XML 96 R85.htm IDEA: XBRL DOCUMENT v3.25.1
Equity-Based Compensation - Schedule of Assumptions used in Determining the Fair Value (Details) - $ / shares
3 Months Ended 12 Months Ended
Jan. 15, 2025
Jul. 29, 2021
Feb. 16, 2021
Mar. 31, 2025
Dec. 31, 2024
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]          
Number of Stock Options granted (in shares)       671,141  
Fair value of the Stock Options on the grant date (in usd per share)       $ 3.18  
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]          
Volatility 120.00%        
Risk-free interest rate 4.45%        
Expected time to exit (in years) 6 years 1 month 6 days        
Number of Stock Options granted (in shares) 671,141        
Price of common stock on the grant date (in usd per share) $ 3.39     $ 3.39  
Expected annual dividend yield 0.00%        
Fair value of the Stock Options on the grant date (in usd per share) $ 2.98        
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
Expected volatility, minimum         122.90%
Expected volatility, maximum         101.00%
Expected annual dividend yield         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%
Price of common stock on the grant date (in usd per share)         $ 1.50
Fair value of the Stock Options on the grant date (in usd per share)         $ 0.74
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%
Price of common stock on the grant date (in usd per share)         $ 2.20
Fair value of the Stock Options on the grant date (in usd per share)         $ 2.15