Note 12 - Income Taxes

 

The components of earnings before income taxes for the years ended December 31, 2024 and 2023 were as follows:              

 

 

 

For the Years Ended

December 31,

 

Income (loss) before income taxes

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Domestic

 

 

(10,434,147)

 

 

(8,466,950)

Foreign

 

 

(1,073,700)

 

 

(1,593,300)

Total income (loss) before income taxes

 

$(11,507,947)

 

$(10,060,250)

Income tax provision (benefit) consists of the following for the years ended December 31, 2024 and 2023:

 

Income tax provision (benefit):

 

For the Years Ended

December 31,

 

Current

 

2024

 

 

2023

 

Federal

 

 

-

 

 

 

-

 

State

 

 

-

 

 

 

-

 

Foreign

 

 

-

 

 

 

-

 

Total Current

 

 

-

 

 

 

-

 

Deferred

 

 

 

 

 

 

 

 

Federal

 

 

-

 

 

 

-

 

State

 

 

-

 

 

 

-

 

Foreign

 

 

-

 

 

 

-

 

Total Deferred

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Total income tax provision (benefit)

 

$-

 

 

$-

 

 

A reconciliation of the income tax provision (benefit) by applying the statutory United States federal income tax rate to income (loss) before income taxes is as follows:

 

Rate Reconciliation

 

For the Years Ended

December 31,

 

 

 

 

 

2024

 

 

 

 

2023

 

 

 

Expected tax at statutory rates

 

$(2,416,700 )

 

 

21%

 

$(2,099,400 )

 

 

21%

Permanent Differences

 

$(157,900 )

 

 

1%

 

 

(83,000 )

 

 

1%

State Income Tax, Net of Federal benefit

 

$(822,500 )

 

 

7%

 

 

(448,100 )

 

 

4%

State Rate Change-Federal Impact

 

$(42,300)

 

 

0%

 

 

-

 

 

 

0%

State Rate Change Adjustment

 

$201,300

 

 

 

-2%

 

 

-

 

 

 

0%

Foreign taxes at rate different than US Taxes

 

$(58,900 )

 

 

1%

 

 

(33,800 )

 

 

0%

Current Year Change in Valuation Allowance

 

$3,411,100

 

 

 

-30%

 

 

2,630,700

 

 

 

-26%

Prior Year True-Ups

 

$(114,100)

 

 

1%

 

 

33,600

 

 

 

0%

Income tax provision (benefit)

 

$-

 

 

 

0%

 

$-

 

 

 

0%

 

Deferred tax assets and liabilities are provided for significant income and expense items recognized in different years for tax and financial reporting purposes. Temporary differences, which give rise to a net deferred tax asset is as follows:

 

Deferred Tax Assets/(Liabilities) Detail

 

For the Years Ended

December 31,

 

 

 

2024

 

 

2023

 

Deferred Tax Assets (Liabilities):

 

 

 

 

 

 

Stock Based Compensation

 

$1,546,400

 

 

 

1,406,400

 

Accrued Bonus

 

$17,100

 

 

 

63,300

 

Accrued Expenses

 

$36,000

 

 

 

-

 

Depreciation

 

$900

 

 

 

(7,800

 

ROU (Asset)

 

$(148,800)

 

 

(92,600)

ROU Liability

 

$150,400

 

 

 

95,700

 

Capitalized R&D

 

$1,967,800

 

 

 

1,960,100

 

R&D Credit

 

$29,800

 

 

 

29,800

 

Net Operating Losses (US)

 

$19,647,500

 

 

 

16,665,000

 

Net Operating Losses (Foreign)

 

$1,327,000

 

 

 

1,042,600

 

Net deferred tax assets (liabilities)

 

 

24,573,700

 

 

 

21,162,500

 

Valuation allowance

 

 

(24,573,700)

 

 

21,162,500

 

Net deferred tax assets (liabilities)

 

$-

 

 

 

-

 

The domestic U.S. net operating loss carryforward increased from $62,032,405 at December 31, 2023 to $72,521,129 at December 31, 2024. After consideration of all the evidence, both positive and negative, management has recorded a full valuation allowance at December 31, 2024 and 2023, due to the uncertainty of realizing the deferred income tax assets. Out of the $72,521,129 net operating losses carry forward, $16,012,698 will begin to expire in 2028 and $56,508,431 will have an indefinite life. The Company’s Total State net operating losses also increased from $74,926,792 at December 31,2023 to $84,972,922 at December 31, 2024. The State net operating losses will began to expire in 2028. There are also net operating losses from Canada, France, Germany, Netherlands and UK total to 5,498,797 as of December 31, 2024.

 

The Internal Revenue Code includes a provision, referred to as Global Intangible Low-Taxed Income (“GILTI”), which provides for a 10.5% tax on certain income of controlled foreign corporations. We have elected to account for GILTI as a period cost if and when occurred, rather than recognizing deferred taxes for basis differences expected to reverse.

The Company is subject to taxation in the U.S. and various states and foreign jurisdictions. U.S. federal income tax returns for 2021 and after remain open to examination. We and our subsidiaries are also subject to income tax in multiple states and foreign jurisdictions. Generally, foreign income tax returns after 2021 remain open to examination. No income tax returns are currently under examination. As of December 31, 2024 and 2023, the Company does not have any unrecognized tax benefits, and continues to monitor its current and prior tax positions for any changes. The Company recognizes penalties and interest related to unrecognized tax benefits as income tax expense. For the years ended December 31, 2024 and 2023, there were no penalties or interest recorded in income tax expense.

Historical Timeline

Fiscal YearFiled
2024Mar 31, 2025Showing above
2020Mar 25, 2021

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.