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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|