XML 71 R59.htm IDEA: XBRL DOCUMENT v3.25.4
Equity-Based Compensation - Schedule of Stock Option Activity (Details) - USD ($)
$ / shares in Units, $ in Thousands
 3 Months Ended
Dec. 31, 2025
Dec. 31, 2025
Sep. 27, 2025
Number of Shares      
Outstanding at beginning of period (in shares) 0    
Assumed from Fubo (in shares) 7,861,967    
Exercised (in shares) (28,004)    
Forfeited or expired (in shares) (531,250)    
Outstanding at end of period (in shares) 7,302,713 7,302,713  
Options vested and exercisable (in shares) 6,984,568 6,984,568  
Weighted Average Exercise Price      
Weighted average exercise price, beginning balance (in usd per share) $ 0    
Assumed from Fubo (in usd per share) 7.55    
Exercised (in usd per share) 1.25    
Forfeited or expired (in usd per share) 10.44    
Weighted average exercise price, ending balance (in usd per share) 7.36 $ 7.36  
Options vested and exercisable (in usd per share) $ 7.62 $ 7.62  
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Additional Disclosures [Abstract]      
Total Intrinsic Value $ 999 $ 999 $ 0
Assumed from Fubo Intrinsic Value 2,755    
Options vested and exercisable, intrinsic value $ 840 $ 840  
Assumed from Fubo (Years) 3 years 10 months 24 days    
Weighted Average Remaining Contractual Life (Years) 3 years 3 months 18 days    
Options vested and exercisable, weighted average remaining contractual term 4 years 2 months 12 days    
Market and service condition based options      
Number of Shares      
Outstanding at beginning of period (in shares) 0    
Assumed from Fubo (in shares) 4,453,297    
Outstanding at end of period (in shares) 4,453,297 4,453,297  
Options vested and exercisable (in shares) 4,453,297 4,453,297  
Weighted Average Exercise Price      
Weighted average exercise price, beginning balance (in usd per share) $ 0    
Assumed from Fubo (in usd per share) 12.75    
Weighted average exercise price, ending balance (in usd per share) 12.75 $ 12.75  
Options vested and exercisable (in usd per share) $ 12.75 $ 12.75  
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Additional Disclosures [Abstract]      
Total Intrinsic Value $ 0 $ 0 $ 0
Options vested and exercisable, intrinsic value $ 0 $ 0  
Assumed from Fubo (Years) 1 year 9 months 18 days    
Weighted Average Remaining Contractual Life (Years) 1 year 8 months 12 days    
Options vested and exercisable, weighted average remaining contractual term   1 year 8 months 12 days