v3.25.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Components of Tax Expense (Benefit)
The components of tax expense (benefit) were as follows:
 
    
Year Ended
 
    
December 31, 2024
    
December 31, 2023
    
December 31, 2022
 
Current tax expense
        
Federal
   $ 47,009    $ 27,904    $ 48,273
State
     3,167      3,481      9,797
  
 
 
    
 
 
    
 
 
 
Total current tax expense
     50,176      31,385      58,070
Deferred tax expense (benefit)
        
Foreign
     (6,384      (5,611      (4,326
Federal
     (6,494      (18,404      (40,781
State
     (312      (9,017      (28,502
  
 
 
    
 
 
    
 
 
 
Total deferred tax expense (benefit)
   $ (13,190    $ (33,032    $ (73,609
  
 
 
    
 
 
    
 
 
 
Change in Valuation Allowance - US
     (62      1,425      —   
Change in Valuation Allowance - Foreign
     6,383      5,611      4,326
  
 
 
    
 
 
    
 
 
 
Provision (benefit) for income taxes
   $ 43,307    $ 5,389    $ (11,213
  
 
 
    
 
 
    
 
 
 
Schedule of Effective Income Tax Rate Reconciliation
The reconciliation of the Company’s income tax expense (benefit) on income (loss) before taxes at the U.S. federal statutory rate compared to the Company’s effective tax rate was as follows:
 
    
Year Ended
 
    
December 31, 2024
   
December 31, 2023
   
December 31, 2022
 
Loss before provision for income taxes
   $ (61,819     $ (168,898     $ (432,694  
Tax using the company’s domestic tax rate
     (33,097     53.5     (35,471     21.0     (90,866     21.0
Tax effect of:
            
State taxes, net of federal benefits
     3,626       (5.9 %)      (4,957     2.9     (20,744     4.8
280E limitations
     32,624       (52.8 )%      36,737       (21.8 )%      42,443       (9.8 )% 
Non-deductible
partnership income
     2,476       (4.0 )%      2,602       (1.5 )%      2,799       (0.6 )% 
Other Permanent Tax Differences
     28,928       (46.8 )%      1,558       (0.9 %)      (3,956     0.9
Share-based compensation
     1,668       (2.7 )%      955       (0.6 )%      8,710       (2.0 )% 
Change in tax status
     —        —        —        —        —        — 
Other items
     6,846       (11.1 )%      2,538         741       (0.2 )% 
Provision to Return Adjustment
     236       (0.4 )%      (2,126       13,825       (3.2 )% 
Goodwill impairment
     —        —      3,553       (2.1 )%      35,835       (8.3 )% 
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
   $ 43,307     (70.1 )%    $ 5,389     (3.2 %)    $ (11,213     2.6
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Schedule of Deferred Tax Assets and Liabilities The tax effects of the temporary differences giving rise to deferred tax assets and deferred tax liabilities as of December 31, 2024, 2023, and 2022 are summarized in the table below:
 
    
Year Ended
 
    
December 31, 2024
    
December 31, 2023
    
December 31, 2022
 
Deferred Tax Assets
        
Net Operating Loss Carryforwards
   $ 24,421    $ 20,888    $ 14,066
Derivative liability
     336      65      125
Inventory
     1,796      1,639      1,275
Stock Based Compensation
     1,112      3,420      3,288
Capitalized Expenses
     18,869      20,737      20,769
Reserves
     9,964      2,622      2,741
Right of Use Assets
     30,131      42,965      37,652
Sale Leaseback
     1,499      1,554      1,552
Other Assets
     3,761      1,965      1,626
  
 
 
    
 
 
    
 
 
 
Gross Deferred Tax Assets
     91,889      95,855      83,094
Valuation Allowance
     (22,561      (16,238      (9,202
  
 
 
    
 
 
    
 
 
 
Total Deferred Tax Assets, net
   $ 69,328    $ 79,617    $ 73,892
  
 
 
    
 
 
    
 
 
 
Deferred Tax Liabilities
        
Property, Plant and Equipment
   $ 2,938    $ 748    $ (2,427
Intangibles
     (11,032      (13,459      (32,661
Accruals
     (90      (90      (91
Debt discount
     (1,240      (3,556      (5,712
Right of Use Liabilities
     (27,699      (40,290      (35,904
  
 
 
    
 
 
    
 
 
 
Gross Deferred Tax Liabilities
   $ (37,123    $ (56,647    $ (76,795
  
 
 
    
 
 
    
 
 
 
Net Deferred Tax Liabilities
   $ —     $ —     $ 2,903
Net Deferred Tax Assets
   $ 32,205    $ 22,970    $ — 
Schedule of Unrecognized Tax Benefits Roll Forward
A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows:
 
Balance as of December 31, 2021
   $ 4,111
  
 
 
 
Reductions for Expiration of Statute of Limitations
     (1,337
  
 
 
 
Balance as of December 31, 2022
     2,774
  
 
 
 
Reductions for Expiration of Statute of Limitations
     (761
  
 
 
 
Balance as of December 31, 2023
     2,013
  
 
 
 
Increases (Decreases) for prior years
     8,018
Reductions for Expiration of Statute of Limitations
     (2,013
  
 
 
 
Balance as of December 31, 2024
   $ 8,018