XML 55 R46.htm IDEA: XBRL DOCUMENT v3.22.2.2
EQUITY - Focus LLC Restricted Common Units and Focus LLC Incentive Units - Hurdle Rates (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Mar. 31, 2022
Jul. 31, 2018
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Focus LLC Restricted Common Units            
Restricted Common Units            
Outstanding at the beginning of the period         193,625  
Vested         (1,162)  
Outstanding at the end of the period     192,463   192,463  
Weighted Average Grant Date Fair Value            
Outstanding at the beginning of the period         $ 54.70  
Vested         58.50  
Outstanding at the end of the period     $ 54.68   $ 54.68  
Focus LLC Incentive Units            
Incentive Units            
Outstanding at the beginning of the period         16,146,524  
Granted         60,000  
Exchanged         (40,607)  
Outstanding at the end of the period     16,165,917   16,165,917  
Vested at the end of the period         9,827,010  
Weighted Average Hurdle Price            
Outstanding at the beginning of the period         $ 26.44  
Granted         43.07  
Exchanged         25.83  
Outstanding at the end of the period     $ 26.51   26.51  
Vested at the end of the period     $ 20.54   $ 20.54  
Restricted Stock Units (RSUs)            
Restricted Common Units            
Outstanding at the beginning of the period         187,756  
Forfeited         (15,713)  
Vested         (78)  
Outstanding at the end of the period     171,965   171,965  
Weighted Average Grant Date Fair Value            
Outstanding at the beginning of the period         $ 47.69  
Forfeited         46.80  
Vested         48.09  
Outstanding at the end of the period     $ 47.77   $ 47.77  
Market-Based Incentive Units            
Incentive Units            
Granted   3,845,000        
Fair value of the stock option grants determined with assumptions            
Vesting period   5 years        
Threshold period   90 days        
Threshold volume weighted average per share price trigger   $ 100        
Hurdle Rate   $ 33.00        
Incentive Units            
Incentive Units            
Outstanding at the end of the period     16,165,917   16,165,917  
Vested at the end of the period         9,827,010  
Fair value of the stock option grants determined with assumptions            
Non-cash equity compensation expense     $ 5,754 $ 4,368 $ 15,867 $ 20,709
Incentive Units | Hurdle Rate $1.42            
Incentive Units            
Outstanding at the end of the period     421   421  
Vested at the end of the period         421  
Weighted Average Hurdle Price            
Hurdle Rates         $ 1.42  
Incentive Units | Hurdle Rate 5.50            
Incentive Units            
Outstanding at the end of the period     798   798  
Vested at the end of the period         798  
Weighted Average Hurdle Price            
Hurdle Rates         $ 5.50  
Incentive Units | Hurdle Rate 6.00            
Incentive Units            
Outstanding at the end of the period     386   386  
Vested at the end of the period         386  
Weighted Average Hurdle Price            
Hurdle Rates         $ 6.00  
Incentive Units | Hurdle Rate 7.00            
Incentive Units            
Outstanding at the end of the period     1,081   1,081  
Vested at the end of the period         1,081  
Weighted Average Hurdle Price            
Hurdle Rates         $ 7.00  
Incentive Units | Hurdle Rate 9.00            
Incentive Units            
Outstanding at the end of the period     708,107   708,107  
Vested at the end of the period         708,107  
Weighted Average Hurdle Price            
Hurdle Rates         $ 9.00  
Incentive Units | Hurdle Rate 11.00            
Incentive Units            
Outstanding at the end of the period     813,001   813,001  
Vested at the end of the period         813,001  
Weighted Average Hurdle Price            
Hurdle Rates         $ 11.00  
Incentive Units | Hurdle Rate 12.00            
Incentive Units            
Outstanding at the end of the period     513,043   513,043  
Vested at the end of the period         513,043  
Weighted Average Hurdle Price            
Hurdle Rates         $ 12.00  
Incentive Units | Hurdle Rate 13.00            
Incentive Units            
Outstanding at the end of the period     540,000   540,000  
Vested at the end of the period         540,000  
Weighted Average Hurdle Price            
Hurdle Rates         $ 13.00  
Incentive Units | Hurdle Rate 14.00            
Incentive Units            
Outstanding at the end of the period     10,098   10,098  
Vested at the end of the period         10,098  
Weighted Average Hurdle Price            
Hurdle Rates         $ 14.00  
Incentive Units | Hurdle Rate 16.00            
Incentive Units            
Outstanding at the end of the period     45,191   45,191  
Vested at the end of the period         45,191  
Weighted Average Hurdle Price            
Hurdle Rates         $ 16.00  
Incentive Units | Hurdle Rate 17.00            
Incentive Units            
Outstanding at the end of the period     20,000   20,000  
Vested at the end of the period         20,000  
Weighted Average Hurdle Price            
Hurdle Rates         $ 17.00  
Incentive Units | Hurdle Rate 19.00            
Incentive Units            
Outstanding at the end of the period     527,928   527,928  
Vested at the end of the period         527,928  
Weighted Average Hurdle Price            
Hurdle Rates         $ 19.00  
Incentive Units | Hurdle Rate 21.00            
Incentive Units            
Outstanding at the end of the period     3,043,964   3,043,964  
Vested at the end of the period         3,043,964  
Weighted Average Hurdle Price            
Hurdle Rates         $ 21.00  
Incentive Units | Hurdle Rate 22.00            
Incentive Units            
Outstanding at the end of the period     808,917   808,917  
Vested at the end of the period         808,917  
Weighted Average Hurdle Price            
Hurdle Rates         $ 22.00  
Incentive Units | Hurdle Rate 23.00            
Incentive Units            
Outstanding at the end of the period     524,828   524,828  
Vested at the end of the period         524,828  
Weighted Average Hurdle Price            
Hurdle Rates         $ 23.00  
Incentive Units | Hurdle Rate 26.26            
Incentive Units            
Outstanding at the end of the period     12,500   12,500  
Weighted Average Hurdle Price            
Hurdle Rates         $ 26.26  
Incentive Units | Hurdle Rate 27.00            
Incentive Units            
Outstanding at the end of the period     12,484   12,484  
Vested at the end of the period         12,484  
Weighted Average Hurdle Price            
Hurdle Rates         $ 27.00  
Incentive Units | Hurdle Rate 27.90            
Incentive Units            
Outstanding at the end of the period     1,910,483   1,910,483  
Vested at the end of the period         912,817  
Weighted Average Hurdle Price            
Hurdle Rates         $ 27.90  
Incentive Units | Hurdle Rate 28.50            
Incentive Units            
Outstanding at the end of the period     1,436,586   1,436,586  
Vested at the end of the period         1,047,815  
Weighted Average Hurdle Price            
Hurdle Rates         $ 28.50  
Incentive Units | Hurdle Rate 30.48            
Incentive Units            
Outstanding at the end of the period     30,000   30,000  
Vested at the end of the period         20,000  
Weighted Average Hurdle Price            
Hurdle Rates         $ 30.48  
Incentive Units | Hurdle Rate 33.00            
Incentive Units            
Outstanding at the end of the period     3,617,500   3,617,500  
Vested at the end of the period         7,500  
Weighted Average Hurdle Price            
Hurdle Rates         $ 33.00  
Incentive Units | Hurdle Rate 36.64            
Incentive Units            
Outstanding at the end of the period     30,000   30,000  
Vested at the end of the period         30,000  
Weighted Average Hurdle Price            
Hurdle Rates         $ 36.64  
Incentive Units | Hurdle Rate 43.07            
Incentive Units            
Outstanding at the end of the period     60,000   60,000  
Weighted Average Hurdle Price            
Hurdle Rates         $ 43.07  
Incentive Units | Hurdle Rate 43.50            
Incentive Units            
Outstanding at the end of the period     30,000   30,000  
Vested at the end of the period         30,000  
Weighted Average Hurdle Price            
Hurdle Rates         $ 43.50  
Incentive Units | Hurdle Rate 44.71            
Incentive Units            
Outstanding at the end of the period     806,324   806,324  
Vested at the end of the period         203,142  
Weighted Average Hurdle Price            
Hurdle Rates         $ 44.71  
Incentive Units | Hurdle Rate 58.50            
Incentive Units            
Outstanding at the end of the period     662,277   662,277  
Vested at the end of the period         5,489  
Weighted Average Hurdle Price            
Hurdle Rates         $ 58.50  
Time based incentive units            
Weighted Average Grant Date Fair Value            
Granted         $ 14.16  
Fair value of the stock option grants determined with assumptions            
Expected term (in years)         5 years  
Expected stock price volatility (in percent)         34.00%  
Risk-free interest rate (in percent)         1.71%  
Weighted average grant date fair value         $ 14.16  
Time-based stock option awards            
Weighted Average Grant Date Fair Value            
Granted         $ 19.08  
Fair value of the stock option grants determined with assumptions            
Expected term (in years)         6 years 3 months 18 days  
Expected stock price volatility (in percent)         34.00%  
Risk-free interest rate (in percent)         1.85%  
Weighted average grant date fair value         $ 19.08  
IPO | Market-Based Incentive Units            
Fair value of the stock option grants determined with assumptions            
Incremental Non-cash equity compensation expense recognized $ 10,144          
Threshold period 90 days          
Highest 90-day VWAP is $80.00 or less | IPO | Market-Based Incentive Units            
Fair value of the stock option grants determined with assumptions            
Vesting percentage 0.00%          
Threshold period 90 days          
Threshold volume weighted average per share price trigger $ 80.00          
Highest 90-day VWAP is $110.00 or more | IPO | Market-Based Incentive Units            
Fair value of the stock option grants determined with assumptions            
Vesting percentage 100.00%          
Threshold period 90 days          
Threshold volume weighted average per share price trigger $ 110.00          
Exercised on and following the date of vesting | IPO | Market-Based Incentive Units            
Fair value of the stock option grants determined with assumptions            
Vested stock options exercised (in percent) 25.00%          
Exercised on and following the first anniversary of the date of vesting in July 2025 | IPO | Market-Based Incentive Units            
Fair value of the stock option grants determined with assumptions            
Vested stock options exercised (in percent) 25.00%          
Cumulative vested stock options exercised (in percent) 50.00%          
Exercised on and following the second anniversary of the date of vesting in July 2026 | IPO | Market-Based Incentive Units            
Fair value of the stock option grants determined with assumptions            
Vested stock options exercised (in percent) 50.00%          
Cumulative vested stock options exercised (in percent) 100.00%