Income Taxes (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Income Taxes |
|
| Schedule of geographical income before income taxes |
| | Year Ended December 31, | | | | 2025 | | | 2024 | | United States | | $ | 30,045,637 | | | $ | (56,798,677 | ) | International | | | (724,274 | ) | | | (666,213 | ) | Income (loss) before income taxes | | $ | 29,321,363 | | | $ | (57,464,890 | ) |
|
| Components of the provision for income taxes |
| | Years Ended December 31, | | | | 2025 | | | 2024 | | Current: | | | | | | | Federal | | $ | - | | | $ | - | | State | | | - | | | | - | | Total current provision | | | - | | | | - | | | | | | | | | | | Deferred: | | | | | | | | | Federal | | | - | | | | - | | State | | | - | | | | - | | Total deferred income taxes | | | - | | | | - | | Total provision for income taxes | | $ | - | | | $ | - | |
|
| Schedule of federal statutory rate of provision for income taxes |
| | Years Ended December 31, | | | | 2025 | | | | Amount | | | Percentage | | U. S. Federal Statutory Tax Rate | | $ | 6,157,486 | | | | 21.0 | % | Change in valuation allowance | | | 986,027 | | | | 3.4 | % | Non-taxable and non-deductible items | | | | | | | | | Share-based payment awards | | | 310,948 | | | | 1.0 | % | Change in fair value of earnout shares liability | | | (3,234,368 | ) | | | (11.0 | )% | Change in warrants liability | | | (4,379,049 | ) | | | (14.9 | )% | Other | | | 158,956 | | | | 0.5 | % | Total | | $ | - | | | | 0.0 | % |
|
| Components of deferred tax assets |
| | Years Ended December 31, | | | | 2025 | | | 2024 | | Deferred tax assets: | | | | | | | Tax credit carryforward | | $ | 1,286,195 | | | $ | 1,286,195 | | Deferred revenue | | | 619,888 | | | | 1,042,047 | | Capitalized research and development costs | | | 835,820 | | | | 1,147,053 | | Net operating loss carry-forward | | | 2,374,090 | | | | 691,481 | | Capital loss carry-forward | | | 50,460 | | | | 52,560 | | Operating lease liability | | | 181,386 | | | | 198,178 | | Property and equipment and other | | | - | | | | 2,999 | | | | | 5,347,839 | | | | 4,420,513 | | Valuation allowance | | | (5,178,177 | ) | | | (4,235,288 | ) | Net deferred tax assets | | $ | 169,662 | | | $ | 185,225 | | | | | | | | | | | Deferred tax liabilities: | | | | | | | | | Right-of-use-assets | | | (169,662 | ) | | | (185,225 | ) | | | | | | | | | | Total net deferred tax assets | | $ | - | | | $ | - | |
|
| Schedule of reconciliation of effective tax rate |
| | Years Ended December 31, | | | | 2024 | | | 2023 | | Federal statutory tax rate | | | 21.0 | % | | | 21.0 | % | Change in valuation allowance | | | (1 | )% | | | 6.0 | % | Share-based compensation | | | 0.0 | % | | | 5.0 | % | Non-taxable change in fair value of earnout shares liability | | | (7 | )% | | | (29.0 | )% | Non-taxable change in fair value of warrants liability | | | (12 | )% | | | (3.0 | )% | Other permanent differences | | | (1 | )% | | | 0.0 | % | Effective tax rate | | | 0.0 | % | | | 0.0 | % |
|