XML 86 R68.htm IDEA: XBRL DOCUMENT v3.24.0.1
Share-based Compensation - Assumptions (Details)
12 Months Ended
Dec. 31, 2023
$ / shares
Dec. 31, 2022
$ / shares
Dec. 31, 2021
USD ($)
$ / shares
shares
Dec. 31, 2022
SFr / shares
Dec. 31, 2021
SFr / shares
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]          
Enterprise value | $     $ 360,000,000    
Fully diluted shares (in shares) | shares     1,070,196    
Equity Incentive Plan          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]          
Estimated fair value of the option on the grant date using Black-Scholes model (in dollars per share) $ 25.58 $ 8.25      
Exercise price (in dollars per share) $ 37.22 $ 12.25      
Expected term of the award 6 years 6 years      
Expected volatility of the share price 75.00% 75.00%      
Risk-free interest rate 4.00% 3.00%      
Expected dividend rate 0.00% 0.00%      
MoonLake AG Restricted Founder Shares          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]          
Estimated fair value per share of Restricted Founder Shares on the grant date (in dollars per share)     $ 49    
Estimated fair value of Restricted Founder Shares on the resignation date of one of the co-founders of MoonLake AG (in dollars per share)     $ 336.39    
Purchase price (in CHF per share) | SFr / shares         SFr 0.1
ESPP          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]          
Estimated fair value per share of Restricted Founder Shares on the grant date (in dollars per share)   $ 336.39      
Purchase price (in CHF per share) | SFr / shares       SFr 0.1  
ESOP | Employee Stock Option Plan (ESOP)          
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]          
Estimated fair value of the option on the grant date using Black-Scholes model (in dollars per share) $ 25.5 4.21      
Exercise price (in dollars per share) $ 37.1 $ 3.64      
Expected term of the award 6 years 6 years      
Expected volatility of the share price 75.00% 75.00%      
Risk-free interest rate 4.00% 3.00%      
Expected dividend rate 0.00% 0.00%