XML 50 R32.htm IDEA: XBRL DOCUMENT v3.25.0.1

Convertible Redeemable Preferred Stock and Stockholders' Equity (Deficit) (Tables)

12 Months Ended

Dec. 31, 2024

Stockholders' Equity Note [Abstract]

Schedule of Valuation Assumptions for Stock Options

The fair values of options at the date of grant, or when assumed by the Company, were estimated using the Black-Scholes option pricing model utilizing the following assumptions:

						Year Ended December 31,
									2022
Dividend yield (1)									0.0%
Expected volatility (2)									68.2% - 69.2%
Risk-free interest rate (3)									3.2% - 4.2%
Expected life of options (in years) (4)									6.18 - 6.25

(1) The Company has never declared or paid a cash dividend on its Common Stock and has no plans to pay cash dividends on Common Stock in the foreseeable future.

(2) Volatility is a measure of the amount by which a financial variable such as a share price has fluctuated (historical volatility) or is expected to fluctuate (expected volatility) during a period. The Company considered the historical volatility of its stock price over a term similar to the expected life of the options in determining expected volatility.

(3) The Company used rates on the grant date of zero-coupon government bonds with maturities over periods covering the term of the awards.

(4) This is the period of time that the options granted are expected to remain outstanding. Options under the Company's plans generally have a contractual term of 10 years and generally must be exercised within 30 to 90 days following termination of service.

Schedule of Stock Options Activity

A summary of options granted, exercised, forfeited and expired during the years ended December 31, 2024, 2023 and 2022 is included below:

			Number of Shares						Weighted-Average Exercise Price
Options outstanding as of December 31, 2021			89,152						$	89.00
Options granted			47,400						50.00
Options exercised			(4,848)						27.00
Options forfeited			(3,114)						146.60
Options expired			(14,391)						291.40
Options outstanding as of December 31, 2022			114,199						$	48.40
Options exercised			(150)						18.20
Options forfeited			(760)						26.64
Options expired			(4,626)						96.42
Options outstanding as of December 31, 2023			108,663						$	46.56
Options exercised			(33)						18.20
Options forfeited			(887)						22.53
Options expired			(8,274)						102.19
Options outstanding as of December 31, 2024			99,469						$	42.15
Options exercisable as of December 31, 2024			75,269						$	39.83

Schedule of Options Outstanding Range of Exercise Prices

The following table summarizes information about options outstanding, and exercisable, as of December 31, 2024:

						Options Outstanding																		Options Exercisable
Range of Exercise Prices						Options Outstanding						Weighted Average Exercise Price						Weighted Average Remaining Contractual Life (Years)						Options Exercisable						Weighted Average Exercise Price						Weighted Average Remaining Contractual Life (Years)
$11.40 - $50.00						84,304						$	38.14					6.04						60,104						$	33.62					5.39
$64.20 - $87.20						15,165						64.45						4.87						15,165						64.45						4.87
						99,469						$	42.15					5.86						75,269						$	39.83					5.28

Schedule of Unvested Stock Awards

A summary of the stock awards granted, vested and forfeited during the years ended December 31, 2024, 2023 and 2022 is presented as follows. RSU awards with undelivered shares are classified as unvested until the date of delivery of the shares.

						Restricted Stock Units						Weighted Average Grant-Date Fair Value
Unvested as of December 31, 2021						201,511						$	75.20
Granted						117,929						40.80
Vested						(74,656)						80.20
Forfeited						(12,554)						120.80
Unvested as of December 31, 2022						232,230						$	53.80
Granted						234,171						19.08
Vested						(152,422)						23.11
Forfeited						(255)						47.60
Unvested as of December 31, 2023						313,724						$	42.38
Granted						229,795						15.19
Vested						(140,901)						20.68
Forfeited						(20,987)						49.68
Unvested as of December 31, 2024						381,631						$	33.62

X

- Definition

Tabular disclosure of the changes in outstanding nonvested shares.

+ References

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

+ Details

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

X

- Definition

Tabular disclosure of option exercise prices, by grouped ranges, including the upper and lower limits of the price range, the number of shares under option, weighted average exercise price and remaining contractual option terms.

+ References

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

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationSharesAuthorizedUnderStockOptionPlansByExercisePriceRangeTextBlock
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
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-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

X

- References

No definition available.

+ Details

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