v3.25.1
Share Based Compensation (Tables)
 12 Months Ended
Dec. 31, 2024
Share Based Compensation [Abstarct]  
Schedule of the Option Activity

A summary of the option activity for the years ended December 31, 2024, 2023 and 2022 and changes during the period is presented below:

 

   Number of
share
 options		   Weighted
average
exercise
price
$		   Remaining
contractual
term in
years		   Aggregate
Intrinsic
value		 
                 
Outstanding, January 1, 2024   427,060    3.59    9.28      
                     
Exercised   (427,060)   1.49         1,436,963 
Outstanding, December 31, 2024   
-
    
-
    
-
    
-
 
Exercisable, December 31, 2024   
-
    
-
    
-
    
-
 

 

   Number of
share
options		   Weighted
average
exercise
price
$		   Remaining
contractual
term in
years		   Aggregate
Intrinsic
value		 
                 
Outstanding, January 1, 2023   272,126    21.54    10.83                 
                     
Granted   403,820    2.68           
Exercised   (791)   20.90         
-
 
Modified   (248,095)   21.74           
Outstanding, December 31, 2023   427,060    3.59    9.28    
-
 
Exercisable, December 31, 2023   420,157    3.43    9.42    
-
 

 

   Number of
share
options(1)		   Weighted
average
exercise
price
$		   Remaining
contractual
term in
years		   Aggregate
Intrinsic
value		 
                 
Outstanding, January 1, 2022   127,404    31.91    11.01               
                     
Granted   153,146    13.40    12.30      
Exercised   (6,721)   25.25         
-
 
Forfeited   (1,268)   28.11           
Cancelled   (435)   116.71           
Outstanding, December 31, 2022   272,126    21.54    10.83    
-
 
Exercisable, December 31, 2022   89,300    32.71    9.64    
-
 

 

(1) All per share amounts and shares outstanding for all periods have been retroactively restated to reflect APTORUM GROUP LIMITED’s 1 for 10 reverse stock split, which was effective on January 23, 2023.
Schedule of Each Stock Option Award is Estimated on the Date of Grant Using the Black-Scholes Option Pricing Model

The fair value of each stock option award is estimated on the date of grant using the Black-Scholes option pricing model under the following assumptions.

 

   Granted in
2023		   Granted in
2022		 
Expected volatility   170.10%   89.55%
Risk-free interest rate   3.48%   1.86%
Expected term from grant date (in years)   5.25    5.63-6.41 
Dividend rate   
-
    
-
 
Dilution factor   1    1 
Fair value  $2.68   $9.74 - $10.16