XML 68 R38.htm IDEA: XBRL DOCUMENT v3.25.0.1
Stock-based Compensation (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule of Assumptions Used in Black-Scholes Option-pricing Model to Determine the Fair Value of Stock Options Granted

The following table presents, on a weighted-average basis, the assumptions used in the Black-Scholes option-pricing model to determine the fair value of stock options granted:

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

 

 

 

 

2024

 

 

2023

 

Per share fair value of common stock

 

 

 

 

 

$

7.12

 

 

$

4.52

 

Expected volatility

 

 

 

 

 

 

79.1

%

 

 

77.0

%

Expected dividends

 

 

 

 

 

 

0

%

 

 

0

%

Expected term (in years)

 

 

 

 

 

 

6.2

 

 

 

6.3

 

Risk-free rate

 

 

 

 

 

 

3.41

%

 

 

1.94

%

Summary of Stock Options Activity

The following table summarizes the activity of stock options with service-based and performance-based vesting conditions during the year ended December 31, 2024:

 

 

 

Number of
Options

 

 

Weighted-
Average
Exercise
Price

 

 

Weighted-
Average
Remaining
Contractual
Term
(Years)

 

 

Intrinsic Value
(in thousands)

 

Outstanding as of December 31, 2023

 

 

4,166,107

 

 

$

3.75

 

 

 

8.5

 

 

$

4,648

 

Granted

 

 

3,472,281

 

 

 

7.12

 

 

 

 

 

 

 

Exercised

 

 

(39,770

)

 

 

4.01

 

 

 

 

 

 

 

Forfeited

 

 

(1,104,280

)

 

 

3.82

 

 

 

 

 

 

 

Expired

 

 

(3,767

)

 

 

4.01

 

 

 

 

 

 

 

Outstanding as of December 31, 2024

 

 

6,490,571

 

 

$

5.54

 

 

 

7.9

 

 

$

71,266

 

Options exercisable December 31, 2024

 

 

1,993,278

 

 

$

3.64

 

 

 

5.3

 

 

$

25,507

 

Vested and expected to vest December 31, 2024

 

 

6,490,571

 

 

$

5.54

 

 

 

7.9

 

 

$

71,266

 

 

Schedule of Classification of Stock-based Compensation in Condensed Consolidated Statements of Operations and Comprehensive Loss

The following table illustrates the classification of stock-based compensation in the consolidated statements of operations and comprehensive loss (in thousands):

 

 

 

Year Ended December 31,

 

 

 

2024

 

 

2023

 

General and administrative (1)

 

$

4,842

 

 

$

2,354

 

Research and development

 

 

1,162

 

 

 

1,073

 

 

$

6,004

 

 

$

3,427

 

(1) Includes related party amounts of $0.1 million for the year ended December 31, 2023 (Note 16)