XML 60 R45.htm IDEA: XBRL DOCUMENT v3.25.0.1
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule of Black-Scholes Option Pricing Model
The assumptions used for the Black-Scholes option pricing model to determine the fair value of Base Options granted are as follows:
December 31,
202420232022
Risk-free interest rate
4.45% -4.65%
3.43% - 4.37%
1.94% - 4.18%
Expected dividends$— $— $— 
Expected volatility
59.25% -59.43%
55.42% - 65.04%
48.66% - 64.29%
Expected term (in years)6.256.256.25
Schedule of Option Activity
The Company’s outstanding Base Options consisted of the following (shares in thousands):
Shares Weighted-
Average
Exercise
Price
Weighted-
Average
Remaining
Contractual Term
(in years)
Aggregate
Intrinsic
Value
(in thousands)
Stock options outstanding as of January 1, 20249,430$8.23 
Granted2,5364.61 
Exercised(1,287)1.63 
Forfeited(1,516)13.48 
Stock options outstanding as of December 31, 20249,163$7.29 5.9$1,193 
Expected to vest as of December 31, 20243,159$8.73 8.4$— 
Exercisable as of December 31, 20246,004$6.53 4.7$1,193 
The Company’s outstanding Upside Options consisted of the following (shares in thousands):
Shares Weighted-
Average
Exercise Price
Weighted-
Average
Remaining
Contractual Term
(in years)
Aggregate
Intrinsic
Value
(in thousands)
Stock options outstanding as of January 1, 20247,826$7.31 
Exercised(221)3.00 
Forfeited(643)14.84 
Stock options outstanding as of December 31, 20246,962$6.75 3.6$— 
Expected to vest as of December 31, 2024572$10.54 5.4$— 
Exercisable as of December 31, 20246,390$6.41 3.4$— 
Schedule of Restricted Stock and Performance Shares
The following table summarizes employee restricted stock award activity, including performance stock units, for the year ended December 31, 2024 (units in thousands):
Restricted
Stock
Units
Weighted-Average Grant-Date Fair Value
Unvested as of January 1, 20242,982$24.39 
Granted11,4164.68 
Vested(1,067)23.67 
Forfeited(2,259)9.73 
Unvested as of December 31, 202411,0727.13 
The following table summarizes Physician Partners Equity Awards activity, including performance stock units, for the year ended December 31, 2024 (units in thousands):
Restricted
Stock
Units
Weighted-Average Grant-Date Fair Value
Unvested as of January 1, 20247,137$20.39 
Granted2,1398.65 
Vested(1,382)21.10 
Forfeited(1,108)22.39 
Unvested as of December 31, 20246,78616.24