XML 54 R38.htm IDEA: XBRL DOCUMENT v3.22.4
Stock-Based Compensation and Other Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2022
Share Based Compensation Activity

The following table summarizes the activity in the Common Series C Units:

 

 

 

Year Ended
December 31,

 

 

 

 

2022

 

 

Beginning of the period

 

 

166,790

 

 

Forfeitures

 

 

(33,900

)

 

End of the period

 

 

132,890

 

 

The following table summarizes the activity in the Common Series C-2 Units:

 

 

 

Year Ended
December 31,

 

 

 

 

2022

 

 

Beginning of the period

 

 

29,875

 

 

Forfeitures

 

 

(4,780

)

 

End of the period

 

 

25,095

 

 

Summary of Performance Stock Units

Recognition of expense associated with performance-based stock is not permitted until achievement of the performance targets are probable of occurring.

 

(in thousands, except share and per share data)
Performance Period

 

Number of
Shares
Threshold

 

 

Number of
Shares
Target

 

 

Number of
Shares
Maximum

 

 

Weighted
Average Fair
Value per
Share

 

 

Maximum Remaining Unrecognized Compensation Expense

 

 

Weighted-average remaining requisite service periods

 

January 1, 2022—December 31, 2022

 

 

2,534,250

 

 

 

5,068,499

 

 

 

7,584,760

 

 

$

5.47

 

 

$

78,316

 

 

 

1.4 years

 

January 1, 2021—December 31, 2021

 

 

1,108,390

 

 

 

1,108,390

 

 

 

1,304,565

 

 

$

13.19

 

 

$

3,234

 

 

 

1.0 years

 

 

Common Series C Units [Member]  
Schedule Of Assumption Used To Determine Fair Value

The following weighted average assumptions were used in determining the fair value of Common Series C Unit grants made during the year ended December 31, 2020:

 

 

 

Year Ended December 31,

 

 

 

 

2020

 

 

Grant date fair value

 

$

201.25

 

 

Dividend yield

 

 

0.0

%

 

Expected volatility

 

 

75.3

%

 

Risk-free interest rate

 

 

0.2

%

 

Lack of marketability discount

 

 

30.5

%

 

Expected term

 

 

1.0 years

 

 

 

Common Series C2 Units [Member]  
Schedule Of Assumption Used To Determine Fair Value

The following weighted average assumptions were used in determining the fair value of Common Series C-2 Unit grants made during the year ended December 31, 2020:

 

 

 

Year Ended December 31,

 

 

 

 

2020

 

 

Grant date fair value

 

$

223.00

 

 

Dividend yield

 

 

0.0

%

 

Yield test probability

 

 

23.3

%

 

Cost of equity capital

 

 

11.8

%

 

Expected term

 

 

1.0 years

 

 

 

Common Series D Units [Member]  
Schedule Of Assumption Used To Determine Fair Value

The following assumptions were used in determining the fair value of Common Series D Units:

 

 

 

Year Ended December 31,

 

 

 

 

2022

 

 

Grant date fair value

 

$

300.00

 

 

Dividend yield

 

 

0.0

%

 

Expected volatility

 

 

53.0

%

 

Risk-free interest rate

 

 

4.3

%

 

Lack of marketability discount

 

 

32.0

%

 

Expected term

 

 

1.9 years

 

 

Employee Stock Option Member  
Summary of Stock Option Plan Activity

During the year ended December 31, 2022, the following activities involving stock options occurred under the Plan:

 

 

 

Stock Options

 

 

Weighted Average Exercise Price

 

Outstanding at January 1, 2022

 

 

261,324

 

 

$

9.20

 

Granted

 

 

2,115,664

 

 

$

3.92

 

Forfeited

 

 

(261,324

)

 

$

9.20

 

Outstanding at December 31, 2022

 

 

2,115,664

 

 

$

3.92

 

Schedule Of Assumption Used To Determine Fair Value

The fair value of the employee stock options was estimated using the following assumptions for the periods presented:

 

 

 

December 31,

 

 

 

2022

 

 

2021

 

Share Price

 

$

3.92

 

 

$

9.20

 

Dividend yield

 

 

0.0

%

 

 

0.0

%

Expected volatility

 

 

34.4

%

 

 

28.7

%

Risk-free interest rate

 

 

2.9

%

 

 

1.1

%

Expected term

 

 

6.5 years

 

 

 

6.5 years

 

 

PSU[Member]  
Summary of Stock Option Plan Activity

The following table summarizes the PSU activity for the year ended December 31, 2022:

 

 

 

Performance Share Units

 

 

Weighted Average Grant
Date Fair Value

 

Outstanding at January 1, 2022

 

 

2,609,079

 

 

$

13.07

 

Granted

 

 

5,727,905

 

 

$

5.46

 

Distributed

 

 

(665,306

)

 

$

13.06

 

Forfeited

 

 

(921,042

)

 

$

7.35

 

PSU performance adjustment

 

 

(377,572

)

 

$

11.19

 

Outstanding at December 31, 2022

 

 

6,373,064

 

 

$

7.05

 

 

Restricted Stock Units (RSUs) [Member]  
Summary of Stock Option Plan Activity

During the year ended December 31, 2022, the following activities involving RSUs occurred under the Plan:

 

 

 

Number of RSUs

 

 

Weighted Average Grant
Date Fair Value

 

Outstanding at January 1, 2022

 

 

3,660,553

 

 

$

10.64

 

Granted

 

 

8,497,756

 

 

$

4.84

 

Distributed

 

 

(1,356,365

)

 

$

10.56

 

Forfeited

 

 

(1,225,184

)

 

$

7.46

 

Outstanding at December 31, 2022

 

 

9,576,760

 

 

$

5.91