XML 45 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Tax Receivable Agreement and Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Tax Receivable Agreement and Income Taxes [Abstract]  
Schedule of Provision for Income Taxes
The components of income tax expense are as follows (in thousands):
Year Ended December 31,
20242023
Current:
Federal$— $— 
State— — 
Total current— — 
Deferred:
Federal$5,192 $205 
State940 363 
Total deferred6,132 568 
Total income tax expense$6,132 $568 
Schedule of Effective Income Tax Rate Reconciliation
A reconciliation of the statutory federal income tax rate to the Company’s effective tax rate is as follows:
Year Ended December 31,
20242023
Federal income tax expense at statutory rate21.0 %21.0 %
State income tax expense— %0.6 %
Partnership income not taxed(22.0)%(17.0)%
Valuation allowance(51.9)%(7.3)%
Deferred tax remeasurement— %(6.5)%
Derecognition of tax receivable agreement liability7.9 %— %
Other0.5 %0.1 %
Effective income tax rate(44.5)%(9.1)%
Schedule of Components of Deferred Tax Assets The components of deferred tax assets are as follows (in thousands):
December 31,
20242023
Deferred tax assets related to:
Net operating loss carryforwards$1,454 $280 
Partnership basis difference and other6,255 6,312 
Total deferred tax assets$7,709 $6,592 
Valuation allowance(7,709)(460)
Total deferred tax assets, net$— $6,132