XML 55 R42.htm IDEA: XBRL DOCUMENT v3.25.3
Compensation Plans (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Summary of assumptions used in Black-Scholes option-pricing model to determine fair value of stock options granted
        
   Year Ended December 31, 
   2024   2023 
Fair value per share of underlying common stock   $0.33 - $0.74   $3.39 
Risk-free interest rate    4.32% - 4.50%      4.19% - 4.23%  
Expected term (in years)   6.00    5.31 - 6.02 
Expected volatility   60.00%   48.99% - 49.60% 
Expected dividend yield   0%   0%

 

Summary of stock option activity
 Summary of stock option activity                
   Number of
Shares
   Weighted-
Average
Exercise Price
   Weighted-Average
Remaining
Contractual Term
(Years)
   Aggregate
Intrinsic Value
 
Balance at December 31, 2023   3,078,475   $2.38    6.98   $4,489 
Granted   900,000    1.10           
Exercised   (47,183)   1.44           
Forfeited and expired   (974,544)   2.40           
Balance at December 31 2024   2,956,748   $1.94    6.66   $ 
Options vested and exercisable at December 31, 2024   2,356,812   $2.13    5.98   $ 
Options vested and expected to vest at December 31, 2024   2,956,748   $1.94    6.66   $ 
Schedule of Nonvested restricted common stock activity
 Schedule of Nonvested restricted common stock activity         
    Number of
Shares
   Weighted-
Average
Grant Date
Fair Value
 
 Balance at December 31, 2023       $ 
 Granted    450,000    0.57 
 Exercised    (375,000)   0.57 
 Vested    (25,000)   0.57 
 Balance at December 31 2024    50,000      
Summary of the classification of the company's stock-based compensation expense
        
   Year Ended December 31, 
   2024   2023 
Research and development  $111   $147 
Sales and marketing   43    124 
General and administrative   467    455 
Cost of revenue   25    50 
   $646   $776