XML 111 R95.htm IDEA: XBRL DOCUMENT v3.25.3
Stock-Based Compensation - Schedule of Various Equity Classified Award Activity (Details) - $ / shares
8 Months Ended 9 Months Ended
Sep. 11, 2025
Sep. 10, 2025
Sep. 30, 2025
Service-Based Incentive Units      
Share-Based Compensation Arrangement by Share-Based Payment Award, Non-Option Equity Instruments, Outstanding [Roll Forward]      
Unvested beginning balance 14,415,000 2,729,000 2,729,000
Granted (in shares)   18,731,000  
Vested (in shares)   (5,276,000)  
Forfeited (in shares)   (1,769,000)  
Unvested ending balance 14,415,951 14,415,000  
Weighted-Average Grant Date Fair Value per Unit      
Unvested beginning balance (in dollars per share) $ 0.58 $ 1.82 $ 1.82
Granted (in dollars per share)   0.45  
Vested (in dollars per share)   0.77  
Forfeited (in dollars per share)   0.56  
Unvested ending balance (in dollars per share)   $ 0.58  
Phantom Units      
Share-Based Compensation Arrangement by Share-Based Payment Award, Non-Option Equity Instruments, Outstanding [Roll Forward]      
Unvested beginning balance 2,101,000 376,000 376,000
Granted (in shares)   2,508,000  
Vested (in shares)   (629,000)  
Forfeited (in shares)   (154,000)  
Unvested ending balance 2,101,173 2,101,000  
Weighted-Average Grant Date Fair Value per Unit      
Unvested beginning balance (in dollars per share) $ 0.50 $ 0.94 $ 0.94
Granted (in dollars per share)   0.45  
Vested (in dollars per share)   0.57  
Forfeited (in dollars per share)   0.45  
Unvested ending balance (in dollars per share)   $ 0.50  
RSUs      
Share-Based Compensation Arrangement by Share-Based Payment Award, Non-Option Equity Instruments, Outstanding [Roll Forward]      
Unvested beginning balance   0 0
Granted (in shares)     5,270,000
Vested (in shares)     (1,382,000)
Forfeited (in shares)     0
Unvested ending balance     3,888,000
Weighted-Average Grant Date Fair Value per Unit      
Unvested beginning balance (in dollars per share)   $ 0 $ 0
Granted (in dollars per share)     28.00
Vested (in dollars per share)     28.00
Forfeited (in dollars per share)     0
Unvested ending balance (in dollars per share)     $ 28.00
RSAs      
Share-Based Compensation Arrangement by Share-Based Payment Award, Non-Option Equity Instruments, Outstanding [Roll Forward]      
Unvested beginning balance   0 0
Vested (in shares)     (200,000)
Forfeited (in shares)     0
Conversion upon IPO (in shares)     4,400,000
Unvested ending balance     4,200,000
Weighted-Average Grant Date Fair Value per Unit      
Unvested beginning balance (in dollars per share)   $ 0 $ 0
Vested (in dollars per share)     28.00
Forfeited (in dollars per share)     0
Conversion upon IPO (in dollars per share)     28.00
Unvested ending balance (in dollars per share)     $ 28.00