XML 41 R29.htm IDEA: XBRL DOCUMENT v3.25.2
Shareholders’ Equity and Equity Compensation (Tables)
6 Months Ended
Jun. 30, 2025
Equity [Abstract]  
Share-Based Payment Arrangement, Option, Activity
The following tables summarize the Company's stock option activity during the six months ended June 30, 2025:
Options Outstanding
WeightedWeighted
AverageAverage
ExerciseRemainingAggregate
Number ofPriceContractIntrinsic
OptionsPer ShareTermValue
(in years)(in thousands)
Total outstanding as of December 31, 2024:21,770,225$9.06 5.40$226,117 
Granted3,085,29518.79 1,040 
Exercised(686,254)6.14 12,613 
Cancelled/forfeited(665,134)12.56 6,292 
Expired(156)2.44 
Total outstanding as of June 30, 202523,503,976$10.33 5.55$348,605 
Total exercisable as of June 30, 202517,018,261$7.53 4.37$299,962 
Total vested or expected to vest as of June 30, 202522,478,922$9.99 5.41$341,097 
Schedule of Nonvested Share Activity
Unvested/Vested Activity
Weighted
WeightedAverage
AverageGrant DateAverage
ExerciseFairRemaining
OptionsPriceValueLife
(in years)
Unvested outstanding, as of December 31, 20246,658,321 $15.79 $9.39 3.30
Granted3,085,295 18.7915.43
Cancelled/forfeited(362,227)15.529.62
Vested, outstanding shares(2,203,174)14.418.88
Unvested outstanding, as of June 30, 20257,178,21517.5212.133.34
Early exercised unvested, end of period43,605 $16.20 $10.37 
Schedule of Nonvested Restricted Stock Units Activity
The following table summarizes the Company's restricted stock unit activity for the six months ended June 30, 2025:
Weighted
Number ofAverage Grant
Restricted Stock UnitsDate Fair Value
Unvested as of December 31, 2024762,500$18.19 
Granted4,657,014$20.73 
Vested(1,048,250)$18.60 
Cancelled/forfeited(7,802)$21.00 
Unvested as of June 30, 20254,363,462$20.88 
Share-Based Payment Arrangement, Expensed and Capitalized, Amount
The Company recorded stock-based compensation expense in the condensed consolidated statements of operations and comprehensive loss as follows:
Three Months Ended June 30,Six Months Ended June 30,
2025202420252024
(amounts in thousands)
Cost of services - Molecular profiling services$882 $399 $1,348 $826 
Cost of services - Pharma research and development services
Selling and marketing expense1,990 967 3,232 2,085 
General and administrative expense22,392 2,053 33,027 3,998 
Research and development expense3,027 1,064 5,374 2,030 
Total$28,293 $4,485 $42,984 $8,943 
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions
The key assumptions used in determining the fair value of options granted and a summary of the methodology applied to develop each assumption are as follows:
Three Months Ended June 30,Six Months Ended June 30,
2025202420252024
Expected volatility
68.3%
62.5% - 63.2%
68.3% - 69.5%
62.5% - 63.2%
Risk-free interest rate
4.2%
4.4% - 4.6%
3.9% - 4.2%
4.4% - 4.6%
Expected term (years)
6.50
5.97 - 6.55
5.00 - 6.55
5.97 - 6.55
Expected dividend rate
—%
—%
—%
—%
Expected forfeiture rate
8.5%
8.5%
0.0% - 8.5%
8.5%