XML 54 R39.htm IDEA: XBRL DOCUMENT v3.25.0.1

Stock-Based Compensation (Tables)

12 Months Ended

Dec. 31, 2024

Share-Based Payment Arrangement [Abstract]

Schedule of Stock-based Compensation Expense

The Company recognized stock-based compensation expense as follows (in thousands):

			Years Ended December 31,
			2024						2023						2022
Subscriber related			$	324					$	211					$	144
Sales and marketing			17,341						22,886						22,198
Technology and development			12,208						12,024						9,998
General and administrative			12,637						16,094						20,114
			$	42,510					$	51,215					$	52,454

Schedule of of Stock Option Activity

A summary of stock option activity for the year ended December 31, 2024, is as follows (in thousands, except share and per share amounts):

			Number of Shares						Weighted Average Exercise Price						Total Intrinsic Value						Weighted Average Remaining Contractual Life  (in years)
Outstanding as of December 31, 2023			10,475,607						$	6.31					$	6,534					5.3
Exercised			(4,042)						$	0.87
Forfeited or expired			(275,333)						$	12.99
Outstanding as of December 31, 2024			10,196,232						$	6.13					$	1,036					4.4
Options vested and exercisable as of December 31, 2024			9,610,252						$	6.39					$	1,036					4.3

A summary of activity under the Plan for market and service-based stock options for the year ended December 31, 2024 is as follows (in thousands, except share and per share amounts):

			Number of Shares						Weighted Average Exercise Price						Total Intrinsic Value						Weighted Average Remaining Contractual Life (in years)
Outstanding as of December 31, 2023			4,453,297						$	12.75					$	—					3.7
Outstanding as of December 31, 2024			4,453,297						$	12.75					$	—					2.7
Options vested and exercisable as of December 31, 2024			3,994,964						$	11.96					$	—					2.6

Schedule of Determining the Fair Value of Stock Options Granted

The following was used in determining the fair value of stock options granted:

						December 31,
						2023
Dividend yield						—		%
Expected price volatility						49.8		%
Risk free interest rate						3.9		%
Expected term (years)						6.0

Schedule of Nonvested Restricted Stock Units Activity

A summary of the Company’s time-based restricted stock unit activity during the year ended December 31, 2024 is as follows:

			Number of Shares						Weighted Average Grant-Date Fair Value
Unvested at December 31, 2023			20,313,775						$	3.85
Granted			15,812,986						$	1.55
Vested			(7,095,430)						$	3.65
Forfeited			(2,321,974)						$	4.64
Unvested at December 31, 2024			26,709,357						$	2.47

A summary of the Company’s performance-based restricted stock unit activity during the year ended December 31, 2024 is as follows:

			Number of Shares						Weighted Average Grant-Date Fair Value
Unvested at December 31, 2023			2,035,834						$	7.75
Granted			1,185,819						$	1.55
Forfeited			(189,825)						$	3.26
Unvested at December 31, 2024			3,031,828						$	5.61

Schedule of Outstanding Warrants

A summary of the Company’s outstanding warrants as of December 31, 2024, are presented below (in thousands, except share and per share amounts):

			Number of Warrants						Weighted Average Exercise Price						Total Intrinsic Value						Weighted Average Remaining Contractual Life (in years)
Outstanding as of December 31, 2023			166,670						$	17.40					$	—					8.6
Outstanding as of December 31, 2024			166,670						$	17.40					$	—					7.6

X

- References

No definition available.

+ Details

Name:	us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of allocation of amount expensed and capitalized for award under share-based payment arrangement to statement of income or comprehensive income and statement of financial position. Includes, but is not limited to, corresponding line item in financial statement.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (h)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfEmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the changes in outstanding nonvested restricted stock units.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfNonvestedRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of activity for award under share-based payment arrangement. Includes, but is not limited to, outstanding award at beginning and end of year, granted, exercised, forfeited, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (f)(2)
-Name Accounting Standards Codification
-Paragraph 2
-Section 50
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-1

+ Details

Name:	us-gaap_ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration