XML 125 R75.htm IDEA: XBRL DOCUMENT v3.26.1
Schedule of Supplemental Cash Flow Related to Cash Paid For Income Taxes (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Effective Income Tax Rate Reconciliation [Line Items]    
Federal tax at statutory rate $ 617 $ (6,192)
Federal tax at statutory rate, percentage 21.00%  
State and local income taxes, net of U.S. federal income tax effect $ 66 (19)
State and local income taxes, net of U.S. federal income tax effect, percentage 2.20%  
Foreign tax effects, Statutory tax rate difference between Denmark and U.S.   (372)
Other adjustments $ 56 (39)
Other adjustments, percentage 1.90%  
Global intangible low-taxed income $ 5,793
Global intangible low-taxed income, percentage 197.10%  
Changes in valuation allowance $ (5,632) (6,786)
Changes in valuation allowance, percentage (191.60%)  
Stock compensation $ 932  
Stock compensation, percentage 31.70%  
Fair value change in contingent liability $ 4,660  
Fair value change in contingent liability, percentage 158.60%  
Section 162(m) limitation $ 64  
Section 162(m) limitation, percentage 2.20%  
Other nondeductible item $ 2  
Other nondeductible item, percentage 0.10%  
Total income tax expense $ 7,043 $ 9,209
Income tax expense and effective tax rate, percentage 239.60% (31.20%)
Federal  
State and local  
Total cash paid for income taxes, net of refund 17,720  
Federal tax at statutory rate (617) $ 6,192
State income taxes (66) 19
Stock compensation   150
Foreign rate differential   372
Fair value change in contingent liability   504
Global intangible low-taxed income inclusion (5,793)
Transaction costs   301
Goodwill impairment   7,979
Other permanent differences   48
Return to provision   211
Valuation allowance 5,632 6,786
Other (56) $ 39
DENMARK    
Effective Income Tax Rate Reconciliation [Line Items]    
Foreign tax effects, Statutory tax rate difference between Denmark and U.S. $ 285  
Foreign tax effects, Statutory tax rate difference between Denmark and U.S, percentage 9.70%  
Foreign tax effects, Denmark permanent differences $ 151  
Foreign tax effects, Denmark permanent differences 5.10%  
Foreign tax effects, Return to provision $ (155)  
Foreign tax effects, Return to provision (5.30%)  
Other adjustments $ 1  
Other adjustments, percentage 0.00%  
International $ 17,720  
Foreign rate differential (285)  
Other (1)  
CANADA    
Effective Income Tax Rate Reconciliation [Line Items]    
Foreign tax effects, Statutory tax rate difference between Denmark and U.S. $ 58  
Foreign tax effects, Statutory tax rate difference between Denmark and U.S, percentage 2.00%  
Other adjustments $ (2)  
Other adjustments, percentage (0.10%)  
Foreign tax effects, change in valuation allowance $ 147  
Foreign tax effects, change in valuation allowance, percentage 5.00%  
International  
Foreign rate differential (58)  
Other $ 2