XML 65 R49.htm IDEA: XBRL DOCUMENT v3.25.1
STOCKHOLDERS' EQUITY (Tables)
 12 Months Ended
Dec. 31, 2024
Stockholders' Equity Note [Abstract]  
Schedule of BSM using Weighted-Average Assumptions
These fair values were derived using the Black-Scholes model with the following weighted-average assumptions:
For the Years Ended December 31,
20242023
Average risk-free interest rate3.75 %4.18 %
Expected dividend yield— %— %
Expected term4.48 years5.59 years
Expected volatility77.82 %53.14 %
Schedule of Transaction and Other Information Relating to Stock Options
Transactions and other information relating to stock options of Class D common stock for the years ended December 31, 2024 and 2023 are summarized below:
Number of
Options
Weighted-Average
Exercise Price		Weighted-Average
Remaining
Contractual Term
(In Years)
Aggregate
Intrinsic
Value(a)
Outstanding at December 31, 20224,594,734$2.59 5.72$5,871,492 
Grants649,4535.20 — — 
Exercised—— — — 
Forfeited/cancelled/expired/settled(20,051)4.75 — — 
Outstanding at December 31, 20235,224,136$2.90 5.28$5,021,952 
Grants1,428,0442.38 — — 
Exercised—— — — 
Forfeited/cancelled/expired/settled(1,215,465)2.63 — — 
Outstanding at December 31, 20245,436,715$2.83 6.44$— 
Vested and expected to vest at December 31, 20245,436,7152.83 6.44— 
Unvested at December 31, 2024849,4432.03 9.16— 
Exercisable at December 31, 20244,587,2722.98 5.94— 
(a) The aggregate intrinsic value in the table above represents the difference between the Company’s stock closing price on the last day of trading during the period, and the exercise price, multiplied by the number of shares that would have been received by the holders of in-the-money options had all the option holders exercised their options on that day. This amount changes based on the fair market value of the Company’s stock.
Schedule of Transaction and Other Information Relating to Restricted Stock Grants
Activity relating to grants of restricted shares of Class D common stock for the years ended December 31, 2024 and 2023 are summarized below:
SharesWeighted-Average
Fair Value
at Grant
Date
Unvested at December 31, 2022434,264$4.27 
Grants895,5205.17 
Vested(1,001,667)4.92 
Forfeited/cancelled/expired(15,000)4.12 
Unvested at December 31, 2023313,117$4.77 
Grants1,899,3742.63 
Vested(1,298,662)3.69 
Forfeited/cancelled/expired(64,966)1.23 
Unvested at December 31, 2024848,863$1.90