XML 44 R35.htm IDEA: XBRL DOCUMENT v3.25.1
Equity-Based Compensation (Tables)
3 Months Ended
Mar. 31, 2025
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of stock option activity

 

OPTIONS

 

 

WEIGHTED-
AVERAGE
EXERCISE
PRICE

 

 

WEIGHTED-
AVERAGE
REMAINING
CONTRACTUAL TERM
(IN YEARS)

 

 

AGGREGATE
INTRINSIC
VALUE
(IN THOUSANDS)

 

Outstanding as of December 31, 2024

 

 

5,155,414

 

 

$

35.12

 

 

 

9.4

 

 

$

61,506

 

Granted

 

 

275,540

 

 

$

37.76

 

 

 

 

 

$

 

Exercised

 

 

(28,799

)

 

$

21.61

 

 

 

 

 

$

 

Forfeited

 

 

(46,166

)

 

$

28.93

 

 

 

 

 

$

 

Outstanding as of March 31, 2025

 

 

5,355,989

 

 

$

35.38

 

 

 

9.2

 

 

$

39,345

 

Exercisable as of March 31, 2025

 

 

962,645

 

 

$

25.55

 

 

 

8.8

 

 

$

12,870

 

Schedule of restricted stock unit activity

 

NUMBER OF
SHARES

 

 

WEIGHTED-
AVERAGE
GRANT DATE FAIR
VALUE PER SHARE

 

Unvested restricted stock units as of December 31, 2024

 

 

267,564

 

 

$

38.48

 

Vested

 

 

(18,646

)

 

$

36.56

 

Forfeited

 

 

(3,674

)

 

$

40.30

 

Unvested restricted stock units as of March 31, 2025

 

 

245,244

 

 

$

38.60

 

Schedule of equity-based compensation expense

 

THREE MONTHS ENDED
MARCH 31,

 

 

2025

 

 

2024

 

Research and development expense

 

$

5,372

 

 

$

1,930

 

General and administrative expense

 

 

5,754

 

 

 

2,256

 

Total

 

$

11,126

 

 

$

4,186

 

Unvested restricted common stock  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of activity of equity instrument other than option

 

NUMBER OF SHARES

 

 

WEIGHTED-
AVERAGE
GRANT DATE FAIR
VALUE PER
SHARE

 

Unvested restricted common stock as of December 31, 2024

 

 

1,415,827

 

 

$

5.30

 

Vested

 

 

(194,458

)

 

$

4.98

 

Unvested restricted common stock as of March 31, 2025

 

 

1,221,369

 

 

$

5.36

 

2023 Equity Incentive Plan | Employee Stock Option  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of fair value assumptions of share based payment

 

THREE MONTHS ENDED MARCH 31,

 

2025

Risk-free interest rate

 

4.0% - 4.4%

Expected dividend yield

 

0.0%

Expected term (in years)

 

6.0 - 6.25

Expected volatility

 

74.8% - 75.2%