Equity-Based Compensation (Tables)
|
12 Months Ended |
Dec. 31, 2023 |
|---|
| Share-Based Payment Arrangement [Abstract] |
|
| Schedule of Fair Value Assumptions |
The fair value of options granted under the Plan was estimated on the grant date under the Black-Scholes OPM using the following assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 Grants |
|
|
| Expected option term (years) |
|
|
6 |
|
|
| Expected volatility |
|
|
59.50% to 72.20% |
|
|
| Risk-free rate of return |
|
|
2.90%-3.95% |
|
|
| Expected annual dividend yield |
|
|
— |
% |
|
|
|
| Schedule of Option Activity |
The table below presents the activity of stock options under the Plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
Weighted-Average Grant Date Fair Value per Share |
|
Weighted-Average Exercise Price per Share |
|
Weighted-Average Remaining Contractual Term (Years) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of December 31, 2021 |
|
1,546,400 |
|
|
$ |
3.32 |
|
|
$ |
10.00 |
|
|
9.67 |
| Granted |
|
995,118 |
|
|
1.78 |
|
|
3.09 |
|
|
|
| Expired |
|
(33,834) |
|
|
3.31 |
|
|
10.00 |
|
|
|
| Forfeited |
|
(354,093) |
|
|
2.76 |
|
|
7.48 |
|
|
|
Outstanding as of December 31, 2022 |
|
2,153,591 |
|
|
$ |
2.70 |
|
|
$ |
7.22 |
|
|
8.60 |
| Granted |
|
— |
|
|
— |
|
|
— |
|
|
|
| Expired |
|
(13,001) |
|
|
3.28 |
|
|
9.86 |
|
|
|
| Forfeited |
|
(37,999) |
|
|
2.81 |
|
|
7.74 |
|
|
|
Outstanding as of December 31, 2023 |
|
2,102,591 |
|
|
$ |
2.69 |
|
|
$ |
7.20 |
|
|
7.42 |
|
| Schedule of Monte-Carlo Simulation Following Assumptions |
The fair value of PSUs granted under the Plan was estimated on the grant date using the Monte Carlo simulation model with the following assumptions:
|
|
|
|
|
|
|
|
|
2023 Grants |
|
|
Valuation date stock price |
$ |
2.63 |
|
|
|
Remaining term of performance period |
2.49 years |
|
|
| Expected volatility |
81.00 |
% |
|
|
| Risk-free rate of return |
4.70 |
% |
|
|
| Expected annual dividend yield |
— |
% |
|
|
|
| Schedule of Nonvested Restricted Stock Units Activity |
The table below presents the activity of restricted stock units under the Plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted Shares |
|
Weighted-Average Grant Date Fair Value per Share |
|
Weighted-Average Remaining Contractual Term (in Years) |
|
Aggregate Intrinsic Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unvested as of December 31, 2021 |
1,717,950 |
|
|
$ |
11.66 |
|
|
1.8 |
|
$ |
11,596 |
|
| Granted |
1,710,596 |
|
|
3.27 |
|
|
|
|
|
| Vested |
(694,153) |
|
|
9.91 |
|
|
|
|
|
| Forfeited |
(451,615) |
|
|
8.81 |
|
|
|
|
|
Unvested as of December 31, 2022 |
2,282,778 |
|
|
$ |
6.30 |
|
|
1.3 |
|
$ |
4,520 |
|
| Granted |
1,846,112 |
|
|
2.62 |
|
|
|
|
|
| Vested |
(979,810) |
|
|
6.44 |
|
|
|
|
|
| Forfeited |
(297,865) |
|
|
6.33 |
|
|
|
|
|
Unvested as of December 31, 2023 |
2,851,215 |
|
|
$ |
3.89 |
|
|
1.2 |
|
$ |
8,126 |
|
|
| Schedule of Stock Compensation Expense |
The table below presents the equity-based compensation expense recorded for the following periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
|
|
|
|
|
December 31, 2023 |
|
December 31, 2022 |
|
|
|
| Cost of sales |
|
|
|
|
|
|
|
|
|
|
Incentive units |
|
|
|
|
$ |
— |
|
|
$ |
181 |
|
|
|
|
Stock options |
|
|
|
|
117 |
|
|
63 |
|
|
|
|
Restricted stock units |
|
|
|
|
2,540 |
|
|
2,386 |
|
|
|
|
Performance-based restricted stock units |
|
|
|
|
13 |
|
|
— |
|
|
|
|
| Total cost of sales |
|
|
|
|
$ |
2,670 |
|
|
$ |
2,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Selling, general and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incentive units |
|
|
|
|
$ |
— |
|
|
$ |
2,171 |
|
|
|
|
Stock options |
|
|
|
|
1,578 |
|
|
1,578 |
|
|
|
|
Restricted stock units |
|
|
|
|
3,982 |
|
|
4,407 |
|
|
|
|
Performance-based restricted stock units |
|
|
|
|
428 |
|
|
— |
|
|
|
|
| Total selling, general and administrative expenses |
|
|
|
|
$ |
5,988 |
|
|
$ |
8,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total equity-based compensation expense |
|
|
|
|
$ |
8,658 |
|
|
$ |
10,786 |
|
|
|
|
|