XML 73 R57.htm IDEA: XBRL DOCUMENT v3.25.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Income before Income Tax, Domestic and Foreign
The components of our loss before income taxes for the years ended December 31, 2024 and 2023, are as follows:
For the Years Ended December 31,
$s in thousands20242023
Domestic$(15,566)$(77,659)
Foreign(763)(1)
Loss before income taxes$(16,329)$(77,660)
Schedule of Components of Income Tax Expense (Benefit)
The components of the current tax provision and deferred tax benefit for the years ended December 31, 2024 and 2023, are as follows:
For the Years Ended December 31,
$s in thousands20242023
Current tax provision:
U.S. Federal$— $— 
State and local(47)40 
Foreign427 — 
Total current tax provision$380 $40 
Deferred tax benefit:
U.S. Federal$(1,269)$(273)
State and local127 (69)
Foreign— — 
Total deferred tax benefit$(1,142)$(342)
Income tax benefit$(762)$(302)
Schedule of Effective Income Tax Rate Reconciliation
The reconciliation between the statutory federal income tax rate and the effective income tax rate for the years ended December 31, 2024 and 2023, are as follows:
For the Years Ended December 31,
20242023
Income tax - at U.S. statutory tax rate21.0 %21.0 %
Warrant mark-to-market adjustment5.8 %— %
State and local taxes - net of federal4.9 %3.3 %
Return to provision(1.6)%— %
Stock-based compensation(34.5)%(7.5)%
Valuation allowance10.9 %(15.5)%
Other(1.8)%(0.9)%
Effective rate of tax4.7 %0.4 %
Schedule of Deferred Tax Assets and Liabilities
The components of the total net deferred tax assets and liabilities as of December 31, 2024 and 2023, consisted of the following:
As of December 31,
$s in thousands20242023
Deferred tax assets:
Net operating losses$24,117 $21,400 
Partnership11,638 17,750 
Interest expense limitation - 163(j)11,568 5,690 
Stock-based compensation3,492 6,282 
Other123 743 
Total deferred tax assets50,938 51,865 
Valuation allowance for deferred tax assets(49,748)(51,523)
Net deferred tax assets1,190 342 
Deferred tax liabilities:
Intangibles - Ignis(1,190)(342)
Total deferred tax liabilities(1,190)(342)
Net deferred tax assets (liabilities)$— $—