XML 54 R37.htm IDEA: XBRL DOCUMENT v3.22.0.1
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2021
Share-based Payment Arrangement [Abstract]  
Schedule of Share-based Payment Award, Equity Instruments Other Than Options, Valuation Assumptions
The following table lists the principal assumptions used estimating the fair value of the Units during the year ended December 31, 2019:
Risk free rate of return1.6 %
Expected volatility24.9 %
Expected dividend yield0.0 %
Discount for Lack of Marketability20.0 %
Schedule of Stock-Based Compensation Allocation
Stock-based compensation expense related to Class B Units has been allocated between costs of services and general and administrative expenses in the accompanying consolidated statements of income (loss) and comprehensive income (loss) for the years ending December 31, 2020, and 2019 as follows:
For the Year Ended December 31,
(in thousands)20202019
Cost of services$163,025 $(7,904)
General and administrative242,818 (6,976)
Total stock-based compensation$405,843 $(14,880)
The Company has allocated stock based compensation expense under the 2020 Omnibus Incentive Plan between costs of services and general and administrative expenses in the accompanying consolidated statements of income (loss) and comprehensive income (loss) for the years ending December 31, 2021, and 2020 as follows:
For the Year Ended December 31,
(in thousands)20212020
Cost of services$2,618 $— 
General and administrative15,392 211 
Total stock-based compensation$18,010 $211 
Schedule of Stock Options Roll Forward
Non-qualified stock option activity for the year ended December 31, 2021 is summarized below:
SharesWeighted Average Exercise PriceWeighted Average Remaining Contract Term (Years)Aggregate Intrinsic Value
Nonvested at beginning of period— $— 
Awarded4,167,862 8.43 
Nonvested at end of period4,167,862 $8.43 3 years, 5 months$— 
Exercisable at end of period— — — — 
Share-based Payment Arrangement, Restricted Stock and Restricted Stock Unit, Activity
Restricted Stock and Restricted Stock Units activity for the year ended December 31, 2021 is summarized below:
Employee RSDirector RSUsEmployee RSUsFixed Value RSUsWeighted Average grant date fair value per share
Nonvested at beginning of period1,468,750 42,847 — — $8.82 
Awarded133,689 87,275 2,903,845 492,610 6.56 
Vested(930,564)(48,061)(522,539)— 8.47 
Forfeited(671,875)— (37,325)— 8.65 
Nonvested at end of period— 82,061 2,343,981 492,610 $6.24 
Disclosure of Share-based Compensation Arrangements by Share-based Payment Award
The following table lists the principal assumptions used in estimating the grant date fair value of NQSOs during the year ended December 31, 2021:
Risk free rate of return
1.10% - 1.52%
Expected volatility
40% - 52%
Expected dividend yield
0.0%
Expected life in years
6 years - 6 years, 3 months
Sub optimal exercise factor
1.9