XML 50 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Income before Income Tax, Domestic and Foreign
The loss before income taxes on continuing operations includes the following components (in thousands):
For the Years Ended December 31,
202420232022
United States$178,697 $283,988 $399,941 
International(1,578)9,993 26,770 
Loss before income taxes$177,119 $293,981 $426,711 
Schedule of Components of Income Tax (Provision) Benefit
The (provision) benefit of income taxes on continuing operations consist of the following (in thousands):
For the Years Ended December 31,
202420232022
U.S. Federal
Current$— $— $— 
Deferred— 620 1,351 
State and local
Current(314)(116)— 
Deferred— 145 315 
Foreign
Current(127)
Deferred(218)230 
Income tax (provision) benefit
$(659)$879 $1,666 
Schedule of Effective Income Tax Rate Reconciliation
A reconciliation of the statutory federal rate on continuing operations to the Company’s effective tax rate on continuing operations is as follows:
December 31,
202420232022
Federal rate21.00 %21.00 %21.00 %
State income taxes, net of federal benefit3.48 2.57 0.07 
Other nontaxable of nondeductible items(3.46)(0.05)— 
Stock-based compensation0.44 (1.33)(0.67)
Effect of cross-border tax laws(0.54)— — 
Change in fair value of derivative, warrant liability, and gain on extinguishment of convertible notes— — (0.08)
Amortization of debt discount— — (0.67)
Foreign rate differential(0.04)0.14 0.34 
Effect of changes in tax laws or rates enacted in the current period(0.32)(0.83)— 
Change in valuation allowance(20.13)(21.73)(18.94)
Other(0.82)0.53 (0.66)
Income tax (provision) benefit
(0.39)%0.30 %0.39 %
Schedule of Deferred Tax Assets and Liabilities
The components of our deferred tax assets are as follows (in thousands):
December 31,
20242023
Deferred tax assets:
Net operating losses$384,838 $366,837 
Accruals and deferrals13,461 15,115 
Stock-based compensation16,984 16,235 
Interest expense limitation18,352 14,860 
Leasing assets9,023 9,375 
Deferred financing fees
7,582 — 
Other39 30 
Total deferred tax assets450,279 422,452 
Less: Valuation allowance(420,749)(385,461)
Net deferred tax assets$29,530 $36,991 
  
Deferred tax liabilities:  
Intangible assets$21,875 $29,073 
Property and equipment7,643 7,688 
Deferred state income tax— — 
Total deferred tax liabilities$29,518 $36,761 
  
Net deferred tax assets
$12 $230