     129,598     142,030  
Capitalized Research Costs     2,451,496     2,045,616  
NQO & RSA Stock Options     350,484     1,047,608  
Deferred Lease Liability     647,446      
Accruals & Reserves     712,058     129,923  
Other     48     42  
Gross Deferred Tax Asset     8,317,035     6,931,849  
Valuation allowance     (7,080,843 )   (6,002,777 )
Total Deferred Tax Asset   $ 1,236,192   $ 929,072  
               
Deferred Tax Liabilities:              
Intangibles     (58,170 )   (408,260 )
ROU Assets     (538,632 )   (5,511 )
Fixed Assets     (639,390 )   (515,300 )
Total Deferred Tax Liabilities     (1,236,192 )   (929,071 )
Net Deferred Tax Asset   $   $  
Schedule of Effective Income Tax Rate Reconciliation

Income tax expense differed from the amount computed by applying the federal statutory income tax rate of 21% to pretax income for the years ended December 31, 2024 and December 31, 2023 as a result of the following:

           
    Year Ended
December 31,
2024
  Year Ended
December 31,
2023
 
Federal tax at statutory rate   $ 1,272,820   $ 2,052,452  
State income taxes     184,595      
Valuation allowance     (1,078,066 )   (6,002,777 )
Deferred tax true ups     (352,653 )    
Other items     (29,589 )   (17,155 )
Total     (2,893 )   (3,967,480 )