XML 103 R87.htm IDEA: XBRL DOCUMENT v3.24.1
Equity - Narrative (Details) - USD ($)
2 Months Ended 3 Months Ended 12 Months Ended
Sep. 21, 2023
Sep. 20, 2023
Jun. 07, 2023
Mar. 04, 2020
Jul. 31, 2023
Sep. 30, 2023
Sep. 20, 2023
Dec. 31, 2023
Dec. 31, 2022
Jun. 30, 2023
Dec. 31, 2021
Dec. 31, 2020
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Invested capital contributions               $ 65,000,000        
Accrued dividend rate (in percent)               8.00%        
Stockholders equity, conversion period               5 years        
Common Class A                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Common unit, units outstanding (in units)               0 19,495,376   19,495,376 19,495,376
Accrued dividend rate (in percent)       8.00%                
Class A and A-1 preferred returns and tax distributions     $ 4,000,000                  
Common stock, shares issued (in shares) 718,549   439,176                  
Common Class A-1                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Common unit, units outstanding (in units)               0 1,842,520   1,842,520 1,842,520
Shares issued (in shares) 284   174                  
Accrued dividend rate (in percent)       4.00%                
Class A and A-1 preferred returns and tax distributions     $ 4,100,000                  
Shares issued (in shares)   $ 7,200,000 $ 2,500,000       $ 9,700,000          
Class B Common Stock                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Common unit, units outstanding (in units)               0 4,703,628   4,703,628 3,218,336
Class B-1                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Stock compensation expense               $ 4,900,000        
Grants in period (in units)         415              
Class C                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Temporary equity, redeemable period               5 years        
Option to purchase additional units (in shares)     378                  
Purchase price of additional units (in dollars per share)     $ 26,423                  
Anti-dilution feature at fair value                   $ 1,400,000    
Stockholders                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Number of days after five year anniversary               30 days        
AON Inc.                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Stockholders' equity, conversion, threshold volume weighted average price period               30 days        
Stockholders' equity, conversion, threshold stock price (in dollars per share) (less than) (greater than)               $ 16.00        
Anti-Dilution Feature                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Gain (loss) on derivative               $ (9,800,000)        
Option Feature                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Gain (loss) on derivative           $ 1,400,000            
AON LLC | Common Class A                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Common unit authorized (in units)                 19,495,376      
Issuance of units (in units)                 19,495,376      
Common unit, units outstanding (in units)                 19,495,376      
AON LLC | Common Class A-1                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Common unit authorized (in units)                 3,000,245      
Issuance of units (in units)                 1,842,520      
Common unit, units outstanding (in units)                 1,842,520      
AON LLC | Class B Common Stock                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Issuance of units (in units)                 5,614,176      
Units vested (in units)                 4,703,628      
Units vested upon consummation of business combination (in units)                 910,548      
Stock compensation expense                 $ 100,000      
Common Class A                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Shares issued (in shares)   1,047,343                    
Stockholders' equity, conversion, threshold volume weighted average price period               5 days        
Common stock, shares issued (in shares)               9,517,816        
Series A Preferred Stock                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Series A deemed dividend               $ 2,089,000        
Class A-1 distribution (in shares)   151,610                    
Stock price (in usd per share)               $ 10.00        
Series A Preferred Stock | Stockholders                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Stockholders' equity, conversion, threshold volume weighted average price period               30 days        
Stockholders' equity, conversion, threshold stock price (in dollars per share) (less than) (greater than)               $ 10.00        
Threshold stock price, conversion price adjustment (in usd per share)               $ 5.00        
Series A Preferred Stock | AEA Growth Management LP                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Shares issued (in shares)   6,651,610                    
Series A Preferred Stock | Dividends Paid, Event Prior to June 7, 2024                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Accrued dividend rate (in percent)               125.00%        
Series A Preferred Stock | Dividends Paid, Event Prior to June 7, 2025, After June 7, 2024                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Accrued dividend rate (in percent)               120.00%        
Series A Preferred Stock | Dividends Paid, Event Prior to June 7, 2026, After June 7, 2025                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Accrued dividend rate (in percent)               115.00%        
Series A Preferred Stock | Dividends Paid, Event Prior to June 7, 2027, After June 7, 2026                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Accrued dividend rate (in percent)               110.00%        
Series A Preferred Stock | Dividends Paid, Event Prior to June 7, 2028, After June 7, 2027                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Accrued dividend rate (in percent)               105.00%        
Series A Preferred Stock | Dividends Paid, Event After June 7, 2028                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Accrued dividend rate (in percent)               100.00%