XML 43 R32.htm IDEA: XBRL DOCUMENT v3.21.2
Stock-Based Compensation (Tables)
9 Months Ended
Sep. 30, 2021
Share-based Payment Arrangement [Abstract]  
Schedule of Fair Value Measurements Inputs The fair value of the SARs was determined using a Black-Scholes model using the following assumptions:
As of
September 30, 2021
Volatility50.0 %
Stock price$8.30 
Strike price$8.30 
Expected life of the options to convert (years)6.25
Risk-free rate1.20 %
Dividend yield0.0 %
Summary of Activities of RSUs
The activities of the RSUs and SARs are summarized as follows, including granted, exercised and forfeited from September 27, 2021, the date of the initial establishment of the new incentive plan and grants to September 30, 2021.
Fully Vested SharesRSUsSARs
Outstanding at January 1, 2021— — — 
Granted309,500 2,334,490 1,935,131 
Exercised or vested(309,500)— — 
Forfeited— — — 
Expired— — — 
Outstanding at September 30, 2021— 2,334,490 1,935,131 
The stock compensation expense related to the new RSU and SAR grants was $74 for the three and nine months ending September 30, 2021. The weighted average grant-date fair value of the respective share classes are as follows:
As of
September 30, 2021
Fully vested shares$8.30 
RSUs$8.30 
SARs$4.05 
Summary of Activities of SARs
The activities of the RSUs and SARs are summarized as follows, including granted, exercised and forfeited from September 27, 2021, the date of the initial establishment of the new incentive plan and grants to September 30, 2021.
Fully Vested SharesRSUsSARs
Outstanding at January 1, 2021— — — 
Granted309,500 2,334,490 1,935,131 
Exercised or vested(309,500)— — 
Forfeited— — — 
Expired— — — 
Outstanding at September 30, 2021— 2,334,490 1,935,131 
The stock compensation expense related to the new RSU and SAR grants was $74 for the three and nine months ending September 30, 2021. The weighted average grant-date fair value of the respective share classes are as follows:
As of
September 30, 2021
Fully vested shares$8.30 
RSUs$8.30 
SARs$4.05 
Summary of Stock-Based Compensation Expense The amount of stock-based compensation expense related to the Class B Units included in each of the line items in the accompanying consolidated statement of operations is as follows:
Three Months Ended September 30,Nine Months Ended September 30,
2021202020212020
Cost of revenue$45,618 $13,717 $170,536 31,943 
Sales and marketing31,507 943 46,417 3,168 
General and administrative332,797 58,791 841,489 137,464 
Total stock based-compensation expense$409,922 $73,451 $1,058,442 $172,575 
Schedule of Unvested Share Activity
The following is a rollforward of Class B Units activity for the nine months ended September 30, 2021:
Unvested at January 1, 2021
75,044 
Granted17,690 
Vested(92,734)
Unvested at September 30, 2021
—