XML 55 R43.htm IDEA: XBRL DOCUMENT v3.26.1
INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2025
Income Taxes  
SCHEDULE OF CORRECTION ON THE PREVIOUSLY REPORTED

The following table presents the effect of the correction on the previously reported 2024 balances. The 2024 balances presented herein have been revised to reflect this correction.

 

As of December 31, 2024

   As Previously Reported   Adjustment   As Revised 
Deferred tax assets:               
NOL carryforward  $3,129,808   $(3,085,556)  $44,252 
Intangible assets   1,958,875    (1,958,875)   - 
Warrant liability   498,740    (498,740)   - 
Interest expense   227,272    (159,402)   67,870 
ASC 842 - Lease Accounting   89,309    10,808    100,117 
Charitable contributions   30,336    (22,339)   7,997 
UNICAP 263a Adjustment   (3,823)   8,196    4,373 
Allowances   7,485    (5,250)   2,235 
Total deferred tax assets   5,938,002    (5,711,158)   226,844 
                
Deferred tax liabilities:               
Net book value of fixed assets   (32,905)   29,763    (3,142)
Intangible assets   -    (31,652)   (31,652)
Total deferred tax liabilities   (32,905)   (1,889)   (34,794)
                
Net deferred tax assets   5,905,097    (5,713,047)   192,050 
Valuation allowance   (5,905,097)   5,713,047    (192,050)
Net deferred tax assets  $-   $-   $- 

SCHEDULE OF INCOME TAX EXPENSE (BENEFIT)

The Company did not have a provision for income taxes (current or deferred) for the years ended December 31, 2025 and 2024. The following table reconciles income tax expense (benefit) computed at the U.S. federal statutory rate to the income tax expense (benefit) reflected in the accompanying statement of operations, and reconciles the U.S. federal statutory income tax rate to the Company’s effective income tax rate for the years then ended. The 2024 amounts have been revised to reflect the correction described above.

   Amount   Rate %   Amount   Rate % 
   Year Ended December 31, 2025   Year Ended December 31, 2024
(As Revised)
 
   Amount   Rate %   Amount   Rate % 
U.S. federal statutory rate  $(826,518)   21.0%  $(946,358)   21.0%
State tax benefit net of federal benefit   (213,571)   5.4%   (244,537)   5.4%
Change in valuation allowance   906,217    -23.0%   192,050    -4.3%
True-Up & Deferred Adjustment   486    0.0%   -    0.0%
Debt extinguishment   99,507    -2.5%   -    0.0%
Other permanent items   21,825    -0.6%   746    0.0%
Change in tax rate   126    0.0%   -    0.0%
Other   11,929    -0.3%   -    0.0%
Pre Spin-off tax adjustment   -    0.0%  998,099    -22.1%
Income tax provision/(benefit)  $-    0.0%  $-    0.0%
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES

As of December 31, 2025 and 2024, the Company’s deferred tax assets and liabilities consisted of the effects of temporary differences attributable to the following:

   2025   2024 revised 
   Year Ended December 31, 
   2025   2024 revised 
Deferred tax assets:          
NOL carryforward  $654,697   $44,252 
Accrued expenses   20,661    - 
Stock Compensation   25,766    - 
Interest expense   335,593    67,870 
ASC 842 - Lease Accounting   119,949    100,117 
Charitable contributions   33,724    7,997 
UNICAP 263a Adjustment   -    4,373 
Allowances   4,986    2,235 
Total deferred tax assets   1,195,376    226,844 
           
Deferred tax liabilities:          
Net book value of fixed assets   (44,410)   (3,142)
Intangible assets   (49,098)   (31,652)
UNICAP 263a Adjustment   (3,600)   - 
Total deferred tax liabilities   (97,108)   (34,794)
           
Net deferred tax assets   1,098,268    192,050 
Valuation allowance   (1,098,268)   (192,050)
Net deferred tax assets  $-   $-