XML 89 R75.htm IDEA: XBRL DOCUMENT v3.26.1
Income Taxes (Details) - Schedule of deferred tax assets and liabilities - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Deferred tax assets    
Net operating loss carryforwards $ 74,307 $ 50,167
Stock compensation 909 1,148
Basis in underlying investments 71,539 76,913
Section 163(j) interest limitation 9,096 5,905
Change in FV of conversion option 20,498
Other deferred balances 3,288 274
Total Deferred tax assets 179,637 134,407
Valuation allowance (178,562) (133,165)
Total Deferred tax assets, net of valuation allowance 1,075 1,242
Deferred tax liabilities    
Intangibles (1,075) (1,242)
Total deferred tax liabilities (1,075) (1,242)
Total net deferred tax asset (liability)