XML 33 R23.htm IDEA: XBRL DOCUMENT v3.22.1
Equity Incentive Plan (Tables)
3 Months Ended
Mar. 31, 2022
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

 

 

 

Three Months Ended March 31, 2022

 

 

Three Months Ended March 31, 2021

 

Total fair value of stock options granted

 

$

2,884

 

 

$

2,125

 

Total fair value of options vested

 

 

609

 

 

 

18

 

Schedule of Black Scholes model for the Private Warrants

To estimate the fair value of the Private Warrants as of December 31, 2021 and March 31, 2022, 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

&

March 31, 2022

 

 

 

 

 

 

Expected volatility

 

 

27.00

%

Expected term (in years)

 

 

2.94

 

Risk free interest rate

 

 

0.96

%

Dividend yield

 

 

0.00

%

Exercise Price

 

$

11.50

 

Fair value of Common Stock

 

$

6.80

 

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

 

 

Three Months Ended March 31, 2022

 

 

Three Months Ended March 31, 2021

 

Expected volatility

 

42.90%

 

 

44.61%

 

Expected term (in years)

 

 

6.00

 

 

 

6.00

 

Dividend yield

 

0.00%

 

 

0.00%

 

Risk-free interest rate

 

1.62%

 

 

0.70%

 

 

Stock Based Compensation Expense Included In Condensed Consolidated Statements of Comprehensive Loss

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

 

 

 

Three Months Ended March 31, 2022

 

 

Three Months Ended March 31, 2021

 

Cost of revenues

 

$

351

 

 

$

342

 

General and administrative

 

 

408

 

 

 

396

 

Research and development

 

 

103

 

 

 

64

 

Sales and marketing

 

 

200

 

 

 

176

 

Total

 

$

1,062

 

 

$

978

 

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:

Description

 

RSUs

Outstanding

 

Balance at December 31, 2021

 

 

1,513,892

 

Granted

 

 

13,889

 

Vested - non-employee director awards

 

 

(16,667

)

Forfeited

 

 

(12,986

)

Expired

 

 

 

Balance at March 31, 2022

 

 

1,498,128

 

 

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, 2021

 

 

5,093,682

 

 

$

8.34

 

 

 

8.4

 

 

$

24

 

Granted

 

 

1,130,850

 

 

 

6.00

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(27,829

)

 

 

8.29

 

 

 

 

 

 

 

 

 

Expired

 

 

(24,633

)

 

 

8.48

 

 

 

 

 

 

 

 

 

Options outstanding, March 31, 2022

 

 

6,172,070

 

 

$

7.91

 

 

 

8.4

 

 

$

5

 

Options vested and exercisable, March 31, 2022

 

 

2,777,689

 

 

$

8.32

 

 

 

7.9

 

 

$

5

 

Options vested and expected to vest, March 31, 2022

 

 

6,172,070

 

 

$

7.91

 

 

 

8.4

 

 

$

5

 

 

(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.