XML 72 R33.htm IDEA: XBRL DOCUMENT v3.25.1
Equity-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule of Stock Options Activity

The following table summarizes our stock options activity for the years ended December 31, 2024 and 2023:

 

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, 2022

 

 

3,920,172

 

 

$

10.77

 

 

 

8.1

 

 

$

 

Granted

 

 

2,519,994

 

 

$

1.99

 

 

 

 

 

$

 

Cancelled or forfeited

 

 

(588,243

)

 

$

8.74

 

 

 

 

 

$

 

Outstanding December 31, 2023

 

 

5,851,923

 

 

$

7.20

 

 

 

8.4

 

 

$

102

 

Granted

 

 

3,397,382

 

 

$

1.60

 

 

 

 

 

$

 

Cancelled or forfeited

 

 

(281,700

)

 

$

3.90

 

 

 

 

 

$

 

Outstanding, December 31, 2024

 

 

8,967,605

 

 

$

5.18

 

 

 

8.1

 

 

$

1

 

Exercisable at December 31, 2024

 

 

3,792,936

 

 

$

8.47

 

 

 

7.2

 

 

$

 

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,

 

2024

 

2023

Expected volatility

 

80.1% - 89.2%

 

86.4% - 102.2%

Risk-free interest rate

 

3.5% - 4.7%

 

3.5% - 4.5%

Expected term (in years)

 

5.5 - 6.1

 

5.5 - 6.1

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,

 

 

2024

 

 

2023

 

Research and development

 

$

2,559

 

 

$

4,204

 

General and administrative

 

 

3,967

 

 

 

3,855

 

Total equity-based compensation

 

$

6,526

 

 

$

8,059