XML 41 R29.htm IDEA: XBRL DOCUMENT v3.25.3
Shareholders’ Equity and Equity Compensation (Tables)
9 Months Ended
Sep. 30, 2025
Equity [Abstract]  
Schedule of Share-Based Payment Arrangement, Option, Activity
The following tables summarize the Company's stock option activity during the nine months ended September 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 
Exercised(1,287,294)6.13 
Forfeited or expired(897,662)13.49 
Total outstanding as of September 30, 202522,670,564$10.38 5.21$450,463 
Total exercisable as of September 30, 202516,656,509$7.74 4.21$374,980 
Total vested or expected to vest as of September 30, 202521,841,290$10.09 5.10$440,333 
Schedule of Nonvested Restricted Stock Units Activity
The following table summarizes the Company's restricted stock unit activity for the nine months ended September 30, 2025:
Weighted
Number ofAverage Grant
Restricted Stock UnitsDate Fair Value
Unvested as of December 31, 2024762,500$18.19 
Granted4,743,247$20.94 
Vested(1,048,250)$18.23 
Cancelled/forfeited(88,642)$22.13 
Unvested as of September 30, 20254,368,855$21.09 
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 September 30,Nine Months Ended September 30,
2025202420252024
(amounts in thousands)
Cost of services - Molecular profiling services$1,104 $411 $2,452 $1,237 
Cost of services - Pharma research and development services17 20 
Selling and marketing expense3,322 1,092 6,554 3,177 
General and administrative expense6,410 2,148 39,438 6,147 
Research and development expense2,802 1,069 8,175 3,099 
Total$13,655 $4,723 $56,639 $13,666 
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 September 30,Nine Months Ended September 30,
202420252024
Expected volatility
68.2% - 68.4%
68.3% - 69.5%
62.5% - 68.4%
Risk-free interest rate
3.7%
3.9% - 4.2%
3.7% - 4.6%
Expected term (years)
6.34 - 6.57
5.00 - 6.55
5.97 - 6.57
Expected dividend rate
—%
—%
—%
Expected forfeiture rate
8.4%
0.0% - 8.5%
8.4% - 8.5%