XML 51 R35.htm IDEA: XBRL DOCUMENT v3.25.1

Income Taxes (Tables)

12 Months Ended

Dec. 31, 2024

Income Taxes

Schedule of components of (loss) income before income tax

The Company’s components of (loss) income before income tax, with the year ended December 31, 2023 being reported exclusive of Breckenridge, were as follows (in thousands):

​	​	​	​	​	​	​	​
​	​	Year Ended December 31,					​
​		2024			2023
Domestic	​	$	(4,900)	​	$	(9,177)	​
Foreign	​	​	788	​	​	(2,090)	​
Loss before income tax	​	$	(4,112)	​	$	(11,267)	​

Schedule of components of income tax benefit (expense)

The Company’s components of income tax benefit (expense) were as follows (in thousands):

​	​	​	​	​	​	​	​
​	​	Year Ended December 31,
​		2024			2023
Current federal benefit	​	$	—	​	$	17	​
Current state expense	​		(6)	​		(42)	​
Deferred federal benefit	​		5	​		114	​
Deferred state (expense) benefit	​	​	(6)	​	​	7	​
Income tax (expense) benefit	​	$	(7)	​	$	96	​

Schedule of the difference between the income tax provision and the amount computed by applying the statutory federal income tax rate to loss before income tax

The income tax provision differs from the amount computed by applying the statutory federal income tax rate to loss before income tax as follows (in thousands):

​	​	​	​	​	​	​	​
​	​	Year Ended December 31,					​
​		2024			2023
Tax benefit computed at statutory rate of 21%	​	$	864	​	$	2,571	​
Breckenridge Earnings not subject to tax	​	​	—	​	​	(205)	​
Change in valuation allowance	​		(493)	​		(2,599)	​
State income tax expense, net of federal tax	​		(9)	​		(28)	​
Foreign losses	​		(264)	​		492	​
Other	​		(105)	​		(135)	​
Income tax (expense) benefit	​	$	(7)	​	$	96	​

Schedule of the principal components of the Company's net deferred tax assets (liabilities)

The principal components of the Company’s net deferred tax assets (liabilities) (in thousands) were as follows:

​	​	​	​	​	​	​
​		December 31,
​		2024			2023
Deferred tax assets:	​	​	​	​	​	​
Federal tax net operating loss ("NOL") carryforward	​	$	16,596	​	$	14,505
Foreign tax NOL carryforward	​		6,342	​		7,031
Deferred revenue	​		—	​		1,697
State tax NOL carryforward	​	​	2,630	​	​	1,579
Intangible Assets - Breckenridge	​	​	935	​	​	939
Accrued severance	​		250	​		456
Other comprehensive income	​	​	583	​	​	421
Foreign deferred taxes	​	​	262	​	​	256
Right-of-use assets	​		69	​		79
Canadian start-up costs	​	​	47	​	​	58
Other	​	​	117	​	​	53
Self-insurance	​		40	​		39
Workers’ compensation	​		—	​		3
Restricted stock and restricted stock unit awards	​		21	​		—
Gross deferred tax assets	​	​	27,892	​	​	27,116
Less valuation allowances	​		(27,527)	​		(26,443)
Net deferred tax assets	​	​	365	​	​	673
Deferred tax liabilities:	​	​	​	​	​	​
Property and equipment	​		(381)	​		(688)
Net deferred tax liabilities	​	$	(16)	​	$	(15)
​	​	​	​	​	​	​
Domestic deferred tax liabilities	​	$	(16)	​	$	(15)
Foreign deferred tax liabilities	​	​	—	​	​	—
Net deferred tax liabilities	​	$	(16)	​	$	(15)

X

- References

No definition available.

+ Details

Name:	us-gaap_IncomeTaxDisclosureAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the components of income tax expense attributable to continuing operations for each year presented including, but not limited to: current tax expense (benefit), deferred tax expense (benefit), investment tax credits, government grants, the benefits of operating loss carryforwards, tax expense that results from allocating certain tax benefits either directly to contributed capital or to reduce goodwill or other noncurrent intangible assets of an acquired entity, adjustments of a deferred tax liability or asset for enacted changes in tax laws or rates or a change in the tax status of the entity, and adjustments of the beginning-of-the-year balances of a valuation allowance because of a change in circumstances that causes a change in judgment about the realizability of the related deferred tax asset in future years.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 9
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-9

+ Details

Name:	us-gaap_ScheduleOfComponentsOfIncomeTaxExpenseBenefitTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the components of net deferred tax asset or liability recognized in an entity's statement of financial position, including the following: the total of all deferred tax liabilities, the total of all deferred tax assets, the total valuation allowance recognized for deferred tax assets.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-2

+ Details

Name:	us-gaap_ScheduleOfDeferredTaxAssetsAndLiabilitiesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the reconciliation using percentage or dollar amounts of the reported amount of income tax expense attributable to continuing operations for the year to the amount of income tax expense that would result from applying domestic federal statutory tax rates to pretax income from continuing operations.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 231
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482663/740-10-55-231

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12A
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-12A

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 740
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 12
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482685/740-10-50-12

+ Details

Name:	us-gaap_ScheduleOfEffectiveIncomeTaxRateReconciliationTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of income before income tax between domestic and foreign jurisdictions.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.4-08(h)(1)(Note 1))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1

+ Details

Name:	us-gaap_ScheduleOfIncomeBeforeIncomeTaxDomesticAndForeignTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration