XML 43 R30.htm IDEA: XBRL DOCUMENT v3.25.0.1
Equity-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2024
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]  
Schedule of Equity-based Compensation Expense Categories In Consolidated Statements of Operations and Comprehensive Loss

The Company recorded equity-based compensation in the following expense categories in the consolidated statements of operations and comprehensive income (loss) in 2024 and 2023 (in thousands):

 

 

2024

 

 

2023

 

General and administrative

 

$

22,677

 

 

$

18,270

 

Research and development

 

 

15,147

 

 

 

12,168

 

Total equity-based compensation

 

$

37,824

 

 

$

30,438

 

Schedule of Assumptions Used to Estimate Fair value The grant date fair value was estimated at the time of grant using the Black-Scholes option-pricing model using the following weighted-average assumptions in 2024 and 2023:

 

 

2024

 

 

2023

 

Risk-free interest rate

 

 

4.2

%

 

 

4.0

%

Expected term (in years)

 

 

6.0

 

 

 

6.0

 

Expected volatility

 

 

70.3

%

 

 

78.7

%

Expected dividend yield

 

 

0.0

%

 

 

0.0

%

 

Summary of Stock Options Activity

The following table summarizes 2024 stock option activity (options and aggregate intrinsic value in thousands):

 

 

Number of Options

 

 

Weighted-Average Exercise Price

 

 

Weighted-Average Remaining Contractual Term (in Years)

 

 

Aggregate Intrinsic Value

 

Outstanding as of December 31, 2023

 

 

10,539

 

 

$

15.46

 

 

 

 

 

 

 

Granted

 

 

2,996

 

 

$

18.66

 

 

 

 

 

 

Exercised

 

 

(935

)

 

$

8.18

 

 

 

 

 

 

Forfeited

 

 

(967

)

 

$

23.15

 

 

 

 

 

 

Outstanding as of December 31, 2024

 

 

11,633

 

 

$

16.35

 

 

 

7.53

 

 

$

11,987

 

Exercisable as of December 31, 2024

 

 

6,693

 

 

$

16.10

 

 

 

6.88

 

 

$

10,368

 

Summary of Activity Related to RSUs

The following table summarizes the activity related to RSUs during 2024 (shares in thousands):

 

 

Number of Shares

 

 

Weighted-Average Grant Date Fair Value

 

Outstanding unvested as of December 31, 2023

 

 

804

 

 

$

11.98

 

Granted

 

 

836

 

 

$

17.54

 

Vested

 

 

(219

)

 

$

12.29

 

Forfeited

 

 

(124

)

 

$

14.84

 

Outstanding unvested as of December 31, 2024 (1)

 

 

1,297

 

 

$

15.24

 

 

(1)
The number outstanding represents the number of shares issuable upon vesting of service-based and market-based RSUs, assuming the Company achieves its corporate stock price metrics at the target achievement level.