XML 53 R31.htm IDEA: XBRL DOCUMENT v3.22.4
Equity Incentive Plan (Tables)
12 Months Ended
Dec. 31, 2022
Schedule of Additional Information on Stock Option Grants And Vesting

The following table summarizes additional information on stock option grants and vesting (in thousands):

 

 

 

2019 Plan

 

 

 

Year Ended
December 31, 2022

 

 

Year Ended
December 31, 2021

 

Total fair value of stock options granted

 

$

2,898

 

 

$

2,583

 

Total fair value of options vested

 

 

3,306

 

 

 

2,911

 

Schedule of Black Scholes model for the Private Warrants

To estimate the fair value of the Private Warrants as of December 31, 2022 and 2021, the Company used a Black Scholes closed form model, which is a Level 3 fair value measurement. Significant inputs used in the Black Scholes model for the Private Warrants were as follows:

 

 

 

December 31, 2022

 

December 31, 2021

 

 

 

 

 

 

 

Expected volatility

 

 

73.00

%

 

27.00

%

Expected term (in years)

 

 

1.94

 

 

2.94

 

Risk free interest rate

 

 

4.43

%

 

0.96

%

Dividend yield

 

 

0.00

%

 

0.00

%

Exercise Price

 

$

11.50

 

$

11.50

 

Fair value of Common Stock

 

$

2.10

 

$

6.80

 

The following table summarizes the assumptions used in the valuation models to determine the fair value of awards granted to employees and non-employees under both the 2019 Plan:

 

 

 

Year Ended
December 31, 2022

 

 

Year Ended
December 31, 2021

 

Expected volatility

 

42.78 - 42.90%

 

 

43.22 - 44.61%

 

Expected term (in years)

 

 

6.0

 

 

 

6.0

 

Dividend yield

 

0%

 

 

0%

 

Risk free interest rate

 

1.0 - 1.62%

 

 

0.70 - 1.16%

 

Stock Based Compensation Expense Included In Consolidated Statements of Comprehensive Loss

Stock-based compensation expense is included in the Consolidated Statements of Comprehensive Loss within the following line items (in thousands):

 

 

 

December 31,

 

 

 

2022

 

 

2021

 

Cost of revenues

 

$

1,640

 

 

$

1,373

 

General and administrative

 

 

2,088

 

 

 

1,573

 

Research and development

 

 

584

 

 

 

279

 

Sales and marketing

 

 

824

 

 

 

755

 

Total

 

$

5,136

 

 

$

3,980

 

Restricted Stock Units [Member]  
Schedule of RSUs Activity Under 2019 Plan

The following table summarizes the Company’s RSU activity for performance based RSUs awarded to employees and for time-based RSUs granted to non-employee directors under the 2019 Plan:

 

 

 

RSUs

 

Description

 

Outstanding

 

Outstanding at December 31, 2021

 

 

1,513,892

 

Granted

 

 

576,889

 

Vested- non-employee directors awards

 

 

(106,991

)

Forfeited

 

 

(107,121

)

Expired

 

 

 

Outstanding at December 31, 2022

 

 

1,876,669

 

2019 Plan [Member]  
Schedule of Stock Option Activity Under 2019 Plan

The following table summarizes the Company’s stock option activity under the 2019 Plan:

Description

 

Options
Outstanding

 

 

Weighted
Average
Exercise
Price

 

 

Weighted
Average
Remaining
Contractual
Term (Years)

 

 

Aggregate
Intrinsic
Value (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options outstanding, December 31, 2020

 

 

4,260,753

 

 

$

8.46

 

 

 

9.0

 

 

 

 

Granted

 

 

1,415,371

 

 

 

7.88

 

 

 

 

 

 

 

Exercised

 

 

(4,676

)

 

 

8.00

 

 

 

 

 

$

1

 

Forfeited

 

 

(496,842

)

 

 

8.09

 

 

 

 

 

 

 

Expired

 

 

(80,924

)

 

 

8.16

 

 

 

 

 

 

 

Options outstanding, December 31, 2021

 

 

5,093,682

 

 

$

8.34

 

 

 

8.4

 

 

 

 

Granted

 

 

1,135,850

 

 

 

6.00

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

$

 

Forfeited

 

 

(273,195

)

 

 

7.51

 

 

 

 

 

 

 

Expired

 

 

(198,558

)

 

 

8.24

 

 

 

 

 

 

 

Options outstanding, December 31, 2022

 

 

5,757,779

 

 

$

7.92

 

 

 

7.6

 

 

$

 

Options vested and exercisable, December 31, 2022

 

 

3,836,439

 

 

$

8.36

 

 

 

7.1

 

 

$

 

Options vested and expected to vest, December 31, 2022

 

 

5,757,779

 

 

$

7.92

 

 

 

7.6

 

 

$

 

 

 

(1)
Aggregate intrinsic value (in thousands) represents the difference between the estimated fair value of the underlying common stock and the exercise price of outstanding, in-the-money options.