XML 71 R32.htm IDEA: XBRL DOCUMENT v3.24.1
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2023
Share-Based Payment Arrangement [Abstract]  
Summary of Stock Option Activity

Stock option activity for year ended December 31, 2023 was as follows:

 

 

Number of Options

 

 

Weighted-Average
Exercise Price

 

 

Weighted-
Average
Remaining
Contractual
Term
(in years)

 

 

Aggregate
Intrinsic
Value
(in thousands)

 

Outstanding at December 31, 2022

 

 

167,882

 

 

$

1.09

 

 

 

9.65

 

 

$

 

Granted

 

 

3,928,714

 

 

 

7.64

 

 

 

 

 

 

 

Exercised

 

 

(27,787

)

 

 

1.23

 

 

 

 

 

 

 

Cancelled and forfeited

 

 

(348,354

)

 

 

5.32

 

 

 

 

 

 

 

Outstanding at December 31, 2023

 

 

3,720,455

 

 

$

7.61

 

 

 

9.49

 

 

$

57,821

 

Vested and expected to vest, December 31, 2023

 

 

3,720,455

 

 

$

7.61

 

 

 

9.49

 

 

$

57,821

 

Exercisable at December 31, 2023

 

 

128,968

 

 

$

4.46

 

 

 

9.13

 

 

$

2,410

 

Summary of Restricted Stock Activity

The following table summarizes the Company’s restricted stock activity:

 

 

Number of
Awards

 

 

Weighted-Average
Grant Date
Fair Value

 

Unvested as of December 31, 2022

 

 

529,110

 

 

$

0.93

 

Issued

 

 

1,874

 

 

 

3.94

 

Repurchased

 

 

(14,652

)

 

 

0.63

 

Vested

 

 

(276,633

)

 

 

1.18

 

Unvested as of December 31, 2023

 

 

239,699

 

 

$

0.93

 

Summary of Stock Based Compensation Expense

Total stock-based compensation expense recorded in the statements of operations and comprehensive loss was as follows:

 

 

Year ended
December 31,

 

 

2023

 

 

2022

 

 

(in thousands)

 

General and administrative

 

$

1,965

 

 

$

217

 

Research and development

 

 

1,362

 

 

 

80

 

Total stock-based compensation expense

 

$

3,327

 

 

$

297

 

Summary of Estimated Grant Date Fair Value of Awards

The estimated grant-date fair value of awards granted was calculated based on the following assumptions:

 

 

Year ended December 31,

 

 

2023

 

 

2022

 

Expected term (in years)

 

5.2 – 6.4

 

 

2.8 – 6.1

 

Expected volatility

 

84.6% – 97.7%

 

 

84.6% – 89.8%

 

Expected dividend

 

 

 

 

 

 

Risk-free interest rate

 

3.2% – 4.7%

 

 

3.0% – 4.7%