XML 54 R41.htm IDEA: XBRL DOCUMENT v3.24.4
Stockholders' (Deficit) Equity and Stock-Based Compensation (Tables)
9 Months Ended
Sep. 30, 2024
Stockholders' (Deficit) Equity and Stock-Based Compensation [Abstract]  
Schedule of warrants activity
Warrants
WarrantsWeighted Average
Exercise Price
Weighted Average
Contractual Life
(in years)
Aggregate
Intrinsic Value
(in thousands)
Outstanding at January 1, 2022— $— $— 
Granted3,220,000 $5.50 4.38$— 
Exercised— $— $— 
Redeemed— $— $— 
Outstanding at December 31, 20223,220,000$5.50 4.13$— 
Granted$— $— 
Exercised(2,200)$5.50 $— 
Redeemed(3,217,800)$5.50 $— 
Outstanding at December 31, 2023— $— $— 
Exercisable at December 31, 2023— 
Schedule of Stock Option Activity
Stock Options
SharesWeighted Average
Exercise Price
Weighted Average
Contractual Life
(in years)
Aggregate
Intrinsic Value
(in thousands)
Outstanding at January 1, 2022$— $— 
Granted278,850$1.68 $— 
Exercised$— $— 
Forfeited(24,850)$1.62 $— 
Outstanding at December 31, 2022254,000$1.69 9.40$193 
Granted153,665$3.78 9.24$24 
Exercised(7,883)$1.62 $55 
Forfeited(28,666)$2.26 $41 
Outstanding at December 31, 2023371,116$2.51 8.77$4,591 
Vested and exercisable at December 31, 202370,147$1.70 8.40$924 
The following table summarizes the stock option activity under the 2022 Omnibus Plan as of September 30, 2024:
Stock Options
SharesWeighted Average
Exercise Price
Weighted Average
Contractual Life
(in years)
Aggregate
Intrinsic Value (in thousands)
Outstanding at January 1, 2024371,116 $2.51 8.77$4,591 
Granted— $— $— 
Exercised(12,557)$2.39 $179 
Forfeited(17,701)$2.98 $36 
Outstanding at September 30, 2024340,858 $2.49 7.92$97 
Vested and exercisable at September 30, 2024172,543 $2.17 7.64$63 
Schedule of RSU Activity and Related Information
Restricted Stock Units
Number of SharesWeighted Average
Grant Date Fair Value
per Share
Unvested - January 1, 2022
Granted377,614$1.67 
Vested— 
Forfeited(24,850)$1.62 
Unvested - December 31, 2022352,764$1.67 
Granted329,249$3.70 
Vested(111,084)$1.67 
Forfeited(28,533)$2.26 
Unvested - December 31, 2023542,396$2.87 
A summary of RSU activity during the nine months ended September 30, 2024 and related information is as follows:
Restricted Stock Units
Number of SharesWeighted Average
Grant Date Fair Value
per Share
Unvested- January 1, 2024542,396$2.87 
Granted99,474$16.90 
Vested(362,799)$6.76 
Forfeited(14,111)$3.01 
Unvested- September 30, 2024264,960$2.79