v3.26.1
Stock-Based Compensation
12 Months Ended
Dec. 31, 2025
Share-Based Payment Arrangement [Abstract]  
Stock-Based Compensation

10. Stock-Based Compensation

 

Equity Incentive Plans

 

The Vivani Medical, Inc. 2022 Omnibus Incentive Plan (the “2022 Plan”) became effective on August 30, 2022. Under the 2022 Plan, 10,033,333 shares were authorized for issuance at its effective date. The maximum number of shares with respect to which stock awards could be granted is offset and reduced by stock awards previously granted under the Plan. As of December 31, 2025 503,839 shares of common stock were available for future issuance under the 2022 Plan pursuant to stock awards that had not previously been granted.

 

For stock option grants, the option price is determined by the Board of Directors but cannot be less than the fair value of the shares at the grant date. Generally, the options vest ratably over four years and expire ten years from the grant date. The 2022 plan provides for accelerated vesting if there is a change of control, as defined in the 2022 Plan.

Stock Options

 

A summary of stock option activity is presented below (in thousands, except per share and contractual life data).


                Weighted  
          Weighted     Average  
          Average     Remaining  
          Exercise     Contractual  
    Number of     Price     Life  
    Shares     Per Share     (in Years)  
Options outstanding at December 31, 2023     6,091     $ 2.60       6.96   
Granted     1,093     $ 1.57          
Exercised       $          
Forfeited or expired     (375 )   $ 1.19          
Options outstanding at December 31, 2024     6,809     $ 2.52       6.55   
Granted     1,881     $ 1.14          
Exercised       $          
Forfeited or expired     (324 )   $ 1.78          
Options outstanding, vested and expected to vest as of December 31, 2025     8,366     $ 2.23       6.09  
Options exercisable as of December 31, 2025     5,830     $ 2.65       4.95  

 

The estimated aggregate intrinsic value of stock options exercisable as of December 31, 2025 was $0.4 million

 

Restricted Stock Units (RSUs)

 

A summary of restricted stock activity and related information (in thousands, except per share data):


   

Number 

of Shares 

   

Weighted 

Average Grant 

Date Fair Value 

Per Share 

 
Outstanding as of December 31, 2024     695     $ 1.25  
Granted     293     $ 0.87  
Vested and released         $  
Forfeited and canceled     (188 )   $ 1.07  
Outstanding as of December 31, 2025     800     $ 1.15  

 

During the years ended December 31, 2025 and 2024, the Company granted 292,500 and 292,500 RSUs, respectively, subject to market conditions which required our stock price to exceed $3.15 per share for three consecutive days in the four years from grant date for the RSUs to vest. Upon achievement of the market condition, one-third of the award will vest, and thereafter, one-third of the award will vest on the first and second anniversary of the achievement date, subject to the recipient’s continued service through each applicable vesting date.

 

Stock-Based Compensation Expense

 

The following table summarizes total stock-based compensation expense for stock options and RSUs, which is included in the statements of operations (in thousands).

 

    Year Ended December 31,  
    2025     2024  
Research and development   $ 833     $ 1,001  
General and administrative     651       609  
Total stock-based compensation expense   $ 1,484     $ 1,610  


As of December 31, 2025, there was $2.0 million of total unrecognized stock-based compensation expense related to outstanding stock options that will be recognized over a weighted average period of 1.5 years. As of December 31, 2025, there was $0.2 million of total unrecognized compensation expense related to outstanding RSUs that will be recognized over a weighted average period of 1.4 years.

Fair Value Assumptions

Stock Options (Service Vesting)

The weighted-average grant-date fair value of options granted during the year ended December 31, 2025 and 2024 were $0.92 and $1.26, respectively. The assumptions used in the Black-Scholes model for stock options are as follows:


  2025   2024
Risk-free interest rate 3.81% to 4.39%   3.79% – 5.53%
Expected dividend yield %   %
Expected volatility 100%   100%
Expected term 5.25-6.08 years   5.04-6.08 years

Restricted Stock Units (RSUs)


The assumptions used to estimate the fair value of the performance-based restricted stock units granted during the years ended December 31, 2025 and 2024 and valued using a Monte Carlo simulation were as follows:


 

Year Ended December 31,


 

2025

 

2024


RSUs Granted

292,500

 

292,500


Valuation date stock price

$1.03

 

$1.81


Risk-free interest rate

3.99%

 

4.53%


Expected divided yield
0%
0%
Expected volatility 100%
100%
Simulation term 4 years
4 years


The steps involved in utilizing the Monte Carlo simulation in order to value the performance-based RSUs included the following:

 

1. Projection of the Company’s Common Stock Value. The performance-based RSUs were measured based on the Company’s underlying common stock value over the performance period (four years following the Valuation Date). 

Additionally, the Company considered the two-year vesting period following achievement of the performance condition. Accordingly, the Company’s common stock value was simulated over a six-year period to capture iterations through which the performance condition was satisfied on the Performance Period End Date. The analysis involved projecting the Company’s common stock value starting with its current common stock value. The forecasted stock price was based on the Geometric Brownian motion (“GBM”), and the Monte Carlo simulation generated random variables using the GBM to forecast our stock price on a daily basis over the specified period assuming 252 trading days per year. The Monte Carlo simulation for the PSO utilized the following assumptions:

 

Beginning Stock Price.  As of the Valuation Date, the Company is a publicly traded company with an observable share price. Therefore, the publicly traded share price as of the Valuation Date was utilized as the beginning stock value.

 

Drift Rate. In determining the value of the instrument in the risk-neutral framework, risk free rates were estimated based on the applicable treasury rate for the projection period. For each simulation, the term of the risk-free rate was based on the term from the Valuation Date through the latest date on which the award could vest (i.e., two years following the Performance Period End Date). Please note that, for the purposes of calculating the service period associated with the Subject Interest, the Company's cost of equity was utilized as the drift rate.

  Volatility. The total equity volatility (standard deviation) was based on a total equity volatility analysis.
  Period. The period was measured as the number of years from the Valuation Date through the latest date on which the award could vest.
  Dividends. The Company has not historically paid dividends nor do we expect to pay dividends going forward. As such, no dividends were considered in the analysis.


2. Consideration of the Performance-Vesting Schedule. As previously discussed, the Company's publicly traded common share price must equal or exceed the Stock Price Hurdle amount of $3.15 over a three-consecutive-trading-day rolling period on or before the Performance Period End Date. If such performance condition is achieved, one-third of the award shall vest on the Hurdle Achievement Date, one-third of the award shall vest one year following the Hurdle Achievement Date, and one-third of the award shall vest two years following the Hurdle Achievement Date.

3. Performance-Based RSU Value ConclusionThe proceeds from the vesting of common shares were then discounted to the Valuation Date using the applicable risk-free rate, which is consistent with the assumption utilized to project stock prices in the Monte Carlo simulation. For the purposes of calculating the weighted service period associated with the Subject Interest, a separate simulation was performed using the Company’s cost of equity as the drift rate. The service period was then determined based on the median Hurdle Achievement Date.