XML 93 R76.htm IDEA: XBRL DOCUMENT v3.25.4
EQUITY-BASED COMPENSATION - Schedule of Stock-based Compensation Arrangements (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
Nov. 30, 2024
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Equity-Based Compensation Expense   $ 21,733 $ 6,006 $ 1,638
Remaining Expense To Be Recognized, If All Vesting Conditions Are Met   $ 52,034    
Options        
Options outstanding, beginning balance (in shares)   102,343 112,343  
Granted (in shares)   0    
Less: exercised/vested (in shares)   10,000    
Less: forfeited and canceled (in shares)   0    
Options outstanding, ending balance (in shares)   102,343 112,343  
Weighted Average Exercise/Issuance Price        
Options outstanding (in dollars per share)     $ 52.70  
Granted (in dollars per share)   $ 0    
Less: exercised/vested (in dollars per share)   14.77    
Less: forfeited and canceled (in dollars per share)   0    
Weighted Average Issuance Price        
Less: exercised/vested (in dollars per share)   0    
Less: forfeited/canceled (in dollars per share)   $ 0    
Stock Options        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Equity-Based Compensation Expense   $ 508 $ 296 0
Remaining Expense To Be Recognized, If All Vesting Conditions Are Met   $ 1,270    
Weighted Average Remaining Contractual Term (in years)   7 years 8 months 12 days    
Weighted Average Exercise/Issuance Price        
Options outstanding (in dollars per share)   $ 56.37    
Aggregate intrinsic value (in thousands)   $ 14,377    
Weighted average remaining contractual term (in years)   7 years 8 months 12 days    
Restricted shares        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Equity-Based Compensation Expense   $ 7,448 $ 3,756 1,638
Remaining Expense To Be Recognized, If All Vesting Conditions Are Met   $ 14,012    
Weighted Average Remaining Contractual Term (in years)   1 year 8 months 12 days    
Shares        
Outstanding, beginning balance (in shares)   481,138    
Granted (in shares)   51,898    
Less: exercised/vested (in shares)   23,712    
Less: forfeited/cancelled (in shares)   0    
Outstanding, ending balance (in shares)   509,324 481,138  
Weighted Average Issuance Price        
Outstanding (in dollars per share)   $ 48.60 $ 41.90  
Granted (in dollars per share)   128.98    
Less: exercised/vested (in dollars per share)   88.54    
Less: forfeited/canceled (in dollars per share)   $ 0    
Aggregate intrinsic value   $ 24,753    
Weighted average remaining contractual term (in years)   1 year 8 months 12 days    
Performance shares        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Equity-Based Compensation Expense   $ 13,777 $ 1,954 $ 0
Remaining Expense To Be Recognized, If All Vesting Conditions Are Met   $ 36,752    
Weighted Average Remaining Contractual Term (in years)   2 years 9 months 18 days    
Shares        
Outstanding, beginning balance (in shares)   1,000,000    
Granted (in shares) 1,000,000 28,441    
Less: exercised/vested (in shares)   0    
Less: forfeited/cancelled (in shares)   0    
Outstanding, ending balance (in shares)   1,028,441 1,000,000  
Weighted Average Issuance Price        
Outstanding (in dollars per share)   $ 51.03 $ 48.11  
Granted (in dollars per share)   $ 153.80    
Weighted average remaining contractual term (in years)   2 years 9 months 18 days