XML 113 R94.htm IDEA: XBRL DOCUMENT v3.26.1
Stock-Based Compensation and Long-term Incentive Awards - Schedule of Fair Value Of Time Interests Estimated Using The OPM (Details)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Expected dividend yield 0.00%    
Time Interests      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Expected dividend yield 0.00% 0.00% 0.00%
Risk-free interest rate 3.50% 4.30% 3.80%
Expected volatility 55.00% 75.00% 55.00%
Expected life (years) 2 years 6 months 2 years 8 months 12 days 5 years
Time Interests | Net Settle at IPO      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Expected dividend yield   0.00%  
Risk-free interest rate   4.20%  
Expected volatility   80.00%  
Expected life (years)   6 months  
Time Interests | Remain as Restricted Series C Common Interests post IPO      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Expected dividend yield   0.00%  
Risk-free interest rate   4.30%  
Expected volatility   70.00%  
Expected life (years)   3 years 6 months  
Time Interests | Delayed Exit      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Expected dividend yield   0.00%  
Risk-free interest rate   4.30%  
Expected volatility   70.00%  
Expected life (years)   5 years  
Restricted Series C Common Interests      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Expected dividend yield 0.00% 0.00% 0.00%
Risk-free interest rate 3.50% 4.30% 3.80%
Expected volatility 55.00% 75.00% 55.00%
Expected life (years) 2 years 6 months 2 years 8 months 12 days 5 years
Restricted Series C Common Interests | Net Settle at IPO      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Expected dividend yield   0.00%  
Risk-free interest rate   4.20%  
Expected volatility   80.00%  
Expected life (years)   6 months  
Restricted Series C Common Interests | Remain as Restricted Series C Common Interests post IPO      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Expected dividend yield   0.00%  
Risk-free interest rate   4.30%  
Expected volatility   70.00%  
Expected life (years)   3 years 6 months  
Restricted Series C Common Interests | Delayed Exit      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Expected dividend yield   0.00%  
Risk-free interest rate   4.30%  
Expected volatility   70.00%  
Expected life (years)   5 years