XML 107 R92.htm IDEA: XBRL DOCUMENT v3.22.1
Equity-Based Compensation (Details)
1 Months Ended 5 Months Ended 7 Months Ended 10 Months Ended 12 Months Ended
Jan. 01, 2024
shares
Dec. 07, 2021
$ / shares
shares
Jul. 29, 2021
$ / shares
Oct. 23, 2020
USD ($)
Jun. 11, 2019
$ / shares
shares
Feb. 28, 2021
tranche
$ / shares
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Oct. 22, 2020
USD ($)
Dec. 31, 2021
USD ($)
employee
shares
Dec. 31, 2019
USD ($)
shares
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Selling, general and administrative               $ 7,909,000 $ 7,632,000 $ 106,507,000 $ 11,004,000
Class B Unit Incentive Plan                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Fair value (in usd per share) | $ / shares     $ 9.06                
Class A Units | Selling, General and Administrative Expenses | Board of Directors                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Selling, general and administrative                   $ 86,000  
Class B Units                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Granted during the year (in shares) | shares         100           100
Vesting rights, percentage         10.00%            
Vested during the year (in shares) | shares                     10
Fair value (in usd per share) | $ / shares         $ 4,982            
Shares settled       $ 731,000              
Share-based payment , expense                 $ 80,000   $ 104,000
Incentive Units                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Granted during the year (in shares) | shares                   9,650,000  
Vested during the year (in shares) | shares                   5,640,000  
Share-based payment , expense                   $ 60,349,000  
Share-based payment arrangement, expense, percentage                   100.00%  
Incentive Units | Class B Unit Incentive Plan                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Incentive units participation threshold (usd per share) | $ / shares           $ 1.00          
Incentive units tranches | tranche           3          
Incentive Units | Selling, General and Administrative Expenses                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Share-based payment , expense                   $ 53,463,000  
Incentive Units | Cost of Sales                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Share-based payment , expense                   6,886,000  
Stock Options                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Expiration period   10 years                  
Weighted average price of shares | $ / shares   $ 9.99                  
Options, fair value (usd per share) | $ / shares   $ 5.21                  
Intrinsic value             $ 0     0  
Unrecognized compensation costs             2,471,000     2,471,000  
Stock Options | Selling, General and Administrative Expenses                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Share-based payment , expense                   42,000  
Stock Options | Cost of Sales                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Share-based payment , expense                   $ 1,000  
Restricted Stock Units (RSUs)                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Granted during the year (in shares) | shares   273,300               403,300  
Vested during the year (in shares) | shares                   0  
Fair value (in usd per share) | $ / shares   $ 10.03                  
Cost not yet recognized, amount             $ 3,908,000     $ 3,908,000  
Restricted Stock Units (RSUs) | Non-employee Director                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Granted during the year (in shares) | shares   130,000                  
Restricted Stock Units (RSUs) | Selling, General and Administrative Expenses                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Share-based payment , expense                   134,000  
Restricted Stock Units (RSUs) | Cost of Sales                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Share-based payment , expense                   $ 3,000  
Performance Shares                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Granted during the year (in shares) | shares                   150,000  
Vested during the year (in shares) | shares                   0  
Share-based payment , expense                   $ 0  
Vesting period   4 years                  
Shares available to vest each vesting period (in shares) | shares                   37,500  
Tranche One | Class B Units                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Vested during the year (in shares) | shares         10            
Tranche One | Incentive Units | Class B Unit Incentive Plan                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Fair value (in usd per share) | $ / shares           $ 5.19          
Tranche One | Stock Options                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Vesting rights, percentage   25.00%                  
Tranche One | Restricted Stock Units (RSUs)                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Vesting rights, percentage   25.00%                  
Tranche One | Restricted Stock Units (RSUs) | Non-employee Director                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Vesting rights, percentage   100.00%                  
Tranche Two | Class B Units | Forecast                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Vested during the year (in shares) | shares 90                    
Tranche Two | Incentive Units                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Expiration period             30 months     25 months  
Share-based payment arrangement, expense, percentage                   17.00%  
Number of former employees | employee                   3  
Incremental cost                   $ 4,572,000  
Cost not yet recognized, amount             $ 22,713,000     $ 22,713,000  
Tranche Two | Restricted Stock Units (RSUs)                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Vesting rights, percentage   25.00%                  
Tranche Three | Restricted Stock Units (RSUs)                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Vesting rights, percentage   25.00%                  
Tranche Four | Restricted Stock Units (RSUs)                      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]                      
Vesting rights, percentage   25.00%