
Securities and Exchange Commission
August 20, 2021
Page 5
In response to the Staff’s comment on including methodologies, assumptions and estimates used to determine the fair value of the Company’s common stock, the Company respectfully advises the Staff to refer to the assumptions and underlying methodologies disclosed on page F-53 of the Registration Statement. The same assumptions and methodologies were used to determine the fair value of the Company’s underlying common stock. In addition, the hybrid allocation method, which uses a PWERM and OPM and is disclosed on pages 79 and 80 of the Registration Statement, was used to value the Company’s performance vesting and time vesting options. As discussed on page F-49 of the Registration Statement, during the six months ended June 30, 2021, the Board of Directors approved, and the Company completed a tender offer of its shares of common stock, which was funded from the proceeds of the Company’s redeemable, convertible preferred stock offering. In accordance with ASC 718-20-35-7, for employee option holders, the shares were repurchased at a net purchase, equal to the repurchase price of $612.15 (less the strike price) that was higher than the fair value of the share; therefore, the difference of $612.15 less strike price less $542.73 multiplied by the number of shares repurchased (i.e. options cancelled) totaled $1.6 million and was recognized as additional compensation cost (included in SG&A expenses) on the income statement. For employee and director common stockholders, the shares were repurchased at a price above fair value. Based on the guidance above, the shares were repurchased at a price that was higher than the fair value of the share; therefore, the difference of $612.15 less $542.73 multiplied by the number of shares repurchased totaled $1.1 million and was recognized as additional compensation cost (included in SG&A expenses) on the income statement. The aggregate amount of incremental compensation expense totaled $2.7 million.
The excess of price paid over fair value for those shares repurchased from non-employee securityholders was based on the fair value of the underlying common stock of $542.73, as compared to the price paid per share of $612.15, and resulted in a dividend paid to non-employee shareholders, which was recorded as a distribution of retained earnings.
Additionally, the Company has revised its disclosure on pages 79, 80 and F-53 of the Registration Statement to include a discussion of the methodologies, assumptions and estimates used to determine the fair value of the Company’s common stock.