XML 64 R50.htm IDEA: XBRL DOCUMENT v3.25.2
STOCKHOLDERS' EQUITY (DEFICIT) AND COMPENSATION ARRANGEMENTS - Narrative (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 2 Months Ended 3 Months Ended 4 Months Ended 6 Months Ended
Aug. 05, 2025
$ / shares
shares
May 20, 2025
Mar. 11, 2025
USD ($)
shares
Oct. 14, 2024
hurdle
$ / shares
Jun. 12, 2024
hurdle
$ / shares
Jan. 22, 2024
USD ($)
$ / shares
shares
Mar. 30, 2023
$ / shares
shares
Jun. 30, 2025
USD ($)
hurdle
$ / shares
shares
May 31, 2025
USD ($)
$ / shares
shares
Apr. 30, 2025
shares
Oct. 31, 2024
Feb. 29, 2024
USD ($)
Jun. 30, 2025
USD ($)
hurdle
$ / shares
shares
Jun. 30, 2025
USD ($)
hurdle
$ / shares
shares
Jun. 30, 2025
USD ($)
hurdle
$ / shares
shares
Jun. 30, 2025
USD ($)
hurdle
$ / shares
shares
Nov. 30, 2023
USD ($)
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Total fair value of shares vested | $                               $ 400  
Rights Offering                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Sale of stock, authorized amount | $                                 $ 80,000
Subscription price (in usd per share) | $ / shares           $ 11.30                      
Shares issued in transaction (in shares)           7,079,646                      
Rights offering amount | $           $ 80,000           $ 80,000          
Rights Offering, Basic Subscription Rights                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Shares issued in transaction (in shares)           4,574,113                      
Rights Offering, Over-subscription Privileges                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Shares issued in transaction (in shares)           2,505,533                      
Backstop Party | Rights Offering                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Shares issued in transaction (in shares)           3,100,000                      
Common stock, subscriptions amount (in shares)           7,100,000                      
Other Stockholders | Rights Offering                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Common stock, subscriptions amount (in shares)           9,700,000                      
RSUs                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Unrecognized compensation costs | $               $ 9,500         $ 9,500 $ 9,500 $ 9,500 $ 9,500  
Weighted-average period of recognition (in years)                               1 year 6 months  
Vesting of shares (in shares)                               244,887  
Employee Stock Option                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Vesting period (in years)             2 years                    
Stock option units issued (in shares)             3,500,000                    
Stock option units per share value (in usd per share) | $ / shares             $ 0.95                    
Granted (in usd per share) | $ / shares             $ 6.00                    
Expiration period (in years)             3 years                    
Risk-free interest rate                               4.10%  
Dividend yield                               0.00%  
PSUs                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Vesting of shares (in shares)                   0           0  
Equity-classified 2024 Executive PSUs                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Unrecognized compensation costs | $               17,100         17,100 17,100 17,100 $ 17,100  
Weighted-average period of recognition (in years)                               1 year 5 months 8 days  
Fair value of the awards before the modification | $               $ 2,200         $ 2,200 $ 2,200 $ 2,200 $ 2,200  
Risk-free interest rate       3.86% 4.46%                        
Dividend yield       0.00% 0.00%                        
Expected volatility       98.70% 95.73%                        
Requisite service period (in years)       2 years 6 months 14 days 2 years 10 months 17 days                        
Stock hurdle price (in usd per share) | $ / shares               $ 20.14 $ 14.86       $ 20.14 $ 20.14 $ 20.14 $ 20.14  
Vesting of shares (in shares)               269,865 287,115             556,980  
Equity-classified 2024 Executive PSUs | Subsequent Event                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Stock hurdle price (in usd per share) | $ / shares $ 31.01                                
Vesting of shares (in shares) 299,335                                
Equity-classified 2024 Executive PSUs | Share-Based Payment Arrangement, Tranche One                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Vesting rights, percentage       33.00% 33.00%                        
Equity-classified 2024 Executive PSUs | Share-Based Payment Arrangement, Tranche Two                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Vesting rights, percentage       33.00% 33.00%                        
Equity-classified 2024 Executive PSUs | Share-Based Payment Arrangement, Tranche Three                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Vesting rights, percentage       34.00% 34.00%                        
Equity-classified 2024 Executive PSUs | Stock Price, Hurdle One                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Stock hurdle price (in usd per share) | $ / shares       $ 14.86 $ 14.86                        
Equity-classified 2024 Executive PSUs | Stock Price, Hurdle Two                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Number of stock price hurdles | hurdle       4 4                        
Stock hurdle price (in usd per share) | $ / shares       $ 20.14 $ 20.14                        
Equity-classified 2024 Executive PSUs | Stock Price, Hurdle Three                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Stock hurdle price (in usd per share) | $ / shares       31.01 31.01                        
Equity-classified 2024 Executive PSUs | Stock Price, Hurdle Four                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Stock hurdle price (in usd per share) | $ / shares       $ 68.82 $ 68.82                        
Liability-classified Executive PSUs                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Authorized cash settlement | $                 $ 5,000                
Risk-free interest rate                     3.86%         3.71%  
Dividend yield                     0.00%         0.00%  
Expected volatility                     98.70%         98.59%  
Incremental stock-based compensation expense | $                           $ 1,900   $ 1,900  
Stock hurdle price (in usd per share) | $ / shares                 $ 14.86                
Vesting of shares (in shares)                 21,563             21,562  
Payments of cash settlement | $                 $ 561                
Major Rocket Incentive Shares                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Number of shares available for issuance (in shares)     954,000                            
Unrecognized compensation costs | $     $ 9,300                            
Expiration period (in years)     3 years                            
Stock-based compensation expense | $                             $ 500    
2025 PSUs                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Unrecognized compensation costs | $               $ 37,400         $ 37,400 $ 37,400 $ 37,400 $ 37,400  
Weighted-average period of recognition (in years)                               1 year 10 months 6 days  
Number of stock price hurdles | hurdle               4         4 4 4 4  
Risk-free interest rate   3.91%                              
Dividend yield   0.00%                              
Expected volatility   98.88%                              
Requisite service period (in years)   2 years 11 months 12 days                              
Vesting of shares (in shares)                               0  
2025 PSUs | Share-Based Payment Arrangement, Tranche One                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Vesting rights, percentage                         33.00%        
2025 PSUs | Share-Based Payment Arrangement, Tranche Two                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Vesting rights, percentage                         33.00%        
2025 PSUs | Share-Based Payment Arrangement, Tranche Three                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Vesting rights, percentage                         34.00%        
2025 PSUs | Stock Price, Hurdle One                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Stock hurdle price (in usd per share) | $ / shares               $ 19.75         $ 19.75 $ 19.75 $ 19.75 $ 19.75  
2025 PSUs | Stock Price, Hurdle Two                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Stock hurdle price (in usd per share) | $ / shares               26.76         26.76 26.76 26.76 26.76  
2025 PSUs | Stock Price, Hurdle Three                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Stock hurdle price (in usd per share) | $ / shares               31.01         31.01 31.01 31.01 31.01  
2025 PSUs | Stock Price, Hurdle Four                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Stock hurdle price (in usd per share) | $ / shares               $ 68.82         $ 68.82 $ 68.82 $ 68.82 $ 68.82  
Minimum | RSUs                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Vesting period (in years)                               1 year  
Minimum | Major Rocket Incentive Shares                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Share-based payment award, financial performance benchmarks | $     $ 10,000                            
Maximum | RSUs                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Vesting period (in years)                               3 years  
Maximum | Major Rocket Incentive Shares                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Share-based payment award, financial performance benchmarks | $     $ 25,000                            
2011 Plan                                  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                                  
Share-based payment award, shares authorized (in shares)               20,775,000         20,775,000 20,775,000 20,775,000 20,775,000  
Number of shares available for issuance (in shares)               4,540,891         4,540,891 4,540,891 4,540,891 4,540,891