XML 45 R31.htm IDEA: XBRL DOCUMENT v3.21.2
Stock-Based Compensation (Tables)
9 Months Ended
Sep. 30, 2021
Share-based Payment Arrangement [Abstract]  
Summary of Company's Stock Option, Activity
A summary of the Company’s stock option activity for the three and nine months ended September 30, 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— — 
Outstanding as of September 30, 2021
5,600,000$15.23 6.10$— 
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 rate0.91 %
Years to expiration6.10
Dividend yield0.00 %
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 data concerning the profit unit interest (units in thousands):
Avg Fair Value
Unitsat Grant Date
Outstanding at December 31, 20199,799$0.05 
   Granted2,4140.17 
   Forfeited(11)0.03 
Outstanding at December 31, 202012,2020.08 
   Granted— 
   Forfeited(55)0.08 
Outstanding at March 31, 202112,1470.08 
   Granted— 
   Forfeited— 
Outstanding at June 30, 202112,1470.08 
   Granted— 
   Forfeited(536)0.10 
   Exchanged in reverse recapitalization(11,611)0.08 
Outstanding at September 30, 2021$— 
Schedule of Non-vested Units
The following table provides information pertaining to non-vested units (units in thousands):
Avg Fair Value
Unitsat Grant Date
Non-vested units at December 31, 20193,467$0.10 
   Granted2,4140.17 
   Vested(1,132)0.13 
   Forfeited(11)0.03 
Non-vested units at December 31, 20204,7380.12 
   Granted— 
   Vested(326)0.15 
   Forfeited(55)0.08 
Non-vested units at March 31, 20214,3570.12 
   Granted— 
   Vested(2,522)0.07 
   Forfeited— 
Non-vested units at June 30, 20211,8350.20 
   Granted— 
   Vested(85)0.20 
   Forfeited(536)0.10 
   Exchanged in reverse recapitalization(1,214)0.22 
Non-vested units at September 30, 2021$—