v3.26.1
Income taxes (Tables)
12 Months Ended
Dec. 31, 2025
Income Taxes  
Schedule of Income (loss) before income taxes

Year Ended December 31, 

  ​ ​ ​

2025

  ​ ​ ​

2024

Domestic

$

(11,745)

$

(21,960)

Foreign

 

Total income (or loss) before income tax expense (or benefit)

$

(11,745)

$

(21,960)

Schedule of components of the provision (benefit) for income taxes

December 31, 

December 31, 

  ​ ​ ​

2025

  ​ ​ ​

2024

Current:

Federal

$

$

(446)

State

 

15

 

(80)

Total current

 

15

 

(526)

Deferred:

 

 

Federal

 

(47)

 

61

State

 

 

Total deferred

 

(47)

 

61

Total income tax provision

$

(32)

$

(465)

Schedule of significant deferred tax assets (liabilities)

December 31, 

December 31, 

  ​ ​ ​

2025

  ​ ​ ​

2024

Deferred tax assets:

Inventory impairment

$

1,724

$

1,612

Accruals, other

 

91

 

46

Reserves

 

32

 

15

Interest carryforward

30

Net operating losses

10,133

7,109

Other

20

255

Lease asset

 

 

31

Financial instruments

 

108

 

367

Intangibles & start-up costs

 

245

 

265

UNICAP & inventoriable costs

272

Book tax depreciation

305

Valuation allowance

(11,985)

(9,350)

Total deferred tax assets

$

673

 

652

Deferred tax liabilities:

Prepaid expense

$

(106)

 

(62)

Other (leases)

 

 

(30)

Method change

(600)

Book tax depreciation

 

 

(640)

Total deferred tax liabilities

 

(706)

 

(732)

Deferred tax (liabilities) assets, net

$

(33)

$

(80)

Schedule of income tax reconciliation

December 31, 

  ​ ​ ​

2025

Amount

Percent

U.S. Federal statutory tax rate

$

(2,464)

21.00%

State and local income taxes, net of federal income tax effect1

11

(0.09)%

Changes in valuation allowances

2,513

(21.42)%

Nontaxable or nondeductible items

-

Share-based payment awards

(201)

1.71%

Loss on transaction

-

0.00%

Other

109

(0.93)%

Other adjustments

-

Amended return benefit

-

0.00%

Prior year deferred true-up

-

0.00%

Other adjustments

-

0.00%

Effective tax rate

$

(32)

0.27%

1Texas is the state that contributes to the majority of the tax effect in this category.

December 31, 

  ​ ​ ​

2024

Loss before income tax expense

$

(21,960)

Statutory tax rate

 

21

%

Income tax expense (benefit)

 

(4,612)

Increase (decrease) resulting from:

 

Permanent Differences

 

1,681

State Income Tax, net of FBOS

 

Movement in receivables

(619)

Valuation Allowance

2,338

Deferred Adjustment

 

665

Other, net

 

82

Income tax expense (benefit)

 

(465)

Current income tax expense (benefit)

 

(526)

Deferred income tax (benefit)

 

61

Total

$

(465)

Schedule of changes in valuation allowance

December 31, 

December 31, 

  ​ ​ ​

2025

  ​ ​ ​

2024

Balance, beginning of the year

$

9,350

$

7,011

Additions to valuation allowance

2,635

 

2,339

Balance, end of the year

$

11,985

$

9,350

Summary cash for income taxes paid

December 31, 

  ​ ​ ​

2025

Federal

$

36

State

California

7

Pennsylvania

2

Tennessee

12

Texas

10

All other state

6

Income taxes, net of amounts refunded

$

73