XML 84 R63.htm IDEA: XBRL DOCUMENT v3.25.0.1
Share-Based Compensation - Schedule of NDB and LBH Incentive Units Granted and Fair Values (Details) - Incentive Units [Member] - USD ($)
$ / shares in Units, $ in Thousands
Dec. 09, 2024
Oct. 29, 2024
Jul. 18, 2024
Jul. 01, 2024
Jun. 30, 2024
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]            
Estimated equity value         $ 1,541,210 $ 811,521
Share price $ 62.29 $ 53.84 $ 28.45 $ 22.96    
Expected life (in years) 2 years 1 month 6 days 2 years 2 months 12 days 2 years 1 year 6 months 1 year 8 months 12 days 2 years 9 months 18 days
Risk-free interest rate 4.00% 4.00% 4.40% 4.80% 4.70% 4.00%
Dividend yield 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Volatility         40.00% 42.00%
Volatility, minimum 40.00% 35.00% 40.00% 40.00%    
Volatility, maximum 76.00% 72.00% 132.00% 225.00%    
Minimum [Member]            
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]            
Marketability discount 13.00% 12.00% 12.00% 11.00% 18.00% 24.00%
Maximum [Member]            
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]            
Marketability discount 22.00% 22.00% 30.00% 32.00% 19.00% 26.00%