XML 62 R30.htm IDEA: XBRL DOCUMENT v3.25.1
Income taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income taxes  
Schedule of loss before income taxes

Our loss before income taxes is as follows (in thousands):

Year Ended December 31,

2024

2023

United States

$

(27,592)

$

(12,468)

Foreign

(2)

Loss before income taxes

$

(27,592)

$

(12,470)

Schedule of components of income tax provision

Year Ended December 31,

2024

2023

United States

$

(27,592)

$

(12,468)

Foreign

(2)

Loss before income taxes

$

(27,592)

$

(12,470)

Schedule of reconciliation between income tax computed at the statutory U.S. federal statutory rate and the consolidated effective tax rate

Year Ended December 31,

2024

2023

Income taxes at federal statutory rate

21.0

%

21.0

%

State income tax, net of federal benefit

6.0

3.0

Change in state tax rate

2.5

(1.4)

Change in fair value of warrant liabilities

0.3

5.7

Other

0.6

(0.8)

Valuation allowance

(30.4)

(27.5)

Effective tax rate

%

%

Schedule of deferred tax assets and liabilities

Year Ended December 31,

2024

2023

Income taxes at federal statutory rate

21.0

%

21.0

%

State income tax, net of federal benefit

6.0

3.0

Change in state tax rate

2.5

(1.4)

Change in fair value of warrant liabilities

0.3

5.7

Other

0.6

(0.8)

Valuation allowance

(30.4)

(27.5)

Effective tax rate

%

%

The significant components of our deferred tax assets and liabilities are as follows (in thousands):

As of December 31,

2024

2023

Gross deferred income tax assets:

Federal and state operating loss carryforwards

$

4,959

$

2,107

Acquired intangibles

3,000

2,803

Stock-based compensation

458

392

Lease liability

37

49

Capitalized R&D expenses

7,516

2,315

Other

118

34

R&D credit carryforwards

26

26

Total gross deferred income tax assets

16,114

7,726

Valuation allowance - U.S. federal

(16,077)

(7,676)

Gross deferred tax assets, net of valuation allowance

37

50

Gross deferred tax liabilities:

ROU asset

(36)

(49)

Other

(1)

(1)

Gross deferred income tax liabilities

(37)

(50)

Deferred income tax assets, net

$

$