XML 32 R21.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2

Stock-Based Compensation (Tables)

3 Months Ended

Mar. 31, 2024

Stock-Based Compensation

Schedule of stock option activity under all of the Company's equity incentive plans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Weighted

​

​

​

​

​

​

​

​

​

Weighted

​

Average

​

​

​

​

​

Shares

​

Number of

​

Average

​

Remaining

​

Aggregate

​

​

Available for

​

Shares

​

Exercise

​

Contractual

​

Intrinsic

​

Grant

Outstanding

Price

Life (Years)

Value (000’s)

Available and outstanding as of December 31, 2023

​

99,363

​

10,069,394

​

$

2.72

​

7.14

​

$

141

Granted

​

(20,000)

​

20,000

​

​

0.64

​

​

​

​

​

Exercised

​

—

​

—

​

​

​

​

​

​

​

​

Forfeited

​

1,225,092

​

(1,225,092)

​

​

4.96

​

​

​

​

​

Available and outstanding as of March 31, 2024

​

1,304,455

​

8,864,302

​

$

2.40

​

7.07

​

$

80

Vested and exercisable as of March 31, 2024

​

​

​

6,446,174

​

$

2.20

​

6.49

​

$

75

Schedule of assumptions utilized for option grants

​

​	​	​	​	​	​
​		Three months ended
​	​	March 31,			​
​	​	2024		2023	​
Risk-free interest rate	​	4.49	%	3.76	%
Expected dividend yield	​	—	%	—	%
Expected volatility	​	54.89	%	54.09	%
Expected term (in years)	​	6.02	​	5.99	​

Schedule of stock-based compensation expense recognized in the Company's consolidated statements of operations

​

​	​	​	​	​	​	​
​		Three months ended
​	​	March 31,
​	​	2024			2023
Cost of services	​	$	57	​	$	93
Research and development	​	​	122	​	​	—
Sales and marketing	​	​	48	​	​	53
General and administrative	​	​	107	​	​	300
Total	​	$	334	​	$	446

​

X

- References

No definition available.

+ Details

Name:	us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of allocation of amount expensed and capitalized for award under share-based payment arrangement to statement of income or comprehensive income and statement of financial position. Includes, but is not limited to, corresponding line item in financial statement.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (h)(1)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfEmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (f)(2)
-Name Accounting Standards Codification
-Paragraph 2
-Section 50
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration