XML 171 R60.htm IDEA: XBRL DOCUMENT v3.25.1
Stock-Based Compensation - Stock Option Activity (Details) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 12 Months Ended
May 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Options Outstanding      
Options outstanding at beginning of the period (shares)   5,096,086  
Granted (shares)   2,902,385  
Exercised (shares)   (72,201)  
Forfeited or expired (shares)   (255,362)  
Options outstanding, vested and expected to vest at end of the period (shares)   7,670,908 5,096,086
Exercisable at end of the period (shares)   6,565,317  
Weighted- Average Exercise Price Per Share      
Weighted-average exercise price, Outstanding at beginning of the period ($ per shares)   $ 9.68  
Weighted-average exercise price, Granted ($ per shares)   11.68  
Weighted-average exercise price, Exercised ($ per shares)   8.26  
Weighted-average exercise price, Forfeited or expired ($ per shares)   10.23  
Weighted-average exercise price, Outstanding, vested and expected to vest at end of the period ($ per shares)   9.59 $ 9.68
Exercisable at end of the period ($ per shares)   $ 9.31  
Weighted- Average Remaining Contractual Term      
Weighted-average remaining contractual term, Outstanding, vested and expected to vest (in years)   8 years 2 months 12 days 8 years 6 months
Weighted-average remaining contractual term, Exercisable at end of the period (in years)   8 years  
Aggregate Intrinsic Value      
Aggregate Intrinsic Value, Outstanding at beginning of the period   $ 15,033  
Aggregate Intrinsic Value, exercised   333  
Aggregate Intrinsic Values, Outstanding, vested and expected to vest at the end of period   1,777 $ 15,033
Aggregate Intrinsic Values, Exercisable at the end of period   $ 1,777  
Unvested and early exercisable shares   3,906,969  
Weighted-average grant date fair value of options granted ($ per share)   $ 9.92 $ 10.93
Vested, fair value   $ 5,800 $ 8,100
Stock-based compensation expense recognized   $ 19,457 $ 8,625
2024 POP      
Options Outstanding      
Granted (shares)   1,880,680  
Forfeited or expired (shares)   (92,800)  
Options outstanding, vested and expected to vest at end of the period (shares)   1,787,880  
Weighted- Average Exercise Price Per Share      
Weighted-average exercise price, Granted ($ per shares)   $ 10.19  
Weighted-average exercise price, Forfeited or expired ($ per shares)   10.19  
Weighted-average exercise price, Outstanding, vested and expected to vest at end of the period ($ per shares)   $ 10.19  
Weighted- Average Remaining Contractual Term      
Weighted-average remaining contractual term, Outstanding, vested and expected to vest (in years)   9 years 3 months 18 days  
Aggregate Intrinsic Value      
Common stock fair value $ 12.06    
Expected term (in years) 6 years    
Volatility rate 122.00%    
Risk Free Interest Rate 4.38%    
Share-Based payment award, options, issued in period, fair value   $ 18,000  
Performance period   36 months  
Stock-based compensation expense recognized   $ 5,700  
2024 POP | Maximum      
Aggregate Intrinsic Value      
Share-Based payment award, award derived service period   2 years 1 month 6 days  
2024 POP | Minimum      
Aggregate Intrinsic Value      
Share-Based payment award, award derived service period   1 year 4 months 24 days