XML 51 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Effective Income Tax Rate Reconciliation
The reconciliation of income tax expense recorded in the consolidated statement of operations and amounts computed at the statutory federal income tax rate for the years ended December 31, 2024, 2023 and 2022, were as follows:
 December 31,
2024
December 31,
2023
December 31,
2022
 
Amount
Percentage
Amount
Percentage
Amount
Percentage
Loss before tax at statutory federal rate$(26,891)21.0 %$(31,121)21.0 %$(31,353)21.0 %
Valuation allowance25,677 (20.1)29,426 (19.9)82,922 (55.5)
State income tax - net of federal tax benefit(5,771)4.5 (5,173)3.4 (58,286)39.0 
Nondeductible expenses180 (0.1)169 (0.1)334 (0.2)
Equity-based compensation— — — — — — 
Cumulative deferred adjustment and other844 (0.7)(947)0.6 (1,510)1.1 
Provision to return adjustment(2,721)2.1 908 (0.6)231 (0.2)
Nondeductible executive compensation8,703 (6.8)6,716 (4.5)8,001 (5.4)
Net income tax expense (benefit)$21 (0.1)%$(22)0.1 %$339 (0.2)%
Schedule of Components of Income Tax Expense
The components of deferred income taxes as of December 31, 2024 and 2023, were as follows:
 December 31,
2024
December 31,
2023
Deferred tax assets:
Federal and state net operating loss carryforwards$169,044 $151,052 
Employee benefits56,693 49,650 
Interest deduction limitation11,661 12,019 
Other5,777 3,560 
Gross deferred tax assets243,175 216,281 
Deferred tax liabilities:
Intangibles(1,404)(476)
Depreciation(214)(1,052)
Lease liabilities(2,105)(2,755)
Other(31)(56)
Gross deferred tax liabilities(3,754)(4,339)
Net deferred tax assets239,421 211,942 
Valuation allowance(239,421)(211,942)
Net deferred taxes$— $—