XML 102 R72.htm IDEA: XBRL DOCUMENT v3.25.2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Schedule of significant unobservable inputs of level 3 financial assets and liabilities (Details)
$ in Thousands
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value $ 90,103 $ 532,419
Total assets measured at fair value 289,461 1,241,817
Contingent consideration 7,630  
Total liabilities measured at fair value 13,305 36,586
Significant unobservable inputs (Level 3)    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value 90,103 532,419
Total assets measured at fair value 130,619 985,000
Contingent consideration 7,630  
Total liabilities measured at fair value $ 7,630 $ 27,985
Significant unobservable inputs (Level 3) | Market interest rate    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input   0.085
Significant unobservable inputs (Level 3) | Minimum | Market interest rate    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input 0.050  
Significant unobservable inputs (Level 3) | Maximum | Market interest rate    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input 0.075  
Significant unobservable inputs (Level 3) | Weighted Average | Market interest rate    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input 0.051 0.085
Significant unobservable inputs (Level 3) | Market approach    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value $ 34,654 $ 324,279
Fair value $ 3,953 $ 19,897
Significant unobservable inputs (Level 3) | Market approach | Multiple of EBITDA(2)    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input 6.3  
Significant unobservable inputs (Level 3) | Market approach | Minimum | Multiple of EBITDA(2)    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input   0.7
Significant unobservable inputs (Level 3) | Market approach | Minimum | Multiple of Sales    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input 2.1 0.8
Significant unobservable inputs (Level 3) | Market approach | Minimum | Market price of related security    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input 9.97 0.04
Loans receivable, measurement input   19.87
Significant unobservable inputs (Level 3) | Market approach | Maximum | Multiple of EBITDA(2)    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input   13.5
Significant unobservable inputs (Level 3) | Market approach | Maximum | Multiple of Sales    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input 8.0 3.5
Significant unobservable inputs (Level 3) | Market approach | Maximum | Market price of related security    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input 11.10 92.51
Significant unobservable inputs (Level 3) | Market approach | Weighted Average | Multiple of EBITDA(2)    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input 6.3 8.3
Significant unobservable inputs (Level 3) | Market approach | Weighted Average | Multiple of Sales    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input 3.1 0.9
Significant unobservable inputs (Level 3) | Market approach | Weighted Average | Market price of related security    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input 10.76 12.27
Loans receivable, measurement input 12.90 19.87
Significant unobservable inputs (Level 3) | Option pricing model    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value $ 5,862 $ 69,971
Significant unobservable inputs (Level 3) | Option pricing model | Minimum | Annualized volatility    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input 0.470 0.250
Significant unobservable inputs (Level 3) | Option pricing model | Maximum | Annualized volatility    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input 1.710 1.870
Significant unobservable inputs (Level 3) | Option pricing model | Weighted Average | Annualized volatility    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input 0.870 0.670
Significant unobservable inputs (Level 3) | Discounted cash flow    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Fair value   $ 58,331
Fair value $ 86,150 512,522
Contingent consideration $ 7,630 $ 27,985
Significant unobservable inputs (Level 3) | Discounted cash flow | EBITDA volatility    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input   0.700
Significant unobservable inputs (Level 3) | Discounted cash flow | Asset volatility    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input   0.690
Significant unobservable inputs (Level 3) | Discounted cash flow | Revenue volatility    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input   0.051
Significant unobservable inputs (Level 3) | Discounted cash flow | Minimum | Market price of related security    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Loans receivable, measurement input 9.60  
Significant unobservable inputs (Level 3) | Discounted cash flow | Minimum | Market interest rate    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input   0.202
Loans receivable, measurement input 0.073 0.100
Significant unobservable inputs (Level 3) | Discounted cash flow | Minimum | Revenue volatility    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input 0.050  
Significant unobservable inputs (Level 3) | Discounted cash flow | Maximum | Market price of related security    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Loans receivable, measurement input 16.48  
Significant unobservable inputs (Level 3) | Discounted cash flow | Maximum | Market interest rate    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input   0.570
Loans receivable, measurement input 0.691 0.416
Significant unobservable inputs (Level 3) | Discounted cash flow | Maximum | Revenue volatility    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input 0.063  
Significant unobservable inputs (Level 3) | Discounted cash flow | Weighted Average | Market interest rate    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Equity securities, measurement input   0.2460
Loans receivable, measurement input 0.197 0.171
Significant unobservable inputs (Level 3) | Discounted cash flow | Weighted Average | EBITDA volatility    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input   0.700
Significant unobservable inputs (Level 3) | Discounted cash flow | Weighted Average | Asset volatility    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input   0.690
Significant unobservable inputs (Level 3) | Discounted cash flow | Weighted Average | Revenue volatility    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]    
Contingent earnout, measurement input 0.058 0.051