XML 75 R30.htm IDEA: XBRL DOCUMENT v3.22.4
Equity-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]  
Schedule of Stock Options Activity

The following table summarizes our stock options activity for the years ended December 31, 2022 and 2021:

 

 

 

Number of
Options
 and
Warrants

 

 

Weighted-
average
exercise
price
per share

 

 

Weighted-
average
remaining
contractual
term
(in years)

 

 

Aggregate
intrinsic
value
(in thousands)

 

Outstanding December 31, 2020

 

 

89,935

 

 

$

15.00

 

 

 

4.6

 

 

$

 

Granted

 

 

2,981,678

 

 

$

14.58

 

 

 

 

 

$

 

Outstanding December 31, 2021

 

 

3,071,613

 

 

$

13.12

 

 

 

8.5

 

 

$

 

Granted

 

 

1,211,155

 

 

$

5.34

 

 

 

 

 

$

 

Cancelled or forfeited

 

 

(362,596

)

 

$

12.51

 

 

 

 

 

$

 

Outstanding, December 31, 2022

 

 

3,920,172

 

 

$

10.77

 

 

 

8.1

 

 

$

 

Exercisable at December 31, 2022

 

 

993,841

 

 

$

13.04

 

 

 

7.3

 

 

$

 

Summary of Assumptions for Estimated Fair Value of Options

The fair values of the options granted were estimated based on the Black-Scholes model, using the following assumptions:
 

 

 

Year Ended December 31,

 

 

2022

 

2021

Expected volatility

 

74.0% - 77.3%

 

72.9% - 82.6%

Risk-free interest rate

 

1.62% - 4.2%

 

0.79% - 1.45%

Expected term (in years)

 

5.5 - 6.0

 

5.5 - 9.0

Expected dividend yield

 

0%

 

0%

Schedule of Equity-based Compensation Expense

Equity-based compensation expense recorded as research and development and general and administrative expenses is as follows (in thousands):

 

 

 

December 31,

 

 

 

2022

 

 

2021

 

Research and development

 

$

2,859

 

 

$

600

 

General and administrative

 

 

4,181

 

 

 

1,191

 

Total equity-based compensation

 

$

7,040

 

 

$

1,791