Income Taxes (Tables)
|
12 Months Ended |
Dec. 31, 2024 |
Income Tax Disclosure [Abstract] |
|
Schedule of Current and Deferred Components of Income Tax Expense (Benefit) |
The table below presents the current and deferred components of income tax expense (benefit) for the following periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
|
|
|
|
|
December 31, 2024 |
|
December 31, 2023 |
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
Federal |
|
|
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
State |
|
|
|
|
67 |
|
|
(73) |
|
|
|
|
Foreign |
|
|
|
|
(284) |
|
|
512 |
|
|
|
|
Total current income tax expense (benefit) |
|
|
|
|
(217) |
|
|
439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred: |
|
|
|
|
|
|
|
|
|
|
Federal |
|
|
|
|
(122) |
|
|
48 |
|
|
|
|
State |
|
|
|
|
271 |
|
|
62 |
|
|
|
|
Foreign |
|
|
|
|
(1,952) |
|
|
(1,035) |
|
|
|
|
Total deferred income tax expense (benefit) |
|
|
|
|
(1,803) |
|
|
(925) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense (benefit) |
|
|
|
|
$ |
(2,020) |
|
|
$ |
(486) |
|
|
|
|
|
Schedule of Effective Income Tax Rate |
A reconciliation of the U.S. federal statutory income tax expense to actual income tax expense is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
|
|
|
|
|
December 31, 2024 |
|
December 31, 2023 |
|
|
|
Income (loss) before income taxes |
|
|
|
|
$ |
(116,331) |
|
|
$ |
(27,750) |
|
|
|
|
Federal statutory income tax rate |
|
|
|
|
21.0 |
% |
|
21.0 |
% |
|
|
|
Expected federal provision (benefit) for income taxes at the federal statutory income tax rate |
|
|
|
|
(24,430) |
|
|
(5,828) |
|
|
|
|
State income tax (benefit), net of federal tax benefit |
|
|
|
|
(3,159) |
|
|
(1,190) |
|
|
|
|
Change in fair value of warrants |
|
|
|
|
10,912 |
|
|
422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Permanent differences |
|
|
|
|
314 |
|
|
136 |
|
|
|
|
Tax (benefits) / non-deductible expenses related to equity-based compensation |
|
|
|
|
(636) |
|
|
984 |
|
|
|
|
Acquisition costs |
|
|
|
|
219 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in valuation allowance |
|
|
|
|
16,153 |
|
|
4,808 |
|
|
|
|
Other |
|
|
|
|
(1,393) |
|
|
182 |
|
|
|
|
Total income tax expense (benefit) |
|
|
|
|
$ |
(2,020) |
|
|
$ |
(486) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate |
|
|
|
|
1.7 |
% |
|
1.8 |
% |
|
|
|
|
Schedule of Deferred Tax Assets and Liabilities |
The table below presents the components of deferred tax assets, net and deferred tax liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2024 |
|
December 31, 2023 |
Deferred tax assets: |
|
|
|
Accrued expenses and reserves |
$ |
456 |
|
|
$ |
1,992 |
|
Capitalized research and development expenses |
4,528 |
|
|
2,241 |
|
|
|
|
|
Tax credit carryforwards |
243 |
|
|
240 |
|
Deferred revenue |
1,367 |
|
|
1,217 |
|
Net operating loss carryforwards |
38,676 |
|
|
20,371 |
|
Interest disallowance |
10,007 |
|
|
6,640 |
|
Equity-based compensation |
2,643 |
|
|
1,580 |
|
Lease liability |
4,956 |
|
|
4,454 |
|
Other assets |
62 |
|
|
54 |
|
Total deferred tax assets |
62,938 |
|
|
38,789 |
|
Less: valuation allowance |
(45,324) |
|
|
(23,821) |
|
Deferred tax assets, net of valuation allowance |
17,614 |
|
|
14,968 |
|
|
|
|
|
Deferred tax liabilities: |
|
|
|
Right-of-use asset |
$ |
(4,291) |
|
|
$ |
(3,725) |
|
|
|
|
|
Depreciation and amortization |
(13,616) |
|
|
(13,523) |
|
Other |
(217) |
|
|
(122) |
|
Deferred tax liabilities |
(18,124) |
|
|
(17,370) |
|
Total net deferred tax assets (liabilities) |
$ |
(510) |
|
|
$ |
(2,402) |
|
|
Schedule of Change in Valuation Allowance |
The table below presents the change in valuation allowance for the following periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance as of December 31, 2022 |
$ |
(19,013) |
|
Income tax expense |
(4,808) |
|
Valuation allowance as of December 31, 2023 |
$ |
(23,821) |
|
Acquired deferred tax assets |
(5,350) |
|
Income tax expense |
(16,153) |
|
Valuation allowance as of December 31, 2024 |
$ |
(45,324) |
|
|
Schedule of Unrecognized Tax Benefits |
The table below presents changes in reserves for unrecognized income tax benefits for the following periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
|
December 31, 2024 |
|
December 31, 2023 |
|
|
|
Unrecognized tax benefits, beginning of period |
$ |
1,380 |
|
|
$ |
1,380 |
|
|
|
|
Increase (decrease) for tax positions taken related to a prior period |
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
Unrecognized tax benefits, end of period |
$ |
1,380 |
|
|
$ |
1,380 |
|
|
|
|
|