XML 70 R55.htm IDEA: XBRL DOCUMENT v3.24.1
Income Taxes (Details) - USD ($)
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Jan. 14, 2022
Loss before income taxes      
Loss before income tax $ (12,243,000) $ (18,538,000)  
Income tax benefit (expense)      
Current federal benefit 17,000 9,000  
Current state expense (42,000)    
Deferred federal benefit (expense) 114,000 (109,000)  
Deferred state benefit (expense) 7,000 (7,000)  
Income tax benefit (expense): $ 96,000 $ (107,000)  
Reconciliation of income tax provision      
Federal income tax rate (as a percent) 21.00% 21.00%  
Tax benefit computed at statutory rate of 21% $ 2,366,000 $ 4,272,000  
Change in valuation allowance (2,599,000) 15,352,000  
State income tax expense, net of federal tax (28,000) (5,000)  
Foreign losses 492,000 70,000  
Section 382 limited NOL   (19,904,000)  
Other (135,000) 108,000  
Income tax benefit (expense): 96,000 (107,000)  
Deferred tax assets:      
Federal tax net operating loss ("NOL") carryforward 14,505,000 13,373,000  
Foreign tax NOL carryforward 7,031,000 6,423,000  
Deferred revenue 1,697,000 379,000  
State tax NOL carryforward 1,579,000 1,398,000  
Intangible Assets - Breckenridge 939,000    
Accrued severance 456,000    
Other comprehensive income 421,000 458,000  
Foreign deferred taxes 256,000 252,000  
Right-of-use assets 79,000 80,000  
Canadian start-up costs 58,000 74,000  
Other 53,000 52,000  
Self-insurance 39,000 37,000  
Workers' compensation 3,000 8,000  
Gross deferred tax assets 27,116,000 22,534,000  
Less valuation allowances (26,443,000) (21,184,000)  
Net deferred tax assets 673,000 1,350,000  
Deferred tax liabilities:      
Property and equipment (688,000) (1,486,000)  
Net deferred tax liabilities (15,000) (136,000)  
Unrecognized Tax Benefits 0 0  
Canada      
Deferred tax liabilities:      
Net operating loss carry forwards 27,043,000    
Federal      
Loss before income taxes      
Domestic 15,000 136,000  
Deferred tax liabilities:      
Net operating loss carry forwards 163,849,000    
Amount expects to expire unused 94,779,000    
Write off of NOLs against the valuation allowance     $ 19,904,000
Tax benefits carry forward 14,505,000    
State      
Deferred tax liabilities:      
Net operating loss carry forwards 1,579,000    
Exclusive of Breckenridge      
Loss before income taxes      
Domestic (9,177,000) (20,566,000)  
Foreign (2,090,000) 222,000  
Loss before income tax $ (11,267,000) $ (20,344,000)