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