v3.25.1
Stock Based Compensation
12 Months Ended
Dec. 31, 2024
STOCK BASED COMPENSATION  
Stock Based Compensation

NOTE 12 – STOCK BASED COMPENSATION

 

On December 28, 2022, the Company issued 1,500,000 shares of restricted Common Stock to certain key employees and consultants. The shares were 25% vested at issuance and vest an additional 25% on December 28, 2023, 2024, and 2025. The shares were valued at the closing stock price of $2.35 on the date of issuance and accounted for under ASC 718. Stock compensation expense for the years ended December 31, 2024 and 2023 was $1,219,062 and 881,250 representing the 25% vested portion of the total stock value. In addition the 2024 expenses included accelerated vesting of $327,813 due to terminations. In addition to the accelerated vesting 112,500 shares under these awards were cancelled in December 2024. As of December 31, 2024, deferred compensation totaling $297,063 remained unvested.

On June 3, 2024, Mr. Rohan Hazelton was appointed as the Company’s new Chief Executive Officer. In connection with Mr. Hazelton’s appointment, the Company entered into an Employment Agreement with Mr. Hazelton that included a signing bonus of 750,000 stock options as detailed below, 500,000 Restricted Stock Units vesting one-third per year on each of the first three anniversaries of the grant date, the terms of which are to be determined by the Compensation Committee and 500,000 Deferred Stock Units, the terms and metrics of which are to be determined by the Compensation Committee.

On July 22, 2024, Mr. Alonso Sotomayor was appointed as the Company’s new Chief Financial Officer. In connection with Mr. Sotomayor’s appointment, the Company entered into an Employment Agreement with Mr. Sotomayor that included a signing bonus of 225,000 restricted stock units vesting one-third per year on each of the first three anniversaries of the grant date.

 

On February 16, 2024, in conjunction with joining the Board of Directors, Mr. Quinton Hennigh was awarded options to purchase up to 400,000 shares of Common Stock of the Company at an exercise price of $5.00 per share, with such options vesting in 25% increments on each of the first four anniversaries of the date of the award and will be exercisable for a period of four years from the date of the grant.

 

The inputs utilized in calculating the fair are as follows:

 

Year Ended

 

December 31,
2024

 

 

December 31,
2023

 

Annual volatility rate

 

 

127.93

%

 

 

 

Risk free rate

 

 

4.36

%

 

 

 

Expected life at issuance

 

 

5.0

 

 

 

 

Fair Value of stock options

 

$

1.15

 

 

 

 

 

 

On June 3, 2024, Mr. Rohan Hazelton, in conjunction with accepting the position of Chief Executive Officer, was awarded options to purchase up to 750,000 shares of Common Stock of the Company at an exercise price of $1.75 per share, with such options vesting and becoming exercisable one-third per year on each of the first three anniversaries of the grant date and will be exercisable for a period of five years from the grant date.

 

The inputs utilized in calculating the fair value are as follows:

 

Year Ended

 

December 31,
2024

 

 

December 31,
2023

 

Annual volatility rate

 

 

105.55

%

 

 

 

Risk free rate

 

 

4.42

%

 

 

 

Expected life at issuance

 

5.0

 

 

 

 

Fair Value of stock options

 

$

1.38