XML 38 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Stock-Based Compensation (Tables)
3 Months Ended
Mar. 31, 2025
Stock-Based Compensation [Abstract]  
Schedule of Stock Option Activities

The following table summarizes the stock option activities, including performance-based stock options, under the 2024 Plan, the 2021 Equity Incentive Plan (the “2021 Plan”), the 2022 Inducement Plan and the 2019 EIP for the three months ended March 31, 2025:

 

   Options
Outstanding
   Weighted
Average
Exercise Price
   Weighted Average
Remaining
Contractual
Life (Years)
   Aggregate
Intrinsic Value
(in thousands)
 
Balance, December 31, 2024   1,628,378   $19.79    8.31   $6,608 
Options granted   609,700   $6.16           
Options cancelled/forfeited   (51,852)  $16.12           
Balance, March 31, 2025   2,186,226   $16.08    8.20   $
 
Vested and expected to vest, March 31, 2025   2,186,226   $16.08    8.20   $
 
Exercisable, March 31, 2025   737,799   $20.29    7.18   $
 

There was no performance-based stock option activity under the 2024 Plan or the 2021 Plan for the three months ended March 31, 2025.

 

   Options
Outstanding
   Weighted
Average
Exercise Price
   Weighted
Average
Remaining
Contractual
Life (Years)
   Aggregate
Intrinsic Value
(in thousands)
 
Balance, December 31, 2024   45,894   $13.95    6.04   $438 
Balance, March 31, 2025   45,894   $13.95    5.80   $
 
Vested and expected to vest, March 31, 2025   45,894   $13.95    5.80   $
 
Exercisable, March 31, 2025   30,893   $7.33    5.18   $
 
Schedule of Summary of PSU Activity

The following table provides a summary of PSU activity under the 2024 Plan during the three months ended March 31, 2025:

 

   Number of
Share
   Weighted-
Average
Grant Date
Fair Value
 
Unvested performance-based restricted stock units at December 31, 2024   20,000   $21.90 
Granted   
   $  
Unvested performance-based restricted stock units at March 31, 2025   20,000   $21.90 
Outstanding performance-based restricted stock units at March 31, 2025   20,000   $21.90 
Schedule of Stock-Based Compensation Expense

The following table presents stock-based compensation expenses related to options, PSUs and RSUs granted to employees and non-employees, employee stock purchase plan awards and restricted common stock shares issued to founders (in thousands):

 

   Three Months Ended
March 31,
 
   2025   2024 
General and administrative  $1,240   $820 
Research and development   571    349 
Total  $1,811   $1,169 
Schedule of Fair Value of Stock Options Was Estimated Using a Black-Scholes Option-Pricing Model

The grant date fair value of stock options was estimated using a Black-Scholes option-pricing model with the following assumptions:

  

   Three Months Ended
March 31,
   2025  2024
Expected term (in years)  6.01 – 6.08  6.04 – 6.08
Expected volatility  97.37% – 97.93%  112%
Risk-free interest rate  3.93% – 4.35%  3.93% – 4.27%
Expected dividend yield