XML 60 R40.htm IDEA: XBRL DOCUMENT v3.24.0.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Summary of Stock Option Activity

A summary of stock option activity for the years ended December 31, 2023 and December 31, 2022 is as follows:

 

 

 

 

 

 

 

 

 

Weighted Average

 

 

 

 

 

 

 

 

 

 

 

 

Contractual Life

 

 

Aggregate

 

 

 

Number of

 

 

Weighted Average

 

 

Remaining

 

 

Intrinsic Value

 

 

 

Shares

 

 

Exercise Price

 

 

(in years)

 

 

(whole dollars)

 

Outstanding as of December 31, 2021

 

 

7,095,936

 

 

$

3.71

 

 

 

7.45

 

 

$

73,156,722

 

Granted

 

 

4,948,733

 

 

 

10.90

 

 

 

 

 

 

 

Exercised

 

 

(47,905

)

 

 

6.34

 

 

 

 

 

 

 

Settled

 

 

(1,120,000

)

 

 

0.41

 

 

 

 

 

 

 

Expired/Forfeited

 

 

(264,533

)

 

 

9.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding as of December 31, 2022

 

 

10,612,231

 

 

$

7.25

 

 

 

8.09

 

 

$

39,004,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable as of December 31, 2022

 

 

314,105

 

 

$

3.74

 

 

 

5.74

 

 

$

2,176,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding as of December 31, 2022

 

 

10,612,231

 

 

$

7.25

 

 

 

8.09

 

 

$

39,004,141

 

Granted

 

 

3,825,842

 

 

 

10.12

 

 

 

 

 

 

 

Exercised

 

 

(721,222

)

 

 

1.97

 

 

 

 

 

 

 

Settled

 

 

 

 

 

 

 

 

 

 

 

 

Expired/Forfeited

 

 

(1,001,470

)

 

 

10.20

 

 

 

 

 

 

 

Outstanding as of December 31, 2023

 

 

12,715,381

 

 

$

8.15

 

 

 

7.82

 

 

$

30,872,113

 

Exercisable as of December 31, 2023

 

 

1,683,231

 

 

$

6.05

 

 

 

7.30

 

 

$

7,019,738

 

Summary of Weighted Average Assumptions Used In Calculating Fair Value of Stock Options Granted and Executive Market Units

The weighted average assumptions used in calculating the fair value of stock options granted during the years ended December 31, 2023 and December 31, 2022 were as follows:

 

 

 

For the Years Ended December 31,

 

 

 

2023

 

 

2022

 

Expected life

 

7.5 (yrs)

 

 

7.5 (yrs)

 

Expected volatility

 

 

38.28

%

 

 

36.57

%

Risk-free interest rate

 

 

4.11

%

 

 

3.50

%

Expected dividend yield

 

 

1.19

%

 

 

0.85

%

Summary of Restricted Stock Activity

The Company has granted restricted stock awards ("RSAs") to certain employees. Holders of RSAs have no voting rights and accrue dividends until vesting with payment being made once they vest. All of the shares currently vest one year from the grant date.

 

 

 

Number of

 

 

Weighted-Average Grant

 

 

 

RSAs

 

 

Date Fair Value Per RSA

 

Outstanding as of December 31, 2021

 

$

36,033

 

 

$

12.49

 

Granted

 

 

33,346

 

 

 

12.37

 

Vested

 

 

(36,033

)

 

 

12.49

 

Forfeited

 

 

-

 

 

 

-

 

Outstanding as of December 31, 2022

 

 

33,346

 

 

 

12.37

 

Outstanding as of December 31, 2022

 

 

33,346

 

 

$

12.37

 

Granted

 

 

32,722

 

 

 

11.46

 

Vested

 

 

(33,346

)

 

 

12.37

 

Forfeited

 

 

 

 

 

 

Outstanding as of December 31, 2023

 

 

32,722

 

 

$

11.46

 

Summary of Restricted Stock Units

The below table excludes Executive Market Units that the performance conditions have not been satisfied, Executive Transition Units that have not vested and are recorded as a liability, and Bonaccord or Hark that were issued outside of the Plan, that have not vested and are recorded as a liability or vested and settled in cash.

 

 

 

Number of

 

 

Weighted-Average Grant

 

 

 

RSUs

 

 

Date Fair Value Per RSU

 

Outstanding as of December 31, 2021

 

$

59,654

 

 

$

12.74

 

Granted

 

 

853,900

 

 

 

11.16

 

Vested

 

 

(405,419

)

 

 

12.65

 

Forfeited

 

 

-

 

 

 

-

 

Outstanding as of December 31, 2022

 

 

508,135

 

 

 

11.34

 

Outstanding as of December 31, 2022

 

 

508,135

 

 

$

11.34

 

Granted

 

 

2,911,391

 

 

 

9.54

 

Vested

 

 

(2,001,432

)

 

 

10.27

 

Forfeited

 

 

 

 

 

 

Outstanding as of December 31, 2023

 

 

1,418,094

 

 

$

9.15

 

Executive Market Units  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Summary of Weighted Average Assumptions Used In Calculating Fair Value of Stock Options Granted and Executive Market Units

The below table shows the assumptions used in the Monte Carlo simulation for the Executive Market Units' fair value.

 

 

As of

 

 

October 23, 2023

Expected life

 

5.0 (yrs)

Expected volatility

 

40.00%

Risk-free interest rate

 

4.81%

Expected dividend yield

 

1.42%