XML 54 R33.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 U.S. federal statutory income tax rate to the effective tax rate is as follows (in thousands):

 

 

YEAR ENDED DECEMBER 31,

 

 

2024

 

 

2023

 

Expected tax benefit at statutory rate

 

$

(13,730

)

 

$

(6,033

)

State income tax, net of federal benefit

 

 

(3,531

)

 

 

(1,024

)

Permanent and other

 

 

272

 

 

 

118

 

Change in fair value of SAFEs

 

 

755

 

 

 

 

Stock-based compensation expense

 

 

(1,479

)

 

 

1,109

 

Executive compensation expense

 

 

1,626

 

 

 

 

Research credits, net

 

 

(2,794

)

 

 

(3,106

)

Change in state and local tax rate

 

 

 

 

 

(2,335

)

Change in valuation allowance

 

 

18,881

 

 

 

11,343

 

Provision for income taxes

 

$

 

 

$

72

 

Schedule of significant portions of deferred tax assets and deferred tax liabilities The principal components of the Company’s deferred tax assets and liabilities consisted of the following (in thousands):

 

 

YEAR ENDED DECEMBER 31,

 

 

2024

 

 

2023

 

Net operating loss carryforwards

 

$

29,693

 

 

$

20,424

 

Capitalized research and development

 

 

21,731

 

 

 

16,407

 

Operating lease liabilities

 

 

3,970

 

 

 

4,733

 

Intangible assets

 

 

959

 

 

 

1,042

 

Research and development credits

 

 

8,423

 

 

 

5,652

 

Other, net

 

 

3,410

 

 

 

2,121

 

Total deferred tax assets

 

$

68,186

 

 

$

50,379

 

Valuation allowance

 

 

(63,115

)

 

 

(44,112

)

Deferred tax assets, net of valuation allowance

 

$

5,071

 

 

$

6,267

 

Deferred tax liabilities:

 

 

 

 

 

 

Fixed assets

 

 

(1,211

)

 

 

(1,636

)

Operating lease assets

 

 

(3,860

)

 

 

(4,631

)

Total deferred tax liabilities

 

$

(5,071

)

 

$

(6,267

)

Net deferred tax assets / (liabilities)

 

$

 

 

$

 

 

Schedule of gross unrecognized tax benefits

A reconciliation of the beginning and ending unrecognized tax benefit amount is as follows (in thousands):

 

 

YEAR ENDED DECEMBER 31,

 

 

2024

 

 

2023

 

Unrecognized Tax Benefits - Beginning

 

$

3,999

 

 

$

2,853

 

Increases related to current year positions

 

 

1,012

 

 

 

1,040

 

Increases (decreases) related to prior year positions

 

 

(16

)

 

 

106

 

Unrecognized Tax Benefits - Ending

 

$

4,995

 

 

$

3,999