XML 63 R35.htm IDEA: XBRL DOCUMENT v3.25.1
Stock-based Compensation (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Stock-based Compensation    
Schedule of weighted average valuation assumptions for stock options

    

For the Three Months

 

Ended March 31,

 

2024

 

Per share fair value of common stock

$

0.62

Expected volatility

 

73.8

%

Expected dividends

 

0

%

Expected term (in years)

 

5.9

Risk-free rate

 

3.93

%

For the Year Ended 

 

December 31,

 

    

2024

    

2023

 

Per share fair value of common stock

$

0.62

$

0.52

Expected volatility

 

73.8

%  

 

67.4

%

Expected dividends

 

0

%  

 

0

%

Expected term (in years)

 

5.9

 

6.1

Risk-free rate

 

3.93

%  

 

3.56

%

Schedule of stock option activity

    

    

Weighted-

    

Weighted-Average

    

Number of

Average Exercise

Remaining Contractual

Intrinsic Value (In

    

Options

    

Price

    

Term (In Years)

    

Thousands)

Outstanding as of January 1, 2025

 

5,435,629

$

0.43

 

6.06

$

2,914

Exercised

 

(5,416)

 

0.63

 

  

 

  

Forfeited/expired

 

(15,000)

 

0.09

 

  

 

  

Outstanding as of March 31, 2025

 

5,415,213

$

0.43

 

5.82

$

2,899

Options exercisable as of March 31, 2025

 

4,775,534

$

0.39

 

5.61

$

2,747

Vested and expected to vest as of March 31, 2025

 

5,415,213

$

0.43

 

5.82

$

2,899

Weighted-

Weighted-Average

Number of

Average

Remaining Contractual 

Intrinsic Value

    

Options

    

Exercise Price

    

Term (In Years)

    

(In Thousands)

Outstanding as of January 1, 2024

 

5,509,379

$

0.43

 

7.04

$

2,699

Granted

 

25,000

 

0.92

 

 

Exercised

 

(63,750)

 

0.08

 

 

Forfeited/expired

 

(35,000)

 

0.82

 

 

Outstanding as of December 31, 2024

 

5,435,629

$

0.43

 

6.06

$

2,914

Options exercisable as of December 31, 2024

 

4,582,807

$

0.38

 

5.78

$

2,700

Vested and expected to vest as of December 31, 2024

 

5,435,629

$

0.43

 

6.06

$

2,914

Schedule of classification of stock-based compensation

The following table illustrates the classification of stock-based compensation in the condensed statements of operations and comprehensive loss (in thousands):

    

For the Three Months Ended March 31,

    

2025

    

2024

Research and development

$

29

$

29

General and administrative

 

51

 

52

Total stock-based compensation

$

80

$

81

The following table illustrates the classification of stock-based compensation in the statements of operations (in thousands):

For the Year Ended 

December 31,

    

2024

    

2023

Research and development

$

169

$

111

General and administrative

 

150

 

203

Total stock-based compensation

$

319

$

314