XML 51 R36.htm IDEA: XBRL DOCUMENT
v3.24.1

Share-Based Compensation and Retirement Benefits (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2023
Share-Based Payment Arrangement [Abstract] |
Share-Based Payment Arrangement, Option, Activity | The following table provides a summary of the option activity under the 2021 Plan for the year ended December 31, 2023:
| Number of Options |  | Weighted Average Exercise Price |  | Weighted Average Remaining Contractual Term (Years) |  | Aggregate Intrinsic Value
Outstanding as of December 31, 2022 | 1,865,094 |  | $ | 2.93 |  |  | 8.90 |  | $ | — |
Granted | — |  | — |  |  |  |  | — |
Exercised | (430,552) |  | 1.80 |  |  |  |  | 495,135 |
Forfeited / Cancelled | (109,188) |  | 4.73 |  |  |  |  | — |
Balance as of December 31, 2023 | 1,325,354 |  | $ | 3.15 |  |  | 7.61 |  | $ | 1,223,510 |
Exercisable as of December 31, 2023 | 526,353 |  | $ | 2.60 |  |  | 7.41 |  | $ | 534,947 |
The following table provides a summary of weighted-average grant-date fair value of unit options under the 2021 Plan:
| Weighted- Average Grant Date Fair Value
Non-vested as of December 31, 2022 | $ | 1.01 |
Granted | — |
Vested | 0.98 |
Forfeited | 2.56 |
Non-vested as of December 31, 2023 | $ | 1.80 |
Share-Based Payment Arrangement, Restricted Stock and Restricted Stock Unit, Activity | The following table provides a summary of the Company’s RSU activity:
| Number of Units |  | Weighted Average Grant Date Fair Value
Outstanding as of December 31, 2022 | — |  | $ | — |
Granted | 1,851,124 |  | 7.02 |
Vested | — |  | — |
Forfeited | (24,178) |  | 7.56 |
Balance as of December 31, 2023 | 1,826,946 |  | $ | 7.01 |
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions | The following weighted average assumptions were used to calculate the fair value of each unit option award under the 2021 Plan using the Black-Scholes option pricing model:
|  | December 31, 2022
Expected unit price volatility |  | 65 – 70%
Risk-free interest rate |  | 2.9 – 3.6%
Expected annual dividend yield |  | 0.0 | %
Expected term (years) |  | 6.50

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 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 -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -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 Disclosure of the number and weighted-average grant date fair value for restricted stock and restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock and restricted stock units that were granted, vested, or forfeited during the year. + References No definition available. + Details
Name: | us-gaap_ScheduleOfSharebasedCompensationRestrictedStockAndRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration