XML 48 R36.htm IDEA: XBRL DOCUMENT v3.22.0.1
EQUITY-BASED COMPENSATION PLANS (Tables)
12 Months Ended
Dec. 31, 2021
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Summary of Stock Option Activity

A summary of stock option activity during the year ended December 31, 2021 is presented below:

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

 

Weighted

 

 

Remaining

 

 

Aggregate

 

 

 

Outstanding

 

 

Average

 

 

Contractual

 

 

Intrinsic Value

 

 

 

Stock Options

 

 

Exercise Price

 

 

Term

 

 

(in millions)

 

December 31, 2020

 

 

 

 

$

 

 

 

 

 

 

 

Granted

 

 

1,394,008

 

 

 

10.50

 

 

 

 

 

 

 

Forfeited

 

 

(7,034

)

 

 

10.50

 

 

 

 

 

 

 

December 31, 2021

 

 

1,386,974

 

 

$

10.50

 

 

 

2.54

 

 

$

3.5

 

Schedule of Share-Based Payment Award Stock Options Valuation using Black-Scholes Option Pricing Model

The fair value of each stock option granted on July 16, 2021 was estimated on the grant date using the Black-Scholes option pricing model with the following assumptions:

 

Weighted-average expected term

 

 

6.0

 

Expected volatility

 

 

40.3

%

Expected dividend

 

$

 

Risk-free interest rate

 

 

0.94

%

Schedule of RSU Activity

A summary of RSU activity during the year ended December 31, 2021 is presented below:

 

 

 

Unvested Restricted Stock Units

 

 

 

 

 

 

Weighted

 

 

 

Number of

 

 

Average Grant

 

 

 

Shares

 

 

Date Fair Value

 

December 31, 2020

 

 

 

 

$

-

 

Granted

 

 

658,891

 

 

 

12.06

 

Forfeited

 

 

(2,406

)

 

 

12.06

 

December 31, 2021

 

 

656,485

 

 

$

12.06

 

Schedule of Equity-Based Compensation Expense

Equity-based compensation expense included the following components:

 

 

 

For the years ended

 

 

 

December 31, 2021

 

 

December 31, 2020

 

 

December 31, 2019

 

Stock options

 

$

824

 

 

$

 

 

$

 

Restricted stock units

 

 

1,070

 

 

 

 

 

 

 

Profit interest units

 

 

3,069

 

 

 

487

 

 

 

437

 

PIU [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Summary of Stock Option Activity

The table below summarizes the PIU activity for the years ended December 31, 2021, 2020 and 2019:

 

 

 

Profit Interest Units

 

 

 

 

 

 

Weighted

 

 

 

Outstanding

 

 

Average Grant

 

 

 

Units

 

 

Date Fair Value

 

December 31, 2018

 

 

27,925

 

 

$

0.27

 

Granted

 

 

3,906

 

 

 

0.25

 

December 31, 2019

 

 

31,831

 

 

 

0.27

 

Granted

 

 

5,932

 

 

 

0.28

 

Forfeited

 

 

(2,193

)

 

 

0.27

 

December 31, 2020

 

 

35,570

 

 

 

0.27

 

Granted

 

 

8,445

 

 

 

1.31

 

Forfeited

 

 

(2,921

)

 

 

0.30

 

December 31, 2021

 

 

41,094

 

 

$

0.50

 

 

Schedule of Share-Based Payment Award Stock Options Valuation using Black-Scholes Option Pricing Model

The fair value of PIUs is estimated on the grant date with the following assumptions:

 

 

For the years ended

 

 

December 31, 2021

 

 

December 31, 2020

 

 

December 31, 2019

 

Weighted-average expected term

 

2.0

 

 

 

3.4

 

 

 

4.1

 

Expected volatility

 

55.0

%

 

 

72.5

%

 

 

72.5

%

Expected dividend

$

 

 

$

 

 

$

 

Risk-free interest rate

 

0.3

%

 

 

0.3

%

 

 

1.5

%