XML 98 R24.htm IDEA: XBRL DOCUMENT v3.26.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2025
Income Taxes [Abstract]  
Schedule of Net Deferred Tax Assets

Significant components of the Company’s net deferred tax assets as of December 31, 2025 and 2024, are as follows:

 

   2025   2024 
         
Deferred tax assets (liabilities):        
Net operating loss carryforwards  $2,613,978   $1,166,108 
Equity Based Compensation   14,119,653    3,701,986 
R&D Expenses   
-
    219,744 
Accrued Expenses   444,042    353,987 
Change in FV of convertible note   65,206    53,738 
           
Total gross deferred tax assets   17,242,789    5,495,563 
Less: valuation allowance   (17,242,789)   (5,495,563)
Total net deferred tax assets  $
-
   $
-
 
Schedule of Effective Income Tax Rate U.S. Federal Statutory Rate

The Company’s effective income tax rate for the years ended December 31, 2025 and 2024 differs from the U.S. federal statutory rate primarily due to the impact of the valuation allowance, as follows:

 

   2025   2024 
   $   %   $   % 
U.S. federal statutory income tax rate   (17,242,789)   21.00%   (4,140,453)   21.00%
State and local income taxes, net of federal benefit   
-
    0.00%   (1,355,110)   6.87
Changes in valuation allowances   17,242,789    (21.00)%   5,495,563    (27.87)%
Effective income tax expense (benefit)   
-
    0.00%   
-
    0.00%