XML 129 R114.htm IDEA: XBRL DOCUMENT v3.25.1
Equity-Based Compensation - Schedule of Assumptions used in Determining the Fair Value (Details) - $ / shares
12 Months Ended
Jul. 29, 2021
Feb. 16, 2021
Dec. 31, 2024
Dec. 31, 2023
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Number of Stock Options granted (in shares)     0 3,153,641
Fair value of the Stock Options on the grant date (in usd per share)     $ 0 $ 2.01
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)       3,153,641
Expected volatility, minimum       96.80%
Expected volatility, maximum       127.90%
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)       $ 1.90
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       4.10%
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]        
Expected time to exit (in years)     6 months 6 months
Expected volatility, minimum     122.90% 94.90%
Expected volatility, maximum     101.00% 162.20%
Expected annual dividend yield     0.00% 0.00%
Employee Stock | 2021 Employee Stock Purchase Plan | Minimum        
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Risk-free interest rate     5.30% 5.30%
Price of common stock on the grant date (in usd per share)     $ 1.50 $ 1.80
Fair value of the Stock Options on the grant date (in usd per share)     $ 0.74 $ 0.75
Employee Stock | 2021 Employee Stock Purchase Plan | Maximum        
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]        
Risk-free interest rate     4.30% 5.40%
Price of common stock on the grant date (in usd per share)     $ 2.20 $ 2.09
Fair value of the Stock Options on the grant date (in usd per share)     $ 2.15 $ 1.23