XML 52 R36.htm IDEA: XBRL DOCUMENT v3.25.0.1
SHARE-BASED COMPENSATION AND EMPLOYEE BENEFIT PLANS (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Summary of Performance-based Non-qualified Stock Options Activity
The table below summarizes the PBNQSO activity:
Number of Options
Weighted-Average
Exercise/Conversion
Price
Weighted-Average
Remaining Contractual
Life (years)
Aggregate
Intrinsic Value
(in thousands)
Outstanding at December 31, 2023
11,244,171 $9.30 
Granted4,655,000 $6.43 
Exercised— $— 
Forfeited(525,000)$7.40 
Cancelled(240,000)$8.63 
Outstanding at December 31, 2024
15,134,171 $8.49 7.85$66,389 
Options vested and exercisable5,884,504 $9.28 7.30$20,662 
Schedule of Stock Option Valuation Assumptions
The assumptions used to fair value the PBNQSO granted during the year ended December 31, 2024 using the Hull-White model were as follows:
Year Ended December 31, 2024
Dividend yield— %
Risk-free interest rate
3.72% to 4.42%
Expected volatility
39.00% to 44.00%
Expected life (years)10.00
Suboptimal exercise multiple2.5
Drift rate
3.72% to 4.42%
Weighted average exercise price of options granted$6.43 
Weighted average fair value of options granted$3.45 
Schedule of Award Valuation Assumptions The key inputs into the Monte Carlo simulation model for the Variable Annual Advisory Amounts were as follows at December 31, 2024, 2023 and 2022:
December 31, 2024December 31, 2023December 31, 2022
Dividend yield— %— %— %
Risk-free interest rate4.43 %3.84 %3.87 %
Expected volatility49.50 %48.10 %43.10 %
Expected life (years)7.008.009.00
10-day volume weighted average share price$12.85 $4.51 $8.86