XML 40 R30.htm IDEA: XBRL DOCUMENT v3.25.3
Stock-Based Compensation (Tables)
9 Months Ended
Sep. 30, 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 and nine months ended September 30, 2025 and for the three months ended September 30, 2024 and the period from February 6, 2024 (inception) to September 30, 2024:

 

   Three Months
Ended
September 30,
2025
   Three Months
Ended
September 30,
2024
   Nine Months
Ended
September 30,
2025
   Period from
February 6,
2024
(inception) to
September 30,
2024
 
Expected term (in years)   6.1    6.1    6.0    6.1 
Expected volatility   93.7%   97.3%   95.3%   101.0%
Risk-free interest rate   3.8%   3.5%   4.4%   4.3%
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 nine months ended September 30, 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   2,278,800   $12.24           
Exercised   
    
           
Canceled/forfeited   (32,000)  $10.91           
Balance as of September 30, 2025   3,814,560   $11.90    9.1   $30,938 
Vested and expected to vest, September 30, 2025   3,814,560   $11.90    9.1   $30,938 
Exercisable, September 30, 2025   730,123   $8.99    8.8   $7,689 
Schedule of RSA Activity

The following table summarizes the RSA activity for the nine months ended September 30, 2025:

 

   Number of
RSAs
   Weighted Average
Grant Date
Fair Value
 
Unvested balance as of December 31, 2024   2,207,553   $
 
Granted   
   $
 
Vested   (852,515)  $
 
Unvested balance as of September 30, 2025   1,355,038   $
 
Schedule of Employee Warrant Activity

The following table summarizes the employee warrant activity during the nine months ended September 30, 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 September 30, 2025   3,054,358   $7.80    8.8   $34,911 
Vested and expected to vest, September 30, 2025   3,054,358   $7.80    8.8   $34,911 
Exercisable, September 30, 2025   1,050,013   $7.80    8.8   $12,002 
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

September 30,
2025

  

Three Months
Ended

September 30,
2024

   Nine Months
Ended
September 30,
2025
   Period from
February 6,
2024
(inception) to
September 30,
2024
 
Research and development  $8,341   $7,772   $14,712   $8,310 
General and administrative   1,824    1,229    5,413    1,459 
Total  $10,165   $9,001   $20,125   $9,769 
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
September 30,
2025
    Three Months
Ended
September 30,
2024
    Nine Months
Ended
September 30,
2025
    Period from
February 6,
2024
(inception) to
September 30,
2024
 
Paruka Warrant Obligation   $ 6,595     $ 7,251     $ 9,684     $ 7,681  
Employee warrants     1,198       1,314       3,987       1,314  
Stock options     2,314       427       6,333       765  
Employee stock purchase plan     58       9       121       9  
Total   $ 10,165     $ 9,001     $ 20,125     $ 9,769