XML 48 R37.htm IDEA: XBRL DOCUMENT v3.23.1
Equity-Based Compensation (Tables)
3 Months Ended
Mar. 31, 2023
Share-Based Payment Arrangement [Abstract]  
Summary of Compensation Cost Recognized

Presented below is a summary of the compensation cost recognized in the condensed consolidated statements of operations for the three months ended March 31, 2023 and 2022.

 

 

 

Year Ended March 31,

 

(in thousands)

 

2023

 

 

2022

 

Research and development

 

$

2,131

 

 

$

47

 

Sales and marketing

 

 

222

 

 

 

9

 

General and administrative

 

 

12,286

 

 

 

32

 

Total

 

$

14,639

 

 

$

88

 

Summary of Stock Option Activity

The following summary sets forth the stock option activity under the 2020 Plan:

 

 

Number of options

 

 

Weighted average exercise price

 

 

Weighted average remaining contractual term (in years)

 

 

Aggregate intrinsic value (in thousands)

 

Outstanding as of December 31, 2022

 

 

446,839

 

 

$

2.30

 

 

 

9.6

 

 

$

11,706

 

Granted

 

 

2,028,425

 

 

 

0.51

 

 

 

 

 

 

 

Exercised

 

 

(677,350

)

 

 

0.53

 

 

 

 

 

 

12,690

 

Cancelled or forfeited

 

 

(13,651

)

 

 

3.04

 

 

 

 

 

 

 

Outstanding as of March 31, 2023

 

 

1,784,263

 

 

 

0.73

 

 

 

9.8

 

 

$

52,232

 

Options exercisable as of March 31, 2023

 

 

157,608

 

 

$

6.70

 

 

 

9.2

 

 

$

3,672

 

Options unvested as of March 31, 2023

 

 

1,145,712

 

 

$

0.82

 

 

 

9.8

 

 

$

33,429

 

 

Summary of Unvested Common Stock

A summary of unvested common stock from early option exercises that are subject to repurchase by the Company under the 2020 Plan is as follows:

 

 

Early Option Exercises

 

 

Number of options

 

 

Weighted average exercise price

 

 

Repurchase liability (in thousands)

 

Unvested common stock as of December 31, 2022

 

 

3,823

 

 

$

 

 

$

306

 

Issued

 

 

30,947

 

 

 

1.19

 

 

 

 

Vested

 

 

 

 

 

 

 

 

 

Repurchased

 

 

(736

)

 

 

 

 

 

 

Unvested common stock as of March 31, 2023

 

 

34,034

 

 

 

 

 

$

55

 

 

For
Summary of Stock Option Valuation Assumptions The fair value of each option was estimated at the grant date using the Black-Scholes method with the following assumptions:

 

 

 

March 31,

 

 

March 31,

 

 

2023

 

 

2022

 

Weighted-average risk-free interest rate (1)

 

 

3.6

%

 

 

%

Weighted-average expected term (in years)

 

 

6.03

 

 

 

%

Weighted-average expected volatility (2)

 

 

57.9

%

 

 

%

Expected dividend yield

 

 

%

 

 

%

 

(1)
Based on U.S. Treasury seven-year constant maturity interest rate whose term is consistent with the expected term of the option.
(2)
Expected volatility is based on an analysis of comparable public company volatilities and adjusted for the Company’s stage of development.