XML 100 R89.htm IDEA: XBRL DOCUMENT v3.25.2
Equity-Based Compensation - Schedule of Assumptions used in Determining the Fair Value (Details) - $ / shares
6 Months Ended 12 Months Ended
Jun. 01, 2025
Jan. 15, 2025
Jul. 29, 2021
Feb. 16, 2021
Jun. 30, 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]            
Volatility 130.00%          
Risk-free interest rate 4.30%          
Expected time to exit (in years) 6 months         6 months
Price of common stock on the grant date (in usd per share) $ 3.95          
Expected volatility, minimum           122.90%
Expected volatility, maximum           101.00%
Expected annual dividend yield 0.00%         0.00%
Fair value of the Stock Options on the grant date (in usd per share) $ 1.99          
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