XML 66 R44.htm IDEA: XBRL DOCUMENT
v3.22.1

Equity-Based Compensation (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2021
Share-based Payment Arrangement [Abstract] |
Schedule of Fair Value Assumptions | The assumptions used in determining the fair value of the in-substance ISOs represented by the Predecessor Promissory Notes for the Predecessor 2020 Period were as follows:
| Predecessor
| Period from January 1, 2020 to June 21, 2020
Range of expected time to exit (years) | 3 | to | 5
Range of volatilities | 55.00% | to | 63.09%
Range of Predecessor Promissory Notes interest rates | 1.85% | to | 1.91%
Range of risk-free interest rates | 1.33% | to | 1.62%
The fair value of each option granted under the Predecessor 2011 Equity Incentive Plan and the Successor Plan was estimated on the grant date under the Black-Scholes OPM using the following assumptions:
| Successor |  |  | Predecessor
Expected option term (years) | 6 |  |  | 3-5
Expected volatility | 32.80 | % |  |  | 55.00%-63.09%
Risk-free rate of return | 0.93%-1.15% |  |  | 1.33%-2.51%
Expected annual dividend yield | — | % |  |  | — | %
Summary of Option Activity | A summary of the activity of the Predecessor Promissory Notes is as follows:
| In-substance ISO’s represented by the Predecessor Promissory Notes |  | Weighted-average exercise price
Predecessor Outstanding as of December 31, 2019 | 1,028,784 |  |  | $ | 0.99 |
Settled or cancelled | (1,028,784) |  |  | 0.99 |
Outstanding as of December 31, 2020 | $ | — |  |  | $ | — |
A summary of option activity under the Predecessor 2011 Equity Incentive Plan and the Successor Plan as of December 31, 2021 and December 31, 2020, and changes during the years then ended is presented as follows:
Options |  | Shares |  | Weighted-Average Grant Date Fair Value per Share |  | Weighted-Average Exercise Price per Share |  | Weighted-Average Remaining Contractual Term (Years)
Predecessor Outstanding at December 31, 2019 |  | 133,661 |  |  | $ | 0.66 |  |  | $ | 1.47 |  |  |
Forfeited |  | (2,900) |  |  | 0.77 |  |  | 1.80 |  |  |
Settled or cancelled |  | (130,761) |  |  | 0.66 |  |  | 1.46 |  |  |
Successor Outstanding at December 31, 2020 |  | — |  |  | — |  |  | — |  |  |
Granted |  | 1,546,400 |  |  | 3.32 |  |  | 10.00 |  |  |
Exercised |  | — |  |  | — |  |  | — |  |  |
Forfeited |  | — |  |  | — |  |  | — |  |  |
Successor Outstanding at December 31, 2021 |  | 1,546,400 |  |  | $ | 3.32 |  |  | $ | 10.00 |  |  | 9.67
Schedule of Nonvested Restricted Stock Units Activity | A summary of the status of the Company’s restricted stock as of December 31, 2021, and changes during the Successor 2021 Period, is presented as follows:
| Restricted Shares |  | Weighted-Average Grant Date Fair Value per Share |  | Weighted-Average Remaining Contractual Term (in Years) |  | Aggregate Intrinsic Value
Unvested at December 31, 2020 | — |  |  | $ | — |  |  |  |  |
Granted | 1,734,600 |  |  | 11.67 |  |  |  |  |
Vested | — |  |  | — |  |  |  |  |
Forfeited | (16,650) |  |  | 12.72 |  |  |  |  |
Unvested at December 31, 2021 | 1,717,950 |  |  | $ | 11.66 |  |  | 1.8 |  | $ | 11,596 |
Summary of Stock Compensation Expense | The table below presents the equity-based compensation expense recorded during the following periods:
| Successor |  |  | Predecessor
| Year Ended December 31, 2021 |  | Period from February 10, 2020 to December 31, 2020 |  |  | Period from January 1, 2020 to June 21, 2020
Cost of Sales |  |  |  |  |  |
Incentive Units | $ | 1,635 |  |  | $ | — |  |  |  | $ | — |
Stock Options | 15 |  |  | — |  |  |  | — |
Restricted Stock Units | 466 |  |  | — |  |  |  | — |
Total cost of sales | $ | 2,116 |  |  | $ | — |  |  |  | $ | — |
Selling, general and administrative |  |  |  |  |  |
Promissory Notes | $ | — |  |  | $ | — |  |  |  | $ | 988 |
Incentive Units | 23,260 |  |  | — |  |  |  | — |
Stock Options | 542 |  |  | 102 |  |  |  | 7 |
Restricted Stock units | 1,194 |  |  | — |  |  |  | — |
Total selling, general and administrative | $ | 24,996 |  |  | $ | 102 |  |  |  | $ | 995 |
Total equity-based compensation expense | $ | 27,112 |  |  | $ | 102 |  |  |  | $ | 995 |

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 -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(1) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 14.F) -URI http://asc.fasb.org/extlink&oid=122041274&loc=d3e301413-122809 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5047-113901 + 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 -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c)(2) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfNonvestedRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (d) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (e) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c)(1) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
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 -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (f)(2) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration