XML 63 R47.htm IDEA: XBRL DOCUMENT v3.25.3
Stock-Based Compensation (Tables)
9 Months Ended
Sep. 30, 2025
Share-Based Payment Arrangement [Abstract]  
Schedule of Service-Based Incentive Units Activity
The following table summarizes Service-Based Incentive Units activity for the nine months ended September 30, 2025 (in thousands):
Number of Service-Based
Incentive Units
Weighted-Average Grant Date Fair Value per Unit
Unvested at December 31, 2024
2,729 $1.82 
Granted18,731 0.45 
Vested(5,276)0.77 
Forfeited(1,769)0.56 
Unvested at September 10, 202514,415 $0.58 
Schedule of Phantom Units Activity
The following table summarizes Phantom Units activity for the nine months ended September 30, 2025 (in thousands):
Number of Phantom UnitsWeighted-Average Grant Date Fair Value per Unit
Unvested at December 31, 2024
376 $0.94 
Granted2,508 0.45 
Vested(629)0.57 
Forfeited(154)0.45 
Unvested at September 10, 20252,101 $0.50 
Schedule of Restricted Stock Unit Activity
The following table summarizes RSU activity for the nine months ended September 30, 2025 (in thousands):
Number of RSUsWeighted-Average Grant Date Fair Value per Unit
Unvested at December 31, 2024
— $— 
Granted5,270 28.00 
Vested(1,382)28.00 
Forfeited— — 
Unvested at September 30, 2025
3,888 $28.00 
Schedule of Restricted Stock Award Activity
The following table summarizes RSA activity for the nine months ended September 30, 2025 (in thousands):

Number of RSAWeighted-Average Grant Date Fair Value per Unit
Unvested at December 31, 2024
— $— 
Conversion of awards in connection with IPO4,400 28.00 
Vested(200)28.00 
Forfeited— — 
Unvested at September 30, 2025
4,200 $28.00 
Schedule of Stock Option Activity
The following table summarizes stock options activity for the nine months ended September 30, 2025 (in thousands):
Number of Stock OptionsWeighted-Average Exercise PriceWeighted
Average
Remaining
Contractual
Term
(in years)
Aggregate
Intrinsic
Value
Outstanding at December 31, 2024
— $— — $— 
Granted482 28.00 
Exercised— — 
Forfeited— — 
Expired— — 
Outstanding at September 30, 2025
482 $28.00 3.9$— 
Exercisable at September 30, 2025
— — — $— 
The following table summarizes stock options activity for the nine months ended September 30, 2025 (in thousands):
Number of Stock OptionsWeighted-Average Exercise PriceWeighted
Average
Remaining
Contractual
Term
(in years)
Aggregate
Intrinsic
Value
Outstanding at December 31, 2024
— $— — $— 
Granted6,365 28.00 
Exercised— — 
Forfeited— — 
Expired— — 
Outstanding at September 30, 2025
6,365 $28.00 6.9$— 
Exercisable at September 30, 2025
— — $— 
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions The Company used an option pricing model to estimate the fair value of the time-based stock options with the following assumptions as of September 30, 2025:
September 30,
Assumptions2025
Expected term in years6.1
Volatility70 %
Risk-free rate3.7 %
Dividend Yield0.0 %
The Company used an option pricing model to estimate the fair value of the market-based stock options with the following assumptions as of September 30, 2025:
September 30,
Assumptions2025
Expected term in years10.0
Volatility70 %
Risk-free rate4.0 %
Dividend Yield0.0 %