XML 84 R32.htm IDEA: XBRL DOCUMENT v3.23.1
Stock-based Compensation (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]  
Schedule of Share-based Payment Arrangement, Virtual Stock Option, Activity
The following table summarizes the activity for the Company's options under the 2018 VSOP:

Number of OptionsWeighted Average Exercise PriceWeighted Average Remaining Contractual Term
(in years)
Outstanding as of December 31, 2021310,031$11.52 3.12
Outstanding as of December 31, 2022310,031$11.52 2.12
Options vested and exercisable as of December 31, 2022309,406$11.52 2.12

Number of OptionsWeighted Average Grant Date Fair Value
Unvested as of December 31, 20212,810 $7.07 
Vested(2,185)$6.99 
Unvested as of December 31, 2022625 $7.38 
The following table summarizes the activity for the Company's options under the 2020 LTIP during the year ended December 31, 2022:
Number of OptionsWeighted Average Exercise PriceWeighted Average Remaining Contractual TermAggregate Intrinsic Value
(in years)
Outstanding as of December 31, 20211,802,228$4.71 5.62$0.01 
Granted1,132,000$2.78 
Forfeited(778,230)$4.14 
Outstanding as of December 31, 20222,155,998$3.91 5.36$— 
Vested and exercisable at December 31, 20221,003,490$4.77 4.38$— 

Number of OptionsWeighted Average Grant Date Fair Value
Unvested as of December 31, 20211,190,967$2.53 
Granted1,132,000$1.07 
Vested(392,229)$2.66 
Forfeited(778,230)$2.22 
Unvested as of December 31, 20221,152,508$1.26 
The following table summarizes the activity for the Company's zero priced options under the 2020 LTIP:
Number of Options
Outstanding as of December 31, 2021584,068
Granted570,500
Exercised(110,664)
Forfeited(330,445)
Outstanding as of December 31, 2022713,459
Vested and exercisable at December 31, 2022139,244

Number of OptionsWeighted Average Grant Date Fair Value
Unvested as of December 31, 2021514,370$5.29 
Granted570,500$2.46 
Vested(180,210)$5.55 
Forfeited(330,445)$4.73 
Unvested as of December 31, 2022574,215 $2.72 
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions
The inputs used in the measurement of the fair values at the date of grant for the options issued during the year ended December 31, 2022 are summarized below:

Virtual Stock OptionsZero-Priced Options
Long CallShort CallLong CallShort Call
OptionOption (Cap)OptionOption (Cap)
Stock price
$1.16 - $3.19
$1.16 - $3.19
$1.16 - $3.19
$1.16 - $3.19
Strike price
$1.07 - $3.37
$10.70 - $33.70
$—$50.00
Term (in years)4.654.654.654.65
Volatility
65.0% - 70.0%
65.0% - 70.0%
65.0% - 70.0%
65.0% - 70.0%
Dividend—%—%—%—%
Risk-free rate
2.4% - 4.1%
2.4% - 4.1%
2.4% - 4.1%
2.4% - 4.1%

The inputs used in the measurement of the fair values at the date of grant for the options issued during the year ended December 31, 2021 are summarized below:

Virtual Stock OptionsZero-Priced Options
Long CallShort CallLong CallShort Call
OptionOption (Cap)OptionOption (Cap)
Stock price
$3.21 - $5.42
$3.21 - $5.42
$3.21 - $5.42
$3.21 - $5.42
Strike price
$3.13 - $5.34
$31.30 - $53.40
$—$50.00
Term (in years)
4.65 - 4.67
4.65 - 4.67
4.65 - 4.67
4.65 - 4.67
Volatility
62.7% - 64.0%
62.7% - 64.0%
62.7% - 64.0%
62.7% - 64.0%
Dividend—%—%—%—%
Risk-free rate
0.7% - 0.9%
0.7% - 0.9%
0.7% - 0.9%
0.7% - 0.9%