XML 55 R39.htm IDEA: XBRL DOCUMENT v3.25.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Reconciliation of Income Tax Expense
The provision for income taxes differs from the amount computed at federal statutory rates as follows (in thousands):
Year Ended December 31,
20242023
Federal income tax at statutory rates
$(2,637)$(6,907)
State income tax at statutory rates
(300)(636)
Change in valuation allowance
3,958 4,487
Warrant (benefit) expense (1)
(1,952)194
Transaction costs (2)
80 375
Stock-based compensation865 2,101
Other
40 396
Total income tax provision
$54 $10 
(1) Represents a permanent item attributed to common stock mark-to-market adjustments.
(2) Represents costs associated with the February 2023 and February 2024 preferred stock offerings and the July 2023 reverse stock split.
Schedule of Deferred Tax Assets and Liabilities
Significant components of the Company’s deferred income tax assets (liabilities) are as follows (in thousands):
December 31,
20242023
Deferred tax assets:
Accrued liabilities
$1,408 $2,509 
Stock-based compensation1,8581,719 
163(j) Interest expense limitation
2,1371,823 
Net operating loss carryforwards46,73443,726 
174 Capitalization
4,4864,195 
Lease liability
42289 
Other1,2261,153 
Litigation settlement
1,312 — 
Total deferred income tax assets
$59,203 $55,414 
Deferred tax liabilities:
ROU asset
(34)(228)
Other(109)(23)
Total deferred tax liabilities(143)(251)
Valuation allowance$(59,060)$(55,163)
Net deferred tax asset (liability)
$— $—