XML 66 R50.htm IDEA: XBRL DOCUMENT v3.25.0.1

Income Taxes (Tables)

12 Months Ended

Dec. 31, 2024

Income Taxes

Schedule of income tax benefit recognized

​

​	​	​	​	​	​	​	​	​	​
​	​	Years Ended December 31,
​	​	2024		​	2023		​	2022
Current provision:	​	​		​	​		​	​
Federal	​	$	45,343	​	$	21,504	​	$	166
State	​	​	10,849	​	​	8,227	​	​	4,540
​	​	​	56,192	​	​	29,731	​	​	4,706
Deferred benefit:	​	​	​	​	​	​	​	​	​
Federal	​	$	(23,977)	​	$	(1,401)	​	$	(4,631)
State	​	​	(2,837)	​	​	(752)	​	​	(3,920)
​	​	​	(26,814)	​	​	(2,153)	​	​	(8,551)
Provision for (benefit from) income taxes	​	$	29,378	​	$	27,578	​	$	(3,845)

​

Schedule of reconciliation of income tax expense (benefit) at statutory federal income tax rate to income taxes

​

​	​	​	​	​	​	​	​
​		Years Ended December 31,					​
​		2024		2023		2022
Federal income tax expense at statutory rate		21.0	%	21.0	%	21.0	%
Change resulting from:	​	​	​	​	​	​	​
State income tax, net of federal benefit	​	5.5	​	4.9	​	5.0	​
Permanent difference - debt extinguishment	​	1.7	​	7.1	​	—	​
Permanent differences - all other	​	1.1	​	1.3	​	(1.9)	​
Stock compensation	​	0.8	​	1.0	​	(5.1)	​
Research and development credit		—	​	—	​	0.7	​
Transaction costs		—	​	—	​	(4.4)	​
Change in tax rates and other		(0.7)	​	0.4	​	(2.0)	​
Change in valuation allowance		0.4	​	0.7	​	—	​
Effective income tax rate		29.8	%	36.4	%	13.3	%

Schedule of significant components of deferred tax assets and liabilities

​

​	​	​	​	​	​	​
​	​	Years Ended December 31,
​	​	2024			2023
Deferred tax assets:		​			​
Net operating loss carryforwards	​	$	26,586	​	$	33,800
Research and development credits	​		1,238	​		1,769
Operating lease liabilities	​	​	1,604	​	​	1,803
Returns and discounts	​	​	45,774	​	​	18,528
Stock-based compensation	​	​	7,621	​	​	7,570
Accruals and other	​	​	8,791	​	​	6,257
163(j) Carryforward	​	​	—	​	​	—
Capitalized R&D	​	​	468	​	​	707
Intangible assets	​	​	37,928	​	​	32,771
Deferred royalty obligation	​	​	28,712	​	​	—
Gross deferred tax assets:	​		158,722	​		103,205
Valuation allowance	​		(6,498)	​		(5,781)
Total deferred tax assets:	​		152,224	​		97,424
Deferred tax liabilities:	​	​	​	​	​	​
Debt discount	​	​	(45)	​	​	(344)
Operating lease assets	​	​	(1,372)	​	​	(1,529)
Intangible assets	​	​	(49,964)	​	​	(65,774)
Property and equipment	​	​	(2,810)	​	​	(3,518)
Total deferred tax liabilities:	​	​	(54,191)	​	​	(71,165)
Net deferred tax assets	​	$	98,033	​	$	26,259

​

Schedule of reconciliation of gross unrecognized tax benefits

​

​	​	​	​	​	​	​	​	​	​
​	​	Years Ended December 31,
​	​	2024			2023		​	2022
Gross UTB Balance as of January 1		$	11,306		$	11,400	​	$	654
Additions based on tax positions related to the current year	​	​	—	​	​	—	​	​	—
Additions for tax positions related to acquisitions	​		—	​		—	​		10,930
(Reductions) additions for tax positions of prior years	​	​	—	​	​	(94)	​	​	(184)
Gross UTB Balance as of December 31	​	$	11,306	​	$	11,306	​	$	11,400
​	​		​	​		​	​		​
Net UTB impacting the effective tax rate as of December 31 excluding valuation allowance impacts, if any	​	$	11,275	​	$	11,275	​	$	11,368

​

X

- References

No definition available.

+ Details

Name:	us-gaap_IncomeTaxDisclosureAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the components of income tax expense attributable to continuing operations for each year presented including, but not limited to: current tax expense (benefit), deferred tax expense (benefit), investment tax credits, government grants, the benefits of operating loss carryforwards, tax expense that results from allocating certain tax benefits either directly to contributed capital or to reduce goodwill or other noncurrent intangible assets of an acquired entity, adjustments of a deferred tax liability or asset for enacted changes in tax laws or rates or a change in the tax status of the entity, and adjustments of the beginning-of-the-year balances of a valuation allowance because of a change in circumstances that causes a change in judgment about the realizability of the related deferred tax asset in future years.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 9
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-9

+ Details

Name:	us-gaap_ScheduleOfComponentsOfIncomeTaxExpenseBenefitTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the components of net deferred tax asset or liability recognized in an entity's statement of financial position, including the following: the total of all deferred tax liabilities, the total of all deferred tax assets, the total valuation allowance recognized for deferred tax assets.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-2

+ Details

Name:	us-gaap_ScheduleOfDeferredTaxAssetsAndLiabilitiesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the reconciliation using percentage or dollar amounts of the reported amount of income tax expense attributable to continuing operations for the year to the amount of income tax expense that would result from applying domestic federal statutory tax rates to pretax income from continuing operations.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 231
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482663/740-10-55-231

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12A
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-12A

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-12

+ Details

Name:	us-gaap_ScheduleOfEffectiveIncomeTaxRateReconciliationTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the change in unrecognized tax benefits.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 217
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482663/740-10-55-217

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 15A
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-15A

+ Details

Name:	us-gaap_ScheduleOfUnrecognizedTaxBenefitsRollForwardTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration