Annual report [Section 13 and 15(d), not S-K Item 405]

Income taxes (Tables)

v3.25.1
Income taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Effective Income Tax Rate Reconciliation

The following table is a reconciliation of the components that caused the Company’s provision for income taxes to differ from amounts computed by applying the U.S. federal statutory rate of 21% (in thousands):

 

    Years Ended December 31,  
    2024     2023  
Statutory U.S. Federal income tax   $ (34 )     21.0 %   $ (4,782 )     21.0 %
State income taxes, net     280       (177.0 )%     (309 )     1.3 %
Meals and entertainment     5       (3.1 )%     5         %  
Change in valuation allowance     (243 )     153.4 %     5,031       (22.1 )%
Warrant valuation           %     50       (0.2 )%
Tax effect of non-deductible equity instruments           %           %
Return to provision adjustment           %     5       %
Other     1       (0.4 )%     2       %
Total provision   $ 9       (6.1 )%   $ 2       0.0 %
Schedule of Deferred Tax Assets and Liabilities

Significant components of the Company’s deferred tax assets and liabilities are as follows (in thousands):

 

             
    December 31,  
    2024     2023  
Deferred income tax assets:                
Net operating loss carryforwards   $ 21,460     $ 21,662  
ROU assets     15       28  
Share-based compensation     5,240       5,320  
Inventory     65       68  
Other assets     2,529       2,508  
Gross deferred tax assets     29,309       29,586  
Valuation allowance     (29,268 )     (29,509 )
Net deferred tax assets   $ 41     $ 77  
Deferred income tax liabilities:                
Fixed assets     (27 )     (50 )
Operating lease liabilities     (14 )     (27 )
Intangibles            
Total deferred tax liabilities   $ (41 )   $ (77 )
Deferred tax liabilities, net of valuation allowance   $     $  
Schedule of Valuation Allowance

Changes in valuation allowance are as follows (in thousands):

 

             
    Years Ended December 31,  
    2024     2023  
Valuation allowance, at beginning of year   $ 29,509     $ 24,479  
Change in valuation allowance     (241 )     5,030  
Valuation allowance, at end of year   $ 29,268     $ 29,509