XML 50 R39.htm IDEA: XBRL DOCUMENT v3.25.1
Common stock and Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2024
Common stock and Stock-Based Compensation [Abstract]  
Summary Of Common Stock Reserved For Issuance
Common stock reserved for issuance as of December 31, 2024 and 2023, is as follows:
 
    
2024
    
2023
 
Series Seed Shadow Preferred
     2,020,309        2,020,309  
Series A Shadow Preferred
     4,573,935        4,573,935  
Series B Shadow Preferred
     12,234,661        12,234,661  
Series C Shadow Preferred
     10,211,548        10,211,548  
Series D Shadow Preferred
     3,990,707        3,990,707  
Series D Exchange Shadow Preferred
     239,405        239,405  
Series
D-1
Shadow Preferred
     3,662,318        3,662,318  
Series
D-2
Shadow Preferred
     7,561,820        7,561,820  
Warrants outstanding for future issuance of Series D Shadow and
     756,172        1,094,667  
Series
D-2
Shadow preferred stock
     
Warrants outstanding for future issuance of common stock
     —         2,063  
Pay-to-Play
warrants (estimated see Note 8)
     1,127,088        721,086  
Convertible Notes warrants - 2023
     (a      (a
Pre-funded
warrant (estimated see Note 8)
     2,000,000        7,007,582  
Pre-funded
warrant April 2024 (estimated see Note 8)
     4,500,000        —   
Stock options and restricted stock units
     41,018,458        21,354,809  
Stock options available for future issuance
     2,226,705        839,706  
  
 
 
    
 
 
 
Total shares of common stock reserved
     96,123,126        75,514,616  
  
 
 
    
 
 
 
 
(a)
The number of warrants shares to be issued upon exercise of the 2023 Convertible Note Warrants is not determinable as of December 31, 2023 due to the variable settlement terms (see Note 8).
Summary Of Option Activity
A summary of stock option activity as of December 31, 2024 is as follows:
 
    
Number of
options
outstanding
    
Weighted
average
exercise price
    
Weighted
average
remaining
contractual life
    
Aggregate
intrinsic value
(in thousands)
 
Outstanding options at December 31, 2022
     1,325,844      $ 9.10        5.6      $ 925  
Granted
     15,141,280        0.44        
Exercised
     (1,000      0.80        
Expired
     (8,601      0.80        
Forfeited
     (19,543      15.53        
  
 
 
    
 
 
       
Outstanding options at December 31, 2023
     16,437,980      $ 1.12        9.3      $ 13,907  
Granted
     21,329,457        0.92        
Exercised
     (65,646      1.49        
Expired
     (5,500      0.74        
Forfeited
     (1,333,107      1.54        
  
 
 
    
 
 
       
Outstanding options at December 31, 2024
     36,363,184      $ 0.99        9.2      $ 22,845  
  
 
 
    
 
 
       
Vested/expected to vest at December 31, 2024
     35,560,434      $ 0.99        9.1      $ 22,492  
Exercisable options at December 31, 2024
     9,614,865      $ 1.58        8.3      $ 7,066  
Summary Of Company Recorded Stock-Based Compensation Expense For Stock Options
The Company recorded stock-based compensation expense for stock options and the 2024 cancellation of 135,400 RSUs during the years ended December 31, 2024 and 2023, as follows (in thousands):
 
    
2024
    
2023
 
Research and development
   $ 1,106      $ 372  
Selling, general and administrative
     2,741        2,111  
Total
   $ 3,847      $ 2,483  
Summary Of The Grant Date Fair Value Of The Company's Stock Options
    
2024
    
2023
 
Risk-free interest rate
     3.99% -4.43%        4.44% -4.46%  
Expected life, in years
     5.00 -6.22        5.00 -6.01  
Expected volatility
    
56.92% - 57.51%
      
56.74% - 57.56%
 
Dividend yield
     — %        — %  
Weighted average fair value of common stock
   $ 0.88      $ 0.25  
Summary Of Company's RSU Activity Issued
A summary of the Company’s RSU activity issued under the 2011 Amended Plan, inclusive of the 6,000,000 RSUs issued to an investor (see Notes 7 and 13), for the years ended December 31, 2024 and 2023 is as follows:
 
    
Awards
    
Weighted-
average grant
date fair value
(per share)
 
Nonvested as of January 1, 2023
     137,909      $ 15.28  
Issued
     10,929,820      $ 0.60  
Exercised
     (6,000,000    $ 0.44  
Forfeited
     (150,900    $ 1.98  
  
 
 
    
 
 
 
Nonvested as of December 31, 2023
     4,916,829      $ 1.18  
Forfeited
     (254,555    $ 0.88  
Expired
     (7,000    $ 0.82  
  
 
 
    
 
 
 
Nonvested as of December 31, 2024
     4,655,274      $ 1.19