XML 72 R45.htm IDEA: XBRL DOCUMENT v3.25.1
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule of Assumptions Used to Determine Grant-date Fair Value of Stock Options Granted

The following table presents, on a weighted-average basis, the assumptions used in the Black-Scholes option pricing model to determine the grant-date fair value of stock options granted:

 

 

 

Year Ended December 31,

 

 

 

2024

 

 

2023

 

Fair value of common stock

 

$

13.08

 

 

$

8.51

 

Risk-free interest rate

 

 

4.09

%

 

 

3.06

%

Expected term (in years)

 

 

6.02

 

 

 

5.39

 

Expected volatility

 

 

86.80

%

 

 

75.12

%

Expected dividend yield

 

 

0

%

 

 

0

%

Summary of Stock Options Activity

 

 

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

 

 

Weighted-
Average

 

 

Average
Remaining

 

 

Aggregate

 

 

 

Number of
Options

 

 

Exercise
Price

 

 

Contractual
Term

 

 

Intrinsic
Value

 

 

 

 

 

 

 

 

 

(in years)

 

 

(in thousands)

 

Outstanding at December 31, 2023

 

 

5,202,905

 

 

$

6.30

 

 

 

8.1

 

 

$

535

 

Granted

 

 

935,105

 

 

$

9.27

 

 

 

 

 

 

 

Exercised

 

 

(11,953

)

 

$

7.42

 

 

 

 

 

 

 

Forfeited or cancelled

 

 

(415,087

)

 

$

8.96

 

 

 

 

 

 

 

Expired

 

 

(43,415

)

 

$

7.58

 

 

 

 

 

 

 

Outstanding at December 31, 2024

 

 

5,667,555

 

 

$

6.98

 

 

 

7.6

 

 

$

22,962

 

Vested and expected to vest at
   December 31, 2024

 

 

5,667,555

 

 

$

6.98

 

 

 

7.6

 

 

$

22,962

 

Options exercisable at December 31, 2024

 

 

2,887,678

 

 

$

6.88

 

 

 

6.6

 

 

$

12,174

 

Summary of Non-Vested Stock Options

The following table summarizes the non-vested stock options that were outstanding as of December 31, 2024 and 2023:

 

 

 

 

 

 

Weighted-
Average

 

 

 

Number of
Options

 

 

Exercise
Price

 

Non-vested options, December 31, 2024

 

 

2,779,877

 

 

$

7.07

 

Non-vested options, December 31, 2023

 

 

3,124,193

 

 

$

6.06

 

Schedule of Stock-Based Compensation Expense

Stock-based compensation expense related to the stock options was included in the Company’s statements of operations and comprehensive loss as follows:

 

 

 

Year Ended December 31,

 

 

 

2024

 

 

2023

 

 

 

(in thousands)

 

Cost of sales

 

$

275

 

 

$

239

 

Research and development

 

 

1,144

 

 

 

1,781

 

Sales and marketing

 

 

1,661

 

 

 

610

 

General and administrative

 

 

3,304

 

 

 

3,028

 

Total stock-based compensation expense

 

$

6,384

 

 

$

5,658