XML 66 R33.htm IDEA: XBRL DOCUMENT v3.25.3
Stock-Based Compensation (Tables)
6 Months Ended 9 Months Ended
Dec. 31, 2024
Sep. 30, 2025
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Schedule of Stock Option Activity
The following table summarizes the stock option activity for the period from June 18, 2024 (inception) to December 31, 2024:
 
    
Number of
Options
    
Weighted
Average
Exercise
Price
    
Weighted
Average
Remaining
Contractual
Term (Years)
    
Aggregate
Intrinsic
Value (in
thousands)
 
Balance as of June 18, 2024 (inception)
     —       $ —         —       $ —   
Granted
     2,392,751        1.81        
Exercised
     —         —         
Forfeited
     —         —         
  
 
 
          
Balance as of December 31, 2024
     2,392,751      $ 1.81        9.8      $ 10,993  
  
 
 
          
Vested and expected to vest, December 31, 2024
     2,392,751      $ 1.81        9.8      $ 10,993  
  
 
 
          
Exercisable, December 31, 2024
     1,724      $ 0.49        9.7      $ 10  
  
 
 
          
The following table summarizes the stock option activity for the nine months ended September 30, 2025:
 
    
Number of
Options
    
Weighted-
Average
Exercise
Price
    
Weighted-
Average
Remaining
Contractual
Term
(Years)
    
Aggregate
Intrinsic
Value
(in thousands)
 
Balance as of December 31, 2024
     2,392,751      $ 1.81        9.8      $ 10,993  
Granted
     7,818,195        6.97        
Exercised
     —         —         
Forfeited
     (510,051      4.77        
Outstanding at September 30, 2025
     9,700,895      $ 5.81        9.3      $ 29,305  
  
 
 
          
Options vested and exercisable as of September 30, 2025
     458,489      $ 3.67        8.3      $ 2,275  
  
 
 
          
Schedule Of Restricted Stock Awards Activity
The following table summarizes the RSA activity for the period from June 18, 2024 (inception) to December 31, 2024:
 
    
Number of

RSAs
    
Weighted
Average
Grant Date
Fair Value
 
Unvested balance as of June 18, 2024 (inception)
     517,293      $ —   
Granted
      —        —   
  
 
 
    
 
 
 
Unvested balance as of December 31, 2024
     517,293      $ —   
The following table summarizes the RSA activity for the nine months ended September 30, 2025:
 
    
Number
of RSAs
    
Weighted
Average
Grant
Date Fair
Value
 
Unvested balance as of December 31, 2024
     517,293      $ —   
Granted
     —         —   
Vested
     (145,489    $ —   
Forfeited
     —         —   
  
 
 
    
 
 
 
Unvested balance as of September 30, 2025
     371,804      $ —   
  
 
 
    
 
 
 
Schedule of Stock-Based Compensation Expense
The following table summarizes the classification of the Company’s stock-based compensation expense in the consolidated statement of operations and comprehensive loss (in thousands):
 
    
Period from
June 18, 2024
(Inception) to
December 31, 2024
 
Research and development
   $ 1,161  
General and administrative
     95  
  
 
 
 
   $ 1,256  
  
 
 
 
The following table summarizes the award types of the Company’s stock-based compensation expense in the consolidated statement of operations and comprehensive loss (in thousands):
 
    
Period from
June 18, 2024
(Inception) to
December 31, 2024
 
Parade warrant obligation
   $ 1,077  
Stock options
     179  
Restricted stock awards
     —   
  
 
 
 
   $ 1,256  
  
 
 
 
The following table summarizes the classification of the Company’s stock-based compensation expense in the condensed consolidated statement of operations and comprehensive loss (in thousands):
 
    
Three Months
Ended
September 30,
2025
    
Nine Months
Ended
September 30,
2025
 
Research and development
   $ 2,452      $ 6,674  
General and administrative
     1,843        3,939  
  
 
 
    
 
 
 
Total
   $ 4,295      $ 10,613  
  
 
 
    
 
 
 
The following table summarizes the stock-based compensation based on type of award for the three and nine months ended September 30, 2025:
 
    
Three Months
Ended
September 30,
2025
    
Nine Months
Ended
September 30,
2025
 
Parade warrant obligation
   $ 1,383      $ 3,869  
Stock options
     2,912        6,744  
  
 
 
    
 
 
 
Total
   $ 4,295      $ 10,613  
  
 
 
    
 
 
 
Stock Option Valuation    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Schedule of Assumptions Used in Calculating the Fair Value
The following table summarizes the weighted-average assumptions used in calculating the fair value of the awards for the period June 18, 2024 (inception) to December 31, 2024:
 
    
Period from
June 18, 2024
(Inception) to
December 31, 2024
 
Expected volatility
     95.4
Expected term (in years)
     6.1  
Risk-free interest rate
     4.0
Expected dividend yield
     — 
The following table summarizes the weighted-average assumptions used in calculating the fair value of the awards during the nine months ended September 30, 2025:
 
    
Nine Months
Ended
September 30,
2025
 
Expected volatility
     95.62
Expected term (in years)
     6.07  
Risk-free interest rate
     4.35
Expected dividend yield
     — 
Parade Warrant Obligation    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Schedule of Assumptions Used in Calculating the Fair Value
The following table summarizes the assumptions used in calculating the fair value of the warrant obligation as of December 31, 2024:
 
    
As of December 31, 2024
 
Expected volatility
     93.3
Expected term (in years)
     10  
Risk-free interest rate
     4.6
Expected dividend yield
     — 
The following table summarizes the assumptions used in calculating the fair value of the warrant obligation for the three and nine months ended September 30, 2025:
 
    
Nine Months
Ended
September 30,
2025
 
Expected volatility
     97.8
Expected term (in years)
     10.0  
Risk-free interest rate
     4.2
Expected dividend yield
     —