XML 56 R40.htm IDEA: XBRL DOCUMENT v3.22.4
Share-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]  
Summary of Weighted Average Assumptions used in the Black-Scholes-Merton Option-Pricing Model
The weighted average assumptions used in the Black-Scholes-Merton option-pricing model for the units granted during the years ended December 31, 2022 and 2021 Stock Options are provided in the following table:
December 31, 2022December 31, 2021
Valuation assumptions:  
Expected dividend yield—%—%
Expected volatility
35.0% to 60.0%
35.00% to 40.20%
Risk-free interest rate
2.33% to 3.87%
0.76% to 1.30%
Expected term (years)
 5.75 to 6.65
7.00
Summary of Stock Option Activity
Stock option activity during the years ended December 31, 2022 and 2021 is as follows:
Stock optionsNumber of sharesWeighted average exercise priceWeighted average remaining contractual termAggregate intrinsic value (in thousands)
Balance at January 1, 20226,921,180 $0.88 
Granted2,940,064 4.67 
Exercised
(973,389)0.90 
Forfeited(836,505)2.35 
Expired(1,876)0.97
Balance at December 31, 2022
8,049,474 $2.14 7.64$4,081 
Vested Options Exercisable at December 31, 2022
2,860,085 $1.34 6.90$2,061 
Stock optionsNumber of sharesWeighted average exercise priceWeighted average remaining contractual termAggregate intrinsic value (in thousands)
Balance at January 1, 20218,683,952$0.85 
Granted1,182,218 1.08 
Exercised(2,175,986)0.87 
Forfeited(769,004)0.87 
Expired— — 
Balance at December 31, 2021
6,921,180 $0.88 8.92$61,379 
Vested Options Exercisable at December 31, 2021
1,821,909 $0.87 7.78$16,185 
Summary of the Activity for the RSUs and RSAs A summary of the activity for the RSUs and RSAs for the years ended December 31, 2022 and 2021, respectively, are shown in the following tables:
Year Ended December 31,
20222021
Number of SharesWeighted Average Grant Date Fair ValueNumber of SharesWeighted Average Grant Date Fair Value
Unvested at beginning of year1,291,492 $10.98 1,390,839 10.98 
Granted2,163,135 5.74 — — 
Vested(760,973)9.31 — — 
Forfeited(587,114)7.21 (99,347)10.98 
Unvested at end of year2,106,540 $7.25 1,291,492 $10.98 
            A summary of the activity for the equity-classified Medical RSUs for the year ended December 31, 2022 is shown in the following table:
Number of Shares
Balance at January 1, 2022— 
Granted208,881 
Vested— 
Forfeited(61,411)
Balance at December 31, 2022147,470 
Schedule of Share-Based Payment Award, Earnout Shares, Valuation Assumptions The assumptions used in the Monte-Carlo Simulation model for the Earnout Shares granted on the Closing Date are provided in the following table:
November 12, 2021
Valuation assumptions
Expected dividend yield— %
Expected volatility35.00 %
Risk-free interest rate0.85 %
Summary of Share-Based Payment Arrangement, Outstanding Award, Activity, Excluding Option
A summary of the activity for the Employees Earnout Shares for the years ended December 31, 2022 and 2021 is shown in the following tables:
Year Ended December 31,
20222021
Outstanding at beginning of year1,602,435 — 
Granted— 1,603,322 
Forfeited(184,803)(887)
Outstanding at end of year1,417,632 1,602,435