XML 76 R60.htm IDEA: XBRL DOCUMENT v3.25.1
Income Taxes (Details) - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Loss before income taxes    
Loss before income tax $ (4,112,000) $ (12,243,000)
Income tax benefit (expense)    
Current federal benefit   17,000
Current state expense (6,000) (42,000)
Deferred federal benefit 5,000 114,000
Deferred state (expense) benefit (6,000) 7,000
Income tax (expenses) benefit $ (7,000) $ 96,000
Reconciliation of income tax provision    
Federal income tax rate (as a percent) 21.00% 21.00%
Tax benefit computed at statutory rate of 21% $ 864,000 $ 2,571,000
Breckenridge Earnings not subject to tax   (205,000)
Change in valuation allowance (493,000) (2,599,000)
State income tax expense, net of federal tax (9,000) (28,000)
Foreign losses (264,000) 492,000
Other (105,000) (135,000)
Income tax (expenses) benefit (7,000) 96,000
Deferred tax assets:    
Federal tax net operating loss ("NOL") carryforward 16,596,000 14,505,000
Foreign tax NOL carryforward 6,342,000 7,031,000
Deferred revenue   1,697,000
State tax NOL carryforward 2,630,000 1,579,000
Intangible Assets - Breckenridge 935,000 939,000
Accrued severance 250,000 456,000
Other comprehensive income 583,000 421,000
Foreign deferred taxes 262,000 256,000
Right-of-use assets 69,000 79,000
Canadian start-up costs 47,000 58,000
Other 117,000 53,000
Self-insurance 40,000 39,000
Workers' compensation   3,000
Restricted stock and restricted stock unit awards 21,000  
Gross deferred tax assets 27,892,000 27,116,000
Less valuation allowances (27,527,000) (26,443,000)
Net deferred tax assets 365,000 673,000
Deferred tax liabilities:    
Property and equipment (381,000) (688,000)
Net deferred tax liabilities (16,000) (15,000)
Change in valuation allowance 1,100,000 5,300,000
Unrecognized Tax Benefits 0 0
Canada    
Deferred tax liabilities:    
Net operating loss carry forwards 24,394,000  
Federal    
Loss before income taxes    
Domestic 16,000 15,000
Deferred tax liabilities:    
Net operating loss carry forwards 173,807,000  
Amount expects to expire unused 94,779,000  
Tax benefits carry forward 16,596,000  
State    
Deferred tax liabilities:    
Net operating loss carry forwards 2,630,000  
Exclusive of Breckenridge    
Loss before income taxes    
Domestic (4,900,000) (9,177,000)
Foreign 788,000 (2,090,000)
Loss before income tax $ (4,112,000) $ (11,267,000)