XML 114 R29.htm IDEA: XBRL DOCUMENT v3.25.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Taxes [Abstract]  
Schedule of Loss Before Provision (benefit) for Income Taxes

Loss before provision (benefit) for income taxes for the years ended December 31, 2024 and 2023 consisted of the following:

 

   For the Year Ended
December 31,
 
   2024   2023 
United States  $(7,372,032)  $(3,006,861)
Foreign   (583,381)   (806,689)
Total Loss before Income Taxes  $(7,955,413)  $(3,813,550)
Schedule of Components of the Provision (benefit) for Income Taxes

The components of the provision (benefit) for income taxes consisted of the following:

 

   For the Year Ended
December 31,
 
   2024   2023 
Current:        
Federal  $
-
   $
-
 
State   250    250 
Foreign   
-
    
-
 
Total current provision (benefit)   250    250 
Deferred:          
Federal   
-
    
-
 
State   
-
    
-
 
Foreign   
-
    
-
 
Total deferred provision (benefit)   
-
    
-
 
Total Benefit  $250   $250 
Schedule of Income Taxes Computed at the U.S. Statutory Income Tax

The reconciliation between income taxes computed at the U.S. statutory income tax rate to the Company’s provision (benefit) for income taxes for the years ended December 31, 2024 and 2023 are as follows:

 

   For the Year Ended December 31, 
   2024   2023 
Benefit for income taxes at 21% rate  $(1,670,637)   21.0%  $(800,846)   21.0%
State income taxes, net of federal benefit   (587,971)   7.4    (364,618)   9.6 
Tax credits   (437,296)   5.5    
-
    
-
 
Impact of non-U.S. earnings   (22,103)   0.3    (33,994)   0.9 
Permanent differences   (347,008)   4.4    280,654    (7.4)
Change in fair value of promissory note   
-
    
-
    (1,129,646)   29.6 
Non-deductible interest expense   
-
    
-
    304,962    (8.0)
Other reconciling items, net   30,411    (0.4)   2,042,657    (53.6)
Change in valuation allowance   3,034,854    (38.1)   (298,919)   7.8 
Benefit for Income Taxes  $250    0.0%  $250    (0.1)%
Schedule of Deferred Tax Assets (liabilities)

Significant components of the Company’s deferred tax assets (liabilities) as of December 31, 2024 and 2023 are as follows:

 

   As of December 31, 
   2024   2023 
Deferred tax assets:        
Net operating loss carry-forward  $4,191,575   $3,498,043 
Tax credits   437,296    
-
 
Non-deductible reserves   44,733    1,058 
Capitalized R&D costs   1,268,685    189,892 
Lease liability   
-
    3,756 
Share-based compensation   41,830    94,034 
Gross deferred tax assets   5,984,119    3,786,783 
Less valuation allowance   (5,915,350)   (3,088,051)
Total deferred tax assets, net of valuation allowance   68,769    698,732 
Deferred tax liabilities:          
Fixed asset depreciation   (2,783)   
-
 
Right of use asset   
-
    (3,719)
Prepaid expenses   (65,986)   (695,013)
Total deferred tax liabilities   (68,769)   (698,732)
Net deferred tax liabilities  $
-
   $
-