XML 89 R21.htm IDEA: XBRL DOCUMENT
v3.26.1

INCOME TAXES | 12 Months Ended
--- | ---
Dec. 31, 2025
Income Tax Disclosure [Abstract] |
INCOME TAXES | 12. INCOME TAXES US Income Taxes The components of income tax expense and the effective tax rates for the years ended December 31, 2025 and 2024 are as follows: SCHEDULE OF COMPONENTS OF INCOME TAX EXPENSE (BENEFIT)
|  | 2025 |  |  | 2024 |
|  | Year Ended December 31, |
|  | 2025 |  |  | 2024 |
Current: |  |  |  |  |  |  |  |
Federal |  | $ | 423,117 |  |  | $ | 150,786 |
State |  |  | - |  |  |  | - |
Foreign |  |  | 8,969 |  |  |  | - |
Total Current |  |  | 432,086 |  |  |  | 150,786 |
Deferred: |  |  |  |  |  |  |  |
Federal |  |  | 1,629,517 |  |  |  | (1,821,412 | )
State |  |  | 1,102,091 |  |  |  | (342,691 | )
Total Deferred |  |  | 2,731,608 |  |  |  | (2,164,103 | )
Valuation Allowance |  |  | (2,731,608 | ) |  |  | 2,164,103 |
Total Income Tax Expense |  | $ | 432,086 |  |  | $ | 150,786 |
Pre-tax Loss |  | $ | (48,918,480 | ) |  | $ | (4,015,030 | )
Effective Income Tax Rate |  |  | -0.9 | % |  |  | -3.8 | %
A reconciliation of our income tax expense at federal statutory income tax rate of 21% to our income tax expense at the effective tax rate is as follows: SCHEDULE OF RECONCILIATION OF INCOME TAX
|  | 2025 |  |  | 2024 |
|  | Year Ended December 31, |
|  | 2025 |  |  | 2024 |
Federal Statutory Tax Rate |  |  | 21.0 | % |  |  | 21.0 | %
Capitalized Construction Costs |  |  | 0.0 | % |  |  | 3.0 | %
Deferred Finance Costs |  |  | 0.0 | % |  |  | -0.6 | %
Miscellaneous Permanent Items |  |  | -0.3 | % |  |  | -1.4 | %
Non-Includible Foreign Entities Loss/(Income) |  |  | -15.1 | % |  |  | -27.4 | %
Valuation Allowance |  |  | -6.5 | % |  |  | 1.6 | %
Effective Income Tax Rate |  |  | -0.9 | % |  |  | -3.8 | %
Deferred tax assets consist of the following at December 31, 2025 and 2024: SCHEDULE OF DEFERRED TAX ASSETS
|  | 2025 |  |  | 2024 |
Deferred Tax Assets: |  |  |  |  |  |  |  |
Accrued Interest Expense |  | $ | 7,270,359 |  |  | $ | 6,560,893 |
Accrued Expense |  |  | 820,897 |  |  |  | 600,224 |
Accrued Other Income |  |  | 3,793,383 |  |  |  | 1,596,154 |
Partnership Gain |  |  | 13,175 |  |  |  | 13,175 |
Real Estate Impairment |  |  | 114,433 |  |  |  | 114,432 |
Other Amortization |  |  | 1,201,433 |  |  |  | 1,160,710 |
Unrealized Loss on Investment |  |  | 11,641,988 |  |  |  | 10,351,184 |
Others |  |  | 343,976 |  |  |  | 887,084 |
Net Operating Loss |  |  | 3,400,924 |  |  |  | 1,096,627 |
Total Deferred Tax Assets: |  | $ | 28,600,568 |  |  | $ | 22,380,483 |
Deferred Tax Liabilities: |  |  |  |  |  |  |  |
Accrued Interest Income |  |  | (8,733,848 | ) |  |  | (7,813,704 | )
Accumulated Depreciation and Amortization |  |  | (485,804 | ) |  |  | (204,061 | )
Capitalized Costs |  |  | (3,102,417 | ) |  |  | (2,185,216 |
Total Deferred Tax Assets: |  | $ | (12,322,069 | ) |  | $ | (10,202,981 | )
Deferred Tax Assets, Net |  |  | 16,278,500 |  |  |  | 12,177,502 |
Less Valuation Allowance |  |  | (16,278,500 | ) |  |  | (12,177,502 | )
Deferred Tax Asset c/f |  | $ | - |  |  | $ | - |
As of December 31, 2025 and 2024, the Company has Federal and State net operating loss carry-forwards of approximately $26.1 million and $14.8 million, respectively. Of these amounts, approximately $15.0 million begin to expire in 2031, while approximately $11.1 million do not expire and may be carried forward indefinitely. The full utilization of the deferred tax assets in the future is dependent upon the Company’s ability to generate taxable income. Accordingly, a valuation allowance of an equal amount has been established. During the year ended December 31, 2025, the valuation allowance increased by approximately $4.1 million. As of December 31, 2025, total tax payable is $371,845, including federal income tax payable of $371,845, and Maryland state income tax payable of $0. As of December 31, 2024, total tax payable is $115,335, including federal income tax payable of $147,558, and Maryland state income tax receivable of $32,223. We are subject to U.S. federal income tax as well as income tax of certain state jurisdictions. We have substantially concluded all U.S. federal income tax and state tax matters through 2020. However, our federal tax returns for the years 2022 through 2024 remain open to examination. State tax jurisdiction tax years remain open to examination as well, though we believe that any additional assessment would be immaterial to the Consolidated Financial Statements. Income taxes – Other Countries On December 31, 2025 and 2024, foreign subsidiaries have tax losses of approximately $2.0 million and $1.4 million, respectively, which are available for offset against future taxable profits, subject to the agreement of the tax authorities and compliance with the relevant provisions. The deferred tax assets arising from these tax losses have not been recognized because it is not probable that future taxable profits will be available to use these tax assets. The following charts show the details in different regions as of December 31, 2025 and 2024. As of December 31, 2025: SCHEDULE OF OTHER COUNTRY INCOME TAXES
|  | SG Companies |  |  | HK Companies |  |  | KR Companies |  |  | AU Companies |  |  | PRC Companies |  |  | TW Companies |  |  | MYS Companies |  |  | Total |
Calculation: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cumulative loss and other deferred tax assets before tax |  | $ | (5,318,336 | ) |  | $ | (3,566,206 | ) |  | $ | (336,028 | ) |  | $ | - |  |  | $ | (760,852 | ) |  | $ | (1,071,376 | ) |  | $ | (8,065 | ) |  | $ | (11,044,733 | )
Effective tax rates |  |  | 17.00 | % |  |  | 16.50 | % |  |  | 25.00 | % |  |  | 30.00 | % |  |  | 25.00 | % |  |  | 25.00 | % |  |  | 17.00 | % |  |  | - |
Tax at the domestic tax rates applicable to profits in the countries where the Company operates |  | $ | (904,117 | ) |  | $ | (588,424 | ) |  | $ | (84,007 | ) |  | $ | - |  |  | $ | (190,213 | ) |  | $ | (267,844 | ) |  | $ | 1,371 |  |  | $ | (2,033,234 | )
Adjustments: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Deferred tax assets not recognized |  | $ | 904,117 |  |  | $ | 588,424 |  |  | $ | 84,007 |  |  | $ | - |  |  | $ | 190,213 |  |  | $ | 267,844 |  |  | $ | (1,371 | ) |  | $ | 2,033,234 |
Income tax expenses recognized in profit or loss |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |
As of December 31, 2024:
|  | SG Companies |  |  | HK Companies |  |  | KR Companies |  |  | AU Companies |  |  | PRC Companies |  |  | TW Companies |  |  | MYS Companies |  |  | Total |
Calculation: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cumulative loss and other deferred tax assets before tax |  | $ | (3,507,971 | ) |  | $ | (2,227,364 | ) |  | $ | (1,257,412 | ) |  | $ | - |  |  | $ | (446,024 | ) |  | $ | (208,516 | ) |  | $ | (3,947 | ) |  | $ | 7,651,234 | )
Effective tax rates |  |  | 17.00 | % |  |  | 16.50 | % |  |  | 25.00 | % |  |  | 30.00 | % |  |  | 25.00 | % |  |  | 25.00 | % |  |  | 17.00 | % |  |  | - |
Tax at the domestic tax rates applicable to profits in the countries where the Company operates |  | $ | (596,355 | ) |  | $ | (367,515 | ) |  | $ | (314,353 | ) |  | $ | - |  |  | $ | (111,506 | ) |  | $ | (52,129 | ) |  | $ | (671 | ) |  | $ | (1,442,529 | )
Adjustments: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Deferred tax assets not recognized |  | $ | 596,355 |  |  | $ | 367,515 |  |  | $ | 314,353 |  |  | $ | - |  |  | $ | 111,506 |  |  | $ | 52,129 |  |  | $ | 671 |  |  | $ | 1,442,529 |
Income tax expenses recognized in profit or loss |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |  |  | $ | - |

X
- References No definition available. + Details
Name: | us-gaap_IncomeTaxDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for income tax. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 740 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477617/942-740-50-1 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480738/235-10-S50-1 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 740 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478822/944-740-50-1 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12 Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 231 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482663/740-10-55-231 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12C -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12C Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12B -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12B Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 270 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477891/740-270-50-1 Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 6.I.5.Q1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-1 Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-13 Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(h)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/740/tableOfContent Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-14 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-21 Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 17 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-17 Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 11.C) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-2 Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482603/740-30-50-2 + Details
Name: | us-gaap_IncomeTaxDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration