XML 116 R97.htm IDEA: XBRL DOCUMENT v3.21.2
Equity-Based Compensation (Details) - USD ($)
shares in Millions
5 Months Ended 6 Months Ended 12 Months Ended
Oct. 21, 2020
Dec. 31, 2020
Jun. 30, 2021
Jun. 30, 2020
Dec. 31, 2020
Dec. 31, 2019
Equity-Based Compensation (Details) [Line Items]            
Authorized for issuance (in Shares)   21.4     21.4  
Incremental compensation cost $ 1,500,000          
Unit options exercisable and expected to vest   9 years 7 months 28 days        
Unit options exercisable   9 years 5 months 19 days        
Weighted average grant date fair value of unit options granted         $ 1.19 $ 0
Intrinsic value of unit options exercised   $ 12,000     12,000 0
Total fair value of options vested   2,200,000     2,200,000 97,000
Total compensation cost related to nonvested awards not yet recognized   $ 4,100,000     4,100,000  
Equity-based compensation expense     $ 688,000 $ 38,000 7,363,000 70,000
Weighted average grant date fair value of profits interest units granted         1.27 0
Total fair value of units vested         6,400,000 0
Total compensation cost related to nonvested profits interest units         $ 97,000 $ 0
Weighted-average period over   1 year 9 months 21 days     1 year 9 months 21 days 0 years
Equity based compensation expense         $ 859,000 $ 0
Grant date fair value   $ 5,700,000     5,700,000  
Total fair value of units vested upon grant and vested   5,500,000     5,500,000  
Total compensation cost   $ 211,000     211,000  
Equity value         $ 525,034,000 20,369,000
Weighted average cost of capital   38.00%     38.00%  
Risk-free interest rate,percentage         0.17%  
Percentage of traded common stock prices and the capital structure         59.50%  
Stock Options [Member]            
Equity-Based Compensation (Details) [Line Items]            
Weighted-average period over   3 years 7 months 20 days        
Equity-based compensation expense         $ 974,000 $ 70,000
B-4s [Member]            
Equity-Based Compensation (Details) [Line Items]            
Equity-based compensation expense         $ 5,500,000  
Weighted-average period over   1 year 9 months 21 days     1 year 9 months 21 days  
Equity value         $ 525,000,000