XML 47 R32.htm IDEA: XBRL DOCUMENT v3.26.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2025
Income Tax Disclosure [Abstract]  
Schedule of Tax Based on Income

Taxes based on income were as follows:

 

    2025    2024 
    December 31, 
    2025    2024 
           
Current:  $-   $- 
U.S. federal tax   -    - 
State taxes  $-   $- 
           
Deferred:          
U.S. federal tax  $-   $- 
State tax   -    - 
   $-   $- 
           
Provision for income taxes  $-   $- 
Schedule of Significant Components of Deferred Tax Assets and Liabilities

Deferred taxes reflect the temporary differences between the amounts at which assets and liabilities are recorded for financial reporting purposes and the amounts utilized for tax purposes. The primary components of the temporary differences that gave rise to our deferred tax assets and liabilities were as follows:

 

   2025   2024 
   December 31, 
   2025   2024 
Deferred tax assets:          
Net operating loss carryforwards  $59,358   $57,763 
Stock-based compensation   3,690    3,192 
Federal R&D credit   2,120    2,222 
Impairment   1,146    1,148 
Accrued expenses   -    53 
Capitalized research expenses   2,217    3,145 
Intangibles   186    237 
Right of use asset/liabilities   32    32 
Depreciation   243    - 
Other   1    15 
Total deferred tax assets   68,993    67,807 
Deferred tax liabilities:          
Depreciation   -    (431)
           
Total deferred tax liabilities   -    (431)
Less valuation allowance   (68,993)   (67,376)
Net deferred tax liability  $-   $- 
Schedule of Operating Losses and Tax Credit Carryforwards

 

(in millions) 

Operating

Losses

   Tax Credits 
Year of expiry:          
2026  $5.1   $0.2 
2027   11.5    0.2 
2028   15.3    0.5 
2029   15.9    0.3 
2030-2037   114.8    0.9 
Indefinite life / no expiry   75.3    0.0 
Total  $237.9   $2.1 
Schedule of Reconciliation Statutory Federal Income Tax Provision to Actual Income Tax Benefit

The principal items accounting for the difference between taxes computed at the U.S. federal statutory rate and taxes recorded were as follows (in thousands) after the adoption of ASU 2023-09:

 

   2025   2024 
  

Year Ended

December 31, 2025

 
   Amount   Percent 
         
U.S. federal statutory tax rate  $(2,176)  (21.00)%
State and local income taxes, net of federal income tax effect   -    0.00%
Foreign tax effects   -    0.00%
Effect of changes in tax laws or rates enacted in the current period   -    0.00%
Effect of cross-border tax laws   

-

    

0.00

%
Tax credits:   

 

      
Research and development tax credits   102    0.99%
Changes in valuation allowances   1,617   15.60%
Nontaxable or nondeductible items:          
Change in value – warrants   

26

    0.25%
Other   6   0.06%
Changes in unrecognized tax benefits   -    0.00%
Other adjustments   425    4.10%
Effective tax rate  $-   - 

 

The principal items accounting for the difference between taxes computed at the U.S. federal statutory rate and taxes recorded were as follows (in thousands) for the year prior to the adoption of ASU 2023-09:

 

   Year Ended
December 31, 2024
 
     
Pre-tax book income tax at statutory rate  $(2,315)
State taxes, net of federal benefit   (482)
Return to provision   - 
Equity related expenses   (614)
Deferred adjustments   - 
Expiration of R&D credits   - 
Change in valuation allowance   3,409 
Other   2 
Total income tax expense  $- 

 

The following is a reconciliation of the expected statutory federal income tax rate to the actual effective tax rate (in thousands):

 

   2024 
  

Year Ended

December 31, 2024
 
Federal statutory rate   (21.0)%
State taxes, net of federal benefit   (4.3)%
Return to provision   0.0%
Equity related expenses   (5.6)%
Deferred adjustments   0.0%
Expiration of R&D credits   0.0%
Change in valuation allowance   30.9%
Total income tax expense   0.0%
Schedule of Income Loss Before Taxes

Income/(loss) before taxes from our U.S. operations was follows:

 

   2025   2024 
U.S.  $(10,364)  $(11,024)
Foreign   -    - 
Income before taxes  $(10,364)  $(11,024)
Schedule of Income Taxes Paid
  

Year Ended

December 31, 2025

 
Federal  $- 
State and local   - 
Foreign   - 
Total income taxes paid (net of refunds received)  $-