XML 48 R36.htm IDEA: XBRL DOCUMENT v3.22.1
EQUITY-BASED COMPENSATION EXPENSE (Tables)
3 Months Ended
Mar. 31, 2022
Share-based Payment Arrangement [Abstract]  
Schedule of Unvested Restricted Stock Units Roll Forward
The following table summarizes the restricted common shares activity during the three months ended March 31, 2022:
Restricted Common Shares
Unvested, December 31, 20211,653 
Vested(866)
Forfeited(12)
Unvested, March 31, 2022775 
The following table summarizes the RSU activity during the three months ended March 31, 2022:
Number of Shares
(in thousands)
Weighted-Average Grant Date Fair Value per Share
Unvested, December 31, 20216,329 $10.48 
Granted3,238 3.87 
Vested(1)
(3,265)6.28 
Forfeited(498)6.09 
Unvested, March 31, 2022
5,804 $9.36 
(1)Includes 1,260 vested shares that were withheld to cover tax obligations and were subsequently canceled.
Schedule of Stock Options Roll Forward
The following table summarizes stock option activity during the three months ended March 31, 2022:
Options Outstanding
(in thousands, except per share amounts)Number of OptionsWeighted-Average Exercise PriceWeighted-Average Remaining Contractual Life
(years)
Aggregate Intrinsic Value(1)
Outstanding, December 31, 2021$— — $— 
Granted1,331$4.10 
Outstanding, March 31, 2022
1,331$4.10 5.0$— 
Exercisable at March 31, 2022
$4.10 5.0$— 
(1)Based on the amount by which the closing market price of our Class A common stock exceeds the exercise price on each date indicated.
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions
We determine the fair value of stock options on the grant date using a Black-Scholes option pricing model. The fair value of stock options granted during the three months ended March 31, 2022 was calculated on the date of grant using the following weighted-average assumptions:
Three Months Ended
March 31, 2022
Risk-free interest rate2.6 %
Expected term (years)3.75
Dividend yield%
Expected volatility70.0 %
Schedule of Share-based Compensation
The following table details the equity-based compensation expense by type of award for the periods presented:
Three Months Ended March 31,
(in thousands)20222021
RSUs(1)
$5,533 $— 
Restricted Common Shares155 2,487 
Stock Options27 — 
Total equity-based compensation expense$5,715 $2,487 
(1)Includes RSUs issued for the 2021 annual performance bonus, which is included in “Accounts payable and accrued liabilities” on the unaudited Condensed Consolidated Balance Sheet at December 31, 2021. These RSUs vested at issuance with a value of $7,959, which reflects a change in estimate of $632 that is included as a reduction to equity-based compensation expense and is included within “General and administrative expenses” on the unaudited Condensed Consolidated Statements of Operations for the three months ended March 31, 2022.