XML 58 R38.htm IDEA: XBRL DOCUMENT v3.23.1
Share-Based Compensation (Tables)
3 Months Ended
Mar. 31, 2023
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 three months ended March 31, 2023 and 2022 Stock Options are provided in the following table:
March 31, 2023March 31, 2022
Valuation assumptions:  
Expected dividend yield—%—%
Expected volatility64.00%
35.00%
Risk-free rate3.40%
2.33% to 2.44%
Expected term (years)6.25
6.07 to 6.65
Summary of Stock Option Activity
Stock option activity during the three months ended March 31, 2023 and 2022 is as follows:
Stock optionsNumber of sharesWeighted average exercise priceWeighted average remaining contractual termAggregate intrinsic value (in thousands)
Balance at January 1, 20238,049,474 $2.14 
Granted1,948,354 0.48 
Exercised
— — 
Forfeited(163,414)3.20 
Expired(1,747)1.08
Balance at March 31, 2023
9,832,667 $1.79 8.02$384 
Vested Options Exercisable at March 31, 2023
3,271,151 $1.33 6.68$— 
Stock optionsNumber of sharesWeighted average exercise priceWeighted average remaining contractual termAggregate intrinsic value (in thousands)
Balance at January 1, 20226,921,180$0.88 
Granted1,385,108 7.09 
Exercised— — 
Forfeited(190,621)1.23 
Expired(526)1.23 
Balance at March 31, 2022
8,115,141 $1.94 8.87$42,151 
Vested Options Exercisable at March 31, 2022
1,858,885 $0.86 7.58$11,662 
Summary of the Activity for the RSUs and RSAs
A summary of the activity for the RSUs for the three months ended March 31, 2023 and 2022, respectively, are shown in the following table:
Three Months Ended March 31,
20232022
Number of SharesWeighted Average Grant Date Fair ValueNumber of SharesWeighted Average Grant Date Fair Value
Unvested at beginning of year2,106,540 $7.25 1,291,492 $10.98 
Granted1,863,539 0.48 727,424 7.09 
Vested(331,675)4.12 (27,188)7.09 
Forfeited(56,427)6.63 — — 
Unvested at end of year3,581,977 $4.03 1,991,728 $10.98 
A summary of the activity for the equity-classified Medical RSUs for the three months ended March 31, 2023 and 2022, respectively, is shown in the following table:
Three Months Ended March 31,
20232022
Balance at beginning of period147,470 — 
Granted8,317 — 
Vested(155,787)— 
Forfeited— — 
Balance at end of period— — 
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 three months ended March 31, 2023 and 2022 is shown in the following table:
Three Months Ended March 31,
20232022
Outstanding at beginning of period1,417,632 1,602,435 
Granted— — 
Vested— (41,578)
Forfeited(16,568)— 
Outstanding at end of period1,401,064 1,560,857