XML 39 R32.htm IDEA: XBRL DOCUMENT v3.22.2.2
Stock-based compensation (Tables)
3 Months Ended
Apr. 30, 2022
Stock-based compensation  
Summary of stock option activity

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Weighted 

​

​

​

​

​

​

​

Weighted 

​

Average 

​

​

​

​

​

​

​

Average 

​

Remaining 

​

Aggregate 

​

​

​

​

Exercise 

​

Contractual 

​

Intrinsic Value

​

    

Shares

    

Price

    

Term (Years)

    

(In thousands)

Outstanding, January 31, 2022

​

2,825,752

​

$

10.76

​

9.4

​

​

  

Granted

​

—

​

​

—

​

—

​

​

​

Exercised

 

—

 

​

—

 

—

 

​

​

Forfeited

 

—

 

​

—

 

—

 

​

​

Expired

 

—

 

​

—

 

—

 

​

​

Outstanding, April 30, 2022

 

2,825,752

​

$

10.76

 

9.2

 

$

—

Vested and Exercisable, April 30, 2022

 

187,500

​

$

10.75

 

  

 

$

—

Schedule of assumptions used for stock options using the Black Scholes model

​

​

​

​

​

​

​

    

Three Months Ended

 

​

​

April 30, 2022

​

Risk-free interest rates

​

​

1.0

%

Expected dividend yield

​

​

—

 

Volatility factor

​

​

30 - 31

%

Expected lives (years)

 

​

6.1

​

Weighted average fair value of options granted

​

$

3.36

​

Summary of the RSU activity

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Weighted- 

​

Aggregate 

​

​

​

​

Average Grant

​

Intrinsic Value

​

    

Shares

    

Date Fair Value

    

(in thousands)

Unvested balance, January 31, 2022

​

5,091,852

​

$

10.26

​

​

​

Granted

​

4,001,733

​

​

8.51

​

​

​

Vested

​

(166,667)

​

​

10.75

​

​

​

Forfeited

 

(263,223)

​

 

9.39

 

​

​

Unvested balance, April 30, 2022

 

8,663,695

​

$

8.36

​

$

46,351

Summary of the MBRSU activity

​

​

​

​

​

​

​

​

​

​

​

    

​

    

Weighted- 

    

Aggregate 

​

​

​

​

Average Grant

​

Intrinsic Value 

​

​

Shares

​

Date Fair Value

​

(in thousands)

Unvested balance, January 31, 2022

​

1,095,978

​

$

8.43

​

​

​

Granted

 

304,821

​

​

7.54

 

​

​

Vested

 

—

​

​

—

 

​

​

Forfeited

 

(94,736)

​

​

7.33

 

​

​

Unvested balance, April 30, 2022

 

1,306,063

​

$

7.55

​

$

6,987

Schedule of classification of stock-based compensation

The following summarizes the classification of stock-based compensation in the condensed consolidated statements of operations (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Successor

​

Predecessor (SLH)

​

​

Three Months

​

Three Months

​

​

Ended

​

Ended

​

    

April 30, 2022

​

April 30, 2021

Cost of revenues

​

$

13

​

$

—

Content and software development

​

 

1,575

​

 

—

Selling and marketing

​

 

1,477

​

 

—

General and administrative

​

 

5,427

​

 

—

Total

​

$

8,492

​

$

—