XML 57 R45.htm IDEA: XBRL DOCUMENT v3.25.1
PROVISION FOR INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
SCHEDULE OF INCOME TAX (BENEFIT) PROVISION

   2024   2023 
Current:          
Federal  $-   $- 
State   -    - 
Foreign  $-   $- 
Total current provision   -    - 
           
Deferred:          
Federal  $(4,615,110)   (674,213)
State   (542,062)   (265,698)
Foreign   -    - 
Total deferred benefit   (5,157,172)   (939,911)
Change in valuation allowance   5,157,172   939,911 
Total income tax provision  $-   $- 
SCHEDULE OF EFFECTIVE INCOME TAX RATE RECONCILIATION

The following table summarizes the significant differences between the U.S. Federal statutory tax rate and the Company’s effective tax rate for financial statement purposes for the years ended December 31, 2024 and 2023:

 

   2024   2023 
Federal income taxes at statutory rate   21.00%   21.00%
State income taxes at statutory rate   2.51%   0.45%
Acquisitions and disposals   3.69%   0.10%
Loss on extinguishment of debt   (0.78)%   (16.44)%
Goodwill impairment   (4.71)%   (2.35)%
Stock based compensation   0.00%   (0.79)%
Tax basis adjustments   (0.21)%   (1.00)%
Change in valuation allowance   (23.84)%   (0.63)%
Other   2.35%   (0.34)%
Totals   0.00%   

0.00

%
SCHEDULE OF DEFERRED TAX ASSETS

The following is a summary of the components of deferred tax assets and liabilities as of December 31, 2024 and 2023:

 SCHEDULE OF DEFERRED TAX ASSETS

   As of   As of 
   December 31,   December 31, 
   2024   2023 
Deferred tax assets:          
Net operating losses and other tax attributes  $11,140,078   $5,016,200 
Other   13,351    32,759 
Total deferred tax assets   11,153,429    5,048,958 
Deferred tax liabilities:          
Depreciation and amortization   (1,499,337)   (552,039)
Total deferred tax liabilities   (1,499,337)   (552,039)
Less: Valuation allowance   (9,654,091)   (4,496,919)
           
Net deferred tax assets  $-   $-