XML 85 R74.htm IDEA: XBRL DOCUMENT v3.23.2
Equity-Based Compensation - Assumptions used in Determining the Fair Value (Details) - $ / shares
6 Months Ended
Jun. 01, 2023
Dec. 01, 2022
Jul. 29, 2021
Feb. 16, 2021
Jun. 30, 2023
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Number of Stock Options granted (in shares)         2,627,325
Fair value of the Stock Options on the grant date (in usd per share)         $ 2.00
Class B Units          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Volatility       57.00%  
Risk-free interest rate       0.10%  
Expected time to exit (in years)       1 year 7 months 6 days  
Incentive Units | Class B Unit Incentive Plan          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Volatility     46.00%    
Risk-free interest rate     0.20%    
Expected time to exit (in years)     1 year 2 months 12 days    
Stock Options          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Number of Stock Options granted (in shares)         2,627,325
Expected volatility, minimum         96.80%
Expected volatility, maximum         118.00%
Expected annual dividend yield         0.00%
Stock Options | Minimum          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Risk-free interest rate         3.30%
Expected time to exit (in years)         5 years 9 months 18 days
Price of common stock on the grant date (in usd per share)         $ 1.93
Fair value of the Stock Options on the grant date (in usd per share)         $ 1.51
Stock Options | Maximum          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Risk-free interest rate         3.90%
Expected time to exit (in years)         6 years 2 months 12 days
Price of common stock on the grant date (in usd per share)         $ 2.74
Fair value of the Stock Options on the grant date (in usd per share)         $ 2.29
Employee Stock | 2021 Employee Stock Purchase Plan          
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Volatility 162.20% 110.00%      
Risk-free interest rate 5.40% 4.60%      
Expected time to exit (in years) 6 months 6 months      
Price of common stock on the grant date (in usd per share) $ 2.09 $ 0.88      
Expected annual dividend yield 0.00% 0.00%      
Fair value of the Stock Options on the grant date (in usd per share) $ 1.23 $ 0.40