XML 39 R29.htm IDEA: XBRL DOCUMENT v3.25.1
STOCKHOLDERS' EQUITY (DEFICIT) AND COMPENSATION ARRANGEMENTS (Tables)
3 Months Ended
Mar. 31, 2025
Share-Based Payment Arrangement [Abstract]  
Schedule of Restricted Stock Unit Activity
The table below summarizes RSU activity for the three months ended March 31, 2025:
RSUs
Weighted-Average Grant Date Fair Value (per unit)
Unvested at December 31, 2024711,346 $11.18 
Granted23,614 11.80 
Vested(19,805)15.29 
Forfeited(37,758)12.15 
Unvested at March 31, 2025677,397 $11.03 
Schedule of Weighted-Average Assumptions for Stock Options The weighted-average assumptions for stock options granted are outlined in the following table:
Dividend yield0.0 %
Risk-free interest rate4.1 %
Expected term (in years)2.00
Expected volatility78.2 %
Schedule of Stock Options Activity
The table below summarizes stock option activity for the three months ended March 31, 2025:
OptionsWeighted-Average Exercise PriceWeighted-Average Remaining Contractual Term (in years)
Aggregate Intrinsic Value (in thousands)
Outstanding at December 31, 20243,062,500 $6.00 1.25$18,834 
Outstanding at March 31, 20253,062,500 6.00 1.0039,108 
Exercisable at March 31, 20253,062,500 $6.00 1.00$39,108 
Schedule of Share-Based Payment Arrangement, Performance Shares, Activity
The table below summarizes PSU activity for the three months ended March 31, 2025:
PSUs
Weighted-Average Grant Date Fair Value (per unit)
Unvested at December 31, 202416,417 $16.68 
Granted— — 
Vested— — 
Forfeited(16,417)16.68 
Unvested at March 31, 2025— $— 
The table below summarizes equity-classified 2024 Executive PSU activity for the three months ended March 31, 2025:
Equity-classified 2024 Executive PSUs
Weighted-Average Grant Date Fair Value (per unit)
Unvested at December 31, 20243,698,064 $13.29 
Granted — — 
Vested— — 
Forfeited(121,971)13.59 
Unvested at March 31, 20253,576,093 $13.28 
The table below summarizes liability-classified 2024 Executive PSU activity for the quarter ended March 31, 2025:

Liability-classified 2024 Executive PSUs
Weighted-Average Grant Date Fair Value (per unit)
Unvested at December 31, 2024261,365 $6.70 
Granted — — 
Vested— — 
Forfeited
— — 
Unvested at March 31, 2025261,365 $6.70 
Schedule of Share-Based Payment Award, Equity Instrument Other than Options, Valuation Assumptions
The key inputs used in the Monte Carlo simulation and requisite service period for the equity-classified 2024 Executive PSUs by grant date are outlined in the following table:
Equity-classified 2024 Executive PSUs
June 12, 2024October 14, 2024
Dividend yield0.00 %0.00 %
Risk-free interest rate4.46 %3.86 %
Expected volatility95.73 %98.70 %
Requisite service period (in years)
2.882.54