XML 70 R56.htm IDEA: XBRL DOCUMENT v3.23.1
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Exercise Prices of Common Stock Options

 

Stock  Number of Shares 
Price  that Vest 
$14.30   114,035 
$22.00   151,522 
$33.00   151,522 
$44.00   151,522 
    568,601 
Schedule of Unrecognized Compensation Expense

Unrecognized compensation expense related to the stock-based compensation awards and equity-based awards as of December 31, 2022 was as follows:

 

   As of December 31, 2022 
   Restricted Stock   Common Stock Options  

ABG

Warrants
   Totals 
Unrecognized compensation expense  $13,515   $17,369   $1,006   $31,890 
Weighted average period expected to be recognized (in years)   1.53    1.62    1.00    1.56 
Publisher Partner Warrant [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Exercise Prices of Common Stock Options

The exercise prices of the Publisher Partner Warrants outstanding and exercisable are as follows as of December 31, 2022.

 

Exercise  Outstanding   Exercisable 
Price  (Shares)   (Shares) 
$29.04 to $34.03   96    96 
$34.04 to $39.03   1,247    1,247 
$39.04 to $44.03   2,763    490 
$44.04 to $49.50   48    48 
    4,154    1,881 
Schedule of Warrants Activity

A summary of the Publisher Partner Warrants activity during the year ended December 31, 2022 is as follows:

 

           Weighted 
           Average 
       Weighted   Remaining 
   Number   Average   Contractual 
   of   Exercise   Life 
   Shares   Price   (in Years) 
Publisher Partner Warrants outstanding at January 1, 2022   35,607   $28.88    0.53 
Expired   (31,453)          
Publisher Partner Warrants outstanding at December 31, 2022   4,154    38.81    0.09 
Publisher Partner Warrants exercisable at December 31, 2022   1,881    37.06    0.19 
Publisher Partner Warrants not vested at December 31, 2022   2,273           
Publisher Partner Warrants available for future grants at December 31, 2022   86,756           
ABG Warrants [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Exercise Prices of Common Stock Options

The exercise prices of the ABG Warrants outstanding and exercisable are as follows as of December 31, 2022.

 

Exercise   Outstanding   Exercisable 
Price   (Shares)   (Shares) 
$9.24    749,655    299,862 
$18.48    249,885    99,954 
      999,540    399,816 
Schedule of Warrants Activity

A summary of the ABG Warrant activity during the year ended December 31, 2022 is as follows:

 

   Number of Shares   Weighted Average Exercise   Weighted Average Remaining Contractual Life 
   Unvested   Vested   Price   (in years) 
ABG Warrants outstanding at January 1, 2022   699,677    299,863   $11.55    7.46 
Vested   (99,953)   99,953    10.39    - 
ABG Warrants outstanding at December 31, 2022   599,724    399,816    11.55    6.46 
Summary of Stock-based Compensation

Stock–based compensation and equity-based expense charged to operations or capitalized during the years ended December 31, 2022 and 2021 are summarized as follows:

 

   Year Ended December 31, 2022 
   Restricted Stock   Common Stock Options  

ABG

Warrants
   Totals 
Cost of revenue  $3,730   $6,505   $-   $10,235 
Selling and marketing   270    2,502    -    2,772 
General and administrative   9,067    7,776    1,495    18,338 
Total costs charged to operations   13,067    16,783    1,495    31,345 
Capitalized platform development   -    1,884    -    1,884 
Total stock-based compensation  $13,067   $18,667   $1,495   $33,229 

 

   Year Ended December 31, 2021 
   Restricted Stock   Common Stock Options  

ABG

Warrants
   Totals 
Cost of revenue  $999   $6,479   $-   $7,478 
Selling and marketing   2,118    3,258    -    5,376 
General and administrative   8,953    6,870    1,816    17,639 
Total costs charged to operations   12,070    16,607    1,816    30,493 
Capitalized platform development   54    1,991    -    2,045 
Total stock-based compensation  $12,124   $18,598   $1,816   $32,538 
Restricted Stock Units [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Restricted Stock Units Activity

A summary of the restricted stock unit activity during the year ended December 31, 2022 is as follows:

 

   Number of Shares   Weighted Average Grant-Date 
   Unvested   Vested   Fair Value 
Restricted stock units outstanding at January 1, 2022   1,636,111    155,211   $14.93 
Granted   442,145    -    11.35 
Vested   (1,074,398)   1,074,398    - 
Released   -    (832,233)   - 
Cancelled   (9,092)   -    - 
Restricted stock units outstanding at December 31, 2022   994,766    397,376    15.44 
Common Equity Awards [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Fair Value of Stock Options Assumptions

Schedule of Fair Value of Stock Options Assumptions 

   Years Ended December 31, 
   2022   2021 
   Up-list   No Up-list   Up-list   No Up-list 
Risk-free interest rate   0.97% - 4.36%   0.97% - 1.44%   0.16% - 1.48%   0.16% - 1.48%
Expected dividend yield   0.00%   0.00%   0.00%   0.00%
Expected volatility   42.00% - 82.00%   82.00% - 137.00%   65.00% - 90.00%   133.00% - 140.00%
Expected life   3.06.0 years    3.06.0 years    3.06.0 years    3.06.0 years 
Summary of Stock Option Activity

A summary of the common stock option activity during the year ended December 31, 2022 is as follows:

 

           Weighted 
           Average 
       Weighted   Remaining 
   Number   Average   Contractual 
   of   Exercise   Life 
   Shares   Price   (in Years) 
Common stock options outstanding at January 1, 2022   5,525,395   $

15.26

    8.20 
Granted   1,370,217   10.64      
Exercised   (341,113)   8.79      
Forfeited   (234,963)   13.91      
Expired   (120,015)   12.34      
Common stock options outstanding at December 31, 2022   6,199,521    9.73    7.61 
Common stock options exercisable at December 31, 2022   3,444,261    9.55    7.00 
Common stock options not vested at December 31, 2022   2,755,260           
Common stock options available for future grants at December 31, 2022 (1)   504,782           

   

(1) Shares of the Company’s common stock available for future grants under the 2022 Plan represent 1,800,000 shares authorized less an aggregate of 964,455 common stock options outstanding and 330,763 restricted stock units outstanding.
Common Stock Awards [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Exercise Prices of Common Stock Options

The exercise prices under the common stock options outstanding and exercisable are as follows as of December 31, 2022:

 

 

Exercise  Outstanding   Vested 
Price  (Shares)   (Shares) 
$3.74 to $10.50   4,879,580    3,167,307 
$10.51 to $15.52   1,239,913    201,976 
$15.53 to $20.54   11,270    10,765 
$20.55 to $25.56   26,365    21,820 
$25.57 to $30.58   1,251    1,251 
$30.59 to $35.60   6,366    6,366 
$35.61 to $40.62   2,728    2,728 
$40.63 to $48.40   32,048    32,048 
    6,199,521    3,444,261