XML 63 R47.htm IDEA: XBRL DOCUMENT v3.25.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Taxes  
Schedule of income before income taxes includes the following components

    

2024

United States

$

(79.1)

Total

$

(79.1)

Schedule of Net Deferred Tax Assets

The following table sets forth the tax effects of temporary differences that give rise to significant portions of the Company’s net deferred tax assets (in thousands):

December 31, 

    

2024

    

2023

Deferred tax assets, net:

 

  

 

  

Net operating loss carryforwards

$

61,024

$

48,638

Operating lease assets

 

(780)

 

(405)

Operating lease liabilities

 

925

 

545

Depreciation

 

17,775

 

11,421

Stock compensation

 

1,225

 

2,530

Business interest expense

 

1,083

 

1,110

Capitalized research cost

 

11,070

 

7,332

Transaction cost

1,308

Other temporary differences

 

1,060

 

820

Deferred tax assets

 

94,690

 

71,991

Valuation allowance

 

(94,690)

 

(71,991)

Net deferred tax assets

$

$

Schedule of Effective Income Tax Rate Reconciliation

Year Ended December 31, 

    

2024

    

2023

Federal income tax at statutory rate

 

21.0

%  

21.0

%

State income taxes, net of federal benefits

 

8.5

%  

6.8

%

Officers compensation limit

 

1.4

%  

(1.8)

%

Stock based compensation

(6.1)

%  

(2.5)

%

Other permanent

(0.4)

%  

(0.2)

%

Valuation allowance

 

(28.5)

%  

(23.3)

%

Net federal true-up

4.1

%  

%  

Effective tax rate

 

%  

%