XML 54 R41.htm IDEA: XBRL DOCUMENT v3.24.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2023
Income Tax Disclosure [Abstract]  
Summary of Geographical Breakdown of Income Before Provision for (Loss) Income Taxes

The following is a geographical breakdown of income before the provision for (loss) income taxes as of December 31:

 

 

 

2023

 

 

2022

 

 

2021

 

Pre-tax loss:

 

 

 

 

 

 

 

 

 

Federal

 

$

(35,111

)

 

$

(27,991

)

 

$

(24,574

)

Foreign

 

 

3,272

 

 

 

(1,578

)

 

 

958

 

Total

 

 

(31,839

)

 

 

(29,569

)

 

 

(23,616

)

 

Summary of Income Tax (Benefit) Expense

Income tax (benefit) expense for the years ended December 31, is comprised of the following:

 

 

 

2023

 

 

2022

 

 

2021

 

 

Current:

 

 

 

 

 

 

 

 

 

 

Federal

 

$

 

 

$

 

 

$

(49

)

 

State

 

 

1,840

 

 

 

664

 

 

 

271

 

 

Foreign

 

 

(1,131

)

 

 

58

 

 

 

295

 

 

Total

 

 

709

 

 

 

722

 

 

 

517

 

 

Deferred:

 

 

 

 

 

 

 

 

 

 

Federal

 

 

(438

)

 

 

517

 

 

 

448

 

 

State

 

 

(960

)

 

 

1,726

 

 

 

744

 

 

Foreign

 

 

(291

)

 

 

(715

)

 

 

 

 

Total

 

 

(1,689

)

 

 

1,528

 

 

 

1,192

 

 

Income tax (benefit) expense

 

$

(980

)

 

$

2,250

 

 

$

1,709

 

 

Schedule of Significant Components of Deferred Tax Assets and Liabilities

Significant components of the Company’s deferred tax assets and liabilities as of December 31, are as follows:

 

 

 

2023

 

 

2022

 

Deferred tax assets:

 

 

 

 

 

 

Net operating losses

 

$

14,200

 

 

$

15,641

 

Allowance for bad debts

 

 

696

 

 

 

552

 

Employee related

 

 

12,626

 

 

 

5,655

 

Contingent consideration

 

 

10,294

 

 

 

9,755

 

ROU assets

 

 

11,529

 

 

 

10,526

 

Transaction costs

 

 

2,347

 

 

 

 

Other

 

 

6,883

 

 

 

6,526

 

Total deferred tax asset

 

 

58,575

 

 

 

48,655

 

Deferred tax liabilities:

 

 

 

 

 

 

Intangible assets

 

 

(15,005

)

 

 

(6,070

)

Property and equipment

 

 

(11,086

)

 

 

(5,785

)

Lease liabilities

 

 

(11,140

)

 

 

(10,033

)

Interest rate swap

 

 

(900

)

 

 

(1,739

)

Section 481A adjustment

 

 

(1,538

)

 

 

 

Other

 

 

(941

)

 

 

(218

)

Total deferred tax liability

 

 

(40,610

)

 

 

(23,845

)

Valuation allowance

 

 

(24,029

)

 

 

(30,552

)

Net deferred tax liability

 

$

(6,064

)

 

$

(5,742

)

Reconciliation of Federal Statutory Income Tax Rate to Effective Income Tax Rate

A reconciliation of the federal statutory income tax rate to the Company’s effective income tax rate for the years ended December 31, is as follows:

 

 

2023

 

 

 

2022

 

 

 

2021

 

 

 

Tax completed at federal statutory rate

 

 

21.00

 

 %

 

 

21.00

 

 %

 

 

21.00

 

%

 

State tax net of federal benefit

 

 

(9.12

)

 

 

 

2.42

 

 

 

 

15.41

 

 

 

Non-deductible expenses

 

 

(2.24

)

 

 

 

(0.34

)

 

 

 

(0.47

)

 

 

Equity compensation

 

 

(1.71

)

 

 

 

(16.95

)

 

 

 

31.95

 

 

 

Embedded derivatives

 

 

4.47

 

 

 

 

(1.90

)

 

 

 

(1.97

)

 

 

Transaction costs

 

 

4.47

 

 

 

 

 

 

 

 

 

 

 

Foreign taxes

 

 

0.97

 

 

 

 

0.05

 

 

 

 

(0.06

)

 

 

Federal deferred tax adjustment

 

 

(30.42

)

 

 

 

 

 

 

 

6.41

 

 

 

Change in valuation allowance

 

 

19.23

 

 

 

 

(12.13

)

 

 

 

(80.26

)

 

 

GILTI

 

 

(3.39

)

 

 

 

 

 

 

 

 

 

 

Other

 

 

0.07

 

 

 

 

0.18

 

 

 

 

0.67

 

 

 

Effective income tax rate

 

 

3.33

 

%

 

 

(7.67

)

%

 

 

(7.32

)

%