XML 61 R46.htm IDEA: XBRL DOCUMENT v3.22.1
Equity-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2021
Share-based Payment Arrangement [Abstract]  
Schedule of Share-based Payment Award, Valuation Assumptions The assumptions used in determining the fair value were as follows:
As of June 11, 2019
Volatility
25.8 %
Risk-free interest rate
1.89 %
Expected time to exit (years)
2.5
The assumptions used in determining the fair value of the Incentive Units at the grant date are as follows:
Volatility57 %
Risk-free interest rate0.1 %
Expected time to exit (years)1.6
The assumptions used in determining the fair value of the Incentive Units at the modification date are as follows:
Volatility46 %
Risk-free interest rate0.2 %
Expected time to exit (years)1.2
Share-based Payment Arrangement, Activity The table below presents the activity for the Class B Units:
Balance as of January 1, 2019
— 
Granted during the year
100 
Vested during the year
(10)
Forfeited during the year
— 
Unvested as of December 31, 2019
90 
Unvested as of October 22, 2020
90 
The table below presents the activity in the Class B Units:
Unvested and outstanding as of January 1, 2021
Granted9,650,000
Vested(5,640,000)
Forfeited(250,000)
Unvested and outstanding as of December 31, 2021
3,760,000
Share-based Payment Arrangement, Option, Activity
The table below presents the activity in the Stock Options:

Unvested and outstanding as of January 1, 2021
Granted482,000
Vested
Forfeited
Unvested and outstanding as of December 31, 2021
482,000
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions
The fair value of the Options of $5.21 each is estimated on the grant date of December 7, 2021, using the Black-Scholes OPM using the following assumptions:

Expected option term (years)10
Expected volatility54.0 %
Risk-free rate of return1.4 %
Expected annual dividend yield— %
Share-based Payment Arrangement, Restricted Stock Unit, Activity
The table below presents the activity in the RSUs:

Unvested and outstanding as of January 1, 2021
Granted403,300 
Vested— 
Forfeited— 
Unvested and outstanding as of December 31, 2021
403,300 
Share-based Payment Arrangement, Performance Shares, Activity
The table below presents the activity in the PSUs:
Unvested and outstanding as of January 1, 2021— 
Granted150,000 
Vested— 
Forfeited— 
Unvested and outstanding as of December 31, 2021
150,000