XML 40 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Stock-based Compensation (Tables)
9 Months Ended
Sep. 30, 2025
Share-Based Payment Arrangement [Abstract]  
Schedule of Class P Unit Activities
A summary of the Class P Unit activity for the nine months ended September 30, 2025 is as follows:
Number of Units
Outstanding Class P Units, December 31, 202414,403,732 
Cancellations— 
Exchanged for Class A Common Stock(600,000)
Outstanding, Class P Units, September 30, 202513,803,732 
Vested, September 30, 202513,803,732
Schedule of Restricted Stock Units Activity
A summary of the restricted stock unit (“RSU”) activity for the nine months ended September 30, 2025 is as follows:
Number of RSUsWeighted-average Grant Date Fair Value
Non-vested at December 31, 2024
7,946,908 $1.46 
Granted4,690,908$1.28 
Vested(3,556,577)$1.91 
Forfeited(780,116)$1.95 
Non-vested at September 30, 2025
8,301,123$1.12 
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions
The following table summarizes the key assumptions used in estimating the value of the PRSUs granted in November 2024.
Grant Date
November 07, 2024
Performance period
November 07, 2024 - December 31, 2027
PRSUs Granted
4,342,391
Grant Date Stock Price
$0.77
Risk-Free Rate at Valuation Date
4.05%
Cost of Equity
18.00%
Estimated Volatility at Valuation Date
85.61%
Schedule of Performance Shares Activity
A summary of the PRSU activity for the nine months ended September 30, 2025 is as follows:
Number of PRSUsWeighted-average Grant Date Fair Value
Non-vested at December 31, 2024
4,342,391 $0.38 
Granted0$— 
Vested— $— 
Forfeited— $— 
Non-vested at September 30, 2025
4,342,391 $0.38 
Schedule of Stock-based Payment Arrangement
The Company recorded stock-based compensation cost related to the RSUs, PRSUs and Class P Units in the following expense categories on the accompanying condensed consolidated statements of operations (in thousands):
Three Months Ended September 30,Nine Months Ended September 30,
2025202420252024
Sales and marketing$165 $351 $669 $1,116 
Product development458 985 1,741 2,811 
General and administrative928 265 3,959 3,245 
Total stock-based compensation expense1,551 1,601 6,369 7,172 
Amount capitalized to software development158 216 645 829 
Total stock-based compensation cost$1,709 $1,817 $7,014 $8,001