XML 87 R76.htm IDEA: XBRL DOCUMENT v3.24.3
Equity-Based Compensation - Assumptions used in Determining the Fair Value (Details) - $ / shares
Jun. 01, 2024
Dec. 01, 2023
Jul. 29, 2021
Feb. 16, 2021
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  
Employee Stock | 2021 Employee Stock Purchase Plan        
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Volatility 122.90%      
Risk-free interest rate 5.30%      
Expected time to exit (in years) 6 months 6 months    
Price of common stock on the grant date (in usd per share) $ 1.50      
Expected annual dividend yield 0.00% 0.00%    
Fair value of the Stock Options on the grant date (in usd per share) $ 0.74      
Employee Stock | 2021 Employee Stock Purchase Plan | Minimum        
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Volatility   94.90%    
Risk-free interest rate   5.30%    
Price of common stock on the grant date (in usd per share)   $ 1.80    
Fair value of the Stock Options on the grant date (in usd per share)   $ 0.75    
Employee Stock | 2021 Employee Stock Purchase Plan | Maximum        
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Volatility   162.20%    
Risk-free interest rate   5.40%    
Price of common stock on the grant date (in usd per share)   $ 2.09    
Fair value of the Stock Options on the grant date (in usd per share)   $ 1.23