XML 41 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Taxes  
Schedule of components of earnings before income taxes

Year Ended December 31, 

    

2024

    

2023

(in thousands)

Income (loss) before income taxes:

Domestic

$

(2,043)

$

(846)

Foreign

 

86

 

571

$

(1,957)

$

(275)

Schedule of income tax provision

Year Ended December 31, 

    

2024

    

2023

(in thousands)

Income tax provision (benefit):

Current

    

  

    

  

Federal

$

9

$

27

State

 

1

 

10

Foreign

 

187

 

154

Total current

 

197

 

191

Deferred:

 

 

Federal

 

 

State

 

 

Foreign

 

(170)

 

(83)

Total deferred

 

(170)

 

(83)

Total income tax provision

$

27

$

108

Schedule of reconciliation of the income tax provision (benefit) by applying the statutory United States federal income tax rate to income (loss) before income taxes

Year Ended December 31, 

 

2024

2023

 

    

$

    

%

    

$

    

%

 

(in thousands, except percentages)

 

Federal income tax provision (benefit) at statutory rate

$

(411)

21.0

%  

$

(57)

21.0

%

State tax expense net of federal tax benefit

 

(131)

6.7

%

 

(54)

19.6

Foreign taxes

 

3

(0.2)

%

 

23

(8.4)

Other

 

(8)

0.5

%

 

49

(17.8)

Change in valuation allowance

 

574

(29.3)

 

147

(53.4)

Income tax provision

$

27

(1.4)

%  

$

108

(39.3)

%

Schedule of significant deferred tax assets and liabilities

December 31, 

December 31, 

    

2024

    

2023

(in thousands)

Deferred taxes, net

Net operating loss carryforward

$

696

$

235

Accruals

 

41

 

52

Reserves

 

147

 

150

Property, plant and equipment, and intangible assets

 

288

 

194

Stock-based compensation expense

 

90

 

85

Other

 

34

 

7

Total deferred tax assets

 

1,296

 

723

Valuation allowance

 

(1,214)

 

(640)

Net deferred tax assets

$

82

$

83

Property, plant and equipment, and intangible assets

 

(456)

 

(626)

Net deferred tax liabilities

$

(456)

$

(626)

Schedule of net operating losses ("NOLs")

December 31, 

December 31, 

    

2024

    

2023

(in millions)

Net operating losses

Federal

$

$

0.5

State

 

3.6

 

1.9

Foreign

 

2.1

 

$

5.7

$

2.4

Schedule of roll-forward of the NOLs

Year Ended December 31, 

    

2024

    

2023

(in millions)

Net operating losses

Balance at January 1,

$

2.4

$

1.9

NOL generated (utilized)

 

 

0.5

NOL expired unused

 

 

Other, including changes in foreign currency exchange rates

 

3.3

 

Balance at December 31,

$

5.7

$

2.4