XML 60 R41.htm IDEA: XBRL DOCUMENT v3.23.4
Equity-Based Compensation (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2023
Dec. 31, 2022
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 and comprehensive (loss) for the three and nine months ended September 30, 2023 and 2022.
 
    
Three Months Ended September 30,
    
Nine Months Ended September 30,
 
    
        2023        
    
        2022        
    
        2023        
    
        2022        
 
    
(in thousands)
    
(in thousands)
 
Research and development
    $ 1,347        $ 383        $ 4,803        $ 478   
Sales and marketing
     87         34         407         52   
General and administrative
     3,402         3,356         18,563         3,421   
  
 
 
    
 
 
    
 
 
    
 
 
 
Total stock-based compensation expense
    $         4,836        $         3,773        $         23,773        $         3,951   
  
 
 
    
 
 
    
 
 
    
 
 
 
Presented below is a summary of the compensation cost recognized in the consolidated statements of operations for the years ended December 31, 2022 and 2021.
 
    
December 31,
 
(in thousands)
  
            2022            
    
                2021            
 
Research and development
     $ 1,765         $ 112   
Sales and marketing
     286         31   
General and administrative
     4,297         1,021   
  
 
 
    
 
 
 
Total
     $                         6,348         $                         1,164   
  
 
 
    
 
 
 
Summary of Stock Option Activity
The following summary sets forth the stock option activity under the 2023 and 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
         3,428,225         2.38        
Exercised
     (677,350)        0.53           12,690  
Cancelled or forfeited
     (89,603)            0.92        
  
 
 
    
 
 
       
Outstanding as of September 30, 2023
     3,108,111         2.70        9.5      $ 1,341  
Options exercisable as of September 30, 2023
     178,310       $ 5.97        8.8      $ 50  
Options unvested as of September 30, 2023
     2,325,600       $ 3.33        9.5      $ 775  
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)
 
Balances at December 31, 2021
                 51,149       $ 20.34        9.7      $ 1,953  
Options granted
     439,786                         1.66        
Options exercised
     (7,784)        2.75                           271  
Options cancelled
     (36,310)        19.78        
  
 
 
    
 
 
       
Balances at December 31, 2022
     446,841         2.30        9.6      $ 11,706  
Exercisable at December 31, 2022
     145,713       $ 3.53        9.6      $ 3,638  
  
 
 
          
Unvested at December 31, 2022
     266,993       $ 2.07        9.6      $ 7,058  
  
 
 
          
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
     (37)                
Repurchased
     (2,655)                
  
 
 
       
 
 
 
Unvested common stock as of September 30, 2023
                 32,078          $             52  
  
 
 
       
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 — December 31, 2021
 
             1,134       $      $             88  
 
Issued
 
  
 
 
 
6,057 
 
 
  
 
 
 
        7.48
 
 
      
 
Vested
 
  
 
 
 
(794)
 
 
  
 
 
 
7.17
 
 
      
 
Repurchased
 
  
 
 
 
(2,574)
 
 
             
  
 
 
       
 
 
 
 
Unvested common stock — December 31, 2022
 
  
 
 
 
3,823 
 
 
     
 
$
 
306
 
 
  
 
 
       
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:
 
    
    September 30,    
    
    September 30,    
 
    
2023
    
2022
 
Weighted-average risk-free interest rate (1)
     3.7%        3.3%  
Weighted-average expected term (in years)
     5.93           5.34     
Weighted-average expected volatility (2)
                         62.27%                            54.6%  
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.
The fair value of each option was estimated at the grant date using the Black-Scholes method with the following assumptions:
 
    
December 31,
 
    
2022
    
2021
 
Weighted-average risk-free interest rate
     3.3%        1.2%  
Weighted-average expected term (in years)
                         5.35                               5.50     
Weighted-average expected volatility
     54.6%        43.1%  
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.