XML 67 R48.htm IDEA: XBRL DOCUMENT v3.26.1
Stock-Based Compensation and Long-term Incentive Awards (Tables)
12 Months Ended
Dec. 31, 2025
Share-Based Payment Arrangement [Abstract]  
Schedule of Share-Based Payment Award Activity The activity of the Time Interests issued to employees of the Company was as follows:
Time Interests
Weighted-
average Grant
Date or Modification Date Fair Value
Per Interest (1)
Outstanding as of December 31, 202339,498 $346 
Granted3,682 580 
Forfeited(394)441 
Vested(121)344 
Outstanding as of December 31, 202442,665 365 
Granted6,178 897 
Forfeited(857)977 
Vested(577)395 
Outstanding at December 31, 202547,409 $1,176 
(1)As discussed above, grants were modified during the year ended December 31, 2025.
The activity of the Restricted Series C Common Interests issued to employees of the Company was as follows:
Restricted
Series C
Interests
Weighted-
average Grant
Date or Modification Date Fair Value
Per Interest (1)
Outstanding as of December 31, 20231,278 $1,571 
Granted— — 
Outstanding as of December 31, 20241,278 1,571 
Granted— — 
Outstanding as of December 31, 20251,278 $2,611 
(1)As discussed above, grants were modified during the year ended December 31, 2025.
Schedule of Time Interests was Estimated using the OPM
The fair value of Time Interests was estimated using the OPM as of December 31, 2025 and 2023 and the hybrid method as of December 31, 2024 with the following assumptions:
December 31,
202520242023
Expected dividend yield—%—%—%
Risk-free interest rate3.5%4.3%3.8%
Expected volatility55%75%55%
Expected life (years)2.52.75.0
The hybrid method assumptions above for December 31, 2024 were based on the weighted average assumptions of potential future scenarios as follows:
Net Settle at
IPO (1)
Remain as
Profits Interests
post IPO (2)
Delayed
Exit (3)
Expected dividend yield—%—%—%
Risk-free interest rate4.2%4.3%4.3%
Expected volatility80%70%70%
Expected life (years)0.53.55.0
(1)The Company completes an IPO, and Series A Profits Interests are settled.
(2)The Company completes an IPO, and Series A Profits Interests remain outstanding.
(3)The Company does not undergo a Change of Control in the foreseeable future.
Schedule of Compensation Expense And Corresponding Income Tax Benefit
The compensation expense and corresponding income tax benefit for Time Interests was as follows (in thousands):
Year Ended December 31,
202520242023
Selling, general and administrative$49,547 $3,786 $8,095 
Cost of revenue12,286 1,026 1,923 
Compensation expense$61,833 $4,812 $10,018 
Income tax benefit$— $— $403 
The compensation expense and corresponding income tax benefit for Performance Interests was as follows (in thousands):
Year Ended December 31,
202520242023
Selling, general and administrative$370 $— $— 
Cost of revenue83 — — 
Compensation expense$453 $— $— 
Income tax benefit$— $— $— 
The compensation expense for Restricted Series C Interests was as follows (in thousands):
Year Ended December 31,
202520242023
Selling, general and administrative$1,151 $273 $15 
Cost of revenue1,375 326 18 
Compensation expense$2,526 $599 $33 
Schedule of Restricted Series C Common Interests Estimated using the OPM
The fair value was estimated using the OPM as of December 31, 2025 and 2023 and the hybrid method as of December 31, 2024 with the following assumptions:
December 31,
202520242023
Expected dividend yield—%—%—%
Risk-free interest rate3.5%4.3%3.8%
Expected volatility55%75%55%
Expected life (years)2.52.75.0
The hybrid method assumptions above for December 31, 2024 were based on the weighted average assumptions of potential future scenarios as follows:
Net Settle at
IPO (1)
Remain as
Restricted
Series C
Interests post
IPO (2)
Delayed
Exit (3)
Expected dividend yield—%—%—%
Risk-free interest rate4.2%4.3%4.3%
Expected volatility80%70%70%
Expected life (years)0.53.55.0
(1)The Company completes an IPO, and Restricted Series C Interests are settled.
(2)The Company completes an IPO, and Restricted Series C Interests remain outstanding.
(3)The Company does not undergo a Change of Control in the foreseeable future.
Schedule of Restricted Stock Units Activity
The following table summarizes the RSUs activity during the year ended December 31, 2025 (in thousands, except per share data):
RSUsWeighted-Average Grant Date Fair Value per Share
Outstanding as of December 31, 2024
— $— 
Granted688,880 28.00 
Vested— — 
Forfeited(2,678)— 
Outstanding as of December 31, 2025
686,202 $28.00 
Schedule of Stock Option Activity
The following table summarizes stock option activity during the year ended December 31, 2025:
Stock OptionsWeighted-Average Grant Date Fair Value per ShareWeighted-Average Exercise Price per Share
Outstanding as of December 31, 2024
$— $— 
Granted668,57016.46 28.00 
Vested— — 
Forfeited— — 
Outstanding as of December 31, 2025
668,57016.46 28.00 
Vested and exercisable as of December 31, 2025
$— $— 
Schedule of Weighted-Average Inputs
Weighted-average inputs used in the Black-Scholes option pricing model for options granted under the 2025 Omnibus Incentive Plan were as follows:
Stock price$28.00 
Expected term (in years)6.0
Expected volatility60.0%
Risk-free interest rate3.7%
Dividend yield—%