XML 54 R34.htm IDEA: XBRL DOCUMENT v3.22.0.1
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2021
Share-based Payment Arrangement [Abstract]  
Summary of Company's Stock Option, Activity
A summary of the Company’s stock option activity for the year ended December 31, 2021 is as follows:

Number of Common Stock OptionsWeighted-Average Exercise PriceWeighted-Average Remaining Contractual Life (Years)Aggregate Intrinsic Value
Outstanding as of December 31, 2020
$— $— 
   Granted5,600,00015.23 — 
   Exercised— — 
   Forfeited(2,225,000)15.23 — 
Outstanding as of December 31, 2021
3,375,000$15.23 9.60$— 
Vested and exercisable as of December 31, 2021
$— 0.0$— 
Schedule of Valuation Assumptions, Options
The fair value of each option grant was estimated on the grant date using the Black-Scholes option pricing model based on the following assumptions:

Volatility32.50 %
Risk-free rate (low)
0.91% - 1.25%
Expected term (years)
5.1 - 6.1 years
Dividend yield0.00 %
Summary of Restricted Stock Unit, Activity
A summary of the Company’s RSU activity for the year ended December 31, 2021 is as follows:
Number of Restricted Stock UnitsWeighted-Average Grant Date Fair Value
Unvested as of December 31, 2020
$— 
Granted2,109,3207.59 
Vested(11,337)7.69 
Forfeited(279,453)7.69 
Unvested as of December 31, 2021
1,818,530$7.58 
Summary of PSU Activity
A summary of the Company’s PSU activity for year ended December 31, 2021 is as follows:
Number of Performance Stock UnitsWeighted-Average Grant Date Fair Value
Unvested as of December 31, 2020
$— 
Granted99,8687.69 
Vested— 
Forfeited(20,961)7.69 
Unvested as of December 31, 2021
78,907$7.69 
Schedule of Valuation Assumptions, Profit Unit Interests
The compensation expense accounted for all vested units based on the following assumptions:

Expected term3 years
Volatility68.0 %
Discount for lack of marketability45.0 %
Risk free rate0.2 %
Schedule of Profit Unit Interest
The following table summarizes the Company’s profit unit interests activity:
Avg Fair Value
Unitsat Grant Date
Outstanding at December 31, 20189,279,761$0.04 
Granted619,5970.22 
Forfeited(100,640)0.17 
Outstanding at December 31, 20199,798,7180.05 
   Granted2,413,8330.17 
   Forfeited(10,416)0.03 
Outstanding at December 31, 202012,202,1350.08 
   Granted— 
   Forfeited(591,078)0.10 
   Exchanged in reverse recapitalization(11,611,057)0.08 
Outstanding at December 31, 2021$— 
Schedule of Non-vested Units
The following table summarizes the Company’s non-vested units activity:
Avg Fair Value
Unitsat Grant Date
Non-vested units at December 31, 20184,529,290$0.06 
Granted619,5970.22 
Vested(1,581,500)0.04 
Forfeited(100,640)0.17 
Non-vested units at December 31, 20193,466,7470.10 
   Granted2,413,8330.17 
   Vested(1,131,831)0.13 
   Forfeited(10,416)0.03 
Non-vested units at December 31, 20204,738,3330.12 
   Granted— 
   Vested(2,933,300)0.08 
   Forfeited(591,078)0.10 
   Exchanged in reverse recapitalization(1,213,955)0.22 
Non-vested units at December 31, 2021$—