XML 109 R93.htm IDEA: XBRL DOCUMENT v3.25.1
Stock-Based Compensation (Details Narrative) - USD ($)
1 Months Ended 9 Months Ended 12 Months Ended
Aug. 16, 2023
Nov. 01, 2022
Aug. 16, 2022
Jul. 31, 2023
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Jan. 01, 2025
Jul. 31, 2021
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                  
Expected dividend yield              
Weighted average grant-date fair value of stock options granted           $ 2.66 $ 5.35    
Stock-based compensation expense           $ 11,569,000 $ 15,017,000    
Aggregate intrinsic value, stock option exercised           $ 8,000 $ 0    
Expected volatility           104.90% 86.50%    
Risk-free interest rate           4.40% 4.10%    
Expected term (in years)           5 years 8 months 12 days 5 years 7 months 6 days    
Stock based compensation             $ 0    
Stock based compensation expense           $ 11,569,000 15,017,000    
Share-Based Payment Arrangement, Option [Member]                  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                  
Stock-based compensation expense           8,336,000 9,293,000    
Stock-based compensation expense           $ 7,129,000      
Estimated weighted-average amortization period           2 years 1 month 2 days      
Awards With Performance Conditions [Member]                  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                  
Expected dividend yield           0.00%      
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%      
Expected term (in years)           5 years      
Remaining stock options forfeited upon termination of the advisory agreement 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              
Restricted Stock Units (RSUs) [Member]                  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                  
Options vesting period           4 years      
Stock-based compensation expense           $ 3,022,000 $ 5,724,000    
Stock-based compensation expense           $ 4,136,000      
Estimated weighted-average amortization period           1 year 5 months 8 days      
Number of shares granted           337,080      
Grant date fair value of units granted           $ 2.23      
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%      
Market Condition Stock Unit [Member]                  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                  
Stock-based compensation expense           $ 145,833,000      
Stock based compensation           $ 28,667,000      
Number of shares granted       174,500          
Grant date fair value of units granted           $ 5.00      
Stock based compensation expense           $ 211,000      
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] | Market Condition Stock Unit [Member]                  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                  
Options vesting period       1 year          
2021 Equity Incentive Plan [Member]                  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                  
Share-Based Compensation Arrangement by Share-Based Payment Award, Percentage of Outstanding Stock Maximum           4.00%      
2021 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           330,391     2,091,528
[custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesIssuedForFutureIssuanceAutomaticIncreasePeriod]           10 years      
2021 Equity Incentive Plan [Member] | Common Class A [Member] | Subsequent Event [Member]                  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                  
Number of shares remaining available for future grant               1,229,890  
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      
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        
Options vesting period           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