Stock-Based Compensation (Tables)
|
6 Months Ended |
Jun. 30, 2022 |
|---|
| Share-Based Payment Arrangement [Abstract] |
|
| Share-Based Payment Arrangement, Option, Activity |
Stock option activity under the 2016 Plan is as follows (in thousands, except share and per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
Number of Options |
|
Weighted–Average Exercise Price |
|
Weighted-Average Remaining Contractual Life (years) |
|
Aggregate Intrinsic Value |
| Balance – December 31, 2021 |
23,708,957 |
|
|
$ |
3.05 |
|
|
7.99 |
|
$ |
125,429 |
|
| Recapitalization |
4,173,563 |
|
|
(0.46) |
|
|
|
|
|
| Balance – December 31, 2021 |
27,882,520 |
|
|
2.59 |
|
|
7.99 |
|
125,429 |
|
| Exercised |
(205,337) |
|
|
1.60 |
|
|
|
|
|
| Cancelled/forfeited |
(3,041,496) |
|
|
3.44 |
|
|
|
|
|
| Balance – June 30, 2022 |
24,635,687 |
|
|
2.53 |
|
|
7.42 |
|
54,818 |
|
| Options vested and exercisable – June 30, 2022 |
15,742,548 |
|
|
$ |
1.81 |
|
|
6.87 |
|
$ |
44,349 |
|
|
| Schedule of Restricted Common Stock |
A summary of the restricted common stock is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Options |
|
Weighted–Average Exercise Price |
| Outstanding and unvested as of December 31, 2021 |
69,513 |
|
|
$ |
2.25 |
|
| Recapitalization |
12,237 |
|
|
(0.33) |
|
| Outstanding and unvested as of December 31, 2021 |
81,750 |
|
|
1.92 |
|
| Vested |
(65,211) |
|
|
1.92 |
|
| Repurchase of early exercise |
(16,539) |
|
|
1.92 |
|
| Outstanding and unvested as of June 30, 2022 |
— |
|
|
$ |
— |
|
|
| Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions |
The fair value of stock option awards granted to employees was estimated at the date of grant using the Black-Scholes option-pricing model, with the following assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2021 |
|
Six Months Ended June 30, 2021 |
| Fair value of common stock |
$5.86 – $6.45 |
|
$5.06 – $6.45 |
| Expected term (in years) |
5.03 – 6.28 |
|
5.00 – 6.28 |
| Volatility |
62.33% – 63.66% |
|
62.33% – 75.19% |
| Risk-free interest rate |
0.81% – 1.16% |
|
0.50% – 1.16% |
| Dividend yield |
— |
|
— |
|
| Schedule of Performance-based Restricted Stock Units Activity |
Performance-based restricted stock units activity under the 2016 Plan is as follows (in thousands, except share and per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares |
|
Weighted–Average Grant Date Fair Value Per Share |
| Unvested – December 31, 2021 |
1,511,191 |
|
|
$ |
8.62 |
|
| Recapitalization |
265,992 |
|
|
(1.29) |
|
| Unvested – December 31, 2021 |
1,777,183 |
|
|
7.33 |
|
| Granted |
4,748,063 |
|
|
6.98 |
|
| Vested |
(593,971) |
|
|
6.93 |
|
| Cancelled/forfeited |
(823,880) |
|
|
6.71 |
|
| Balance – June 30, 2022 |
5,107,395 |
|
|
6.71 |
|
| Vested but unissued – June 30, 2022 |
593,971 |
|
|
$ |
6.93 |
|
|