XML 82 R64.htm IDEA: XBRL DOCUMENT v3.24.3
Stockholders' (Deficit) Equity and Stock-Based Compensation - Options Activity (Details) - 2022 Omnibus Plan - Employee Stock Option - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Number of Options    
Balances at the beginning 254,000  
Granted 153,665 278,850
Exercised (7,883)  
Forfeited (28,666) (24,850)
Balances at the end 371,116 254,000
Exercisable 70,147  
Weighted-Average Exercise Price    
Balances at the beginning (in dollars per share) $ 1.69  
Granted (in dollars per share) 3.78 $ 1.68
Exercised (in dollars per share) 1.62  
Forfeited (in dollars per share) 2.26 1.62
Balances at the end (in dollars per share) 2.51 $ 1.69
Vested and exercisable at December 31, 2023 $ 1.70  
Weighted Average Contractual Life (in years)    
Granted (in years) 9 years 2 months 26 days  
Balances at the end (in years) 8 years 9 months 7 days 9 years 4 months 24 days
Vested and exercisable at December 31, 2023 8 years 4 months 24 days  
Aggregate Intrinsic Value    
Balance at beginning $ 193  
Granted 24  
Exercised 55  
Forfeited 41  
Balance at the end 4,591 $ 193
Vested and exercisable at December 31, 2023 $ 924  
Additional Disclosures    
Weighted average fair value of awards (in dollars per share) $ 2.44 $ 1.01
Unrecognized stock-based compensation related to stock options $ 400  
Weighted-average period over which unamortized stock-based compensation expense will recognized 1 year 10 months 9 days  
Unrecognized stock options (in shares) 300,969