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