XML 100 R87.htm IDEA: XBRL DOCUMENT v3.22.1
Stock-based Compensation - Summary of Fair Value of Class A Common Stock (Details) - 2020 Awards to Founders [Member] - Common Class A [Member]
12 Months Ended
Dec. 31, 2020
$ / shares
Share-based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]  
Time to event (in years) 4 months 17 days [1]
Cenario probability 60.00% [2]
Discount for lack of marketability 10.00% [3]
Market value per share $ 6.62 [4]
Grant date fair value $ 5.96
Remaining privately owned, time to event 1 year 6 months [1]
Remaining privately owned, cenario probability 40.00% [2]
Remaining privately owned, discount for lack of marketability 25.00% [3]
Remaining privately owned, market value per share $ 3.04 [4]
Remaining privately owned, grant value per share $ 2.28
[1] The time to event represents the estimated length of time to a merger or liquidation event
[2] Scenario probability was estimated based on the Company’s merger or liquidation event assumptions on the valuation date.
[3] Discount for lack of marketability related to the merger transaction scenario was utilized to account for industry-standard lock period of founders and existing employees. Benchmark study approach and securities-based approaches are utilized to estimate the discount for lack of marketability for the remaining private scenario.
[4] The Company has assumed the cash purchase price for Series C preferred stock of $6.62 represents an arm’s length fair market value per share price of equity. The value of the remaining private scenario was determined based on back-solve analysis by reconciling to the Series C preferred stock purchase price.