XML 38 R24.htm IDEA: XBRL DOCUMENT
v3.26.1

Income Taxes | 3 Months Ended | 12 Months Ended
--- | --- | ---
Mar. 31, 2026 | Dec. 31, 2025
Income Tax Disclosure [Abstract] |  |
Income Taxes | Note 13 - Income Taxes For the three months ended March 31, 2026 and March 31, 2025, there was no provision for income taxes. As of March 31, 2026 and December 31, 2025, the Company had a net deferred tax assets of $46.3 and $45.7 million, respectively. The Company has recorded a full valuation allowance for both periods. The Company had a net operating loss (“NOL”) of approximately $71.7 million and $67.7 million as of March 31, 2026 and December 31, 2025, respectively. Pursuant to Section 382 of the Internal Revenue Code of 1986, as amended (“Section 382”), a corporation that undergoes an “ownership change,” generally defined as a cumulative increase of more than 50 percentage points in the stock ownership of 5% shareholders within a rolling three-year period may have its ability to utilize pre-change net NOL carryforwards and certain other tax attributes significantly limited on an annual basis. Since inception, the Company has undergone a number of significant equity transactions, including its initial public offering, the reverse acquisition of Northern Lights Acquisition Corp., the acquisition of Abaca, various share issuances to settle obligations, and its September 2025 Recapitalization, as defined below. The Company has not completed a Section 382 analysis to determine whether one or more ownership changes have occurred or to quantify any resulting annual limitation. If it is determined that an ownership change has occurred, the annual limitation could materially reduce the Company’s ability to utilize its existing NOL carryforwards and other deferred tax assets to offset future taxable income. | Note 18 - Income Taxes The major components of income tax expense (benefit) for the year ended December 31, 2025 and December 31, 2024 as follows: Schedule of Major Components of Income Tax
For The Year Ended December 31, |  | 2025 |  |  | 2024 |
Current income tax: |  |  |  |  |  |  |  |
Current (benefit) tax on profits |  | $ | (58,470 | ) |  | $ | 30,665 |
Deferred tax: |  |  | - |  |  |  |  |
Deferred taxation - current year |  |  | - |  |  |  | 43,829,019 |
Income tax (benefit) expense |  | $ | (58,470 | ) |  | $ | 43,859,686 |
The tables below reconcile the United States effective tax rate of 21% to the Company’s income tax (benefit) for the years ended December 31, 2025 (pursuant to ASU 203-09) and December 31, 2024. Schedule of Effective Income Tax Rate Reconciliation
|  | December 31, 2025 |  |  |  |
Net loss before income taxes |  | $ | (2,219,468 | ) |  |  |  |
United States federal statutory tax rate |  |  | (466,088 | ) |  |  | 21.0 | %
Arkansas tax benefit, net of federal tax benefit |  |  | (58,470 | ) |  |  | 2.6 | %
Deferred state income taxes, no federal benefit |  |  | (172,158 | ) |  |  | 7.8 | %
Permanent differences, net |  |  |  |  |  |  |  |
Changes in valuation allowance |  |  | 1,476,893 |  |  |  | (66.5 | )%
Non-taxable or non-deductible items |  |  |  |  |  |  |  |
Change in fair market value of warrant liability |  |  | (277,383 | ) |  |  | 12.5 | %
Gain on extinguishment of forward purchase derivative and exchange of debt |  |  | (700,605 | ) |  |  | 31.6 | %
Costs incurred to secure financing |  |  | 168,000 |  |  |  | (7.6 | )%
Other |  |  | (52,114 | ) |  |  | 2.4 | %
Prior year true up of deferred taxes |  |  | 23,455 |  |  |  | (1.0 | )%
Income tax benefit |  | $ | (58,470 | ) |  |  | 2.6 | %
|  | December 31, 2024 |
Net loss before income taxes |  | $ | (4,459,789 | )
United States federal statutory income tax rate of 21% |  |  | (936,555 | )
State income tax benefit, net of federal benefit |  |  | (8,418 | )
Permanent differences, net |  |  | 583,678 |
Valuation allowance charges affecting the provision for income taxes |  |  | 44,277,923 |
Other |  |  | (56,942 | )
Total |  | $ | 43,859,686 |
As of December 31, 2025 and December 31, 2024, the significant component of the Company’s deferred tax assets and liabilities as follows: Schedule of deferred tax assets and liabilities
|  | December 31, 2025 |  |  | December 31, 2024 |  |  | Change |
Deferred tax assets: |  |  |  |  |  |  |  |  |  |  |  |
Capital loss carryover |  | $ | 70,627 |  |  | $ | 70,627 |  |  | $ | - |
Stock option expense |  |  | 2,043,599 |  |  |  | 1,674,554 |  |  |  | 369,045 |
Deferred revenue |  |  | 3,774 |  |  |  | 6,935 |  |  |  | (3,161 | )
Fixed assets |  |  | 8,794 |  |  |  | 23,992 |  |  |  | (15,198 | )
Transaction costs |  |  | 924,764 |  |  |  | 942,062 |  |  |  | (17,298 | )
Forward purchase contract |  |  | - |  |  |  | 8,155,953 |  |  |  | (8,155,953 | )
Goodwill |  |  | 26,180,613 |  |  |  | 28,404,108 |  |  |  | (2,223,495 | )
NOL carry forward |  |  | 16,551,647 |  |  |  | 5,030,672 |  |  |  | 11,520,975 |
Accrued expenses |  |  | 3,917 |  |  |  | - |  |  |  | 3,917 |
Contract assets |  |  | 789,914 |  |  |  | - |  |  |  | 789,914 |
Right of use assets |  |  | 173,934 |  |  |  | 214,124 |  |  |  | (40,190 | )
Total deferred tax assets |  |  | 46,751,583 |  |  |  | 44,523,027 |  |  |  | 2,228,556 |
Deferred tax liabilities: |  |  |  |  |  |  |  |  |  |  |  |
Lease liabilities |  |  | (133,944 | ) |  |  | (172,195 | ) |  |  | 38,251 |
Financial indemnification liability |  |  | (267,266 | ) |  |  | - |  |  |  | (267,266 | )
Stand ready liability |  |  | (522,648 | ) |  |  | - |  |  |  | (522,648 | )
Total deferred tax liabilities |  |  | (923,858 | ) |  |  | (172,195 | ) |  |  | (751,663 | )
Net deferred tax assets |  |  | 45,827,725 |  |  |  | 44,350,832 |  |  |  | 1,476,893 |
Valuation allowance |  |  | (45,827,725 | ) |  |  | (44,350,832 | ) |  |  | (1,476,893 | )
Deferred tax asset |  | $ | - |  |  | $ | - |  |  | $ | - |
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 ended December 31, 2025 and December 31, 2024. As of December 31, 2025, the Company has US federal tax loss carryovers $67.7 million. The Company has US federal tax loss carryovers $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, State of Arkansas and Colorado 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, 2025. The Company has open years for examination from Federal and State of Arkansas for the years ended December 31, 2020 and forward and from State of Colorado from December 31, 2021 and forward. Section 382 Limitations on Net Operating Loss Carryforwards Pursuant to Section 382 of the Internal Revenue Code of 1986, as amended, a corporation that undergoes an “ownership change,” generally defined as a cumulative increase of more than 50 percentage points in the stock ownership of 5% shareholders within a rolling three-year period may have its ability to utilize pre-change net operating loss (“NOL”) carryforwards and certain other tax attributes significantly limited on an annual basis. Since inception, the Company has undergone a number of significant equity transactions, including its initial public offering, the reverse acquisition of Northern Lights Acquisition Corp., the acquisition of Abaca, various share issuances to settle obligations, and its September 2025 recapitalization. The Company has not completed a Section 382 analysis to determine whether one or more ownership changes have occurred or to quantify any resulting annual limitation. If it is determined that an ownership change has occurred, the annual limitation could materially reduce the Company’s ability to utilize its existing NOL carryforwards and other deferred tax assets to offset future taxable income.

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