XML 46 R32.htm IDEA: XBRL DOCUMENT v3.25.1
INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Effective Income Tax Rate Reconciliation
A reconciliation of the Company's statutory income tax rate to the Company's effective income tax rate is as follows:

Years Ended December 31,
20242023
Federal statutory rate21.0 %21.0 %
Effect of:
State taxes, net of federal tax benefit(4.0 %)6.3 %
Change in valuation allowance(17.6 %)(24.4 %)
Warrant remeasurement— %0.5 %
Stock compensation(1.7 %)(3.6 %)
Permanent differences(0.8 %)(0.2 %)
Other, net2.5 %— %
Effective tax rate(0.6 %)(0.4 %)
Schedule of Deferred Tax Assets and Liabilities
The components of deferred tax assets and liabilities are as follows:
December 31,
20242023
Deferred tax assets:
Accruals and reserves$1,811 $3,309 
Federal, state and local net operating loss carryforwards30,814 32,441 
Stock compensation1,183 914 
Section 163(j) interest carryforward11,281 8,747 
Lease liabilities158 231 
Total deferred tax asset before valuation allowance45,247 45,642 
Valuation allowance(44,495)(39,968)
Deferred tax asset - net of valuation allowance752 5,674 
Deferred tax liabilities:
Right-of-use assets(144)(224)
Depreciation & amortization(608)(5,450)
Total deferred tax liabilities(752)(5,674)
Net deferred tax asset (liability)$— $—