XML 59 R27.htm IDEA: XBRL DOCUMENT v3.23.1
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]  
Summary of Assumptions Used for Valuation of Fair Value of Stock Options
The Black-Scholes option-pricing model was used to estimate the fair value of stock options granted during the years ended December 31, 2022 and 2021 with the following weighted average assumptions:
Year Ended December 31,
20222021
Risk-free interest rate
1.7% – 4.2%
0.4% – 1.3%
Expected term (in years)
5.8 – 6.1
5.3 – 6.1
Expected volatility90%90%
Expected dividend yield0%0%
Fair Value Measurement Inputs and Valuation Techniques
The following assumptions were used in the estimation of the fair value of the tranche liability as a forward contract as of each of the dates indicated:
June 17,
2021
December 31,
2020
Risk-free interest rate0.07%0.12%
Expected time to Milestone Closing (in years)0.81.3
Probability of achievement of Milestone Closing100%65%
The following assumptions were used in the estimation of the fair value of the warrant liability using the OPM backsolve method as of each of the dates indicated:
June 22,
2021
December 31,
2020
Risk-free interest rate0.25%0.13%
Expected term (in years)2.02.0
Expected volatility90%90%
Expected dividend yield0%0%
As of December 31, 2020, management, with the assistance of an independent third-party valuation firm, estimated the fair value of a share of common stock utilizing the following assumptions:
Risk-free interest rate0.13%
Expected time to liquidity event (in years)2.0
Expected volatility90%
Expected dividend yield0%
Summary of Stock Option Activity
The following table reflects summarized stock option activity:
Stock Options Weighted Average
Exercise Price
Weighted Average
Remaining
Contractual Life
(in years)
Aggregate Intrinsic
Value (in thousands)
Outstanding at January 1, 20223,835,618$2.51 
Granted1,999,050$5.04 
Exercised(131,626)$0.93 
Forfeited(79,872)$6.35 
Expired(12,277)$16.00 
Outstanding at December 31, 20225,610,893$3.36 8.1$14,980 
Vested and exercisable at December 31, 20222,188,874$2.03 7.1$8,714 
Summary of Share-Based Compensation Expense Related to Stock Options
The Company recorded stock-based compensation expense related to stock options in the following expense categories of its statements of operations and comprehensive loss for the periods shown (in thousands):
Year Ended December 31,
20222021
General and administrative$2,163 $690 
Research and development898 232 
Total stock-based compensation$3,061 $922