XML 78 R66.htm IDEA: XBRL DOCUMENT v3.25.3
Equity-Based Compensation - Narrative (Details)
3 Months Ended 9 Months Ended 12 Months Ended 16 Months Ended 28 Months Ended 33 Months Ended
Jun. 23, 2025
$ / shares
shares
May 22, 2025
$ / shares
shares
May 14, 2025
$ / shares
shares
Apr. 15, 2025
$ / shares
shares
Feb. 27, 2025
$ / shares
shares
Dec. 23, 2024
$ / shares
shares
Aug. 02, 2024
$ / shares
shares
Jun. 27, 2024
$ / shares
shares
Jun. 05, 2024
$ / shares
shares
Mar. 01, 2024
$ / shares
shares
Feb. 06, 2024
$ / shares
shares
Jul. 14, 2023
USD ($)
d
May 31, 2023
$ / shares
shares
Mar. 23, 2023
$ / shares
shares
Sep. 30, 2025
USD ($)
$ / shares
shares
Sep. 30, 2024
USD ($)
$ / shares
Sep. 30, 2025
USD ($)
$ / shares
shares
Sep. 30, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
$ / shares
shares
Sep. 30, 2025
USD ($)
$ / shares
shares
Sep. 30, 2025
USD ($)
$ / shares
shares
Sep. 30, 2025
USD ($)
$ / shares
shares
Dec. 31, 2024
USD ($)
$ / shares
Jan. 07, 2022
d
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Unrecognized equity-based compensation expense                             $ 28,300,000   $ 28,300,000     $ 28,300,000 $ 28,300,000 $ 28,300,000    
Unrecognized equity-based compensation expense, weighted average recognition period (in years)                                 1 year 9 months 10 days              
Share-based payment arrangement, expense                             7,121,000 $ 7,905,000 $ 23,761,000 $ 19,247,000            
Earn-in consideration payable                             $ 0   $ 0     $ 0 $ 0 $ 0 $ 932,000  
Holbein Partners, LLP (“Holbein”)                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Earn-in expense, cash (in percent)                                 50.00%              
Earn-in expense, equity (in percent)                                 50.00%              
Earn-in share-purchase payment period | d                                               10
Earn-in payment, first date                       $ 7,100,000                        
Earn-in payment, second date                       $ 8,900,000                        
Earn-in, share-purchase price, volume weighted average price, number of days | d                       20                        
Earn-in consideration payable                                             $ 900,000  
RSUs                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Shares issued in period (in shares) | shares                                 7,676,202 4,123,786            
Fair value of shares issued (in dollars per share) | $ / shares                             $ 4.22 $ 4.90 $ 4.22 $ 4.90 $ 4.64 $ 4.22 $ 4.22 $ 4.22 $ 4.86  
Share-based payment arrangement, expense                             $ 4,616,000 $ 3,076,000 $ 13,733,000 $ 8,168,000            
Shares forfeited in period (in shares) | shares                                 256,559 615,060            
RSUs | Board of directors                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Shares issued in period (in shares) | shares 231,889           45,549 123,732   138,564       65,554                    
Vesting period (in shares) 12 months           11 months 12 months   4 months       9 months                    
Fair value of shares issued (in dollars per share) | $ / shares $ 4.07           $ 4.38 $ 4.91   $ 5.87       $ 12.56                    
Share-based payment arrangement, expense                             200,000 200,000 $ 700,000 $ 1,000,000            
RSUs | Share-Based Payment Arrangement, Employee                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Shares issued in period (in shares) | shares     99,245   2,772,576       2,219,661       4,697,317                      
Vesting period (in shares)     3 years   3 years       3 years       3 years                      
Fair value of shares issued (in dollars per share) | $ / shares     $ 3.32   $ 3.45       $ 4.78       $ 4.35                      
Share-based payment arrangement, expense                             $ 2,500,000 2,800,000 $ 9,000,000.0 6,100,000            
Shares forfeited in period (in shares) | shares                                         1,047,964      
RSUs | Class A Common Stock                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Authorized (in shares) | shares                             20,798,132   20,798,132     20,798,132 20,798,132 20,798,132    
Available for grant (in shares) | shares                             6,032,108   6,032,108     6,032,108 6,032,108 6,032,108    
Buy-out equity awards as restricted stock units (RSUs), first grant date | Share-Based Payment Arrangement, Employee                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Shares issued in period (in shares) | shares                                     111,148          
Fair value of shares issued (in dollars per share) | $ / shares                                     $ 7.66          
Buy-out equity awards as restricted stock units (RSUs), second grant date | Share-Based Payment Arrangement, Employee                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Shares issued in period (in shares) | shares                                     118,987          
Fair value of shares issued (in dollars per share) | $ / shares                                     $ 8.72          
Buy-out equity awards as restricted stock units (RSUs) | Share-Based Payment Arrangement, Employee                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Shares issued in period (in shares) | shares       81,266   57,458         29,154                          
Vesting period (in shares)       3 years   3 years         2 years                          
Fair value of shares issued (in dollars per share) | $ / shares       $ 3.31   $ 4.14         $ 5.36                          
Share-based payment arrangement, expense                             $ 100,000 100,000 $ 800,000 1,000,000            
Shares forfeited in period (in shares) | shares                                           39,662    
Buy-out equity awards as restricted stock units (RSUs) | Share-Based Payment Arrangement, Employee | Minimum                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Vesting period (in shares)                                     1 year          
Buy-out equity awards as restricted stock units (RSUs) | Share-Based Payment Arrangement, Employee | Maximum                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Vesting period (in shares)                                     3 years          
Restricted Stock Units (RSUs), Retention Awards                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Share-based payment arrangement, expense                             1,800,000   $ 3,200,000              
PRSUs                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Shares issued in period (in shares) | shares   263,564             1,567,125                              
Vesting period (in shares)                                 3 years              
Fair value of shares issued (in dollars per share) | $ / shares   $ 2.82             $ 5.76                              
Share-based payment arrangement, expense                             665,000 1,715,000 $ 2,535,000 2,180,000            
Ending average stock price (in dollars per share) | $ / shares   $ 3.19             $ 4.78                              
Volatility rate (in percent)   60.70%             62.10%                              
Risk free rate (in percent)   4.00%             4.50%                              
Expected term (in years)   2 years 10 months 9 days             2 years 10 months 17 days                              
PRSUs | Share-Based Payment Arrangement, Employee                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Shares forfeited in period (in shares) | shares                                       289,942        
Earn-in awards | Holbein Partners, LLP (“Holbein”)                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Shares issued in period (in shares) | shares                                 1,686,763              
Share-based payment arrangement, expense                             12,800 700,000 $ 900,000 3,200,000            
Earn-in awards | East End Advisors, LLC ("EEA")                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Shares issued in period (in shares) | shares                                 436,816              
Equity Awards | East End Advisors, LLC ("EEA")                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Share-based payment arrangement, expense                             500,000 700,000 $ 1,700,000 1,000,000.0            
Equity Awards | Envoi, LLC (“Envoi”)                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Share-based payment arrangement, expense                             40,600 100,000 200,000 100,000            
Earn In Awards | Pointwise Partners Limited ("PW")                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Share-based payment arrangement, expense                               400,000   600,000            
Earn In Awards | Kontora Family Office GmbH ("Kontora")                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Share-based payment arrangement, expense                             400,000   1,800,000              
Revenue share                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Share-based payment arrangement, expense                             285,000 435,000 492,000 799,000            
Deferred compensation                                                
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]                                                
Share-based payment arrangement, expense                             $ 1,343,000 $ 871,000 $ 2,432,000 $ 3,245,000