XML 26 R16.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Stock-Based Compensation
3 Months Ended
Mar. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Stock-Based Compensation

7. Stock-Based Compensation

2023 Incentive Award Plan

In November 2023, the Company's board of directors adopted the 2023 Incentive Award Plan (the “2023 Plan”). On January 1, 2024, the shares of common stock authorized for issuance under the 2023 Plan increased by 2,060,277 shares and as of March 31, 2024, a total of 4,220,719 shares of common stock were available for future issuance under the 2023 Plan.

Stock options

Stock option activity for the three months ended March 31, 2024 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, 2023

 

 

3,720,455

 

 

$

7.61

 

 

 

9.49

 

 

$

57,821

 

Granted

 

 

1,831,369

 

 

 

25.08

 

 

 

 

 

 

 

Exercised

 

 

(5,595

)

 

 

4.59

 

 

 

 

 

 

 

Cancelled and forfeited

 

 

(97,953

)

 

 

12.46

 

 

 

 

 

 

 

Outstanding at March 31, 2024

 

 

5,448,276

 

 

$

13.40

 

 

 

9.37

 

 

$

53,607

 

Vested and expected to vest, March 31, 2024

 

 

5,448,276

 

 

$

13.40

 

 

 

9.37

 

 

$

53,607

 

Exercisable at March 31, 2024

 

 

460,603

 

 

$

8.42

 

 

 

8.23

 

 

$

6,604

 

Aggregate intrinsic value in the above table is calculated as the difference between the exercise price of the options and the Company’s estimated fair value of its common stock as of March 31, 2024 and December 31, 2023.

The aggregate intrinsic value of options exercised during the three months ended March 31, 2024 was $0.1 million. The estimated weighted-average grant-date fair value of options granted during the three months ended March 31, 2024 was $20.40 per share. No options were granted or exercised during the three months ended March 31, 2023. As of March 31, 2024, there was $52.3 million of unrecognized stock-based compensation related to stock options, which is expected to be recognized over a weighted-average period of 3.5 years.

Restricted stock awards

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

 

 

Number of
Awards

 

 

Weighted-Average Grant Date
Fair Value

 

Unvested as of December 31, 2023

 

 

239,699

 

 

$

0.93

 

Vested

 

 

(55,501

)

 

 

1.01

 

Unvested as of March 31, 2024

 

 

184,198

 

 

$

0.91

 

No restricted stock was issued or repurchased during the three months ended March 31, 2024. The Company issued 1,874 shares of restricted stock and repurchased 4,698 shares or restricted stock during the three months ended March 31, 2023.

The purchase price of the restricted stock awards is the fair value of common stock as determined by the board of directors at the issuance date. The shares generally vest monthly over four years from the grant date.

The Company recorded $0.1 million as a share repurchase liability for restricted stock awards in accrued expenses and other current liabilities on the unaudited condensed balance sheets as of March 31, 2024 and December 31, 2023.

As of March 31, 2024, unrecognized stock-based compensation expense related to outstanding unvested restricted stock awards was $49,000, which is expected to be recognized over a weighted-average period of 2.0 years.

Stock‑based compensation expense

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

 

 

Three months ended March 31,

 

 

2024

 

 

2023

 

 

(in thousands)

 

General and administrative

 

$

2,240

 

 

$

16

 

Research and development

 

 

1,664

 

 

 

15

 

Total stock-based compensation expense

 

$

3,904

 

 

$

31

 

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

 

 

Three months ended March 31,

 

2024

Expected term (in years)

 

5.9 - 6.1

Expected volatility

 

100.3% - 104.1%

Expected dividend

 

Risk-free interest rate

 

4.2% - 4.3%

There were no awards granted during the three months ended March 31, 2023.

Employee Stock Purchase Plan

On November 14, 2023, the Company's board of directors adopted the 2023 Employee Stock Purchase Plan (the “ESPP”) which became effective immediately. On January 1, 2024, the number of shares of common stock authorized for issuance under the ESPP increased automatically by 412,055 shares and as of March 31, 2024, a total of 798,780 shares were available for future issuance under the ESPP. There were no shares issued under the ESPP during the three months ended March 31, 2024.