XML 77 R66.htm IDEA: XBRL DOCUMENT v3.24.3
Stock-Based Compensation (Details) - USD ($)
$ / shares in Units, $ in Thousands
 9 Months Ended
May 23, 2024
Feb. 29, 2024
Aug. 05, 2021
Feb. 25, 2021
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Stock-Based Compensation              
Common stock, par value (in dollars per share)         $ 0.0001   $ 0.0001
Share based arrangement Liability         $ 0    
RSUs              
Other than options              
Outstanding Options at beginning of period (in shares)         1,682,206    
Granted (in shares)         412,951    
Vested (in shares)         (1,001,998)    
Forfeited (in shares)         (125,792)    
Outstanding Options at end of period (in shares)         967,367    
Weighted Average Grant Date Fair Value per Share              
Outstanding Options at beginning of period (in shares)         $ 4.65    
Granted (in dollars per share)         9.92    
Vested (in dollars per share)         3.86    
Forfeited (in dollars per share)         5.66    
Outstanding Options at end of period (in dollars per share)         $ 7.59    
RSUs | Executive Officers and Other Employees              
Stock-Based Compensation              
Vesting period (in years)   4 years          
Other than options              
Granted (in shares)   350,128          
RSUs | Non-employee directors              
Other than options              
Granted (in shares) 62,823            
Employee Stock Option              
Stock-Based Compensation              
Forfeited (in shares)         0 0  
Exercisable         362,109    
Expected term (years)         6 years 3 months    
Expected dividend rate         0.00%    
Stock Appreciation Rights (SARs)              
Stock-Based Compensation              
Exercisable         0    
Share based arrangement Liability         $ 0   $ 5,400
Estimated fair value per share         $ 0   $ 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         $ 0.78    
Other than options              
Forfeited (in shares)         0    
Stock Appreciation Rights (SARs) | 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%