NOTE 14 – INCOME TAXES

 

The Company maintains deferred tax assets and liabilities that reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The deferred tax assets (liabilities) at December 31, 2025 and 2024 consist of net operating loss carryforwards and differences in the book basis and tax basis of intangible assets.

 

In accordance with the adoption of ASU 2023-09, the Company has retroactively adjusted 2024 details below to comply with the standard.

 

The items accounting for the difference between income taxes at the effective statutory rate and the provision for income taxes for the years ended December 31, 2025 and 2024 were as follows:

                    
         
   Years Ended December 31, 
Rate Reconciliation  2025   2024 
   Amount   Percent   Amount   Percent 
Income tax expense (benefit) at U.S. Statutory rate at 21%   $(2,065,356)   21.00%  (2,260,536)   21.00%
1. State and Local Income Taxes   (70,402)   0.72%   (387,520)   3.60%
2. Foreign Tax Effects       0.00%       0.00%
3. Change in Tax Laws and Rates       0.00%       0.00%
4. Effects of Cross-Border Tax Laws       0.00%       0.00%
5. Federal Tax Credits       0.00%       0.00%
6. Domestic Change in VA   2,443,828    -24.845%   2,483,901    -23.08%
7. Nontaxable or Nondeductible Items                    
Stock Based Compensation  826,170    -8.40%  $67,398    -0.63%
Other Permanent Differences   54,810    -0.56%   96,757    -0.90%
Total Nontaxable/Nondeductible Items  $880,980    -8.96%  164,155    -1.52%
8. Changes in Unrecognized Tax Benefits       0%       0.00%
9. Other Items                    
True-Up of Deferred Taxes   (1,189,050)   12.09%       0.00%
Other Items (Note: should not be material)                0.00%
Total Provision for income tax       -0.00%      0.00%

 

The Company’s approximate net deferred tax assets as of December 31, 2025 and 2024 were as follows:

        
   Years Ended December 31, 
Current Tax Expense (Benefit)  2025   2024 
Federal      
State        
Current Tax Expense (Benefit)        

 

           
     Years Ended December 31, 
Deferred Tax Expense (Benefit)   2025    2024 
Federal        
State        
Deferred Tax Expense (Benefit)        
           
Total Income Tax Expense (Benefit)        
           
Pre-Tax Book Income  (9,835,031)  (10,764,457)

 

         
   Years Ended 
   2025   2024 
Deferred Tax Assets:          
Bad Debt Reserve  41,410    
Accruals   41,981     
Leases   158,032     
Net Operating Loss Carryforwards   17,605,705    15,313,305 
Total Deferred Tax Assets  17,847,128   15,313,305 
Less: Valuation Allowance   (17,514,268)   (14,717,913)
Deferred Tax Assets Net  332,860   595,393 
           
Deferred Tax Liabilities:          
Intangibles Assets  (24,672)  (537,018)
Bad Debt Reserve        (58,375)
Property and equipment   (128,883)    
Other   (179,305)     
Total Deferred Tax Liabilities  (332,860)  (595,393)
           
Net Deferred Tax Asset (Liabilities)      

 

At December 31, 2025 and 2024, the Company had federal gross net operating loss (“NOL”) carryforwards of approximately $71.5 million and $65.9 million, respectively, and state gross NOL carryforwards of approximately $46.9 million and $41.5 million, respectively.

 

The Company has recorded a valuation allowance equal to its net deferred tax assets for the years ended December 31, 2025 and 2024, as it is not more likely than not that sufficient future taxable income will be available to realize the benefit of the NOL carryforwards and other deferred tax assets. The valuation allowance increased by approximately $2.8 million during the year ended December 31, 2025.

 

NOL carryforwards generated prior to January 1, 2018, resulted in a potential tax benefit of approximately $4.4 million and will expire in 2037 if not utilized. NOL carryforwards generated after January 1, 2018, resulted in a potential tax benefit of approximately $10.6 million and may be carried forward indefinitely, subject to applicable annual utilization limitations. The utilization of the Company’s NOL carryforwards may be subject to annual limitations under Internal Revenue Code Section 382 as a result of ownership changes or other events. The Company has not performed a formal study to assess the impact of such limitations. If it is subsequently determined that all or a portion of the NOL carryforwards will not be realizable due to these limitations or expiration, the deferred tax assets would be reduced with a corresponding adjustment to the valuation allowance. The Company has no unrecognized tax benefits as of December 31, 2025. The Company’s federal income tax returns for the years ended December 31, 2024, 2023, and 2022 remain subject to examination by the Internal Revenue Service. The Company has not performed a formal study to assess the impact of such limitations. If it is subsequently determined that all or a portion of the NOL carryforwards will not be realizable due to these limitations or expiration, the deferred tax assets would be reduced with a corresponding adjustment to the valuation allowance.

 

Historical Timeline

Fiscal YearFiled
2025Mar 31, 2026Showing above
2024Mar 31, 2025
2023Apr 1, 2024
2022Mar 31, 2023
2021Mar 31, 2022
2020Mar 30, 2021
2018Apr 15, 2019
2017Apr 2, 2018
2016Mar 30, 2017
2015Apr 1, 2016

About Income Taxes Disclosures

The income tax disclosure reveals how much a company actually pays in taxes versus what the statutory rate would predict. Analysts focus on the effective tax rate (ETR) reconciliation, which breaks down every item driving the gap between the 21% federal rate and the company's reported ETR — including R&D credits, foreign rate differentials, and state taxes. Deferred tax assets (DTAs) and their valuation allowances signal management's confidence in future profitability: a rising allowance suggests the company doubts it can use accumulated tax benefits. Uncertain tax benefit (UTB) reserves quantify exposure to IRS challenges on aggressive positions.

Key signals to watch: sudden ETR drops without clear operational reasons, large increases in valuation allowances, growing UTB balances, and significant unremitted foreign earnings. Post-TCJA, pay attention to GILTI and BEAT provisions that affect multinational tax structures. Compare the cash taxes paid (from the cash flow statement) against the income tax provision to gauge earnings quality.