XML 70 R54.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Stock Based Compensation (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract] |
Schedule of Assumptions for Option Pricing Model Used in Determining Fair Value | The following assumptions for the option pricing model were used in determining the fair value of the Class B units at the initial grant date of April 4, 2019:
Risk free interest rate |  |  | 1.84 | %
Expected volatility |  |  | 37.50 | %
Expected time to liquidity |  | 4.5 years |
Dividend yield |  |  | 0.00 | %
Discount for lack of marketability |  |  | 30.0 | %
Summary of Company's Stock Option Activity | The following table summarizes the Company's stock option activity for the year ended December 31, 2024:
| Stock Options |  |  | Weighted Average Exercise Price |  |  | Weighted Average Remaining Contractual Term (years) |
Outstanding at December 31, 2023 |  | — |  |  |  | — |  |  |  | — |
Corporate restructuring |  | 463,194 |  |  | $ | 10.51 |  |  |  |
Exercised |  | — |  |  |  | — |  |  |  |
Forfeited |  | — |  |  |  | — |  |  |  |
Outstanding at December 31, 2024 |  | 463,194 |  |  | $ | 10.51 |  |  | 5.75 |
Options Exercisable at December 31, 2024 |  | 50,347 |  |  | $ | 9.93 |  |  | 4.73 |
Summary of Restricted Stock Awards (RSA) Activity and Restricted Stock Unit (RSU) Activity | The following table summarizes the Company's restricted stock awards (RSA) activity for the year ended December 31, 2024:
| Shares |  |  | Weighted Average Grant Date Fair Value per Share |
Outstanding at December 31, 2023 |  | — |  |  |  | — |
Corporate restructuring |  | 6,036,550 |  |  | $ | 5.02 |
Released |  | — |  |  |  | — |
Forfeited |  | — |  |  |  | — |
Outstanding at December 31, 2024 |  | 6,036,550 |  |  | $ | 5.02 |
The following table summarizes the Company's restricted stock unit (RSU) activity for the years ended December 31, 2024:
| Shares |  |  | Weighted Average Grant Date Fair Value per Share |
Outstanding at December 31, 2023 |  | — |  |  |  | — |
Granted |  | 238,540 |  |  | $ | 29.81 |
Released |  | — |  |  |  | — |
Forfeited |  | — |  |  |  | — |
Outstanding at December 31, 2024 |  | 238,540 |  |  | $ | 29.81 |

X
- References No definition available. + Details
Name: | us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of employee stock purchase plan activity. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationEmployeeStockPurchasePlanActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Disclosure of the number and weighted-average grant date fair value for restricted stock and restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock and restricted stock units that were granted, vested, or forfeited during the year. + References No definition available. + Details
Name: | us-gaap_ScheduleOfSharebasedCompensationRestrictedStockAndRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration