XML 76 R41.htm IDEA: XBRL DOCUMENT v3.25.0.1
Long–Term Incentive Compensation (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Restricted Stock Units

The following table presents the Company’s equity–classified RSU activity for the periods indicated:

 

   Number of RSUs  

Weighted Average

Fair Value

 
Unvested units as of January 1, 2023      $ 
Granted   628,545   $14.58 
Forfeited   (100,000)  $14.57 
Unvested units as of December 31, 2023   528,545   $9.51 
Granted   799,823   $11.28 
Vested   (328,543)  $14.58 
Unvested units as of December 31, 2024   999,825   $12.18 
Schedule of Performance Stock Units- Monte Carlo Simulation Model

The fair value of the PSUs granted in September 2024 was determined by a third-party using a Monte Carlo simulation model as of the grant date, using the significant inputs listed below, which are based on unobservable market data and are therefore considered Level 3 inputs within the fair value hierarchy.

 

Performance Stock Units – Monte Carlo Simulation Model  Key Inputs 
Stock price – on grant date  $12.80 
Risk-free rate   4.48%
Equity volatility rate   55.99%
Equity volatility rate adjustment factor   2.34 
Adjusted equity volatility rate   130.85%
Equity Classified Performance Stock Units [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Restricted Stock Units

The following table presents the Company’s equity–classified PSU activity for the periods indicated:

 

   Number of PSUs  

Weighted Average

Fair Value

 
Unvested units as of January 1, 2024      $ 
Granted   313,440   $23.10 
Vested      $ 
Unvested units as of December 31, 2024   313,440   $23.10 
Liability Classified Restricted Stock Units [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Restricted Stock Units

The following table presents the Company’s liability–classified RSU activity for the periods indicated:

 

   Number of RSUs  

Weighted Average

Fair Value

 
Unvested units as of January 1, 2023      $ 
Granted   19,030   $14.71 
Unvested units as of December 31, 2023   19,030   $14.71 
Granted   24,366   $12.80 
Vested   (19,030)  $12.96 
Unvested units as of December 31, 2024   24,366   $12.80