XML 41 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Stock-based Compensation (Tables)
9 Months Ended
Sep. 30, 2025
Share-Based Payment Arrangement [Abstract]  
Schedule of Fair Value Assumptions
The fair value of each option granted for the nine months ended September 30, 2025 and 2024 is estimated on the date of grant using the Black-Scholes model based on the following assumptions:
Nine Months Ended
September 30,
20252024
Weighted average expected term (years)5.85.8
Risk-free interest rate4.0%4.1%
Volatility81%77%
Expected dividend yield0%0%
Schedule of 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, 2024
9,376,193$36.03 6.81$106.8 
Granted608,928 $58.31 
Exercised(600,325)$20.84 
Canceled/Forfeited
(1,365,455)$85.54 
Outstanding as of September 30, 2025
8,019,341$30.46 6.55$207.7 
Options exercisable as of September 30, 2025
5,610,867$30.55 5.81$148.1 
Options unvested as of September 30, 2025
2,408,474$30.23 8.26$59.6 
Schedule of Restricted Stock Units Activity
Restricted Stock Units
Number of SharesWeighted Average
Grant Date
Fair Value
Outstanding as of December 31, 2024
4,278,383 $20.00 
Granted936,846 $43.61 
Vested(1,344,730)$20.81 
Canceled/Forfeited
(332,176)$19.87 
Outstanding as of September 30, 2025
3,538,323 $25.95 
Schedule of Stock-Based Compensation Expense
Stock-based compensation expense from stock options and RSUs, including equity awards from the Assumed Plans as discussed above and warrants (Note 10), were included and presented in the condensed consolidated statements of operations and comprehensive loss as follows ($ in millions):
Three Months Ended
September 30,
Nine Months Ended
September 30,
2025202420252024
Loss and loss adjustment expense, net$0.6 $0.5 $1.7 $1.5 
Other insurance expense0.8 0.7 2.1 1.9 
Sales and marketing (1)
1.1 3.0 (2.4)7.6 
Technology development7.4 6.6 21.1 19.4 
General and administrative7.2 6.1 20.3 16.8 
Total stock-based compensation expense$17.1 $16.9 $42.8 $47.2 
(1) Includes the impact of the canceled unvested warrant shares for contract year 2 related to the termination of the Warrant Agreement with Chewy in the amount of $5.2 million for the nine months ended September 30, 2025, and compensation expense related to warrant shares of $2.0 million and $4.5 million for the three and nine months ended September 30, 2024, respectively.
Stock-based compensation expense classified by award type are included in the condensed consolidated statements of operations and comprehensive loss as follows ($ in millions):
Three Months Ended
September 30,
Nine Months Ended
September 30,
2025202420252024
Stock options$6.1 $7.7 $18.4 $22.5 
RSUs11.0 7.2 29.6 20.2 
Warrant shares— 2.0 (5.2)4.5 
Total stock-based compensation expense$17.1 $16.9 $42.8 $47.2