XML 41 R31.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Equity Based Compensation (Tables)
 3 Months Ended
Mar. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule for Fair Value of Stock Options Granted Estimated on the Date of Grant Using the Black-Scholes Option

 

 

Three Months Ended March 31,

 

 

 

2024

 

2023

 

Stock price

 

$

1.36

 

$

3.00

 

Exercise Price

 

 

1.36

 

 

3.00

 

Expected term (years)(1)

 

 

6.25

 

 

6.25

 

Expected volatility (2)

 

 

80.3

%

 

62.0

%

Risk-Free interest rate (3)

 

 

4.1

%

 

3.4

%

Dividend yield (4)

 

 

0.0

%

 

0.0

%

(1) Expected term represents the estimated period of time until an award is exercised and was determined using the simplified method.

(2) Expected volatility for grants issued prior to July 21, 2023 (which is the two-year anniversary of the Company’s IPO) is based on the historical volatility of a selected peer group over a period equivalent to the expected term, and expected volatility for grants issued subsequent to July 21, 2023 is based on historical volatility of the Company’s stock.

(3) The risk-free interest rate is an interpolation of yields on U.S. Treasury securities with maturities equivalent to the expected term.

(4) We have assumed a dividend yield of zero as the Company has no plans to declare dividends in the foreseeable future.
Summary of Stock Option Activity

The following is a summary of stock option activity for the three months ended March 31, 2024:

 

Shares

 

 

Weighted average exercise price

 

 

Weighted average remaining life

 

 

Intrinsic value
(in thousands)

 

Outstanding Balance as of January 1, 2024

 

3,080,903

 

 

$

3.40

 

 

 

 

 

 

 

Granted

 

338,773

 

 

$

1.36

 

 

 

 

 

 

 

Exercised

 

(6,000

)

 

$

0.03

 

 

 

 

 

 

 

Forfeited and expired

 

(34,006

)

 

$

10.17

 

 

 

 

 

 

 

Balance as of March 31, 2024

 

3,379,670

 

 

$

3.13

 

 

 

7.8

 

 

$

706

 

Exercisable at the end of the period

 

1,430,484

 

 

$

2.73

 

 

 

6.3

 

 

$

706

 

Vested and expected to vest

 

3,379,670

 

 

$

3.13

 

 

 

7.8

 

 

$

706

 
The total intrinsic values of stock options exercised during the three months ended March 31, 2024 was less than $0.1 million.
Summary of Restricted Stock Unit Activity

The following is a summary of RSU activity for the three months ended March 31, 2024:

 

Shares

 

 

Weighted average grant date fair value

 

 

Aggregate Intrinsic Value
(in thousands)

 

Balance unvested shares at January 1, 2024

 

2,174,053

 

 

$

3.68

 

 

 

 

Granted

 

2,398,765

 

 

$

1.36

 

 

 

 

Vested

 

(459,303

)

 

$

3.75

 

 

 

 

Forfeited

 

(19,905

)

 

$

2.90

 

 

 

 

Balance unvested at March 31, 2024

 

4,093,610

 

 

$

2.32

 

 

$

4,790

 

Expected to vest at March 31, 2024

 

4,093,610

 

 

$

2.32

 

 

$

4,790