Annual report [Section 13 and 15(d), not S-K Item 405]

Stock Based Compensation and Other Benefit Plans (Tables)

v3.25.1
Stock Based Compensation and Other Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2024
Stock Based Compensation and Other Benefit Plans  
Schedule of valuation assumptions

Year Ended December 31, 

 

    

2024

    

2023

 

Dividend yield

 

0

%

0

%

Expected volatility

 

65

%

66 - 70

%

Risk-free interest rate

 

4.35

%

3.58 - 4.73

%

Expected term

 

5.79 years

5.79 years

Schedule of stock option activity

Weighted

    

Weighted

Average

Average

Aggregate

Exercise

Contractual 

Intrinsic

Number of

Price

Remaining Term

Value

shares

Per Share

(in years)

(in thousands)

Outstanding as of January 1, 2024

2,730,068

$

20.88

 

6.29

$

10,638

Granted

 

34,170

 

24.71

 

 

  

Exercised

 

(301,599)

 

6.08

 

 

  

Forfeited, expired or cancelled

(35,710)

 

153.47

 

 

  

Outstanding as of December 31, 2024

2,426,929

$

20.83

 

5.77

$

18,644

Exercisable as of December 31, 2024

2,054,255

$

20.26

 

5.37

$

17,176

Schedule of grant date fair values of PSUs granted

The range of grant date fair values of the PSUs granted in 2023 was estimated as follows:

Derived

Hurdle Price

Number of

Fair Value

Service Period

Per PSU

PSUs

Per Share

(in years)

$

30.00

243,550

 

$

11.42-17.45

0.69-2.59

$

35.00

91,239

 

$

10.16-16.07

 

0.93-2.59

$

40.00

60,024

 

$

9.07-14.84

 

1.12-2.59

$

45.00

53,787

 

$

8.12-13.72

 

1.27-2.59

448,600

 

The grant date fair values of the PSUs granted in January 2024 and April 2024 was estimated as follows:

Derived

Hurdle Price

Number of

Fair Value

Service Period

Per PSU

PSUs

Per Share

(in years)

$

30.00

165,900

 

$

18.42-19.71

0.46-0.74

$

35.00

55,290

 

$

17.24-17.67

0.66-0.96

$

40.00

34,029

 

$

15.85-16.14

0.82-1.15

$

45.00

29,781

$

14.20-15.13

0.95-1.31

285,000

 

Schedule of performance shares, outstanding activity

Weighted

Average

Grant Date

Number of

Fair Value

Unvested PSUs

Per Share

Unvested balance as of January 1, 2024

448,600

$

15.40

Granted

 

285,000

 

17.60

Vested

 

(136,483)

 

17.23

Forfeited

 

Unvested balance as of December 31, 2024

597,117

$

16.03

Summary of stock-based compensation expense

All stock-based compensation expense is recorded in G&A expense. The following table shows total stock-based compensation expense for stock options, PSUs, RSUs, and ESPP in the consolidated statements of operations (in thousands):

Year Ended December 31, 

2024

2023

Total stock-based compensation expense

$

10,312

$

9,099