v3.26.1
Stock Based Compensation (Tables)
6 Months Ended
Jun. 30, 2026
Share-Based Payment Arrangement [Abstract]  
Summary of Stock Option Activity

The following table summarizes 2023 Omnibus Incentive Plan activity for the six months ended June 30, 2026:

 

 

 

Number of Shares Underlying Outstanding Options

 

 

Weighted-Average Exercise Price

 

 

Weighted-Average Remaining Contractual Term (Years)

 

Outstanding — December 31, 2025

 

 

19,483,378

 

 

$

3.27

 

 

 

5.9

 

Options granted

 

 

620,000

 

 

 

6.44

 

 

 

9.8

 

Options exercised

 

 

(269,229

)

 

 

0.77

 

 

 

 

Options forfeited and cancelled

 

 

(286,824

)

 

 

9.89

 

 

 

 

Outstanding — June 30, 2026

 

 

19,547,325

 

 

$

3.14

 

 

 

5.8

 

Exercisable — June 30, 2026

 

 

17,471,542

 

 

$

2.48

 

 

 

5.5

 

 

The following table summarizes Cullgen stock option activity for the six months ended June 30, 2026 on a post conversion basis:

 

 

 

Number of Shares Underlying Outstanding Options

 

 

Weighted-Average Exercise Price

 

 

Weighted-Average Remaining Contractual Term (Years)

 

Outstanding — December 31, 2025

 

 

4,096,892

 

 

$

2.02

 

 

 

5.0

 

Options granted

 

 

71,295

 

 

 

8.09

 

 

 

9.7

 

Options exercised

 

 

(7,228

)

 

 

3.12

 

 

 

 

Options forfeited and cancelled

 

 

(23,340

)

 

 

5.06

 

 

 

 

Outstanding — June 30, 2026

 

 

4,137,619

 

 

$

2.11

 

 

 

4.6

 

Exercisable — June 30, 2026

 

 

3,695,361

 

 

$

1.65

 

 

 

4.1

 

Summary of Weighted-Average Grant Date Fair Value of Options and The Assumptions Used to Estimate Those Fair Value for Time-Based and Performance-Based Awards

The following table shows the weighted-average grant date fair value of options and the assumptions used to estimate the fair value for time-based awards, and for performance-based awards during the three and six months ended June 30, 2026 and 2025:

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

Time-based and performance-based awards

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Weighted-average grant-date fair value

 

$

4.27

 

 

$

7.01

 

 

$

4.58

 

 

$

7.32

 

Risk-free interest rate (%)

 

4.24% - 4.31%

 

 

3.92% - 4.09%

 

 

4.10% - 4.31%

 

 

3.92% - 4.40%

 

Expected option life (in years)

 

5.27 - 6.08

 

 

5.27 - 6.08

 

 

5.27 - 6.08

 

 

5.27 - 6.41

 

Expected dividend yield (%)

 

 

%

 

 

%

 

 

%

 

 

%

Volatility (%)

 

80.6% - 85.1%

 

 

81.5% - 84.3%

 

 

79.3% - 85.1%

 

 

81.5% - 84.3%

 

The following table shows the weighted-average grant date fair value of options and the assumptions used to estimate the fair value for time-based awards, and for performance-based awards during the three and six months ended June 30, 2026.

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

Time-based awards

 

2026

 

 

2025

 

2026

 

 

2025

Weighted-average grant-date fair value

 

$

7.22

 

 

n/a

 

$

7.22

 

 

n/a

Risk-free interest rate (%)

 

 

3.58

%

 

n/a

 

 

3.58

%

 

n/a

Expected option life (in years)

 

 

7.0

 

 

n/a

 

 

7.0

 

 

n/a

Expected dividend yield (%)

 

 

%

 

n/a

 

 

%

 

n/a

Volatility (%)

 

 

130.3

%

 

n/a

 

 

130.3

%

 

n/a

Summary of Stock-Based Compensation Expense Recognized

Total stock-based compensation expense recognized was as follows (in thousands):

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2026

 

 

2025 (As Recast)

 

 

2026

 

 

2025 (As Recast)

 

Cost of revenues

 

$

122

 

 

$

47

 

 

$

300

 

 

$

47

 

Selling and marketing

 

 

661

 

 

 

29

 

 

 

1,646

 

 

 

29

 

Research and development

 

 

79

 

 

 

62

 

 

 

194

 

 

 

143

 

General and administrative

 

 

971

 

 

 

982

 

 

 

2,518

 

 

 

1,724

 

Total stock-based compensation expense

 

$

1,833

 

 

$

1,120

 

 

$

4,658

 

 

$

1,943