Annual report [Section 13 and 15(d), not S-K Item 405]

INCOME TAXES (Tables)

v3.26.1
INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2025
INCOME TAXES  
Components of the income tax provisions

 

 

2025

 

 

2024

 

Current provision:

 

 

 

 

 

 

Federal

 

$ -

 

 

$ -

 

State

 

 

-

 

 

 

-

 

Schedule of different tax rate

 

 

2025

 

 

2024

 

Provision at statutory rate

 

 

21.00 %

 

 

21.00 %

State taxes, net of federal benefit

 

 

5.85 %

 

 

5.36 %

Other

 

 

0.00 %

 

 

0.00 %

Interest addback

 

 

(2.30 )%

 

 

(4.22 )%

Nondeductible and other items

 

 

(1.12 )%

 

 

(0.66 )%

Change in valuation allowance

 

 

(23.43 )%

 

 

(21.48 )%

Total

 

 

(0.00 )%

 

 

(0.00 )%
Schedule of deferred taxes

 

 

2025

 

 

2024

 

Deferred tax assets:

 

 

 

 

 

 

Stock options issued for services

 

$ 2,572,804

 

 

$ 2,406,972

 

Net operating loss carryforward

 

 

9,174,405

 

 

 

8,249,727

 

Section 174 capitalization

 

 

306,164

 

 

 

447,440

 

Accrual to cash

 

 

857,174

 

 

 

1,112,574

 

Royalty obligation

 

 

95,378

 

 

 

-

 

Change in fair value of royalty liability

 

 

78,217

 

 

 

-

 

Chang in fair value of upfront purchase price liability

 

 

2,078

 

 

 

-

 

Other

 

 

82,986

 

 

 

170,030

 

Total deferred tax assets

 

 

13,169,206

 

 

 

12,386,743

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

Royalty obligation

 

 

-

 

 

 

(38,226 )

Right to use assets

 

 

-

 

 

 

(1,123 )

Total deferred tax liabilities

 

 

-

 

 

 

(39,349 )

Deferred tax net

 

 

13,169,206

 

 

 

12,347,394

 

Valuation allowance

 

 

(13,169,206 )

 

 

(12,347,394 )

Net deferred tax assets

 

 

-

 

 

 

-