XML 277 R67.htm IDEA: XBRL DOCUMENT v3.25.4
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Taxes  
Schedule of income tax expense (benefit)

​

​

​

​

​

​

​

​

​

  ​ ​ ​

2024

  ​ ​ ​

2023

Current:

 

​

  ​

 

​

  ​

Federal

​

$

35,088

​

$

(178,691)

State

​

 

—

​

 

—

Foreign

​

 

1,278

​

 

16,608

Total current income tax

​

 

36,366

​

 

(162,083)

​

​

​

​

​

​

​

Deferred:

​

 

  ​

​

 

  ​

Federal

​

 

(15,401)

​

 

(194,354)

State

​

 

—

​

 

—

Foreign

​

 

—

​

 

—

Total deferred tax

​

 

(15,401)

​

 

(194,354)

Total income tax expense (benefit)

​

$

20,965

​

$

(356,437)

Reconciliation between domestic and international earnings (loss) before income taxes

​

​

​

​

​

​

​

​

​

  ​ ​ ​

2024

  ​ ​ ​

2023

Domestic

​

$

(1,374,250)

​

$

(14,303,215)

International

​

 

(10,090,195)

​

 

139,108

Earnings/(loss) before income taxes

​

$

(11,464,445)

​

$

(14,164,107)

Reconciliation between the effective income tax rate and the federal statutory income tax rate

​

​

​

​

​

​

​

​

  ​ ​ ​

2024

  ​ ​ ​

2023

 

Federal tax at statutory rate

 

21.0

%  

26.5

%

Permanent book/tax differences

 

(4.9)

 

(2.1)

​

Return to provision adjustments

 

0.6

 

0.2

​

Foreign rate differential

 

0.1

 

0.1

​

State tax impact

 

—

 

(0.1)

​

Impact of foreign exchange rate changes

 

(14.3)

 

(3.9)

​

Impact of convertible debt

 

(2.0)

 

—

​

Tax Credits

 

—

 

6.4

​

Change in valuation allowance

 

(5.7)

 

(24.6)

​

Total tax (expense) benefit

 

(5.2)

%  

2.5

%

Summary of significant components of the deferred tax assets and liabilities

​

​

​

​

​

​

​

​

​

  ​ ​ ​

2024

  ​ ​ ​

2023

Deferred tax assets:

 

​

  ​

 

​

  ​

R&D expenses

​

$

3,380,350

​

$

3,667,914

Net operating loss carryforwards

​

 

13,401,755

​

 

12,612,523

Tax credit carryforwards

​

 

3,133,678

​

 

3,433,474

Operating lease liabilities

​

 

239,253

​

 

267,851

Other

​

 

73,668

​

 

61,016

Total gross deferred tax assets

​

 

20,228,704

​

 

20,042,778

Valuation allowance

​

 

(19,821,008)

​

 

(19,519,942)

Total deferred tax assets, net of valuation allowance

​

 

407,696

​

 

522,836

​

​

​

​

​

​

​

Deferred tax liabilities

​

 

  ​

​

 

  ​

Property and equipment

​

 

(60,460)

​

 

(151,498)

Intangible assets

​

 

(96,660)

​

 

(103,239)

Right of use assets

​

 

(176,333)

​

 

(197,645)

Convertible debt

​

 

(740,196)

​

 

(51,531)

Other

​

 

—

​

 

(18,923)

Total gross deferred tax liabilities

​

 

(1,073,649)

​

 

(522,836)

Net deferred tax liabilities

​

$

(665,953)

​

$

—