XML 90 R72.htm IDEA: XBRL DOCUMENT v3.22.1
Share-Based Compensation - Valuation assumption (Details) - USD ($)
1 Months Ended 12 Months Ended
May 31, 2021
Dec. 31, 2021
Dec. 31, 2020
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Fair value of common stock   $ 19.07  
Expected term (years)   5 years 3 months 18 days  
Expected volatility   40.00%  
Risk-free interest rate   0.70%  
Expected dividend yield   0.00%  
Fair value (Per share)   $ 19.07  
Unrecognized compensation expense   $ 7,100,000  
Stock options      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Expected dividend yield   0.00% 0.00%
Stock options | Minimum      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Fair value of common stock   $ 8.80 $ 3.41
Expected term (years)   5 years 1 month 6 days 5 years
Expected volatility   40.00% 37.00%
Risk-free interest rate   0.70% 0.30%
Fair value (Per share)   $ 8.80 $ 3.41
Stock options | Maximum      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Fair value of common stock   $ 21.29 $ 6.59
Expected term (years)   7 years 6 years 2 months 12 days
Expected volatility   41.40% 41.70%
Risk-free interest rate   1.30% 0.80%
Fair value (Per share)   $ 21.29 $ 6.59
Performance and Market Condition Options      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Fair value of options   $ 7.10  
Performance and Market Condition Options | Class AA common stock      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Number of share options issued 1,000,000    
Exercise price per share $ 12.4168    
Total sale proceeds if options were vested $ 250,000,000    
Performance and Market Condition Options | Minimum      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Discount rate to calculate NPV 20.00%    
Performance and Market Condition Options | Minimum | Class AA common stock      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Fair value of common stock $ 31.0420    
Fair value (Per share) $ 31.0420    
Performance and Market Condition Options | Median      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Discount rate to calculate NPV 30.00%    
Performance and Market Condition Options | Median | Class AA common stock      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Fair value of common stock $ 46.5630    
Fair value (Per share) $ 46.5630    
Performance and Market Condition Options | Maximum      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Discount rate to calculate NPV 35.00%    
Performance and Market Condition Options | Maximum | Class AA common stock      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Fair value of common stock $ 62.0840    
Fair value (Per share) $ 62.0840