XML 45 R31.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2023
Income Tax Disclosure [Abstract]  
Components of Income Tax Rate
The components of the Company’s income tax rate for the years ended December 31, 2023 and 2022 are as follows:
 
    
Year Ended December 31,
 
    
2023
   
2022
 
U.S. federal statutory rate
     21.0     21.0
Effects of:
    
State taxes, net of federal benefit
     —      7.9
Stock-based compensation
     (4.0 )%      (0.4 )% 
Research and development expenses, net
     (3.5 )%      (6.4 )% 
Capitalized transaction costs
     (9.8 )%      — 
Loss on forward purchase agreement
     13.7  
Gain on loan forgiveness
     —      (2.5 )% 
Net operating loss
true-up
     —      2.6
Other
     (3.8 )%      (0.2 )% 
Valuation allowance
     (13.6 )%      (22.0 )% 
  
 
 
   
 
 
 
Effective rate
     —      — 
  
 
 
   
 
 
 
  
 
 
   
 
 
 
Significant Components of Deferred Tax Assets
Significant components of the Company’s deferred tax assets as of December 31, 2023 and 2022 are summarized below.
 
    
December 31,
 
    
2023
    
2022
 
Deferred income tax assets:
     
Net operating losses
   $ 8,775,098      $ 7,642,000  
Accrued interest
     1,845,473        747,000  
Federal research and development tax credits
     68,106        113,000  
Amortization of research expense
     635,669        585,000  
Right of use asset
     4,676        29,000  
Non-qualified
deferred compensation
     404,327        263,000  
Accrued compensation
     357,171        271,000  
Change in fair value of forward purchase agreement
     2,485,388        —   
Capitalization of
start-up
costs
     351,383     
Accrual to cash and other
     548,665        —   
Change in fair value of earnout liability
     (3,353,181   
Change in fair value of derivative liabilities
     —         275,000  
  
 
 
    
 
 
 
Gross deferred tax asset
     12,122,775        9,925,000  
Valuation allowance
     (12,122,775      (9,925,000
  
 
 
    
 
 
 
Net deferred income tax assets
   $ —       $ —