v3.26.1
Stock-based Compensation
12 Months Ended
Dec. 31, 2025
Stock-based Compensation  
Stock-based Compensation

Note 12. Stock-based Compensation

The Company has a stock-based compensation plan available to grant stock options and RSUs to the Company’s directors, employees and consultants.

In September 2020, the Board of Directors approved a new stock-based compensation plan available to grant stock options, restricted stock and Restricted Stock Units (“RSU’s”) aggregating to 250,000 shares of Common Stock, to the Company’s directors, employees and consultants. Shareholder approval of the plan was subsequently obtained on October 28, 2020. On October 4, 2022, shareholders approved the amendment to the Company’s 2020 Equity Incentive Plan to increase the number of shares authorized for issuance under the Plan by 375,000 shares of Common Stock to an aggregate of 625,000 shares. On February 13, 2025 shareholders approved an amendment to the Company’s 2020 Equity Incentive Plan to increase the number of shares authorized for issuance under the Plan by approximately 2,500,000 shares of Common Stock to an aggregate of 3,125,000 shares. Under the 2020 Equity Incentive Plan (as amended, the “2020 Plan”), a maximum of 1,552,745 shares of Common Stock remained available for issuance as of December 31, 2025.  

The Company’s previous Employee, Director and Consultant Equity Incentive Plan (the “2012 Plan”) was terminated upon receipt of shareholder approval of the 2020 Plan. Awards granted under the 2012 Plan remain in effect pursuant to their terms. Generally, stock options are granted with exercise prices equal to the fair market value on the date of grant, vest in four equal quarterly installments, and expire 10 years from the date of grant. RSU’s granted generally vest over a period of one year.

The fair value of stock options is estimated as of the date of grant using the Black-Scholes option-pricing model. The Company uses the simplified method to estimate the expected term of options due to insufficient history and high turnover in the past. 

The following variables were used as inputs in the model as of December 31, 2025:

  ​ ​ ​

2025

  ​ ​ ​

Share price of the Company’s Common Stock on the grant date:

$

0.97 - 1.52

Exercise price:

$

0.97 - 1.52

Expected volatility:

 

121.04

%

Expected dividend yield:

 

0

%

Annual average risk-free rate:

 

4.13 - 4.47

%

Expected term:

 

6.32

years

Total stock-based compensation expense for the years ended December 31, 2025 and 2024 was $1,082 and $893 respectively. All stock-based compensation for the periods ended December 31, 2025 and 2024 was presented on the consolidated Statements of Operations and Comprehensive Loss within general and administrative expense.

The following variables were used as inputs in the model as of December 31, 2024:

2024

Share price of the Company’s Common Stock on the grant date:

$

1.50 - 1.80

Exercise price:

$

1.50 - 1.80

Expected volatility:

 

121.04

%

Expected dividend yield:

 

0

%

Annual average risk-free rate:

 

3.62 - 4.33

%

Expected term:

 

6.32

years

The following tables summarize information about stock options and RSU activity during the year ended December 31, 2025:

RSUs

Stock options

  ​ ​ ​

  ​ ​ ​

Weighted

  ​ ​ ​

  ​ ​ ​

Weighted

  ​ ​ ​

Weighted

average

average

average

No. of

grant date

No. of

exercise

remaining

RSUs

fair value

options

price

term

Outstanding as of December 31, 2024

30,000

$

1.80

539,799

$

12.85

7.61 years

Granted

565,679

0.97

581,038

1.00

Exercised/Vested

(540,679)

0.99

Forfeited

(1,942)

28.71

Expired

 

(197,628)

17.77

Outstanding as of December 31, 2025

55,000

$

1.30

921,267

$

4.24

8.63 years

Exercisable as of December 31, 2025

642,666

$

5.58

8.30 years

The weighted average remaining contractual term for options outstanding as of December 31, 2025 and 2024 was 8.63 years and 7.61 years, respectively.

As of December 31, 2025 and 2024, Aggregate Intrinsic Value of Options Outstanding and Vested was $0.

Unrecognized stock-based payment cost related to non-vested stock options as of December 31, 2025 and 2024 were $200 and $266, respectively. The 2025 balance is expected to be recognized over a weighted-average period of approximately 0.41 years.

Unrecognized stock-based payment cost related to non-vested RSUs as of December 31, 2025 and 2024 were $59 and $48, respectively. The 2025 balance is expected to be recognized over a weighted-average period of approximately 0.50 years.