Annual report [Section 13 and 15(d), not S-K Item 405]

Income Taxes (Tables)

v3.25.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Taxes  
Schedule of provision for income taxes

​

​

​

​

​

​

​

​

Year Ended December 31, 

Income (Loss) before Income Tax Provision

    

2024

    

2023

​

​

​

​

​

United States

 

(54,757)

 

(27,263)

Canada

 

1,568

 

(3,393)

​

 

(53,189)

 

(30,656)

Schedule of Deferred Tax Assets

​

​

​

​

​

​

​

​

As of December 31, 

Deferred Tax Assets

​

2024

    

2023

​

​

​

​

​

Deferred tax assets

    

​

    

​

Compensation accruals

 

145

 

59

ITC credits

​

235

​

255

Asset retirement obligation

​

10,332

​

7,662

Equity compensation

​

822

​

611

Net operating loss

​

60,235

​

47,715

Lease liability

​

2

​

3

Fixed assets

​

7,571

​

4,821

Cumulative eligible capital deductions

​

20

​

22

Share issues cost

​

1,537

​

944

Total deferred tax assets

​

80,899

​

62,092

​

​

​

​

​

Deferred tax liabilities

​

​

​

​

Unrealized gain/loss

​

(1)

​

(1)

ROU asset

​

(2)

​

(3)

Total deferred tax liabilities

​

(3)

​

(4)

​

​

​

​

​

Valuation allowance

​

(80,896)

​

(62,088)

​

 

​

 

​

Net deferred taxes

​

-

​

-

Summary of Income Tax Loss Carryforwards

​

​

​

​

​

​

Income Tax Loss Carryforwards

    

Gross Amounts

    

Expiration Years

​

​

​

​

​

Net operating losses, federal (Pre-January 1, 2018)

 

79,699

 

2029 - 2035

Net operating losses, federal (Post-December 31, 2017)

 

97,061

 

No expirations

Net operating losses, state

 

144,079

 

Varies by state

Net operating losses, Canada

 

26,770

 

2026 - 2044

Tax credits, foreign

 

235

 

2025-2028

Schedule of Income Tax Rate Reconciliation

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 

Income Tax Rate Reconciliation

    

2024

    

2023

​

​

​

​

​

​

​

Statutory rate

 

26.5

%  

 

26.5

%  

State tax

 

12.6

%  

 

(2.0)

%  

Foreign tax

 

(5.6)

%  

 

(4.7)

%  

Change in valuation allowance

 

(38.6)

%  

 

(21.2)

%  

Nondeductible items

 

2.5

%  

 

(1.5)

%  

True-ups/other

 

—

%  

 

(0.1)

%  

Share issuance costs

 

2.4

%  

 

2.8

%  

Stock compensation

 

0.2

%  

 

0.2

%  

​

 

0.0

%  

 

0.0

%  

​

​

​

​

​

​

​

​

Year Ended December 31, 

Income Tax Reconciliation

    

2024

    

2023

​

​

​

​

​

Statutory rate

 

(13,752)

​

(8,141)

State tax

 

(6,547)

​

617

Foreign tax

​

2,940

​

1,433

Change in valuation allowance

​

20,037

​

6,512

Nondeductible items

 

(1,318)

​

477

True-ups/other

 

(1)

​

31

Share of issuance costs

 

(1,250)

​

(856)

Stock compensation

 

(109)

​

(73)

​

 

-

​

-

​