XML 51 R34.htm IDEA: XBRL DOCUMENT v3.25.4
Income Taxes and Tax Receivable Agreement (Tables)
12 Months Ended
Dec. 31, 2025
Income Tax Disclosure [Abstract]  
Schedule of Components of Income Tax Expense (Benefit)

The components of income tax expense (benefit) are as follows:

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2023

 

Current tax expense

 

 

 

 

 

 

 

 

 

State

 

$

181

 

 

$

320

 

 

$

111

 

Total current tax expense

 

 

181

 

 

 

320

 

 

 

111

 

 

 

 

 

 

 

 

 

 

 

Deferred tax (benefit)

 

 

 

 

 

 

 

 

 

Federal

 

 

(1,206

)

 

 

-

 

 

 

-

 

State

 

 

(40

)

 

 

-

 

 

 

-

 

Total deferred tax (benefit)

 

 

(1,246

)

 

 

-

 

 

 

-

 

Total income tax (benefit) expense

 

$

(1,065

)

 

$

320

 

 

$

111

 

Schedule of Reconciliation of Income Taxes at the Federal Statutory Level to Provision for Income Taxes

The reconciliation of income taxes at the federal statutory level to provision for income taxes is as follows:

 

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2023

 

 

 

Amount

 

 

Rate

 

 

Amount

 

 

Rate

 

 

Amount

 

 

Rate

 

U.S. federal tax (benefit) expense at statutory rate

 

$

(222

)

 

 

21.0

%

 

$

696

 

 

 

21.0

%

 

$

3,103

 

 

 

21.0

%

State tax, net of federal benefit(1)

 

 

142

 

 

 

(13.4

%)

 

 

320

 

 

 

9.7

%

 

 

111

 

 

 

0.8

%

Pre-IPO non-taxable / deductible income

 

 

(3,479

)

 

 

329.4

%

 

 

(696

)

 

 

(21.0

%)

 

 

(3,103

)

 

 

(21.0

%)

Noncontrolling interests

 

 

2,494

 

 

 

(236.2

%)

 

 

-

 

 

 

0.0

%

 

 

-

 

 

 

0.0

%

Total income tax (benefit) expense at effective rate

 

$

(1,065

)

 

 

100.8

%

 

$

320

 

 

 

9.7

%

 

$

111

 

 

 

0.8

%

(1)
More than 50% of the state tax effect recognized for the years ended December 31, 2025, 2024 and 2023, was attributable to the state of Texas.
Schedule of Tax Effects of Temporary Differences to Deferred Tax Assets and Liabilities

The tax effects of temporary differences that give rise to our deferred tax assets and liabilities are as follows:

 

 

December 31,

 

 

 

2025

 

 

2024

 

Deferred tax assets:

 

 

 

 

 

 

Net operating losses

 

$

137,386

 

 

$

-

 

Tax receivable agreement imputed interest

 

 

12,593

 

 

 

-

 

Total deferred tax assets:

 

 

149,979

 

 

 

-

 

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

 

Investment in partnership

 

 

(18,174

)

 

 

-

 

Total deferred tax liabilities

 

 

(18,174

)

 

 

-

 

Net deferred tax assets

 

$

131,805

 

 

$

-