XML 140 R23.htm IDEA: XBRL DOCUMENT
v3.25.1

Income Taxes | 12 Months Ended
--- | ---
Dec. 31, 2024
Income Taxes |
Income Taxes | 13. Income Taxes Income tax provision is as follows for the years ended:
|  | DECEMBER 31, |
|  | 2024 |  |  | 2023 |
Current provision (benefit) |  |  |  |  |  |
State |  | $ | 30,000 |  |  | $ | 30,000 |
Foreign |  |  | (20,285 | ) |  |  | (3,914 | )
Total |  |  | 9,715 |  |  |  | 26,086 |
Deferred provision (benefit) |  |  |  |  |  |  |  |
Federal |  |  | 5,252 |  |  |  | 57,849 |
State |  |  | 6,001 |  |  |  | 77,519 |
Foreign |  |  | (24,727 | ) |  |  | (28,211 | )
Total |  |  | (13,474 | ) |  |  | 107,157 |
Income tax provision (benefit) |  | $ | (3,759 | ) |  | $ | 133,243 |
Income tax provision effective rates, which differs from the federal and state statutory rate as follows for the years ended:
|  | DECEMBER 31, |
|  | 2024 |  |  | 2023 |
Statutory federal income tax rate |  |  | 21.0 | % |  |  | 21.0 | %
State, net of federal benefit |  |  | 3.0 | % |  |  | 4.4 | %
Non-deductible expenses |  |  | 2.0 | % |  |  | -1.3 | %
Valuation allowance |  |  | -13.1 | % |  |  | -23.4 | %
Foreign rate differential |  |  | -2.1 | % |  |  | -0.6 | %
Return to accrual difference true-ups |  |  | -19.2 | % |  |  | -1.7 | %
Other |  |  | -2.0 | % |  |  | -0.8 | %
Deferred tax adjustment and true-up |  |  | 10.6 | % |  |  | 0.2 | %
Combined effective tax rate |  |  | 0.2 | % |  |  | -2.2 | %
The tax effects of temporary differences that give rise to significant portions of the Company’s deferred tax assets (liabilities) consisted of the following:
|  | DECEMBER 31, |
|  | 2024 |  |  | 2023 |
Deferred tax assets: |  |  |  |  |  |
Net operating loss carryforwards |  | $ | 11,743,537 |  |  | $ | 11,836,460 |
Alternative minimum tax credit |  |  | 45,650 |  |  |  | 45,650 |
Share-based compensation |  |  | 419,033 |  |  |  | 531,179 |
Intangible amortization |  |  | (368,934 | ) |  |  | (334,043 | )
Lease liability |  |  | 1,804,217 |  |  |  | 1,581,946 |
Other assets |  |  | 1,082,595 |  |  |  | 770,488 |
Total deferred tax assets |  |  | 14,726,098 |  |  |  | 14,431,680 |
Less: valuation allowance |  |  | (12,160,371 | ) |  |  | (11,930,917 | )
Total deferred tax assets, net |  |  | 2,565,727 |  |  |  | 2,500,763 |
Deferred tax liabilities: |  |  |  |  |  |  |  |
Goodwill amortization |  |  | 399,032 |  |  |  | 366,764 |
Depreciation |  |  | 536,851 |  |  |  | 456,913 |
Foreign intangible amortization |  |  | 223,929 |  |  |  | 276,321 |
Other liabilities |  |  | 18,351 |  |  |  | 15,052 |
Lease asset |  |  | 1,398,979 |  |  |  | 1,402,636 |
Total deferred tax liabilities |  |  | 2,577,142 |  |  |  | 2,517,686 |
Net deferred tax (liability) asset |  | $ | (11,415 | ) |  | $ | (16,923 | )
As of December 31, 2024, the Company had approximately $41.1 million in net operating loss (NOL) carry forwards available to offset future taxable income for federal income tax purposes that consist of $29.4 million that will expire between 2025 and 2037 and $10.5 million related to years after December 31, 2017 that does not have an expiration under current tax law. NOLs arising in tax years beginning in 2018 and after may only reduce 80 percent of taxable income every year but can be carried forward indefinitely. Included in the recorded deferred tax asset, the Company had a benefit of approximately $54.9 million available to offset future taxable income for state income tax purposes. These state NOL carry forwards expire between 2025 and 2044. Under the provisions of the Internal Revenue Code, the net operating losses (“NOL”) and tax credit carryforwards are subject to review and possible adjustment by the Internal Revenue Service and state tax authorities. NOL and tax credit carryforwards may become subject to an annual limitation in the event of certain cumulative changes in the ownership interest of significant shareholders over a three-year period in excess of 50%, as defined under Sections 382 and 383 of the Internal Revenue Code of 1986, respectively, as well as similar state tax provisions. This could limit the amount of tax attributes that the Company can utilize annually to offset future taxable income or tax liabilities. The amount of the annual limitation, if any, will be determined based on the value of the Company immediately prior to the ownership change. Subsequent ownership changes may further affect the limitation in future years. Utilization of the net operating loss and tax credits carryforwards may be limited by “ownership change” rules, as defined in Section 382 of the Internal Revenue Code of 1986, as amended, and similar state provisions. This annual limitation may result in the expiration of the net operating losses and credits before utilization. Changes in the valuation allowance for the years ended were as follows:
|  | DECEMBER 31, |
|  | 2024 |  |  | 2023 |
Beginning balance |  | $ | (11,930,917 | ) |  | $ | (10,503,243 | )
Increases |  |  | (229,454 | ) |  |  | (1,427,674 | )
Ending balance |  | $ | (12,160,371 | ) |  | $ | (11,930,917 | )
As of each reporting date, management considers new evidence, both positive and negative, that could affect its view of the future realization of deferred tax assets. On the basis of this evaluation, management recorded a valuation allowance against a portion of domestic deferred tax assets because management has determined that it is more likely than not that the Company will not earn income sufficient to realize the deferred tax assets during the carry forward period. During the year ended December 31, 2024, the Company increased the valuation allowance by $0.2 million. If management’s assumptions change and we determine we will be able to realize these deferred tax assets, the tax benefits relating to any reversal of the valuation allowance on deferred tax assets will be accounted for as a reduction of income tax expense. The Company files U.S. federal income tax returns with the Internal Revenue Service (“IRS”) as well as income tax returns in various states and certain foreign countries. The Company may be subject to examination by the IRS for tax years 2003 and forward. The Company may be subject to examinations by various state taxing jurisdictions for tax years 2003 and forward. The Company may be subject to examination by various foreign countries for tax years 2020 forward. As of December 31, 2024, the Company is currently not under examination by the IRS, any state or foreign tax jurisdiction. The Company did not have any unrecognized tax benefits at either December 31, 2024 or 2023. In the future, any interest and penalties related to uncertain tax positions will be recognized in income tax expense.

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 The entire disclosure for income tax. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -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 Reference 2: 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 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12C -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12C Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12B -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12B Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 270 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477891/740-270-50-1 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 6.I.5.Q1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-1 Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-13 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(h)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1 Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/740/tableOfContent Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-14 Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-21 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 17 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-17 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 11.C) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-2 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482603/740-30-50-2 + Details
Name: | us-gaap_IncomeTaxDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration