XML 48 R34.htm IDEA: XBRL DOCUMENT v3.26.1
Equity (Tables)
12 Months Ended
Dec. 31, 2025
Equity [Abstract]  
Disclosure of Share-Based Compensation Arrangements by Share-Based Payment Award
A summary of all RSU and PRSU activity for the period July 17, 2024 to December 31, 2024 and the year ended December 31, 2025 is as follows:

RSUsPRSUsTotal RSUs and PRSUsWeighted Average Grant Date Fair Value
Outstanding, July 17, 2024— — — $— 
Granted1,425,541 1,105,632 2,531,173 16.56 
Vested(32,227)— (32,227)17.02 
Forfeited(16,800)(41,870)(58,670)16.00 
Outstanding, December 31, 20241,376,514 1,063,762 2,440,276 16.56 
Granted1,332,208 1,493,679 2,825,887 13.39 
Vested(659,466)— (659,466)16.54 
Forfeited(221,123)(335,808)(556,931)14.58 
Outstanding, December 31, 20251,828,133 2,221,633 4,049,766 $14.61 
A summary of all RSA activity for the period July 17, 2024 to December 31, 2024 and the year ended December 31, 2025 is as follows:

RSAsWeighted Average Grant Date Fair Value
Outstanding, July 17, 20242,848,027 $15.78 
Granted— — 
Vested(14,464)5.41 
Forfeited(39,537)15.43 
Outstanding, December 31, 20242,794,026 15.84 
Granted— — 
Vested(939,366)15.50 
Forfeited(46,390)15.32 
Outstanding, December 31, 20251,808,270 $15.72 
The assumptions used by the Company within the OPM to estimate the grant date fair value of Class C units were as follows:
Period from January 1, 2024 to July 16, 2024 and Year ended December 31, 2023
Expected volatility (1)
60.0 %
Risk-free interest rate (2)
2.3 %
Dividend yield—%
Average expected term (years) (3)
2.5
(1)Expected volatility is based on a group of industry peers with sufficient history.
(2)The risk-free interest rate is the approximate yield on United States Treasury Strips having a life equal to the average expected term.
(3)The average expected term is an estimate of the number of years until a liquidity event.


A summary of all Class C unit activity for the period from January 1, 2024 to July 16, 2024 and the year ended December 31, 2023 is as follows:
Unvested Time-Based C UnitsUnvested Performance-Based C UnitsTotal Unvested C UnitsWeighted Average Grant Date Fair Value
Outstanding, December 31, 20223,867,082 15,428,223 19,295,305 $0.33 
Granted4,069,646 — 4,069,646 0.82 
Vested(2,196,284)— (2,196,284)0.41 
Forfeited(624,266)(2,292,063)(2,916,329)0.38 
Outstanding, December 31, 20235,116,178 13,136,160 18,252,338 0.41 
Granted95,247 53,300 148,547 0.82 
Vested(1,759,698)— (1,759,698)0.51 
Forfeited(425,066)(504,455)(929,521)0.52 
Outstanding, July 16, 20243,026,661 12,685,005 15,711,666 $0.40