XML 52 R41.htm IDEA: XBRL DOCUMENT v3.25.4

EQUITY-BASED COMPENSATION (Tables)

12 Months Ended

Dec. 31, 2025

Share-Based Payment Arrangement [Abstract]

Schedule of RSU Activity

A summary of RSU activity for the years ended December 31, 2025 and 2024 is as follows:

		Number of RSUs (in thousands)				Weighted Average Grant Date Fair Value				Weighted Average Remaining Recognition Period (in years)
Non-vested at December 31, 2023			2,847			$	9.31				2.3
Granted			1,857				6.70
Vested			(1,015	)			10.03
Forfeited			(251	)			6.46
Non-vested at December 31, 2024			3,438				7.90				2.5
Granted			914				9.65
Vested			(1,266	)			8.84
Forfeited			(157	)			6.88
Non-vested at December 31, 2025			2,929			$	8.08				2.4

Schedule of Stock Options Valuation Assumptions

The fair value of the stock option award is calculated on the date of grant using the Black-Scholes option-pricing model based on the following assumptions:

		Year Ended December 31,
		2025				2024
Expected annual dividend yield			—	%			—	%
Expected volatility		89.9% - 90.2%					88.50	%
Risk-free rate of return		4.06% - 4.45%					4.32	%
Expected option term (years)			6.50				6.50

Schedule of Stock Option Activity

A summary of stock option activity for the years ended December 31, 2025 and 2024 is as follows:

		Number of Options (in thousands)				Weighted Average Exercise Price				Weighted Average Remaining Contractual Term (Years)
Balance, December 31, 2023			983			$	20.17				5.4
Granted			355				5.73
Exercised			(16	)			5.72
Forfeited			(32	)			5.72
Balance, December 31, 2024			1,290				16.75				5.5
Granted			223				10.16
Forfeited			(26	)			5.73
Balance, December 31, 2025			1,487			$	15.95				5.1
Exercisable			613

Schedule of Performance-Based Restricted Stock Activity

A summary of the PSU activity for the years ended December 31, 2025 and 2024 is as follows:

		Number of PSUs (in thousands)				Weighted Average Grant Date  Fair Value				Weighted Average Remaining Recognition Period (in years)
Balance, December 31, 2023			1,246			$	8.85				1.4
Granted			362				5.89
Forfeited			(267	)			15.03
Balance, December 31, 2024			1,341				6.82				1.7
Granted			194				10.15
Vested			(94	)			6.00
Forfeited			(912	)			7.24
Balance, December 31, 2025			529			$	7.45				1.8

Schedule of Equity-Based Compensation Expense

Equity-based compensation expense was comprised of the following for the years ended December 31, 2025, 2024 and 2023, and is recorded in cost of operations and selling, general and administrative expenses within the Consolidated Statements of Comprehensive Loss:

		Year Ended December 31,
(in thousands)		2025				2024				2023
Total equity-based compensation for RSUs		$	10,801			$	10,779			$	11,040
Total equity-based compensation for restricted   stock award			2,268				—				—
Total equity-based compensation for stock options			1,385				864				423
Total equity-based compensation for PSUs			481				10				366
Total equity-based stock compensation expense		$	14,935			$	11,653			$	11,829

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 allocation of amount expensed and capitalized for award under share-based payment arrangement to statement of income or comprehensive income and statement of financial position. Includes, but is not limited to, corresponding line item in financial statement.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (h)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfEmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the changes in outstanding nonvested performance-based units.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfNonvestedPerformanceBasedUnitsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
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

Tabular disclosure of the change in restricted stock units (RSUs).

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfUnvestedRestrictedStockUnitsRollForwardTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration