XML 42 R29.htm IDEA: XBRL DOCUMENT
v3.22.2.2

Equity Based Compensation (Tables) | 6 Months Ended | 12 Months Ended
--- | --- | ---
Jun. 30, 2022 | Dec. 31, 2021
Share-Based Payment Arrangement [Abstract] |  |
Summary of key assumptions used in the OPM valuation | The following table summarizes the activity for the six months ended June 30, 2022, related to the Company’s Class B and B-1 Units granted as equity awards to its employees, board members and service providers:​​​​​​​​​​​​​​
|  | Number of Shares |  |  | Weighted Average Grant Date Fair Value |
Unvested awards outstanding at January 1, 2022 |  |  | 2,460,617 |  |  | $ | 0.36 |
Granted |  |  | 9,977,072 |  |  |  | 6.09 |
Vested |  |  | (1,073,973 | ) |  |  | 1.28 |
Forfeited |  |  | (41,612 | ) |  |  | 6.03 |
Awards outstanding at June 30, 2022 |  |  | 11,322,104 |  |  | $ | 5.30 |
| The following reflects the key assumptions used in the OPM valuation:
Total equity value (in thousands) |  | $ | 78,100 |
Expected volatility of total equity |  |  | 80 | %
Discount for lack of market |  |  | 30 | %
Expected time to exit event |  |  | 3 years |
Summary of Compensation Expense | Compensation expense related to the issuance and purchase of Class B and B-1 Units is included in research and development and general and administrative expense as follows (in thousands):​​​​​​​​​​​​​​
|  | Three Months Ended June 30, |  |  | Six Months Ended June 30, |
|  | 2022 |  |  | 2021 |  |  | 2022 |  |  | 2021 |
Research and development |  | $ | 1,336 |  |  | $ | — |  |  | $ | 18,703 |  |  | $ | — |
General and administrative |  |  | 6,664 |  |  |  | 175 |  |  |  | 41,983 |  |  |  | 350 |
Total equity-based compensation expense |  | $ | 8,001 |  |  | $ | 175 |  |  | $ | 60,686 |  |  | $ | 350 |
Summary of the activity related to the Company's Class B and B-1 Units granted | The following reflects the key assumptions used in each of the valuation scenarios for awards granted during the six months ended June 30, 2022:​​​​​​​
|  | OPM |  |  | PWERM |
Total equity value (in thousands) |  |  | $234,551 - $280,400 |  |  |  | $1,750,000 |
Expected volatility of total equity |  |  | 95% |  |  |  | 60% - 90% |
Discount for lack of market |  |  | 30% |  |  |  | 7% - 15% |
Expected time to exit event |  |  | 3.4 years - 3.7 years |  |  |  | 0.1 years - 0.5 years |
| The following table summarizes the activity related to the Company’s Profits Interest awards for the year ended December 31, 2021:
|  | Number of Shares |  |  | Weighted Average Grant Date Fair Value |
Awards outstanding at December 31, 2020 |  |  | 4,402,398 |  |  | $ | 0.36 |
Vested |  |  | (1,941,781 | ) |  |  | 0.36 |
Awards outstanding at December 31, 2021 |  |  | 2,460,617 |  |  | $ | 0.36 |

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 share-based payment arrangement. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5047-113901 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901 + Details
Name: | us-gaap_DisclosureOfShareBasedCompensationArrangementsByShareBasedPaymentAwardTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
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 https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901 + 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 number and weighted-average grant date fair value for restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock units that were granted, vested, or forfeited during the year. + 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)(1) -URI https://asc.fasb.org/extlink&oid=128089324&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationRestrictedStockUnitsAwardActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration