v3.25.4
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%