XML 99 R82.htm IDEA: XBRL DOCUMENT v3.24.4
Stock-Based Compensation (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Aug. 16, 2023
Nov. 01, 2022
Aug. 16, 2022
Jul. 31, 2023
Sep. 30, 2021
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Jul. 31, 2021
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Expected dividend yield               0.00% 0.00%  
Weighted average grant-date fair value of stock options granted               $ 3.10 $ 0.39 $ 5.35 $ 5.43  
Stock-based compensation expense           $ 2,672,000 $ 3,598,000 $ 8,628,000 $ 11,442,000 $ 15,017,000 $ 15,856,000  
Aggregate intrinsic value, stock option exercised                   $ 0 $ 7,997,000  
Expected volatility               110.80% 86.50% 86.50% 77.10%  
Risk-free interest rate               4.50% 4.10% 4.10% 2.70%  
Expected term (in years)               5 years 6 months 5 years 7 months 6 days 5 years 7 months 6 days 5 years 10 months 24 days  
Stock based compensation             0   $ 0      
Share-Based Payment Arrangement, Option [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Stock-based compensation expense           2,077,000 2,255,000 $ 6,306,000 6,952,000 $ 9,293,000 $ 10,702,000  
Estimated weighted-average amortization period           8,370,000   $ 8,370,000   $ 13,449,000    
Estimated weighted-average amortization period               2 years 7 months 13 days   2 years 7 months 2 days    
Awards With Performance Conditions [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Expected dividend yield               0.00%   0.00%    
Stock-based compensation expense                   $ 0 881,000  
Estimated weighted-average amortization period                   $ 1,175,000    
Vested options to acquire shares     105,000                  
Vested options to acquire per share     $ 29.90                  
Stock option vesting     80,000                  
Expected volatility   79.90%                    
Risk-free interest rate               2.95%   2.95%    
Expected term (in years)               5 years   5 years    
Number of shares remaining stock options forfeited 60,000                      
Awards With Performance Conditions [Member] | Initial Tranche [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Vested options to acquire shares     25,000                  
Awards With Performance Conditions [Member] | Second Tranche [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Vested options to acquire shares   20,000                    
Awards With Market Conditions [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Vested options to acquire shares         246,928              
Vested options to acquire per share         $ 63.20              
Vesting description               vest in up to five equal installments in respect of achieving certain share price targets between the third and fourth anniversary of the effective date   vest in up to five equal installments in respect of achieving certain share price targets between the third and fourth anniversary of the effective date    
Stock based compensation                     1,167,000  
Reversed stock based compensation expenses                     1,681,000  
Restricted Stock Units (RSUs) [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Options vesting period               2 years   2 years    
Stock-based compensation expense           595,000 $ 1,343,000 $ 2,322,000 $ 4,490,000 $ 5,724,000 $ 4,787,000  
Estimated weighted-average amortization period           4,086,000   $ 4,086,000   $ 7,732,000    
Estimated weighted-average amortization period               2 years 2 months 12 days   2 years 21 days    
Number of Shares Granted                 954,931,000    
Weighted Average Grant Date Fair Value, Granted                 $ 6.29    
Restricted Stock Units (RSUs) [Member] | Share-Based Payment Arrangement, Tranche One [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Vesting percentage               25.00%   50.00%    
Restricted Stock Units (RSUs) [Member] | Share-Based Payment Arrangement, Tranche Two [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Vesting percentage                   50.00%    
Performance Shares [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Estimated weighted-average amortization period                   $ 871,000    
Estimated weighted-average amortization period                   1 year 9 months 14 days    
Stock based compensation                   $ 0    
Number of Shares Granted       174,500                
Weighted Average Grant Date Fair Value, Granted       $ 5.00                
Market Condition Stock Unit [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Estimated weighted-average amortization period           $ 145,833,000   $ 145,833,000        
Stock based compensation               $ 28,667,000        
Number of Shares Granted       174,500                
Weighted Average Grant Date Fair Value, Granted               $ 5.00        
Maximum [Member] | Performance Shares [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Options vesting period       3 years                
Maximum [Member] | Market Condition Stock Unit [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Options vesting period       3 years                
Minimum [Member] | Performance Shares [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Options vesting period       1 year                
Minimum [Member] | Market Condition Stock Unit [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Options vesting period       1 year                
Two Thousand And Twenty One [Equity Incentive Plan [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Percentage of shares issued from outstanding capital stock, maximum               4.00%   4.00%    
Two Thousand And Twenty One [Equity Incentive Plan [Member] | Common Class A [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Number of shares remaining available for future grant           1,254,803   1,254,803   821,789   2,091,528
Number of shares issued for future issuance automatic increase period               10 years   10 years    
2017 Equity Incentive Plan [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Number of shares remaining available for future grant           3,234,204   3,234,204   3,234,204    
Percentage of fair market value                   100.00%    
2017 Equity Incentive Plan [Member] | Maximum [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Stock option, expiration period               10 years   10 years    
Options vesting period               4 years   4 years    
2017 Equity Incentive Plan [Member] | Minimum [Member]                        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                        
Options vesting period               3 years   3 years