XML 42 R31.htm IDEA: XBRL DOCUMENT v3.24.3
Stock-based Compensation (Tables)
9 Months Ended
Sep. 30, 2024
Share-Based Payment Arrangement [Abstract]  
Fair value assumptions
The fair value of each option granted for the nine months ended September 30, 2024 and 2023 is estimated on the date of grant using the Black-Scholes model based on the following assumptions:
Nine Months Ended September 30,
20242023
Weighted average expected term (years)5.86.0
Risk-free interest rate4.1%4.2%
Volatility77%74%
Expected dividend yield0%0%
Stock options activity
The following tables summarize activity of stock options and restricted stock units ("RSUs"):
Stock options
Number of
Options
Weighted-
Average
Exercise
Price
Weighted-Average Remaining Contractual Term (Years)Aggregate Intrinsic Value
($ in millions)
Outstanding as of December 31, 2023
9,595,257$37.26 7.21$10.30 
Granted1,206,367 $15.94 
Exercised(33,361)$5.58 
Canceled/Forfeited
(420,702)$40.48 
Outstanding as of September 30, 2024
10,347,561$34.74 6.90$11.44 
Options exercisable as of September 30, 2024
5,555,349$29.99 5.93$9.69 
Options unvested as of September 30, 2024
4,792,212$40.26 8.02$1.75 
Restricted stock units activity
Restricted Stock Units
Number of SharesWeighted Average
Grant Date
Fair Value
Outstanding as of December 31, 2023
3,568,735 $18.76 
Granted2,107,790 $16.66 
Vested(1,000,533)$19.64 
Canceled/Forfeited
(353,080)$17.15 
Outstanding as of September 30, 2024
4,322,912 $17.63 
Stock-based compensation expense
Stock-based compensation expense from stock options and RSUs, including equity awards from the Assumed Plans as discussed above and warrants (Note 10), are included and classified in the condensed consolidated statements of operations and comprehensive income as follows ($ in millions):
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Loss and loss adjustment expense, net$0.5 $0.8 $1.5 $2.2 
Other insurance expense0.7 0.6 1.9 1.6 
Sales and marketing (1)
3.0 1.9 7.6 4.6 
Technology development6.6 6.4 19.4 19.4 
General and administrative6.1 5.7 16.8 17.8 
Total stock-based compensation expense$16.9 $15.4 $47.2 $45.6 
(1) Includes compensation expense related to warrant shares of $2.0 million and $4.5 million for the three and nine months ended September 30, 2024, respectively and $0.9 million and $1.5 million for the three and nine months ended September 30, 2023.
Stock-based compensation expense classified by award type are included in the condensed consolidated statements of operations and comprehensive income as follows ($ in millions):
Three Months Ended September 30,Nine Months Ended September 30,
2024202320242023
Stock options$7.7 $9.1 $22.5 $29.4 
RSUs7.2 5.4 20.2 14.7 
Warrant shares2.0 0.9 4.5 1.5 
Total stock-based compensation expense$16.9 $15.4 $47.2 $45.6