XML 44 R31.htm IDEA: XBRL DOCUMENT v3.22.2.2
Stock-Based Compensation (Tables)
9 Months Ended
Sep. 30, 2022
Share-Based Payment Arrangement [Abstract]  
Summary of Company's Stock Option, Activity
A summary of the Company’s stock option activity for the nine months ended September 30, 2022 is as follows:

Number of Common Stock OptionsWeighted Average Exercise PriceWeighted Average Remaining Contractual Life (Years)Aggregate Intrinsic Value
Outstanding as of December 31, 2021
3,375,000$15.23 $— 
   Granted553,7943.94 — 
   Exercised— — 
   Forfeited(1,949,822)14.29 — 
Outstanding as of September 30, 2022
1,978,972$12.99 8.8$— 
Exercisable as of September 30, 2022
1,075,000$15.23 8.8$— 
Schedule of Valuation Assumptions, Options
The fair value of each option grant during the nine months ended September 30, 2022 was estimated on the grant date using the Black-Scholes option pricing model based on the following assumptions:

Volatility60.00 %-65.00 %
Risk-free rate
1.71%
-
3.02%
Expected term (years)
6.1 years
Dividend yield0.00 %
Summary of Restricted Stock Unit, Activity
A summary of the Company’s restricted stock unit (“RSU”) activity for the nine months ended September 30, 2022 is as follows:

SharesWeighted Average Grant Date Fair Value
Unvested - beginning of period1,818,530$7.58 
Granted1,913,0433.40 
Vested(410,962)6.83 
Forfeited(1,197,275)5.24 
Unvested - end of period2,123,336$4.55 
Summary of PSU Activity
A summary of the Company’s performance stock unit (“PSU”) activity for the nine months ended September 30, 2022 is as follows:

SharesWeighted Average Grant Date Fair Value
Unvested - beginning of period78,907$7.69 
Granted425,2643.81 
Vested— 
Forfeited(55,451)7.69 
Unvested - end of period448,720$4.01 
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
A summary of the Company’s profit unit interests activity for the nine months ended September 30, 2021 is as follows:

Avg Fair Value
Unitsat Grant Date
Outstanding at December 31, 202012,202,135$0.08 
Granted— 
Forfeited(54,800)0.08 
Outstanding at March 31, 202112,147,3350.08 
Granted— 
Forfeited— 
Outstanding at June 30, 202112,147,3350.08 
Granted— 
Forfeited(536,278)0.10 
Exchange in reverse recapitalization(11,611,057)0.08 
Outstanding at September 30, 2021$— 
Schedule of Non-vested Units
A summary of the Company’s non-vested units activity for the nine months ended September 30, 2021 is as follows:

Avg Fair Value
Unitsat Grant Date
Non-vested units at December 31, 20204,738,333$0.12 
Granted— 
Vested(325,835)0.15 
Forfeited(54,800)0.08 
Non-vested units at March 31, 20214,357,6980.12 
Granted— 
Vested(2,522,476)0.07 
Forfeited— 
Non-vested units at June 30, 20211,835,2220.20 
Granted— 
Vested(84,990)0.20 
Forfeited(536,278)0.10 
Exchange in reverse recapitalization(1,213,954)0.22 
Non-vested units at September 30, 2021$—