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

8. Equity Incentive Plan – Stock-Based Compensation Expense

2021 Omnibus Equity Incentive Plan

On July 19, 2021, the Company’s Board of Directors adopted the RenovoRx, Inc. 2021 Omnibus Equity Incentive Plan (the “2021 Plan”). The 2021 Plan, which became effective immediately prior to the closing of the IPO, initially reserved 2,185,832 shares of common stock, which included 10,832 shares of common shares reserved but unissued under the Amended and Restated 2013 Equity Incentive Plan (the “2013 Plan”). The Company’s 2013 Plan was terminated immediately prior to the closing of the IPO; however, shares subject to awards granted under the 2013 Plan will continue to be governed by the 2013 Plan. In accordance with the terms of the 2021 Plan, on January 1, 2025, the number of shares reserved and available for issuance increased by 721,040 shares.

On April 29, 2025, the Board approved the following amendments to the 2021 Plan to be adopted at the Annual Shareholders’ Meeting, (i) the addition of 913,794 shares of common stock to the total number of shares of common stock available under the 2021 Plan and (ii) an increase in in the 2021 Plan’s evergreen provision to increase the size of the 2021 Plan each year from three percent of shares outstanding on the final day of the immediately preceding calendar year to five percent. The amendments to the 2021 Plan were adopted at the Annual Shareholder’ Meeting on June 24, 2025.

The Company accounts for stock-based compensation to employees, consultants and non-employee directors in accordance with ASC Topic 718, Compensation – Stock Compensation. The Company estimates the fair value of stock option awards using the Black-Scholes option pricing model on the date of grant using the assumptions in the table below. Stock options granted to employees and consultants generally vest over four years and have a term of ten years. Stock-based compensation expense for stock options is recognized as expense over the requisite service period, which is the vesting period. As the Company has not paid dividends since inception, nor does it expect to pay any dividends for the foreseeable future, the expected dividend yield assumption is zero. The expected volatility is estimated based on the historical stock volatility of the Company’s own common stock over a period equal to the

expected term of the options including by taking the average historic price volatility for industry peers, consisting of several public companies in the Company’s industry that are either similar in size, stage, or financial leverage, over a period equivalent to the expected term of the awards. The risk-free rate of the stock options is based on the U.S. Treasury rate in effect at the time of grant for the expected term of the stock options.

A summary of the stock option activity for the year ended December 31, 2025 is as follows:

 

 

 

Number of
Stock
Options

 

 

Weighted-
Average
Exercise
Price

 

 

Weighted-
Average
Remaining
Contractual
Life

 

 

Aggregate
Intrinsic
Value

 

Outstanding as of December 31, 2024

 

 

2,797,529

 

 

$

1.84

 

 

 

7.82

 

 

$

521

 

Granted

 

 

1,845,809

 

 

$

1.02

 

 

 

-

 

 

$

-

 

Exercised

 

 

(39,650

)

 

$

0.41

 

 

 

-

 

 

$

-

 

Forfeited

 

 

(117,299

)

 

$

1.31

 

 

 

-

 

 

$

-

 

Expired

 

 

(68,662

)

 

$

1.82

 

 

 

-

 

 

$

-

 

Outstanding as of December 31, 2025

 

 

4,417,727

 

 

$

1.50

 

 

 

7.90

 

 

$

88

 

Exercisable as of December 31, 2025

 

 

2,271,223

 

 

$

1.87

 

 

 

6.85

 

 

$

87

 

Vested and expected to vest as of December 31, 2025

 

 

4,417,727

 

 

$

1.52

 

 

 

7.90

 

 

$

88

 

 

The weighted-average grant-date fair value of options granted during 2025 and 2024 was $0.90 and $1.09 per share, respectively. During 2025 and 2024 the Company issued 39,650 and 93,481 shares of common stock, respectively, in conjunction with stock option exercises. The Company received cash proceeds from the exercise of stock options of approximately $17,000 and $69,000 during 2025 and 2024, respectively. As of December 31, 2025, there was $2.1 million of unrecognized stock-based compensation expense related to options granted but not yet amortized, which will be recognized over a weighted-average period of approximately 2.52 years.

The following table summarizes the outstanding and exercisable options as of December 31, 2025:

 

 

Options Outstanding

 

 

Options Exercisable

 

Range of
Exercise Prices

 

Number of
Shares

 

 

Weighted
Average
Remaining
Contractual
Life

 

 

Number of
Shares

 

 

Weighted
Average
Remaining
Contractual
Life

 

$ 0.00 - $ 1.00

 

 

1,434,730

 

 

 

7.55

 

 

 

556,133

 

 

 

4.66

 

$ 1.01 - $ 2.00

 

 

2,200,410

 

 

 

8.58

 

 

 

1,027,801

 

 

 

8.22

 

$ 2.01 - $ 3.00

 

 

244,583

 

 

 

6.90

 

 

 

211,972

 

 

 

6.85

 

$ 3.01 - $ 4.00

 

 

332,120

 

 

 

6.94

 

 

 

269,433

 

 

 

6.88

 

$ 5.01 - $ 6.00

 

 

33,462

 

 

 

5.75

 

 

 

33,462

 

 

 

5.75

 

$ 6.01 - $ 7.00

 

 

170,069

 

 

 

5.75

 

 

 

170,069

 

 

 

5.75

 

$ 8.01 - $ 9.00

 

 

2,353

 

 

 

5.86

 

 

 

2,353

 

 

 

5.86

 

Total

 

 

4,417,727

 

 

 

7.89

 

 

 

2,271,223

 

 

 

6.84

 

 

For the years ended December 31, 2025, and 2024, the Company utilized the Black-Scholes option-pricing model for estimating the fair value of the stock option granted. The Company estimated the fair value of each option grant on the grant date using the Black-Scholes option pricing model with the following weighted-average assumptions:

 

 

 

Years Ended December 31,

 

 

2025

 

2024

Expected volatility

 

114.4% – 121.3%

 

118.28% – 143.10%

Expected term (years)

 

5.27 – 10.00

 

5.27 – 10.00

Risk-free interest rate

 

3.68% – 4.79%

 

3.52% – 4.30%

Dividend rate

 

-%

 

-%

 

The following table summarizes the components of stock-based compensation expense recognized in the Company’s Statements of Operations (in thousands):

 

 

Years Ended December 31,

 

 

2025

 

 

2024

 

Research and development

 

$

565

 

 

$

724

 

Selling, general and administrative

 

$

702

 

 

 

450

 

Total stock-based compensation expense

 

$

1,267

 

 

$

1,174

 

 

Restricted Stock Units and Restricted Stock Awards Issued for Services

Restricted stock units (“RSU”) are valued based on the closing price of the Company’s common stock on the date of the grant. The fair value of RSU is recognized and amortized on a straight-line basis over the requisite service period of the award.

The following table summarizes RSU activity under the 2021 Plan, as of December 31, 2025:

 

 

Shares

 

 

Weighted-
Average
Grant Date
Value

 

Outstanding as of December 31, 2024

 

 

-

 

 

$

-

 

Granted

 

 

4,032

 

 

$

1.24

 

Vested

 

 

(4,032

)

 

$

1.24

 

Forfeited

 

 

-

 

 

$

-

 

Outstanding as of December 31, 2025

 

 

-

 

 

$

-

 

 

In March 2025, the Board approved the issuance of 30,000 shares of restricted stock to an entity as consideration for a commercial contract, vested immediately, in a private placement. The shares were issued outside the 2021 Plan and the Company recognized $31,000 of stock-based compensation expense for the restricted stock.

During the years ended December 31, 2025, and 2024, the Company recognized $1.3 million and $1.2 million, respectively, in stock-based compensation expense from stock option grants and restricted stock awards. The compensation expense is allocated on a departmental basis, based on the classification of the option holder. No income tax benefits have been recognized in the statements of operations and comprehensive loss for stock-based compensation arrangements.