XML 54 R23.htm IDEA: XBRL DOCUMENT v3.22.1
Convertible Preferred Stock and Stockholders' Equity (Deficit) (Tables)
12 Months Ended
Dec. 31, 2021
Stockholders Equity Note [Abstract]  
Schedule of Convertible Preferred Stock Convertible preferred stock authorized and issued and its principal terms as of December 31, 2020 consisted of the following ($ amounts in thousands):

 

 

 

Share
Authorized and
Outstanding

 

 

Shares Issued
and
Outstanding

 

 

Shares of
Common Stock
Issuable upon
Conversion

 

 

Aggregate
Liquidation
Preference

 

 

Carrying
Value

 

Series A-1

 

 

49,089,955

 

 

 

27,249,085

 

 

 

6,557,031

 

 

$

26,200

 

 

$

25,912

 

Series A-2

 

 

4,949,794

 

 

 

4,949,794

 

 

 

1,191,082

 

 

 

3,807

 

 

 

4,150

 

Total

 

 

54,039,749

 

 

 

32,198,879

 

 

 

7,748,113

 

 

$

30,007

 

 

$

30,062

 

Summary of the Status of the Options Issued Under the Plan

A summary of the status of the options issued under the Company’s equity incentive plans as of December 31, 2021, and information with respect to the changes in options outstanding is as follows:

 

 

 

Option Pool
Available
for Grant

 

 

Options
Outstanding

 

 

Weighted Average Exercise
 Price Per
Share

 

 

Weighted Average Remaining
Contractual
Term (Years)

 

 

Aggregate
Intrinsic Value

 

Balance at December 31, 2020

 

 

541,411

 

 

 

641,427

 

 

$

0.84

 

 

 

9.02

 

 

$

 

Authorized increase in plan shares

 

 

22,634,965

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

(6,177,633

)

 

 

6,177,633

 

 

 

8.52

 

 

 

 

 

 

 

Exercised (including early)

 

 

 

 

 

(227,333

)

 

 

0.84

 

 

 

 

 

$

1,012,104

 

Balance at December 31, 2021

 

 

16,998,743

 

 

 

6,591,727

 

 

$

8.04

 

 

 

9.26

 

 

$

101,725,631

 

Vested and expected to vest as of
   December 31, 2021

 

 

 

 

 

6,591,727

 

 

$

8.04

 

 

 

9.26

 

 

$

101,725,631

 

Vested and exercisable at
   December 31, 2021

 

 

 

 

 

826,952

 

 

$

5.71

 

 

 

9.05

 

 

$

14,199,668

 

Schedule of common stock reserved for future issuance

Common stock reserved for future issuance consisted of the following:

 

 

 

As of December 31,

 

 

 

2021

 

Common stock options and restricted stock units granted and outstanding

 

 

6,980,227

 

Shares available for issuance under the equity incentive plans

 

 

8,187,715

 

Shares available for issuance under the 2021 Employee Stock Purchase Plan

 

 

1,183,394

 

Total common stock reserved for issuance

 

 

16,351,336

 

 

Schedule of Stock-based Compensation Expense for All Equity Awards

Stock-based compensation expense for all equity awards and the 2021 Employee Stock Purchase Plan, has been reported in the statements of operations and comprehensive loss as follows (in thousands):

 

 

 

Year Ended
December 31,

 

 

 

2021

 

 

2020

 

Research and development

 

$

2,710

 

 

$

137

 

General and administrative

 

 

26,321

 

 

 

120

 

Total

 

$

29,031

 

 

$

257

 

Summary of Assumptions Used in Black-Scholes Model

The fair value of each stock option granted was determined using the Black-Scholes option pricing model. The assumptions used in the Black-Scholes option pricing model to determine the fair value of the employee and nonemployee stock option grants issued during years ended were as follows:

 

 

 

Year Ended
December 31,

 

 

2021

 

2020

Risk-free rate of interest

 

0.63%-1.34%

 

0.31%-1.40%

Expected term (years)

 

5.77 - 6.08 years

 

5.90 - 6.08 years

Expected stock price volatility

 

84.2% - 90.9%

 

80.2% - 86.4%

Dividend yield

 

0%

 

0%