XML 39 R28.htm IDEA: XBRL DOCUMENT v3.25.2
Equity Based Compensation (Tables)
6 Months Ended
Jun. 30, 2025
Share-Based Payment Arrangement [Abstract]  
Summary of Assumptions of the Valuation in Stock Option Activity The fair value of stock options granted was estimated using the following assumptions during the six months ended June 30, 2025:

 

 

 

Six Months Ended June 30,

 

2025

 

2024

Expected volatility

 

99.0% - 103.5%

 

82.9% - 84.9%

Expected life of options, in years

 

5.5 - 6.1

 

5.5 - 6.1

Risk-free interest rate

 

3.9% - 4.4%

 

3.8% - 4.6%

Expected dividend yield

 

0.0%

 

0.0%

Summary of Stock Option Awards Granted, Activity

The following table summarizes the activity related to the Company’s time-vested stock option awards granted under the 2022 Plan for the six months ended June 30, 2025:

 

 

Number of Shares

 

 

Weighted Average Exercise Price

 

Time-vested options outstanding at January 1, 2025

 

 

19,778,670

 

 

$

5.45

 

Granted

 

 

12,478,509

 

 

 

1.18

 

Forfeited

 

 

(3,146,681

)

 

 

3.50

 

Time-vested options outstanding at June 30, 2025

 

 

29,110,498

 

 

$

3.83

 

Time-vested options exercisable at June 30, 2025

 

 

9,274,222

 

 

$

6.26

 

Weighted average remaining contractual life

 

7.6 years

 

 

 

 

Time-vested options vested and expected to vest at June 30, 2025

 

 

29,110,498

 

 

$

3.83

 

Weighted average remaining contractual life

 

8.6 years

 

 

 

 

Summary of Performance-Based Stock Option Activity The following table summarizes the activity related to the Company’s performance-based stock option awards granted under the 2022 Plan for the six months ended June 30, 2025:

 

 

Number of Shares

 

 

Weighted Average Exercise Price

 

Performance-based options outstanding at January 1, 2025

 

 

1,671,250

 

 

$

1.62

 

Forfeited

 

 

(277,500

)

 

 

1.88

 

Performance-based options outstanding at June 30, 2025

 

 

1,393,750

 

 

$

1.57

 

Performance-based options exercisable at June 30, 2025

 

 

893,750

 

 

$

1.50

 

Weighted average remaining contractual life

 

8.5 years

 

 

 

 

Performance-based options vested and expected to vest at June 30, 2025

 

 

1,393,750

 

 

$

1.57

 

Weighted average remaining contractual life

 

8.5 years

 

 

 

 

Summary of Profits Interest awards, Activity

The following table summarizes the activity related to the Profits Interest awards for the six months ended June 30, 2025:

 

 

Number of Shares

 

 

Weighted Average Grant Date Fair Value

 

Unvested awards outstanding at January 1, 2025

 

 

1,755,686

 

 

$

7.37

 

Vested

 

 

(959,764

)

 

 

7.37

 

Forfeited

 

 

(53,238

)

 

 

7.36

 

Unvested awards outstanding at June 30, 2025

 

 

742,684

 

 

$

7.38

 

Summary of Compensation Expense Related to Share-Based Awards

Compensation expense related to equity-based awards is included in research and development and general and administrative expense as follows (in thousands):

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Research and development

$

2,867

 

 

$

3,402

 

 

$

5,577

 

 

$

6,633

 

General and administrative

 

3,673

 

 

 

4,406

 

 

 

7,380

 

 

 

8,856

 

Total equity-based compensation expense

$

6,540

 

 

$

7,808

 

 

$

12,957

 

 

$

15,489

 

The following table summarizes our equity-based compensation by type of award (in thousands):

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Time-vested stock options

$

5,214

 

 

$

5,575

 

 

$

10,162

 

 

$

10,755

 

Performance-based stock options

 

 

 

 

310

 

 

 

5

 

 

 

569

 

Legacy profits interests

 

1,326

 

 

 

1,923

 

 

 

2,790

 

 

 

4,165

 

Total equity-based compensation expense

$

6,540

 

 

$

7,808

 

 

$

12,957

 

 

$

15,489