XML 38 R24.htm IDEA: XBRL DOCUMENT
v3.25.3

Income Taxes | 6 Months Ended | 12 Months Ended
--- | --- | ---
Jun. 30, 2025 | Dec. 31, 2024
Income Tax Disclosure [Abstract] |  |
Income Taxes | Note 15 - Income Taxes As of June 30, 2025, and December 31, 2024, the Company has net operating loss “NOL” of approximately $22.9 million and $20.4 million, respectively. The Company has fully reserved its deferred tax assets of $44.9 million and $44.4 million as of June 30, 2025, and December 31, 2024, respectively. The NOL can be carried forward indefinitely but limited to offset 80% of taxable income. Pursuant to Section 382 of the Internal Revenue Code, changes in the Company’s ownership may limit the amount of its NOL carryforwards that could be utilized annually to offset future taxable income, if any. This limitation would generally apply in the event of a cumulative change in ownership of the Company of more than 50% within a three-year period. The Company has not performed a NOL limitation study. All of the Company’s income tax returns are subject to examination by the taxing authorities. The Company recognizes income tax benefits from uncertain tax positions where the realization of the ultimate benefit is uncertain. As of both December 31, 2024 and June 30, 2025, the Company has no unrecognized income tax benefits. | Note 18. Tax Income Taxes The major components of income tax expense (benefit) for the years ended December 31, 2024 and December 31, 2023: Schedule of Major Components of Income Tax
For year ended December 31, |  | 2024 |  |  | 2023 |
Current income tax: |  |  |  |  |  |  |  |
Current tax on profits |  | $ | 30,665 |  |  | $ | - |
Deferred tax: |  |  |  |  |  |  |  |
Deferred taxation - current year |  | $ | 43,829,019 |  |  | $ | (1,829,701 | )
Income tax expense (benefit) |  | $ | 43,859,686 |  |  | $ | (1,829,701 | )
A reconciliation follows between tax expense (benefit) and the product of accounting loss multiplied by the United States domestic tax rate for the years ended December 31, 2024 and December 31, 2023: Schedule of Effective Income Tax Rate Reconciliation
For year ended December 31, |  | 2024 |  |  | 2023 |
Accounting loss before tax from continuing operations |  | $ | (4,459,789) |  |  | $ | (19,109,548 | )
Accounting loss before income tax |  |  | (4,459,789) |  |  |  | (19,109,548 | )
At federal statutory income tax rate of 21% |  |  | (936,555) |  |  |  | (4,013,005 | )
State income tax benefit, net of federal benefit |  |  | (8,418 | ) |  |  | (253,649 | )
Permanent differences, net |  |  | 583,678 |  |  |  | 2,207,439 |
Valuation allowance charges affecting the provision for income taxes |  |  | 44,277,923 |  |  |  | - |
Other |  |  | (56,942 | ) |  |  | 229,514 |
Total |  |  | 43,859,686 |  |  | $ | (1,829,701 | )
Deferred Tax Assets and Liabilities As of December 31, 2024 and December 31, 2023, the significant component of the Company’s deferred tax assets and liabilities: Schedule of Deferred Tax Assets and Liabilities
|  | December 31, 2024 |  |  | December 31, 2023 |  |  | Change |
Deferred tax assets: |  |  |  |  |  |  |  |  |  |  |  |
Loan loss reserve |  | $ | - |  |  | $ | 340,982 |  |  | $ | (340,982 | )
Capital loss carryover |  |  | 70,627 |  |  |  | 72,914 |  |  |  | (2,287 | )
Stock option expense |  |  | 1,674,554 |  |  |  | 1,322,890 |  |  |  | 351,664 |
Deferred revenue |  |  | 6,935 |  |  |  | 5,366 |  |  |  | 1,569 |
Property plant and equipment’s |  |  | 23,992 |  |  |  | 20,866 |  |  |  | 3,126 | )
Transaction costs |  |  | 942,062 |  |  |  | 1,014,922 |  |  |  | (72,860 | )
Change in Forward Purchase Contract |  |  | 8,155,953 |  |  |  | 8,155,953 |  |  |  | - |
Goodwill |  |  | 28,404,108 |  |  |  | 30,631,880 |  |  |  | (2,227,772 | )
NOL carryforward |  |  | 5,030,672 |  |  |  | 3,210,838 |  |  |  | 1,819,834 |
Lease liabilities |  |  | 214,125 |  |  |  | 246,716 |  |  |  | (32,591 | )
Total deferred tax assets (A) |  |  | 44,523,028 |  |  |  | 45,023,327 |  |  |  | (500,299 | )
Deferred tax liabilities: |  |  |  |  |  |  |  |  |  |  |  |
Right of use assets |  |  | (172,195 | ) |  |  | (210,460 | ) |  |  | 38,265 |
Intangible assets |  |  | - |  |  |  | (910,934 | ) |  |  | 910,934 |
Total deferred tax liabilities (B) |  |  | (172,195 | ) |  |  | (1,121,394 | ) |  |  | 949,199 |
Deferred tax assets (C=A-B) |  |  | 44,350,833 |  |  |  | 43,901,933 |  |  |  | 448,900 |
Valuation allowance (D) |  |  | (44,350,833 | ) |  |  | (72,914 | ) |  |  | (44,277,919 | )
Deferred tax assets, net (C-D) |  |  | - |  |  |  | 43,829,019 |  |  |  | (43,829,019 | )
Reconciliation of deferred tax asset, net: Schedule of Deferred Tax Liabilities Net
|  | Year on year change |  |  | December 31, 2023 |
Opening balance |  | $ | 43,829,019 |  |  | $ | 51,593,302 |
Tax (expense)/ income during the period recognized in the statement of operations |  |  | (43,829,019 | ) |  |  | 1,829,701 |
Acquisitions |  |  | - |  |  |  | (9,593,985 | )
Closing balance |  | $ | - |  |  | $ | 43,829,019 |
The Company offsets tax assets and liabilities only if it has a legally enforceable right to set off current tax assets and current tax liabilities and the deferred tax assets and deferred tax liabilities relate to income taxes levied by the same tax authority. The Company does not consider their deferred tax assets to be realizable and has established full valuation allowance during the year ending December 31, 2024. The Company has US federal tax loss carryovers totaling $20.4 million arising from 2020 through 2022 which have an unlimited carryover period. The Company has State of Colorado loss carryovers arising in 2022 of $21.4 million which begin to expire in 2042. The Company currently has no tax examinations in progress. The Company has open years for examination from Federal and State of Arkansas for the years ending December 31, 2020 and forward and from State of Colorado from December 31, 2021 and forward. The Company does not have any uncertain tax positions as of December 31, 2023.

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