XML 56 R39.htm IDEA: XBRL DOCUMENT v3.25.0.1
INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
SCHEDULE OF ACTUAL INCOME TAX RATE

The difference between the actual income tax rate versus the tax computed at the Federal Statutory rate follows:

 

   

December 31, 

2024 

   

December 31, 

2023 

 
Federal rate     21 %     21.0 %
State net of federal     5.2 %     8.9 %
Non-taxable change in fair value of warrant commitment     0.3 %     9.3 %
Goodwill impairment     0.0 %     11.8 %
Rate Change     1.1 %     -0.2 %
Other     1.5 %     0.0 %
Valuation allowance     -29.1 %     -50.9 %
Effective income tax rate     0.0 %     0.0 %
SCHEDULE OF DEFERRED INCOME TAX ASSETS AND LIABILITIES

Deferred income tax assets and (liabilities) consist of the following:

   

December 31, 

2024 

   

December 31, 

2023 

 
Deferred tax assets (liabilities)                
Net operating loss carryforward   $ 12,890,271     $ 10,399,616  
Equity-based compensation     1,592,338       1,462,901  
Goodwill     (599,864 )     (332,159 )
Intangibles     990,718       694,358  
Fixed assets     (169,130 )     (151,775 )
Right of use assets     (269,722 )     (186,905 )
Lease liabilities     279,565       194,403  
Other     7,282       4,027  
Total deferred tax assets     14,721,458       12,084,466  
Valuation allowance     (14,721,458 )     (12,084,466 )
Net deferred tax assets   $ -     $ -