XML 61 R43.htm IDEA: XBRL DOCUMENT v3.25.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of loss from operations before income taxes

For financial reporting purposes, loss from operations before income taxes includes the following components (in thousands):

 

 

Years Ended December 31,

 

 

2024

 

 

2023

 

Pretax loss:

 

 

 

 

 

 

United States

 

$

(47,716

)

 

$

(53,430

)

Foreign

 

 

4

 

 

 

5

 

Loss before provision for income taxes

 

$

(47,712

)

 

$

(53,425

)

Schedule of components of provision for income taxes

The components of the Company's provision for income taxes are as follows (in thousands):

 

 

Years Ended December 31,

 

 

2024

 

 

2023

 

Current:

 

 

 

 

 

 

Federal

 

$

 

 

$

316

 

State

 

 

20

 

 

 

1

 

Foreign

 

 

1

 

 

 

1

 

Total current

 

 

21

 

 

 

318

 

Total income tax provision

 

$

21

 

 

$

318

 

A reconciliation of income tax expense (benefit) computed at the statutory federal income tax rate to income ta
Schedule of reconciliation of income tax expense (benefit) computed

A reconciliation of income tax expense (benefit) computed at the statutory federal income tax rate to income taxes as reflected in the financial statements is as follows:

 

 

Years Ended December 31,

 

2024

 

2023

Federal income tax expense at statutory rate

 

 

21.0

 

%

 

 

21.0

 

%

State income taxes, net of federal benefit

 

 

9.1

 

 

 

 

5.9

 

 

Permanent differences

 

 

(0.8

)

 

 

 

(1.0

)

 

Stock-based compensation expense

 

 

1.3

 

 

 

 

(0.2

)

 

Gain/loss on convertible note conversion

 

 

7.1

 

 

 

 

 

 

Convertible note revaluation

 

 

0.7

 

 

 

 

(1.8

)

 

Research and development tax credits

 

 

3.8

 

 

 

 

3.1

 

 

Change in valuation allowance

 

 

(42.2

)

 

 

 

(27.6

)

 

Effective income tax rate

 

 

 

%

 

 

(0.6

)

%

Schedule of Deferred Tax Assets and Liabilities The significant components of the Company’s deferred tax assets and liabilities consisted of the following (in thousands):

 

 

2024

 

 

2023

 

Deferred tax assets:

 

 

 

 

 

 

Federal net operating loss carryforwards

 

$

25,468

 

 

$

13,412

 

State net operating loss carryforwards

 

 

7,086

 

 

 

3,500

 

Contingent liability

 

 

14,801

 

 

 

14,876

 

Accruals and reserves

 

 

743

 

 

 

818

 

Capitalized intangible assets

 

 

3,591

 

 

 

2,828

 

Tax credit carryforwards

 

 

7,978

 

 

 

5,762

 

Capitalized R&D expenditures

 

 

46,552

 

 

 

13,546

 

Lease liability

 

 

1,682

 

 

 

1,835

 

Stock compensation and other

 

 

733

 

 

 

544

 

Total gross deferred tax assets before valuation allowance

 

 

108,634

 

 

 

57,121

 

Less: Valuation allowance

 

 

(106,876

)

 

 

(55,078

)

Net deferred tax assets

 

 

1,758

 

 

 

2,043

 

Deferred tax liabilities:

 

 

 

 

 

 

Fixed assets

 

 

(218

)

 

 

(339

)

Right of use asset

 

 

(1,540

)

 

 

(1,704

)

Net deferred tax assets

 

$

 

 

$