XML 46 R31.htm IDEA: XBRL DOCUMENT
v3.25.2

Equity-Based Compensation (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2025
Equity [Abstract] |
Schedule of Assumptions Were Utilized In Determining the Fair Value of the Units at the Grant Date | The following assumptions were utilized in determining the fair value of the units at the grant date for the six months ended June 30, 2025 and 2024:
Expected dividend | —
Expected volatility | 60% to 85%
Risk-free interest rate | 0.13% to 2.53%
Expected life of incentive awards (in years) | 1 to 5 years
Grant date performance and market threshold | $35,000 to $1,250,000
The following weighted average assumptions were utilized in determining the fair value of options granted:
| Six Months Ended June 30,
| 2025 |  | 2024
Weighted average grant date fair value | $1.27 |  | $2.18
Expected dividend | — |  | —
Expected volatility | 71% |  | 65%
Risk-free interest rate | 4.05% |  | 4.37%
Options term (in years) | 4.5 |  | 4.5
The Company used the Monte Carlo pricing model to estimate the fair value of PSUs utilizing the following assumptions at the grant date for the six months ended June 30, 2025 and 2024:
Expected dividend | —
Expected volatility | 65%
Risk-free interest rate | 3.97%
Award term years | 4.3
Valuation date share price | $6.21
Schedule of Changes in the Number of Incentive Units | The following table summarizes the changes in the number of Incentive Units for the six months ended June 30, 2025 and 2024:
| Incentive Units |  | Weighted Average Grant Date Fair Value
Granted and outstanding at January 1, 2025 | 8,472 |  |  | $ | 213.79 |
Granted | — |  |  | — |
Forfeited | — |  |  | — |
Granted and outstanding at June 30, 2025 | 8,472 |  |  | $ | 213.79 |
Vested at June 30, 2025 | 8,055 |  |  | $ | 213.71 |
Granted and outstanding at January 1, 2024 | 8,585 |  |  | $ | 213.81 |
Granted | — |  |  | — |
Forfeited | (113) |  |  | 215.31 |
Granted and outstanding at June 30, 2024 | 8,472 |  |  | $ | 210.97 |
Vested at June 30, 2024 | 6,817 |  |  | $ | 213.42 |
The following table summarizes information about stock options activities for the six months ended June 30, 2025 and 2024:
| Stock Options |  | Weighted Average Exercise Price
Outstanding at January 1, 2025 | 5,424,411 |  |  | $ | 4.41 |
Granted | 3,760,948 |  |  | 2.16 |
Forfeited | (1,189,691) |  |  | 3.44 |
Outstanding at June 30, 2025 | 7,995,668 |  |  | $ | 3.49 |
Vested and exercisable at June 30, 2025 | 1,029,129 |  |  | $ | 4.55 |
Outstanding at January 1, 2024 | 3,413,340 |  |  | $ | 5.19 |
Granted | 2,397,840 |  |  | 3.91 |
Forfeited | (401,598) |  |  | 5.74 |
Exercised | (2,546) |  |  | 5.05 |
Outstanding at June 30, 2024 | 5,407,036 |  |  | $ | 4.58 |
Vested and exercisable at June 30, 2024 | 404,849 |  |  | $ | 6.62 |
The following table summarizes information about the RSUs under the Omnibus Plan for the six months ended June 30, 2025 and 2024:
| Restricted Stock Units |  | Weighted Average Grant Date Fair Value
Nonvested at January 1, 2025 | 2,232,952 |  |  | $ | 4.51 |
Granted | 3,808,610 |  |  | 1.98 |
Forfeited | (867,187) |  |  | 3.12 |
Vested | (715,258) |  |  | 5.12 |
Nonvested at June 30, 2025 | 4,459,117 |  |  | $ | 2.52 |
Nonvested at January 1, 2024 | 1,684,955 |  |  | $ | 5.77 |
Granted | 1,436,023 |  |  | 4.03 |
Forfeited | (298,696) |  |  | 5.50 |
Vested | (414,742) |  |  | 6.87 |
Nonvested at June 30, 2024 | 2,407,540 |  |  | $ | 4.58 |

X
- References No definition available. + Details
Name: | us-gaap_EquityAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the changes in outstanding nonvested shares. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfNonvestedShareActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration