XML 55 R41.htm IDEA: XBRL DOCUMENT v3.22.2.2
Stock-Based Compensation and Warrant Units (Tables)
12 Months Ended
Sep. 24, 2022
Share-Based Payment Arrangement [Abstract]  
Summary of Total Stock-Based Compensation
The following table summarizes the components of total stock-based compensation included in the Company’s consolidated statements of operations for the year ended September 24, 2022 (in thousands):
September 24, 2022
Research and development9,671 
Selling, general, and administrative17,187 
Total stock-based compensation expense$26,858 
Summary of Restricted Stock Unit Activity
The following table summarizes the different types of RSUs granted by the Company during the year ended September 24, 2022:
September 24, 2022
RSUs (service-based vesting conditions)13,784,743 
RSUs (performance-based vesting conditions)578,453 
Total14,363,196 
The following table summarizes the RSU activity for the year ended September 24, 2022:
SharesWeighted Average Grant Date Fair Value
Outstanding at September 26, 2021— $— 
Granted14,363,196 15.81 
Vested(1,831,505)15.81 
Forfeited(166,104)15.81 
Outstanding at September 24, 202212,365,587 $15.81 
Summary of Units Outstanding and Vested
The following is a summary of Class C Units outstanding and vested immediately prior to the consummation of the Business Combination:
 
 Class C
Units
Balance at September 28, 2019428,571
Granted42,587
Redeemed
Forfeited(42,587)
Balance at September 26, 2020428,571
Granted51,543
Redeemed
Forfeited(51,543)
Balance at September 25, 2021428,571
Granted18,107
Redeemed
Forfeited(18,107)
Balance at June 7, 2022428,571
Vested at June 7, 2022375,930
The following is a summary of VAP Units outstanding which were converted to restricted stock units in the fourth quarter of fiscal year 2022:
 VAP Units
Balance at September 28, 20195,053,182
Granted
Exercised
Forfeited(663,925)
Balance at September 26, 20204,389,257
Granted
Exercised
Forfeited(349,637)
Balance at September 25, 20214,039,620
Granted
Exercised(255,845)
Forfeited(92,664)
Balance at August 16, 20223,691,111
Converted to restricted stock units(3,691,111)
Balance at September 24, 2022
Summary of Class C Units, Valuation Assumptions
The fair value of each Class C Unit grant was estimated on the date of the award using a Black-Scholes option pricing model with the following assumptions:
 
Year Ended
June 7, 2022September 25, 2021September 26, 2020
Dividend yield%%%
Volatility(a)45.0 %40.0%50.0 %
Risk-free interest rate(b)2.30 %0.29 %0.12 %
Expected term (years)(c)2.002.001.25
(a)The expected volatility is estimated based on the historical volatility of a select peer group of similar publicly traded companies for a term that is consistent with the expected term of the Class C Units.
(b)The risk-free interest rate is based on the U.S. Treasury constant maturity interest rate whose term is consistent with the expected term of the Class C Units.
(c)The expected term is based on estimated liquidity event timing as further described above.
Summary of Warrants The assumptions made for purposes of estimating fair value under the Black-Scholes pricing model for the Warrants were as follows:
 
 Selected Assumption
Dividend yield%
Volatility(a)43.0 %
Risk-free interest rate(b)1.65 %
Expected term (years)(c)10.00
(a)The expected volatility is estimated based on the historical volatility of a select peer group of similar publicly traded companies for a term that is consistent with the expected term of the Warrants.
(b)The risk-free interest rate is based on the U.S. Treasury constant maturity interest rate whose term is consistent with the expected term of the Warrants.
(c)The expected term is based on the contractual term of the Warrants.
The assumptions made for purposes of estimating fair value under the Black-Scholes pricing model for the June 2022 Warrant were as follows:
Selected Assumption
Dividend yield0%
Volatility (a)40.0%
Risk-free interest rate (b)2.80%
Expected term (years) (c)5.00
(a)The expected volatility is estimated based on the historical volatility of a select peer group of similar publicly traded companies for a term that is consistent with the expected term of the June 2022 Warrant.
(b)The risk-free interest rate is based on the U.S. Treasury constant maturity interest rate whose term is consistent with the expected term of the June 2022 Warrant.
(c)The expected term is based on the contractual term of the June 2022 Warrant.
The following table summarizes stock warrant activity for the year ended September 24, 2022:
 
Warrant Units
Outstanding and nonvested at September 26, 2020
Granted714,022
Vested(446,741)
Outstanding and nonvested at September 25, 2021267,281
Granted258,972
Vested(267,281)
Outstanding and nonvested at September 24, 2022258,972