XML 60 R37.htm IDEA: XBRL DOCUMENT v3.25.4
Equity-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2025
Share-Based Payment Arrangement [Abstract]  
Schedule of Stock Option Activity
The following table summarizes the stock option activity for the year ended December 31, 2025:
Stock Options OutstandingWeighted-Average Exercise PriceWeighted-Average Remaining Contractual Term (in years)Aggregate Intrinsic Value (in thousands)
Outstanding as of December 31, 2024— 
Granted647,862 $20.00 
Forfeited or cancelled— 
Outstanding as of December 31, 2025647,862 $20.00 9.7$1,458 
Schedule of Fair Value Assumptions
The grant date fair value of the stock options was determined using the Black-Scholes model with the following assumptions:
Dividend yield(1)
None
Volatility(2)
48.3%
Risk-free interest rate(3)
4.03%
Expected term (years)(4)
5.5
Weighted-average grant date fair value per share$9.84
(1) The Company utilized a dividend yield of zero, as it had no history or plan of declaring dividends on its common stock in the foreseeable future.
(2) Volatility was based on a group of industry peers with sufficient history.
(3) The risk-free interest rate is based on the implied yield currently available on U.S. Treasury issues with terms approximately equal to the expected life of the options.
(4) Because the Company does not yet have sufficient historical exercise data to provide a reasonable basis for estimating future exercise patterns, the expected term was based on an analysis of exercise behavior of peer companies and management's judgment.
Schedule of RSU Activity
The activity for RSUs for the year ended December 31, 2025 was as follows:
Number of RSUsWeighted-Average Grant Date Fair Value
Nonvested at December 31, 2024— 
Granted341,246 $20.00 
Forfeited or cancelled— 
Nonvested at December 31, 2025341,246 $20.00 
Schedule of Equity-Based Compensation Expense
Year Ended December 31,
(in thousands)202520242023
Selling, general and administrative expenses$2,081 $— $— 
Schedule of Unrecognized Equity-Based Compensation
As of December 31, 2025, total unrecognized equity-based compensation related to unvested stock awards will be recognized as follows for the periods presented:
(in thousands)
2026$4,676 
20274,362 
20282,254 
2029457 
Total unrecognized equity-based compensation$11,749