v3.25.2
Stock-Based Compensation
6 Months Ended
Jun. 30, 2025
Share-Based Payment Arrangement [Abstract]  
Stock-Based Compensation

Note 7. Stock-Based Compensation

Stock Plans

In October 2024, the Company’s board of directors adopted, and its stockholders approved, the 2024 Stock Option and Incentive Plan (the “2024 Plan”), which superseded the Company’s 2021 Stock Option and Grant Plan, as amended (the “2021 Plan”) (together, the “Stock Plans”).

On January 1, 2025, 2.2 million shares of common stock, representing 5% of the Company’s outstanding shares of common stock as of December 31, 2024, were added to the 2024 Plan. As of June 30, 2025, there were 5.5 million shares available for issuance under the 2024 Plan.

Restricted Stock Awards

The following summarizes restricted stock award activity:

 

 

Number of Shares Outstanding

 

 

Weighted-Average Grant Date Fair Value Per Share

 

Balance at December 31, 2024

 

 

576,829

 

 

$

2.62

 

Restricted stock awards vested

 

 

(235,108

)

 

 

2.91

 

Balance at June 30, 2025

 

 

341,721

 

 

 

2.41

 

Restricted stock awards of 341,721 and 576,829 shares were subject to repurchase as of June 30, 2025 and December 31, 2024, respectively. The aggregate grant date fair value of shares vested during the three and six months ended June 30, 2025 was $0.3 million and $0.7 million, respectively.

Stock Options

The following summarizes stock option activity:

 

 

Stock Options Outstanding

 

 

Total Stock Options Outstanding

 

 

Weighted-Average Exercise Price

 

 

Weighted-Average Remaining Contractual Life

 

 

Aggregate Intrinsic Value

 

 

 

 

 

 

 

 

(in years)

 

 

(in thousands)

 

Outstanding as of December 31, 2024

 

 

2,938,982

 

 

$

4.64

 

 

 

9.11

 

 

$

53,706

 

Granted

 

 

590,988

 

 

 

10.71

 

 

 

 

 

 

 

Exercised

 

 

(145,386

)

 

 

2.78

 

 

 

 

 

 

 

Cancelled/forfeited

 

 

(84,586

)

 

 

4.48

 

 

 

 

 

 

 

Outstanding as of June 30, 2025

 

 

3,299,998

 

 

 

5.81

 

 

 

8.92

 

 

 

16,770

 

Exercisable as of June 30, 2025

 

 

728,861

 

 

 

3.54

 

 

 

8.39

 

 

 

5,121

 

 

 

The aggregate fair value of stock options that vested for the three and six months ended June 30, 2025 was $0.9 million and $1.7 million, respectively. The stock options granted in the three months ended June 30, 2025 had a weighted-average grant-date fair value per share of $6.73 and a total grant-date fair value of $1.9 million. The stock options granted in the six months ended June 30, 2025 had a weighted-average grant-date fair value per share of $8.06 and a total grant-date fair value of $4.8 million. The total intrinsic value of stock options exercised during three and six months ended June 30, 2025 was $0.4 million and $0.7 million, respectively.

Of the total stock options granted during the six months ended June 30, 2025, options to purchase 0.2 million shares granted to one of the Company's officers include accelerated vesting provisions associated with certain change of control events.

Stock Option Valuation

The weighted-average assumptions used to value employee and non-employee stock option awards granted under the Stock Plans using the Black Scholes option pricing model, were as follows:

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

Fair value of common stock

 

$

8.06

 

 

$

2.76

 

Risk-free interest rate

 

 

4.22

%

 

 

4.25

%

Expected volatility

 

 

88.6

%

 

 

92.0

%

Expected term (years)

 

 

5.93

 

 

 

5.99

 

Expected dividend yield

 

%

 

 

%

 

2024 ESPP

In October 2024, the Company’s board of directors adopted, and its stockholders approved, the 2024 Employee Stock Purchase Plan (the “2024 ESPP”), which became effective immediately prior to the effective date of the Company's IPO.

As of June 30, 2025, the Company has not issued any shares under the 2024 ESPP as the first offering period began in May 2025, and the first purchase date has not yet taken place. As of June 30, 2025, there were 0.4 million shares available for issuance under the 2024 ESPP. For the three and six months ended June 30, 2025, the Company recorded approximately $0.3 million of compensation expense associated with the 2024 ESPP.

Stock-based Compensation Expense

Stock-based compensation expense for restricted stock awards, stock options and the 2024 ESPP recognized in the Company’s condensed statements of operations and comprehensive loss is presented as follows (in thousands):

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Research and development expense

 

$

983

 

 

$

314

 

 

$

1,645

 

 

$

611

 

General and administrative expense

 

 

823

 

 

 

314

 

 

 

1,643

 

 

 

594

 

Total stock-based compensation expense

 

$

1,806

 

 

$

628

 

 

$

3,288

 

 

$

1,205

 

As of June 30, 2025, total unrecognized stock-based compensation expense related to unvested restricted stock awards and unvested stock options was $16.3 million, which is expected to be recognized over a weighted-average period of 2.6 years. As of June 30, 2025, total unrecognized stock-based compensation expense related to the 2024 ESPP was $1.3 million, which is expected to be recognized over a weighted average period of 1.2 years.