XML 131 R73.htm IDEA: XBRL DOCUMENT v3.25.1
Equity-Based Compensation - Narrative (Details)
$ / shares in Units, $ in Thousands
12 Months Ended 19 Months Ended
Dec. 23, 2024
$ / shares
shares
Aug. 02, 2024
$ / shares
shares
Jun. 27, 2024
$ / shares
shares
Jun. 05, 2024
$ / shares
shares
Mar. 01, 2024
$ / shares
shares
Feb. 06, 2024
$ / shares
shares
Aug. 01, 2023
$ / shares
shares
Jul. 14, 2023
USD ($)
d
May 31, 2023
$ / shares
shares
Mar. 23, 2023
$ / shares
shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
shares
Dec. 31, 2022
USD ($)
$ / shares
shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Jan. 07, 2022
d
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Unrecognized equity-based compensation expense                     $ 18,400     $ 18,400  
Unrecognized equity-based compensation expense, weighted average recognition period (in years)                     1 year 8 months 26 days        
Share-based payment arrangement, expense                     $ 26,287 $ 46,174 $ 3,716    
Earn-in consideration payable                     $ 932 1,830   932  
Holbein Partners, LLP (“Holbein”)                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Earn-in expense, cash (in percent)                     50.00%        
Earn-in expense, equity (in percent)                     50.00%        
Earn-in share-purchase payment period | d                             10
Earn-in payment, first date               $ 7,100              
Earn-in payment, second date               $ 8,900              
Earn-in, share-purchase price, volume weighted average price, number of days | d               20              
Earn-in consideration payable                     $ 900 1,800   $ 900  
Class A Common Stock | TIH SPA                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                       1,200      
Shares issued in period (in shares) | shares             152,930                
Fair value of shares issued (in dollars per share) | $ / shares             $ 7.70                
RSUs                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     $ 10,554 $ 36,779 $ 0    
Number of shares vested in period (in shares) | shares                     1,823,811 2,534,202      
Shares outstanding (in shares) | shares                     6,216,513 4,797,464 0 6,216,513  
Shares issued in period (in shares) | shares       2,219,661         4,697,317   4,181,243 7,514,293      
Fair value of shares issued (in dollars per share) | $ / shares       $ 4.78         $ 4.35   $ 4.86 $ 4.64 $ 0 $ 4.86  
Vesting period       3 years         3 years            
Shares forfeited in period (in shares) | shares                     938,383 182,627      
RSUs | Share-Based Payment Arrangement, Employee                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     $ 8,600 $ 5,400      
Shares forfeited in period (in shares) | shares                           857,939  
RSUs | Board of directors                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     $ 1,200 800      
Shares issued in period (in shares) | shares   45,549 123,732   138,564         65,554          
Fair value of shares issued (in dollars per share) | $ / shares   $ 4.38 $ 4.91   $ 5.87         $ 12.56          
Vesting period   11 months 12 months   4 months         9 months          
RSUs | Class A Common Stock                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Authorized (in shares) | shares                     11,788,132     11,788,132  
Available for grant (in shares) | shares                     1,213,605     1,213,605  
TWMH' Restricted Stock Units (RSUs)                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                       4,200      
Shares outstanding (in shares) | shares                     0     0  
Alvarium employee awards                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                       24,600      
Share-based payment arrangement, accelerated cost                       $ 21,000      
Share-based compensation arrangement, accelerated vesting (in shares) | shares                       2,100,000      
Alvarium employee awards, benefiting acquirer                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                       $ 3,600      
Number of shares vested in period (in shares) | shares                       360,485      
Nasdaq awards | Class A Common Stock                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Shares issued in period (in shares) | shares                       60,800      
Fair value of shares issued (in dollars per share) | $ / shares                       $ 10.00      
Buy-out equity awards as restricted stock units (RSUs)                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     $ 800 $ 1,000      
Shares issued in period (in shares) | shares 57,458         29,154                  
Fair value of shares issued (in dollars per share) | $ / shares $ 4.14         $ 5.36                  
Vesting period 3 years         2 years                  
Buy-out equity awards as restricted stock units (RSUs) | Minimum                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Vesting period                       1 year      
Buy-out equity awards as restricted stock units (RSUs) | Maximum                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Vesting period                       3 years      
Buy-out equity awards as restricted stock units (RSUs) | Class A Common Stock                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                       $ 600      
Buy-out equity awards as restricted stock units (RSUs), first grant date                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Shares issued in period (in shares) | shares                       111,148      
Fair value of shares issued (in dollars per share) | $ / shares                       $ 7.66      
Buy-out equity awards as restricted stock units (RSUs), second grant date                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Shares issued in period (in shares) | shares                       118,987      
Fair value of shares issued (in dollars per share) | $ / shares                       $ 8.72      
PRSUs                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     $ 3,241 $ 0 $ 0    
Shares issued in period (in shares) | shares       1,567,125                      
Fair value of shares issued (in dollars per share) | $ / shares       $ 5.76                      
Vesting period                     3 years        
Ending average stock price (in dollars per share) | $ / shares       $ 4.78                      
Volatility rate (in percent)       62.10%                      
Risk free rate (in percent)       4.50%                      
Expected term (in years)       2 years 10 months 17 days                      
Earn-in awards | Holbein Partners, LLP (“Holbein”)                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     $ 4,100 7,000 3,700    
TIH SPA                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     0 1,178 0    
Revenue share                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     1,077 1,249 0    
Deferred compensation                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     4,523 $ 0 $ 0    
Equity Awards | Envoi, LLC (“Envoi”)                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     100        
Equity Awards | East End Advisors, LLC ("EEA")                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     1,600        
Equity Awards | Pointwise Partners Limited ("PW")                              
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                              
Share-based payment arrangement, expense                     $ 1,000