XML 50 R31.htm IDEA: XBRL DOCUMENT v3.22.0.1
Equity Incentive Plan (Tables)
12 Months Ended
Dec. 31, 2021
Schedule of Additional Information on Stock Option Grants And Vesting

The following table summarizes additional information on stock option grants and vesting (in thousands):

 

 

 

2019 Plan

 

 

 

Year Ended

December 31, 2021

 

 

Year Ended

December 31, 2020

 

Total fair value of stock options granted

 

$

2,583

 

 

$

9,241

 

Total fair value of options vested

 

 

2,911

 

 

 

2,711

 

Schedule of Black Scholes model for the Private Warrants

To estimate the fair value of the Private Warrants as of December 31, 2021 and 2020, the Company used a Black Scholes closed form model, which is a Level 3 fair value measurement. Significant inputs used in the Black Scholes model for the Private Warrants were as follows:

 

 

 

December 31, 2021

 

December 31, 2020

 

 

 

 

 

 

 

 

 

Expected volatility

 

 

27.00

%

 

16.00

%

Expected term (in years)

 

 

2.94

 

 

3.97

 

Risk free interest rate

 

 

0.96

%

 

1.74

%

Dividend yield

 

 

0.00

%

 

0.00

%

Exercise Price

 

$

11.50

 

$

11.50

 

Fair value of Common Stock

 

$

6.80

 

$

8.05

 

 

The following table summarizes the assumptions used in the valuation models to determine the fair value of awards granted to employees and non-employees under both the 2019 Plan:

 

 

Year Ended

December 31, 2021

 

 

Year Ended

December 31, 2020

 

Expected volatility

 

43.22 - 44.61%

 

 

37.63 - 41.24%

 

Expected term (in years)

 

 

6.0

 

 

 

6.0

 

Dividend yield

 

0%

 

 

0%

 

Risk free interest rate

 

0.70 - 1.16%

 

 

0.30 - 1.43%

 

Stock Based Compensation Expense Included In Consolidated Statements of Comprehensive Loss

Stock-based compensation expense is included in the Consolidated Statements of Comprehensive Loss within the following line items (in thousands):

 

 

 

December 31,

 

 

 

2021

 

 

2020

 

Cost of revenues

 

$

1,373

 

 

$

1,336

 

General and administrative

 

 

1,573

 

 

 

1,198

 

Research and development

 

 

279

 

 

 

268

 

Sales and marketing

 

 

755

 

 

 

633

 

Total

 

$

3,980

 

 

$

3,435

 

Restricted Stock Units [Member]  
Schedule of RSUs Activity Under 2019 Plan

The following table summarizes the Company’s RSU activity for performance-based RSUs awarded to employees and for time-based RSUs granted to non-employee directors under the 2019 Plan:

 

 

RSUs

 

Description

 

Outstanding

 

Outstanding at December 31, 2020

 

 

1,290,432

 

Granted

 

 

477,263

 

Vested- non-employee directors awards

 

 

(103,622

)

Forfeited

 

 

(150,181

)

Expired

 

 

-

 

Outstanding at December 31, 2021

 

 

1,513,892

 

 

 

2019 Plan [Member]  
Schedule of Stock Option Activity Under 2019 Plan

The following table summarizes the Company’s stock option activity under the 2019 Plan:

Description

 

Options

Outstanding

 

 

Weighted

Average

Exercise

Price

 

 

Weighted

Average

Remaining

Contractual

Term (Years)

 

 

Aggregate

Intrinsic

Value (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options outstanding, December 31, 2019

 

 

514,710

 

 

$

9.90

 

 

 

10.0

 

 

 

 

 

Granted

 

 

4,137,750

 

 

 

8.49

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(387,186

)

 

 

8.85

 

 

 

 

 

 

 

 

 

Expired

 

 

(4,521

)

 

 

8.85

 

 

 

 

 

 

 

 

 

Options outstanding, December 31, 2020

 

 

4,260,753

 

 

$

8.46

 

 

 

9.0

 

 

 

 

 

Granted

 

 

1,415,371

 

 

 

7.88

 

 

 

 

 

 

 

 

 

Exercised

 

 

(4,676

)

 

 

8.00

 

 

 

 

 

 

$

1

 

Forfeited

 

 

(496,842

)

 

 

8.09

 

 

 

 

 

 

 

 

 

Expired

 

 

(80,924

)

 

 

8.16

 

 

 

 

 

 

 

 

 

Options outstanding, December 31, 2021

 

 

5,093,682

 

 

$

8.34

 

 

 

8.4

 

 

$

24

 

Options vested and exercisable, December 31, 2021

 

 

2,462,298

 

 

$

8.36

 

 

 

8.1

 

 

$

-

 

Options vested and expected to vest, December 31, 2021

 

 

5,093,682

 

 

$

8.34

 

 

 

8.4

 

 

$

24

 

 

 

(1)

Aggregate intrinsic value (in thousands) represents the difference between the estimated fair value of the underlying common stock and the exercise price of outstanding, in-the-money options.