XML 85 R35.htm IDEA: XBRL DOCUMENT v3.26.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2025
Income Tax Disclosure [Abstract]  
Schedule of Loss Before Income Tax Expense

The sources of income (loss) before income tax expense are as follows for the years ended December 31:

Schedule of Loss Before Income Tax Expense  

(In Thousands)  2025   2024 
United States (“U.S.”)  $(23,874)  $(65,863)
International   26,813    36,378 
Income (loss) before income tax expense  $2,939  $(29,485)
Schedule of Income Tax Expense

Income tax expense is comprised of the following for the years ended December 31:

Schedule of Income Tax Expense  

(In Thousands)  2025   2024 
Current:          
Federal  $380   $(1)
State   6    1 
International   6,397    9,881 
Total current   6,783    9,881 
           
Deferred:          
Federal   476    139 
State   61    18 
International   (277)   (829)
Total deferred   260    (672)
Total income tax expense  $7,043   $9,209 
Schedule of Supplemental Cash Flow Related to Cash Paid For Income Taxes

Schedule of Effective Income Tax Rate Reconciliation

   2025   Percent 
Federal tax at statutory rate  $617   21.0%
State and local income taxes, net of U.S. federal income tax effect   66   2.2%
Foreign tax effects          
Denmark:          
Statutory tax rate difference between Denmark and U.S.   285   9.7%
Denmark permanent differences   151    5.1%
Return to provision   (155)   (5.3)%
Other   1    0.0%
Canada:          
Statutory tax rate difference between Denmark and U.S.   58   2.0%
Change in valuation allowance   147   5.0%
Other   (2)   (0.1)%
Effect of cross-border tax laws          
Global intangible low-taxed income   5,793   197.1%
Changes in valuation allowance   (5,632)   (191.6)%
Nontaxable or nondeductible items          
Stock compensation   932   31.7%
Fair value change in contingent liability   4,660   158.6%
Section 162(m) limitation   64   2.2%
Other nondeductible item   2   0.1%
Other adjustments   56    1.9%
Income tax expense and effective tax rate  $7,043   239.6%

 

Supplemental cash flow information related to cash paid for income taxes is as follows for the year ended December 31:

 

Schedule of Supplemental Cash Flow Related to Cash Paid For Income Taxes

(In Thousands)  2025 
Federal:     
Federal 

$

- 
State and local   - 
International:     
Denmark  17,720 
Canada   - 
Total cash paid for income taxes, net of refund  $17,720 

 

A reconciliation of the federal statutory income tax rate to the effective income tax rate prepared under the disclosure requirements prior to the adoption of ASU 2023-09 is as follows for the year ended December 31:

 

    2024 
Federal tax at statutory rate   $(6,192)
State income taxes    19
Stock compensation    150
Foreign rate differential    372
Fair value change in contingent liability    (504)
Global intangible low-taxed income inclusion    - 
Transaction costs    301
Goodwill impairment    7,979
Other permanent differences    48
Return to provision    211
Valuation allowance    6,786
Other    39
Income tax expense   $9,209
Schedule of Supplemental Cash Flow Related to Cash Paid For Income Taxes

Supplemental cash flow information related to cash paid for income taxes is as follows for the year ended December 31:

 

Schedule of Supplemental Cash Flow Related to Cash Paid For Income Taxes

(In Thousands)  2025 
Federal:     
Federal 

$

- 
State and local   - 
International:     
Denmark  17,720 
Canada   - 
Total cash paid for income taxes, net of refund  $17,720 

 

A reconciliation of the federal statutory income tax rate to the effective income tax rate prepared under the disclosure requirements prior to the adoption of ASU 2023-09 is as follows for the year ended December 31:

 

    2024 
Federal tax at statutory rate   $(6,192)
State income taxes    19
Stock compensation    150
Foreign rate differential    372
Fair value change in contingent liability    (504)
Global intangible low-taxed income inclusion    - 
Transaction costs    301
Goodwill impairment    7,979
Other permanent differences    48
Return to provision    211
Valuation allowance    6,786
Other    39
Income tax expense   $9,209
Schedule of Deferred Tax Assets and Liabilities

Deferred tax assets and liabilities are as follows as of December 31:

 Schedule of Deferred Tax Assets and Liabilities 

   2025   2024 
Deferred tax assets:          
Net operating loss carryforwards  $6,499   $12,342 
Accruals and reserves   2,096    3,221 
Excess interest expense 163(j)   4,897    4,033 
Capitalized research and experimental expenses   333    865 
Other   1,573    1,019 
Gross deferred tax assets   15,398    21,480 
Valuation allowance   (4,800)   (9,836)
Net deferred tax assets   10,598    11,644 
           
Deferred tax liabilities:          
Intangible assets   (9,565)   (10,908)
Property and equipment   (1,524)   (1,305)
ROU assets   (555)   (198)
Total deferred tax liabilities   (11,644)   (12,411)
Net deferred tax liabilities  $(1,046)  $(767)