XML 55 R41.htm IDEA: XBRL DOCUMENT
v3.26.1

Income Taxes (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2025
Income Tax Disclosure [Abstract] |
Schedule of Major Components of Income Tax | 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 |
Schedule of Effective Income Tax Rate Reconciliation | 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 |
Schedule of deferred tax assets and liabilities | 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 |  | $ | - |  |  | $ | - |  |  | $ | - |

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 Tabular disclosure of the components of income tax expense attributable to continuing operations for each year presented including, but not limited to: current tax expense (benefit), deferred tax expense (benefit), investment tax credits, government grants, the benefits of operating loss carryforwards, tax expense that results from allocating certain tax benefits either directly to contributed capital or to reduce goodwill or other noncurrent intangible assets of an acquired entity, adjustments of a deferred tax liability or asset for enacted changes in tax laws or rates or a change in the tax status of the entity, and adjustments of the beginning-of-the-year balances of a valuation allowance because of a change in circumstances that causes a change in judgment about the realizability of the related deferred tax asset in future years. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-9 + Details
Name: | us-gaap_ScheduleOfComponentsOfIncomeTaxExpenseBenefitTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the components of net deferred tax asset or liability recognized in an entity's statement of financial position, including the following: the total of all deferred tax liabilities, the total of all deferred tax assets, the total valuation allowance recognized for deferred tax assets. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-2 + Details
Name: | us-gaap_ScheduleOfDeferredTaxAssetsAndLiabilitiesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the reconciliation using percentage or dollar amounts of the reported amount of income tax expense attributable to continuing operations for the year to the amount of income tax expense that would result from applying domestic federal statutory tax rates to pretax income from continuing operations. + References Reference 1: 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 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12A -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12A Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -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 + Details
Name: | us-gaap_ScheduleOfEffectiveIncomeTaxRateReconciliationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration