Income Taxes (Tables)
|
12 Months Ended |
Dec. 31, 2024 |
| Income Tax Disclosure [Abstract] |
|
| Schedule of Deferred Income Taxes |
Deferred income taxes consist of the following as of December 31, 2024 and 2023 (in thousands):
|
|
|
|
|
|
|
|
|
As of December 31, |
|
|
2024 |
|
|
2023 |
|
Deferred Income Tax Assets |
|
|
|
|
|
Net Operating Loss Carryforwards |
$ |
308,669 |
|
|
$ |
195,378 |
|
IRC §163(j) Interest Expense Limitation Carryover |
|
29,239 |
|
|
|
18,785 |
|
Lease Liability |
|
7,997 |
|
|
|
9,496 |
|
Research and Development |
|
118,649 |
|
|
|
68,411 |
|
Excess of Tax Basis over Book Basis Fixed Assets |
|
4,696 |
|
|
|
2,473 |
|
Deferred Revenue |
|
19,708 |
|
|
|
10,457 |
|
Revenue Reserve Liability |
|
2,812 |
|
|
|
3,748 |
|
Stock Compensation |
|
26,441 |
|
|
|
40 |
|
Other |
|
1,077 |
|
|
|
4,739 |
|
|
$ |
519,288 |
|
|
$ |
313,527 |
|
Less Valuation Allowance |
|
(503,071 |
) |
|
|
(297,294 |
) |
|
$ |
16,217 |
|
|
$ |
16,233 |
|
Deferred Income Tax Liabilities |
|
|
|
|
|
Unrealized Gain/Loss on Marketable Equity Securities |
|
(3,878 |
) |
|
|
(2,420 |
) |
Right of Use Asset |
|
(3,615 |
) |
|
|
(5,067 |
) |
Warrant Contract Asset |
|
(7,697 |
) |
|
|
(7,513 |
) |
Other |
|
(1,261 |
) |
|
|
(1,356 |
) |
|
$ |
(16,451 |
) |
|
$ |
(16,356 |
) |
Net Deferred Income Tax Asset (Liability) |
$ |
(234 |
) |
|
$ |
(123 |
) |
|
| Schedule of Income Tax Expense (Benefit) |
The provision for income taxes consists of the following for the years ended December 31, 2024, 2023 and 2022 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
Current tax expense (benefit) |
|
|
|
|
|
|
|
|
Federal |
$ |
0 |
|
|
$ |
— |
|
|
$ |
— |
|
State |
|
(33 |
) |
|
|
13 |
|
|
|
66 |
|
Foreign |
|
188 |
|
|
|
152 |
|
|
|
— |
|
Total |
$ |
155 |
|
|
$ |
165 |
|
|
$ |
66 |
|
Deferred tax expense (benefit) |
|
|
|
|
|
|
|
|
Federal |
|
(175,070 |
) |
|
|
(45,738 |
) |
|
|
(59,141 |
) |
State |
|
(30,450 |
) |
|
|
(7,017 |
) |
|
|
(7,686 |
) |
Foreign |
|
(146 |
) |
|
|
— |
|
|
|
— |
|
Total |
|
(205,666 |
) |
|
|
(52,755 |
) |
|
|
(66,827 |
) |
Change in valuation allowance |
|
205,777 |
|
|
|
52,878 |
|
|
|
66,827 |
|
Total income tax expense (benefit) |
$ |
266 |
|
|
$ |
288 |
|
|
$ |
66 |
|
|
| Components of Income Before Income Taxes |
The components of income before income taxes as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
Domestic |
$ |
(701,648 |
) |
|
$ |
(213,522 |
) |
|
$ |
(289,556 |
) |
Foreign |
|
339 |
|
|
|
(243 |
) |
|
|
398 |
|
|
| Schedule of Effective Income Tax Rate Reconciliation |
A reconciliation of the difference between the federal statutory rate and the effective income tax rate as a percentage of income before taxes for the years ended December 31, 2024, 2023 and 2022:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
Federal Statutory Tax Rate |
|
21.00 |
% |
|
|
21.00 |
% |
|
|
21.00 |
% |
State Statutory Tax Rate |
|
4.35 |
% |
|
|
3.28 |
% |
|
|
2.64 |
% |
Foreign |
|
0.00 |
% |
|
|
(0.09 |
%) |
|
|
0.03 |
% |
Stock Compensation |
|
5.60 |
% |
|
|
0.00 |
% |
|
|
0.00 |
% |
Officer Compensation |
|
(1.46 |
%) |
|
|
0.00 |
% |
|
|
0.00 |
% |
Other Permanent Differences |
|
(0.17 |
%) |
|
|
0.47 |
% |
|
|
(0.29 |
%) |
Other |
|
(0.02 |
%) |
|
|
(0.06 |
%) |
|
|
(0.29 |
%) |
Change in Valuation Allowance |
|
(29.34 |
%) |
|
|
(24.74 |
%) |
|
|
(23.11 |
%) |
Total |
|
(0.04 |
%) |
|
|
(0.14 |
%) |
|
|
(0.02 |
%) |
|
| Schedule of Net Change In Valuation Allowance |
Net change in valuation allowance as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
2024 |
|
|
2023 |
|
|
2022 |
|
Valuation Allowance, beginning of year |
$ |
297,294 |
|
|
$ |
244,064 |
|
|
$ |
161,749 |
|
Charges |
|
205,777 |
|
|
|
52,878 |
|
|
|
66,827 |
|
Purchase accounting adjustments |
|
— |
|
|
|
352 |
|
|
|
15,488 |
|
Valuation Allowance, end of year |
$ |
503,071 |
|
|
$ |
297,294 |
|
|
$ |
244,064 |
|
|