Income Taxes (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Income Tax Disclosure [Abstract] |
|
| Schedule of Income (loss) Before Provision for Income Taxes |
Our
income (loss) before provision for income taxes for the years ended December 31, 2025 and 2024 was as follows:
Schedule of Income (loss) Before
Provision for Income Taxes
| | |
12/31/2025 | | |
12/31/2024 | |
| Domestic | |
$ | (25,804,037 | ) | |
$ | (9,406,690 | ) |
| Foreign | |
| - | | |
| - | |
|
| Schedule of Provision for Income Taxes |
The
components of income (loss) before provision for income taxes are as follows for the years ended December 31, 2025 and 2024:
Schedule of Provision for Income Taxes
| | |
2025 | | |
2024 | |
| | |
For the Years Ended | |
| | |
December 31, | |
| | |
2025 | | |
2024 | |
| | |
| | |
| |
| Current tax benefit: | |
| | | |
| | |
| Federal | |
$ | - | | |
$ | - | |
| State | |
| - | | |
| 23,240 | |
| Current tax benefit | |
| - | | |
| 23,240 | |
| | |
| | | |
| | |
| Deferred tax benefit: | |
| | | |
| | |
| Federal | |
| (5,062,687 | ) | |
| (1,688,265 | ) |
| State | |
| (1,127,073 | ) | |
| (164,376 | ) |
| Deferred tax benefit | |
| (6,189,760 | ) | |
| (1,852,641 | ) |
| Change in valuation allowance | |
| 5,338,101 | | |
| 1,859,386 | |
| Provision for income taxes | |
$ | (851,659 | ) | |
$ | 6,745 | |
|
| Schedule of Provision for Benefit from Income Taxes Federal Statutory Rate |
The
reconciliation of taxes at the federal statutory rate to our provision for (benefit from) income taxes for the year ended December 31,
2025 in accordance with the guidance upon adoption of ASU 2023-09 was as follows:
Schedule
of Provision for Benefit from Income Taxes Federal Statutory Rate
| Description | |
Amount | | |
Percent | |
| | |
For the Year Ended | |
| | |
December 31, 2025 | |
| Description | |
Amount | | |
Percent | |
| U.S. Federal Statutory Tax Rate | |
| (5,418,848 | ) | |
| 21.0 | % |
| State Income Taxes, Net of Federal Income Tax Effect [1] | |
| 99,730 | | |
| -0.4 | % |
| Permanent items | |
| | | |
| | |
| Stock Based Comp | |
| | | |
| | |
| Effect of change in state rate | |
| | | |
| | |
| Prior period adjustments and other | |
| | | |
| | |
| Valuation Allowance | |
| 4,297,670 | | |
| -16.7 | % |
| Nontaxable or Nondeductible items | |
| 126,650 | | |
| -0.4 | % |
| Other | |
| 43,139 | | |
| -0.2 | % |
| Effective Tax Rate | |
| (851,659 | ) | |
| 3.3 | % |
| [1] |
State
taxes in Florida made up the majority (greater than 50 percent) of the tax effect in this category. |
The
reconciliation of taxes at the federal statutory rate to our provision for (benefit from) income taxes for the year ended December 31,
2024 in accordance with the guidance prior to the adoption of ASU 2023-09 was as follows:
| | |
For the Year Ended | |
| | |
December 31, 2024 | |
| Federal statutory rate | |
| 21.0 | % |
| State tax rate, net of federal benefit | |
| 3.0 | % |
| Permanent items | |
| (0.0 | )% |
| Stock Based Comp | |
| (3.2 | )% |
| Effect of change in state rate | |
| 0.2 | % |
| Prior period adjustments and other | |
| (1.3 | )% |
| Change in valuation allowance | |
| (19.8 | )% |
| Other | |
| 0.0 | % |
| Effective income tax rate | |
| (0.1 | )% |
|
| Schedule of Deferred Tax Assets and Liabilities |
The
cumulative tax effect of significant items comprising our net deferred tax asset (liability) is as follows for December 31, 2025 and
2024:
Schedule of Deferred Tax Assets and Liabilities
| Deferred tax asset attributable to: | |
2025 | | |
2024 | |
| | |
As of | |
| | |
December 31, | |
| Deferred tax asset attributable to: | |
2025 | | |
2024 | |
| Net operating loss carryforwards | |
$ | 14,419,237 | | |
$ | 12,544,318 | |
| Stock-based compensation | |
| 3,099,252 | | |
| 3,155,058 | |
| Capitalized research and development costs | |
| 1,360,579 | | |
| 1,753,207 | |
| Capitalized start-up costs | |
| 650,957 | | |
| 781,342 | |
| Capitalized licensing costs | |
| 563,812 | | |
| 609,669 | |
| Capitalized patents | |
| 443,841 | | |
| 392,691 | |
| Warrants | |
| 135,527 | | |
| 135,319 | |
| Accrued Payroll | |
| 618,058 | | |
| 394,406 | |
| Contributions carryforward | |
| 125 | | |
| 2,878 | |
| Deferred tax asset | |
| 21,291,388 | | |
| 19,768,888 | |
| Valuation Allowance | |
| (21,291,388 | ) | |
| (15,953,288 | ) |
| Deferred tax assets | |
| - | | |
| 3,815,600 | |
| | |
| | | |
| | |
| IPR&D | |
| - | | |
| (4,667,259 | ) |
| | |
| | | |
| | |
| Deferred tax liability | |
| - | | |
| (4,667,259 | ) |
| | |
| | | |
| | |
| Net deferred tax liability | |
$ | - | | |
$ | (851,659 | ) |
|
| Schedule of Valuation Allowance |
Schedule
of Valuation Allowance
| Valuation Allowance | |
2025 | |
| Valuation Allowance - beginning of period | |
$ | (15,953,288 | ) |
| Additions charged to income tax benefit | |
| - | |
| Allowances taken or written off | |
| (5,338,100 | ) |
| Other adjustments | |
| - | |
| Valuation allowance - end of period | |
$ | (21,291,388 | ) |
|
| Schedule of Cash Paid for Income Taxes |
Upon
adoption of ASU 2023-09, Improvements to Income Tax Disclosures, as described in Note 2, Summary of Significant Accounting Policies,
cash paid for income taxes, net of refunds, during the year ended December 31, 2025 was as follows:
Schedule
of Cash Paid for Income Taxes
| Income Tax Paid | |
2025 | |
| Federal | |
$ | - | |
| State and Local | |
| - | |
| | |
| | |
| Total Income Taxes Paid, Net | |
$ | - | |
|