XML 44 R30.htm IDEA: XBRL DOCUMENT
v3.22.1

Equity-Based Compensation (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2021
Share-based Payment Arrangement [Abstract] |
Schedule of Nonvested Share Activity | The following table summarizes the activity related to the Company’s RSUs for the year ended December 31, 2021:
| Number of Restricted Stock Units |  | Weighted average grant date fair value
Balance as of December 31, 2020, unvested | — |  |  | $ | — |
Granted | 1,417,231 |  | $ | 13.14 |
Vested | (4,751) |  | $ | 12.00 |
Forfeited | (34,752) |  | $ | 13.12 |
Balance as of December 31, 2021, unvested | 1,377,728 |  |  | $ | 13.15 |
Schedule of Stock Options Roll Forward | The following table summarizes the activity related to the outstanding and exercisable stock options:
| Number of options |  | Weighted average exercise price |  | Weighted average grant date fair value |  | Weighted average remaining contractual term (years)
Outstanding as of December 31, 2020 | — |  | $ | — |  |  | $ | — |  |  | — |
Granted | 1,618,064 |  | $ | 12.00 |  |  | $ | 4.28 |  |  |
Forfeited | (5,931) |  | $ | 12.00 |  |  | $ | 4.29 |  |  |
Outstanding as of December 31, 2021 | 1,612,133 |  | $ | 12.00 |  |  | $ | 4.28 |  |  | 9.7
Exercisable as of December 31, 2021 | 162,952 |  | $ | 12.00 |  |  | $ | 4.20 |  |  | 9.7
Unvested as of December 31, 2021 | 1,449,181 |  | $ | 12.00 |  |  | $ | 4.29 |  |  | 9.7
Vested and expected to vest as of December 31, 2021 | 1,612,133 |  | $ | 12.00 |  |  | $ | 4.28 |  |  | 9.7
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions | Inputs to model for awards granted during the period from September 22, 2021 through December 31, 2021, are as follows:
Expected volatility | 35.0 | %
Expected dividend yield | Nil
Expected term (in years) | 5 to 6.3 Years
Risk free interest rate | 0.9 | %
Schedule of Activity Related to the Unvested LLC Units | The following table summarizes the activity related to the unvested LLC Units:
| Number of LLC Units |  | Weighted average grant date fair value
Balance, January 1, 2019, unvested | 487,091 |  | $ | 0.21 |
Granted | 177,346 |  | $ | 0.29 |
Forfeited | (24,385) |  | $ | 0.27 |
Vested | (182,825) |  | $ | 0.24 |
Balance, January 1, 2020, unvested | 457,227 |  | $ | 0.16 |
Granted | 1,444,831 |  | $ | 0.29 |
Forfeited | (241,265) |  | $ | 0.27 |
Vested | (174,847) |  | $ | 0.27 |
Balance, December 31, 2020, unvested | 1,485,946 |  | $ | 0.28 |
Granted prior to September 22, 2021 | 1,515,276 |  | $ | 0.67 |
Forfeited | (398,768) |  | $ | 0.22 |
Vested | (700,477) |  | $ | 0.46 |
Balance, December 31, 2021, unvested | 1,901,977 |  | $ | 0.52 |

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 the changes in outstanding nonvested restricted stock shares. + 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) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 + Details
Name: | us-gaap_NonvestedRestrictedStockSharesActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the changes in outstanding nonvested shares. + 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)(2) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfNonvestedShareActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + 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 (f)(2) -URI http://asc.fasb.org/extlink&oid=120381028&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the change in stock options. + References No definition available. + Details
Name: | us-gaap_ScheduleOfStockOptionsRollForwardTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration