XML 124 R63.htm IDEA: XBRL DOCUMENT v3.22.4
Unit and Stock-based Compensation (FY) (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2022
Dec. 31, 2021
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Key Input Assumptions Used in the Black-Scholes Option-Pricing Model

The following table summarizes the key input assumptions used in the Black-Scholes option-pricing model to estimate the fair value of unit options granted for the nine months ended September 30, 2022 and 2021:
 
Nine Months Ended September 30,
 
2022
2021
Expected life of units (in years)(1)
4.57 - 4.61
4.55 - 4.61
Expected unit price volatility(2)
56.39% - 60.87%
48.20% - 56.46%
Risk free interest rate(3)
1.37% - 3.05%
0.32% - 0.78%
Expected dividend yield(4)
—%
—%
Weighted average grant-date fair value per unit of unit options granted
$2.75 - $5.81
$1.80 - $2.17
Fair value per common unit
$5.89 - $11.13
$4.50 - $4.98

(1)
The expected term for award is determined using the simplified method, which estimates the expected term using the contractual life of the option and the vesting period.
(2)
Expected volatility is based on historical volatilities of a publicly traded per group over a period equivalent to the expected term of the awards.
(3)
The risk-free interest rate is based on the U.S. Treasury yield of treasury bonds with a maturity that approximates the expected term of the awards.
(4)
Prior to June 10, 2022, the Company has not historically paid cash dividends on its common units. On June 10, 2022, the Company’s Board of Managers approved a special distribution as described in Note 9, and does not expect to pay any normal course cash dividends on its common units in the foreseeable future.
 
Unit Option Activity

The following table summarizes the unit option activity for the nine months ended September 30, 2022:
 
Number of
Options
Weighted
Average
Exercise
Price
Outstanding at December 31, 2021
3,442,397
$4.97
Granted
867,050
$10.37
Exercised
(240,205)
$4.73
Forfeited
(886,519)
$4.63
Outstanding at September 30, 2022
3,182,723
$6.56

The following table summarizes the unit option activity for the periods ended December 31, 2021 and December 31, 2020:
 
Number of
Options
Weighted
Average Exercise
Price
Weighted Average
Remaining
Contractual Life
(Years)
Aggregate
Intrinsic Value
(in thousands)
Outstanding at June 11, 2020
$
 
 
Granted
2,708,025
$4.50
 
 
Forfeited
(183,820)
$4.50
 
 
Outstanding at December 31, 2020
2,524,205
$4.50
6.6
$680
Granted
1,416,800
$5.66
 
 
Exercised
(300,065)
$4.50
 
 
Forfeited
(198,543)
$4.58
 
 
Outstanding at December 31, 2021
3,442,397
$4.97
6.1
$3,159
 
 
 
 
 
Exercisable at December 31, 2020
$
$
Exercisable at December 31, 2021
510,686
$4.52
5.7
$699
Series P Units Activity

A summary of Series P Units activity for the nine months ended September 30, 2022 is presented below:
 
Number of
Units
Weighted
Average
Fair
Value(1)
Unvested at December 31, 2021
4,306,636
$2.07
Vested
(3,293,464)
$5.36
Unvested at September 30, 2022
1,013,172
$7.32

(1)
The weighted average fair value for unvested Series P units at December 31, 2021 is based on the grant date fair value. The weighted average fair value of the vested Series P units in 2022 and the unvested Series P units at September 30, 2022 considered the remeasured fair value of Series P upon modification (discussed below).

A summary of Series P Units activity for the Successor for the year ended December 31, 2021 is presented below:
 
Number
of
Units
Weighted Average
Grant Date Fair
Value
Unvested at June 11, 2020
$
Granted
4,052,684
$2.00
Vested
(159,112)
$2.00
Unvested at December 31, 2020
3,893,572
$2.00
Granted
1,013,171
$2.42
Vested
(600,107)
$2.22
Unvested at December 31, 2021
4,306,636
$2.07
Restricted Stock Awards Activity  

RSAs outstanding at June 10, 2020 and changes during the period from January 1, 2019 to June 10, 2020 were as follows:
 
Shares
Weighted Average
Grant Date Fair Value
Outstanding as of January 1, 2019
$
$
Granted
1,522,843
4.41
Vested
(1,421,320)
4.41
Outstanding as of December 31, 2019
101,523

Vested
(63,452)
4.41
Cancelled
(38,071)
4.41
Outstanding as of June 10, 2020

Incentive Units Activity  

Incentive units outstanding at June 10, 2020 and changes during the period from January 1, 2019 to June 10, 2020 were as follows:
 
Shares
Weighted Average
Grant Date Price
Outstanding as of January 1, 2019
2,108,939
$0.68
Forfeited
(60,250)
0.68
Outstanding as of December 31, 2019
2,048,689

Settled
(2,048,689)
0.68
Outstanding as of June 10, 2020

Stock-Based and Unit-Based Compensation Information

The following table summarizes unit-based compensation expenses for the three and nine months ended September 30, 2022 and 2021, respectively:
 
Three Months Ended
September 30,
Nine Months Ended
September 30,
 
2022
2021
2022
2021
Selling, general and administrative expenses
$9,435
$593
$22,870
$1,623
Product development expenses
251
71
483
183
 
$9,686
$664
$23,353
$1,806

The following table summarizes unit-based compensation expenses for the year ended December 31, 2021 and for the period from June 11, 2020 through December 31, 2020, for the Successor, and stock-based compensation expenses for the period from January 1, 2020 through June 10, 2020 and for the year ended December 31, 2019, for the Predecessor:
 
Successor
Predecessor
 
Year ended
December 31,
2021
From June 11,
2020 through
December 31, 2020
From January 1,
2020 through
June 10, 2020
Year ended
December 31,
2019
Selling, general and administrative expenses
$2,217
$846
$280
$4,636
Product development expenses
268
70
63
2,144
 
$2,485
$916
$343
$6,780
Performance Shares [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Key Input Assumptions Used in the Black-Scholes Option-Pricing Model   The following table summarizes the key input assumptions used in the Black-Scholes option-pricing model to estimate the fair value of the Series P Units granted during the Successor period from June 11, 2020 through December 31, 2020 and for the year ended December 31, 2021:
 
Successor
 
December 31,
 
2021
2020
Expected life of units (in years)(1)
3.0
5.0
Expected unit price volatility(2)
70.0%
52.0%
Risk free interest rate(3)
0.4%
0.3%
Expected dividend yield(4)
—%
—%
Weighted average grant-date fair value per SVE series P unit for each SVE Series P unit granted
$2.42
$2.00
Fair value per common unit of SVE
$4.98
$4.50

(1)
The expected term for award is estimated in consideration of the time period expected to achieve the performance condition, the contractual term of the award, and estimates of future exercise behavior.
(2)
Expected volatility is based on historical volatilities of a publicly traded peer group over a period equivalent to the expected term of the awards
(3)
The risk-free interest rate is based on the U.S. Treasury yield of treasury bonds with a maturity that approximates the expected term of the awards
(4)
The Successor has not historically and does not expect to pay any cash dividends on its common units in the foreseeable future
2020 Plan [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Key Input Assumptions Used in the Black-Scholes Option-Pricing Model  

The following table summarizes the key input assumptions used in the Black-Scholes option-pricing model to estimate the fair value of unit options granted during the years ended December 31, 2021 and December 31, 2020:
 
Successor
 
December 31,
 
2021
2020
Expected life of units (in years)(1)
4.55 - 4.61
4.61
Expected unit price volatility(2)
48.20% - 56.46%
48.20%
Risk free interest rate(3)
0.32% - 0.98%
0.42% - 0.56%
Expected dividend yield(4)
—%
—%
Weighted average grant-date fair value per unit of unit options granted
$2.51
$1.80
Fair value per common unit
$4.50 - $5.89
$4.50

(1)
The expected term for award is determined using the simplified method, which estimates the expected term using the contractual life of the option and the vesting period.
(2)
Expected volatility is based on historical volatilities of a publicly traded peer group over a period equivalent to the expected term of the awards
(3)
The risk-free interest rate is based on the U.S. Treasury yield of treasury bonds with a maturity that approximates the expected term of the awards
(4)
The Successor has not historically and does not expect to pay any cash dividends on its common units in the foreseeable future