XML 101 R84.htm IDEA: XBRL DOCUMENT v3.25.4
Share-Based Compensation - Schedule of Incentive Units Granted and Fair Value (Details) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Oct. 01, 2025
Mar. 21, 2025
Dec. 31, 2024
Incentive Units [Member]      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Share price $ 25.51    
Estimated equity value   $ 318,713  
Expected life (in years) 3 years 3 months 18 days 1 year 8 months 12 days  
Risk-free interest rate 3.50% 3.90%  
Dividend yield 0.00% 0.00%  
Volatility 40.00% 40.00%  
Incentive Units [Member] | Minimum [Member]      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Marketability discount 30.00% 19.00%  
Incentive Units [Member] | Maximum [Member]      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Marketability discount 32.00% 32.00%  
WBR Incentive Units | WBEF      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Estimated equity value     $ 229,354
Expected life (in years)     6 months
Risk-free interest rate     4.20%
Dividend yield     0.00%
Volatility     53.70%
WBR Incentive Units | Minimum [Member] | WBEF      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Marketability discount     9.00%
WBR Incentive Units | Maximum [Member] | WBEF      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Marketability discount     32.00%
WB II Incentive Units | WBEF      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Estimated equity value     $ 224,133
Expected life (in years)     6 months
Risk-free interest rate     4.20%
Dividend yield     0.00%
Volatility     53.70%
WB II Incentive Units | Minimum [Member] | WBEF      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Marketability discount     31.00%
WB II Incentive Units | Maximum [Member] | WBEF      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Marketability discount     32.00%