XML 136 R78.htm IDEA: XBRL DOCUMENT v3.25.1
Income Taxes - Reconciliation (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Effective Income Tax Rate Reconciliation, Percent [Abstract]      
U.S. federal tax expense (benefit) at statutory rate 21.00% 21.00% 21.00%
State tax, net of federal benefit 4.70% 0.40% (0.70%)
Goodwill Impairment (7.60%) (10.20%) 0.00%
Exempt income 0.00% 2.10% (2.30%)
Non-deductible Professional Fees (0.30%) (1.10%) 0.00%
Change in fair value of warrant liability 0.00% (0.90%) 0.00%
Change in fair value of contingent consideration 3.20% 1.70% 0.00%
Other Permanent differences (0.80%) 0.00% (0.10%)
Prior period adjustments 0.00% 0.10% 0.00%
Change in Valuation Allowance (5.20%) (9.10%) (25.50%)
Foreign rate differential 0.30% (0.10%) (2.10%)
Stock based compensation (0.40%) 0.00% 0.00%
Capital payments (0.80%) 0.00% 0.00%
Rate Change 0.50% (0.10%) 0.00%
Net impact of non-controlling interest (3.80%) (0.40%) 0.00%
Total Effective Rate 10.80% 3.30% (9.60%)
Income Tax Expense (Benefit), Effective Income Tax Rate Reconciliation, Amount [Abstract]      
U.S. federal tax expense (benefit) at statutory rate $ (41,042) $ (66,416) $ (1,149)
State tax, net of federal benefit (9,065) (1,119) 38
Goodwill Impairment 14,640 32,254 0
Exempt income 0 (6,524) 127
Non-deductible Professional Fees 653 3,616 0
Change in fair value of warrant liability 0 2,702 0
Change in fair value of contingent consideration (6,129) (5,500) 0
Other Permanent differences 1,631 8 3
Prior period adjustments 49 (246) (2)
Change in Valuation Allowance 10,074 28,700 1,393
Foreign rate differential (647) 236 116
Stock based compensation 806 145 0
Capital payments 1,465 0 0
Rate Change (931) 247 0
Net impact of non-controlling interest 7,363 1,363 0
Total income tax expense (benefit) $ (21,133) $ (10,534) $ 527