XML 39 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Stock-Based Compensation (Tables)
3 Months Ended
Mar. 31, 2025
Stock-Based Compensation [Abstract]  
Schedule of Weighted-Average Assumptions Used in Calculating the Fair Value of the Awards

The following table summarizes the weighted-average assumptions used in calculating the fair value of the awards for the three months ended March 31, 2025 and for the period from February 6, 2024 (inception) to March 31, 2024:

 

   Three Months
Ended
March 31,
2025
   Period from
February 6,
2024
(Inception) to
March 31,
2024
 
Expected term (in years)   6.0    6.0 
Expected volatility   96.0%   103.0%
Risk-free interest rate   4.5%   4.2%
Expected dividend yield   
    
 
Schedule of Stock Option Activity

The following table summarizes the stock option activities under the 2024 Plan and the 2024 Stock Plan for the three months ended March 31, 2025:

 

   Number of
Stock Options
Outstanding
   Weighted
 Average
Exercise Price
Per Share
   Weighted
Average
Remaining
Contractual
Term
(in Years)
   Aggregate
Intrinsic
Value
(in Thousands)
 
Balance as of December 31, 2024   1,567,760   $11.39    9.4   $15,470 
Granted   1,697,700   $12.48           
Exercised   
   $
           
Canceled/forfeited   
   $
           
Balance as of March 31, 2025   3,265,460   $11.96    9.5   $4,704 
Vested and expected to vest, March 31, 2025   3,265,460   $11.96    9.5   $4,704 
Exercisable, March 31, 2025   161,539   $7.77    9.3   $521 
Schedule of RSA Activity

The following table summarizes the RSA activity for the three months ended March 31, 2025:

 

   Number of RSAs   Weighted Average
Grant Date Fair
Value
 
Unvested balance as of December 31, 2024   2,207,553   $
 
Granted   
   $
 
Vested   (576,571)  $
 
Unvested balance as of March 31, 2025   1,630,982   $
 
Schedule of Employee Warrant Activity

The following table summarizes the employee warrant activity during the three months ended March 31, 2025:

 

   Number of
Employee
Warrants
Outstanding
   Weighted
Average
Exercise Price
Per Share
   Weighted
Average
Remaining
Contractual
Term
(in Years)
   Aggregate
Intrinsic
Value
(in Thousands)
 
Balance as of December 31, 2024   3,054,358   $7.80    9.5   $35,400 
Granted   
   $
           
Exercised   
   $
           
Canceled/forfeited   
   $
           
Balance as of March 31, 2025   3,054,358   $7.80    9.3   $7,514 
Vested and expected to vest, March 31, 2025   3,054,358   $7.80    9.3   $7,514 
Exercisable, March 31, 2025   
   $
    
   $
 
Schedule of Company’s Stock-Based Compensation Expense

The following table summarizes the classification of the Company’s stock-based compensation expense in the condensed consolidated statements of operations and comprehensive loss (in thousands):

 

   Three Months
Ended
March 31,
2025
   Period from
February 6,
2024
(Inception) to
March 31,
2024
 
Research and development  $3,003   $70 
General and administrative   1,880    15 
Total  $4,883   $85 
Schedule of Award Types of Company’s Stock-Based Compensation Expense

The following table summarizes the award types of the Company’s stock-based compensation expense in the condensed consolidated statements of operations and comprehensive loss (in thousands): 

 

   Three Months
Ended
March 31,
2025
   Period from
February 6,
2024
(Inception) to
March 31,
2024
 

Paruka Warrant Obligation

  $1,415   $68 
Employee warrants   1,551    
 
Stock options   1,889    17 
Employee stock purchase plan   28    
 
Total  $4,883   $85