XML 119 R103.htm IDEA: XBRL DOCUMENT v3.25.0.1
Stockholders' Equity - 2024 eXponential Stock Plan and 2024 CEO Performance Award (Details)
$ / shares in Units, $ in Millions
12 Months Ended
May 10, 2024
tranche
Dec. 31, 2024
USD ($)
condition
$ / shares
shares
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Share price (in dollars per share) | $ / shares   $ 594.32
eXponential Stock Units | 2024 Employee XSP    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Number of shares approved | shares   4,500,000
XSUs granted   $ 4.1
eXponential Stock Units | 2024 Employee XSP    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Number of award tranches | tranche 7  
Independent vesting conditions | condition   3
eXponential Stock Units | 2024 Employee XSP | Share-Based Payment Arrangement, Tranche One    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Revenue   $ 1,834.0
Adj. EBITDA   $ 382.0
Share price (in dollars per share) | $ / shares   $ 247.40
eXponential Stock Units | 2024 Employee XSP | Share-Based Payment Arrangement, Tranche Two    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Revenue   $ 2,293.0
Adj. EBITDA   $ 497.0
Share price (in dollars per share) | $ / shares   $ 309.25
eXponential Stock Units | 2024 Employee XSP | Share-Based Payment Arrangement, Tranche Three    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Revenue   $ 2,866.0
Adj. EBITDA   $ 644.0
Share price (in dollars per share) | $ / shares   $ 386.56
eXponential Stock Units | 2024 Employee XSP | Share-Based Payment Arrangement, Tranche Four    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Revenue   $ 3,583.0
Adj. EBITDA   $ 834.0
Share price (in dollars per share) | $ / shares   $ 483.20
eXponential Stock Units | 2024 Employee XSP | Share-Based Payment Arrangement, Tranche Five    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Revenue   $ 4,479.0
Adj. EBITDA   $ 1,077.0
Share price (in dollars per share) | $ / shares   $ 604.00
eXponential Stock Units | 2024 Employee XSP | Share-Based Payment Arrangement, Tranche Six    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Revenue   $ 5,599.0
Adj. EBITDA   $ 1,389.0
Share price (in dollars per share) | $ / shares   $ 755.00
eXponential Stock Units | 2024 Employee XSP | Share-Based Payment Arrangement, Tranche Seven    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Revenue   $ 6,999.0
Adj. EBITDA   $ 1,739.0
Share price (in dollars per share) | $ / shares   $ 943.75
2024 CEO Performance Award | 2024 Employee XSP    
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]    
Granted (in shares) | shares   679,102