Annual report [Section 13 and 15(d), not S-K Item 405]

Equity Incentive Plans (Tables)

v3.25.1
Equity Incentive Plans (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule of Stock Option Activity

A summary of activity under the Plan for the years ended December 31, 2023 and December 31, 2024 as follows:

 

 

 

Common

 

 

Weighted

 

 

Weighted

 

 

 

Shares

 

 

Average

 

 

Average

 

 

 

Underlying

 

 

Exercise

 

 

Remaining

 

 

 

Stock

 

 

Price per

 

 

Contractual

 

 

 

Options

 

 

Share

 

 

Life (Years)

 

Outstanding at January 1, 2023

 

 

317,091

 

 

$

8.18

 

 

7.1

 

Granted

 

 

188,277

 

 

$

9.79

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

Forfeited / Cancelled

 

 

(16,085

)

 

$

8.53

 

 

 

 

Outstanding at December 31, 2023

 

 

489,283

 

 

$

8.79

 

 

7.3

 

Granted

 

 

1,184,069

 

 

$

12.70

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

Forfeited / Cancelled

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2024

 

 

1,673,352

 

 

$

11.55

 

 

 

8.6

 

Exercisable at December 31, 2024

 

 

423,610

 

 

$

8.45

 

 

 

6.1

 

Schedule of Stock-based Compensation Expense Recognized

Total stock-based compensation expense recognized in the consolidated statements of operations for the years ended December 31, 2024 and 2023 is as follows (in thousands):

 

 

Year Ended December 31,

 

 

 

2024

 

 

2023

 

Research and development

 

$

569

 

 

$

548

 

General and administrative

 

 

261

 

 

 

55

 

Total stock-based compensation expense

 

$

830

 

 

$

603

 

Schedule of Weighted Average Fair Value of Stock Options Granted

The weighted average fair value of stock options granted during the year ended December 31, 2024 was $8.65 per share which was estimated using the Black-Scholes option pricing model with the following weighted average assumptions:

 

Expected volatility

 

73.37% – 81.90%

 

Risk-free interest rate

 

4.29% – 4.56%

 

Expected term (years)

 

5.77- 6.05

 

Expected dividend yield