XML 39 R28.htm IDEA: XBRL DOCUMENT v3.22.1
Equity-Based Compensation (Tables)
3 Months Ended
Mar. 31, 2022
Share-based Payment Arrangement [Abstract]  
Summary of Stock Option Activity

The following table summarizes the stock option activity for the three months ended March 31, 2022 (in thousands, except per share data):

 

 

 

Stock Options

 

 

Weighted Average Exercise Price

 

 

Weighted Average Remaining Contractual Life (Years)

 

 

Aggregate Intrinsic Value

 

Balance - December 31, 2021

 

 

22,315,171

 

 

$

8.52

 

 

 

 

 

 

 

Granted

 

 

43,986

 

 

 

18.19

 

 

 

 

 

 

 

Exercised

 

 

(857,647

)

 

 

6.54

 

 

 

 

 

$

10,815

 

Forfeited

 

 

(315,203

)

 

 

9.21

 

 

 

 

 

 

 

Balance - March 31, 2022

 

 

21,186,307

 

 

$

8.61

 

 

 

7.83

 

 

$

263,024

 

Options vested - March 31, 2022

 

 

9,273,109

 

 

$

5.62

 

 

 

 

 

$

142,661

 

 

Summary of RSU Activity The summary of RSU activity is as follows (in thousands, except per share data):

 

 

 

Units Activity

 

 

Weighted Average Grant Date Fair Value

 

 

Aggregate Intrinsic Value

 

Unvested units as of December 31, 2021

 

 

6,070,668

 

 

$

 

 

 

 

Granted

 

 

941,191

 

 

 

21.17

 

 

 

 

Released

 

 

 

 

 

 

 

 

 

Cancelled

 

 

(157,523

)

 

 

 

 

 

 

Unvested units as of March 31, 2022

 

 

6,854,336

 

 

 

 

 

$

143,941

 

Schedule of Assumptions Used to Calculate Fair Value of Options Granted

The following assumptions were used to calculate the fair value of options granted to employees on the date of grant using the Black-Scholes option-pricing model:

 

 

 

Three Months Ended March 31,

 

 

 

2022

 

 

2021

 

Weighted-average grant date fair value per option

 

$

7.74

 

 

$

4.74

 

Fair value of units/ shares

 

$17.72 - $18.68

 

 

$

12.40

 

Expected term (in years)

 

 

5.50

 

 

6.00 - 6.25

 

Expected volatility

 

 

44

%

 

 

40

%

Risk-free interest rates

 

1.8 - 2.0%

 

 

0.6-1.1%