XML 58 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Components Of The Provision For Income Taxes

The components of the provision for income taxes are as follows:

 

 

 

2024

 

 

2023

 

Current provision

 

 

 

 

 

 

Federal

 

 

-

 

 

 

-

 

State

 

 

3,768

 

 

 

-

 

Total current provision

 

 

3,768

 

 

 

-

 

Deferred provision

 

 

 

 

 

 

Federal

 

 

-

 

 

 

-

 

State

 

 

-

 

 

 

-

 

Total current provision

 

 

-

 

 

 

-

 

Total provision for income taxes

 

 

3,768

 

 

 

-

 

Schedule of Reconciliation of Statutory Federal Income Tax Rate to Company's Effective Tax Rate The reconciliation of the statutory federal income tax rate to the Company's effective tax rate for the years ended December 31, 2024 and 2023 were as follows

 

 

 

2024

 

 

2023

 

U.S. statutory rate

 

 

21.00

%

 

 

21.00

%

State taxes, net of federal

 

 

4.33

%

 

 

4.35

%

Change in valuation allowance

 

 

1.65

%

 

 

-26.72

%

Return to provision - 2023 Tax Free Reorganization

 

 

-18.89

%

 

 

0.00

%

Return to provision - Other

 

 

-0.46

%

 

 

0.00

%

R&D Credit

 

 

-1.65

%

 

 

1.22

%

Other permanent differences

 

 

-6.00

%

 

 

0.15

%

Effective tax rate

 

 

-0.02

%

 

 

0.00

%

Schedule of Components for Deferred Tax Assets and Liabilities

The components for the Company's deferred tax assets and liabilities as of December 31, 2024 and 2023, were as follows:

 

 

 

2024

 

 

2023

 

Deferred tax assets:

 

 

 

 

 

 

Net operating loss carryforwards

 

$

25,098,126

 

 

$

11,143,664

 

Stock compensation expense

 

 

2,467,541

 

 

 

589,118

 

Accrued payroll

 

 

294,420

 

 

 

358,732

 

Section 174 R&D

 

 

6,172,416

 

 

 

3,505,667

 

Intangible assets

 

 

26,272

 

 

 

3,909,369

 

Lease liability

 

 

51,334

 

 

 

5,277

 

Depreciation

 

 

94,926

 

 

 

46,960

 

Capital loss carryforward

 

 

10,889,722

 

 

 

-

 

R&D credits

 

 

1,451,300

 

 

 

1,808,131

 

Total gross deferred tax assets

 

$

46,546,057

 

 

$

21,366,918

 

Less valuation allowance

 

 

(46,494,883

)

 

 

(21,301,471

)

Net deferred tax assets

 

$

51,174

 

 

$

65,447

 

Deferred tax liabilities

 

 

 

 

 

 

Debt discount

 

$

-

 

 

$

(60,170

)

Accrued expense

 

 

(697

)

 

 

-

 

ROU asset

 

 

(50,477

)

 

 

(5,277

)

Total deferred tax liabilities

 

$

(51,174

)

 

$

(65,447

)

Total deferred tax assets / (liabilities)

 

$

-

 

 

$

-