XML 75 R64.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Stock-Based Compensation (Details) - USD ($)
$ / shares in Units, $ in Millions
3 Months Ended
Feb. 29, 2024
Aug. 05, 2021
Feb. 25, 2021
Mar. 31, 2024
Dec. 31, 2023
Stock-Based Compensation          
Common stock, par value (in dollars per share)       $ 0.0001 $ 0.0001
RSUs          
Other than options          
Outstanding Options at beginning of period (in shares)       1,682,206  
Granted (in shares)       350,128  
Vested (in shares)       (936,922)  
Forfeited (in shares)       (107,717)  
Outstanding Options at end of period (in shares)       987,695  
Weighted Average Grant Date Fair Value per Share          
Outstanding Options at beginning of period (in shares)       $ 4.65  
Granted (in dollars per share)       9.68  
Vested (in dollars per share)       3.30  
Forfeited (in dollars per share)       5.82  
Outstanding Options at end of period (in dollars per share)       $ 7.66  
RSUs | Executive Officers and Other Employees          
Stock-Based Compensation          
Vesting period (in years) 4 years        
Other than options          
Granted (in shares) 350,128        
Employee Stock Option          
Stock-Based Compensation          
Forfeited (in shares)       0  
Exercisable       650,974  
Expected term (years)       6 years 3 months  
Expected dividend rate       0.00%  
Stock Appreciation Rights (SARs) [Member]          
Stock-Based Compensation          
Exercisable       538,043  
Exercisable, weighted average exercise price       $ 1.79  
Share based arrangement Liability       $ 5.2 $ 5.4
Estimated fair value per share       $ 9.52 $ 7.96
Expected volatility       43.50%  
Expected term (years)       6 years 3 months  
Expected dividend rate       0.00%  
Expected risk-free interest       1.07%  
Exercise price   $ 8.68 $ 9.54 $ 0.78  
Other than options          
Forfeited (in shares)       0  
Aggregate intrinsic value          
Outstanding aggregate Intrinsic Value       $ 5.0  
Stock Appreciation Rights (SARs) [Member] | Stock Option One          
Stock-Based Compensation          
Expected volatility   78.83% 79.06%    
Expected term (years)   3 years 9 months 7 days 3 years 5 months 15 days    
Expected dividend rate   0.00% 0.00%    
Expected risk-free interest   4.28% 4.31%    
Exercise price   $ 3.54 $ 1.79    
Stock Appreciation Rights (SARs) [Member] | Stock Option Two          
Stock-Based Compensation          
Estimated fair value per share   $ 6.25 $ 7.95    
Expected volatility   53.39% 35.78%    
Expected term (years)   3 months 18 days 29 days    
Expected dividend rate   0.00% 0.00%    
Expected risk-free interest   5.33% 5.52%    
Exercise price   $ 3.54 $ 1.79    
PSUs          
Stock-Based Compensation          
Right to buy number of shares upon vesting 1        
Common stock, par value (in dollars per share) $ 0.0001        
Expected volatility 36.30%        
Expected term (years) 2 years 10 months 2 days        
Correlation Coefficient 0.5832        
Expected dividend rate 0.00%        
Expected risk-free interest 4.41%        
Exercise price $ 13.50        
Other than options          
Outstanding Options at beginning of period (in shares)       1,358,868  
Granted (in shares) 203,057     203,057  
Forfeited (in shares)       (160,518)  
Outstanding Options at end of period (in shares)       1,401,407  
Weighted Average Grant Date Fair Value per Share          
Outstanding Options at beginning of period (in shares)       $ 5.23  
Granted (in dollars per share)       11.59  
Forfeited (in dollars per share)       6.36  
Outstanding Options at end of period (in dollars per share)       6.02  
Minimum | Employee Stock Option          
Stock-Based Compensation          
Exercise price       4.51  
Minimum | Total Shareholder Return Based Performance Share Units          
Stock-Based Compensation          
Vesting (in percentage) 0.00%        
Minimum | Diversification EBITDA Based Performance Share Units          
Stock-Based Compensation          
Vesting (in percentage) 0.00%        
Maximum | Employee Stock Option          
Stock-Based Compensation          
Exercise price       $ 10.83  
Maximum | Total Shareholder Return Based Performance Share Units          
Stock-Based Compensation          
Vesting (in percentage) 200.00%        
Maximum | Diversification EBITDA Based Performance Share Units          
Stock-Based Compensation          
Vesting (in percentage) 200.00%