v3.26.1
Stock-Based Compensation
3 Months Ended
Mar. 31, 2026
Stock-Based Compensation  
Stock-Based Compensation

14. Stock-Based Compensation

Stock Options

In January 2019, the Company adopted the 2019 Equity Incentive Plan (the “EIP”) under which the Company may grant incentive stock options, restricted shares, restricted share units, or other awards. Under the terms of the EIP, a total of ten percent of the number of shares outstanding from time to time, assuming conversion of all super voting shares and MVSs to SVSs are permitted to be issued. The exercise price for incentive stock options issued under the EIP is set by the compensation committee of the Company’s board of directors but may not be less than 100% of the fair market value of the Company’s shares on the date of grant. Incentive stock options have a maximum term of 10 years from the date of grant. The incentive stock options vest at the discretion of the Company’s board of directors.

Options granted under the EIP as of March 31, 2026 and 2025 were valued using the Black-Scholes option pricing model with the following weighted average assumptions:

  ​ ​ ​

March 31,

March 31,

 

  ​ ​ ​

2026

  ​ ​ ​

2025

 

Risk-Free Interest Rate

N/A

4.53

%

Weighted Average Exercise Price

N/A

$

0.49

Weighted Average Stock Price

N/A

$

0.49

Expected Life of Options (years)

N/A

7.00

Expected Annualized Volatility

N/A

100.00

%

Grant Fair Value

N/A

$

0.41

Expected Forfeiture Rate

N/A

 

N/A

Expected Dividend Yield

N/A

 

N/A

Stock option activity for the three months ended March 31, 2026, and for the year ended December 31, 2025, is presented below:

  ​ ​ ​

  ​ ​ ​

Weighted Average  

  ​ ​ ​

Weighted Avg. 

Number of Options

Exercise Price

Remaining Life

Balance, December 31, 2024

 

31,232,633

$

0.43

 

5.45

Forfeitures

 

(2,955,723)

 

0.26

 

Exercised

 

(723,165)

 

0.17

 

Granted

 

7,159,156

 

0.62

 

Options Outstanding at December 31, 2025

 

34,712,901

$

0.48

 

5.76

Forfeitures

 

(83,009)

 

0.47

 

Options Outstanding at March 31, 2026

 

34,629,892

$

0.48

 

5.52

Options Exercisable at March 31, 2026

 

26,355,637

$

0.45

 

4.28

During the three month periods ended March 31, 2026 and 2025, the Company recognized $0.7 million and $0.2 million, respectively, in stock-based compensation related to stock options. As of March 31, 2026, the total unrecognized compensation costs related to unvested stock options awards granted was $2.7 million. In addition, the weighted average period over which the unrecognized compensation expense is expected to be recognized is approximately 1.7 years. The total intrinsic value of stock options outstanding and exercisable as of March 31, 2026, was $2.0 million and $1.9 million, respectively.

The Company does not estimate forfeiture rates when calculating compensation expense. The Company records forfeitures as they occur.

Warrants

Warrants to purchase SVS entitle the holder to purchase one SVS of the Company.

A summary of the warrants outstanding is as follows:

  ​ ​ ​

Number of 

  ​ ​ ​

Weighted Average 

  ​ ​ ​

Weighted Average 

SVS Warrants

Warrants

Exercise Price

Remaining Life

Warrants outstanding at December 31, 2024

15,919,563

$

0.22

 

3.56

Expired

(150,000)

1.49

Exercised

(265,626)

0.15

Warrants outstanding at December 31, 2025, and March 31, 2026

 

15,503,937

$

0.22

 

2.36

Warrants exercisable at March 31, 2026

 

15,503,937

$

0.22

 

2.36

  ​ ​ ​

Number of 

  ​ ​ ​

Weighted Average 

  ​ ​ ​

Weighted Average 

SVS Warrants Denominated in C$

Warrants

Exercise Price

Remaining Life

Warrants outstanding at December 31, 2024 and 2025

3,037,649

$

3.50

0.23

Expired

 

(3,037,649)

Warrants outstanding at March 31, 2026

 

$

 

Other

During the three months ended March 31, 2026, the Company entered into a consulting arrangement pursuant to which a consultant was granted equity interests in Vireo Health of Rocky Mountain, LLC, a consolidated subsidiary, in exchange for strategic advisory and consulting services to be provided over the contractual service period. The arrangement was accounted for as share-based compensation under ASC 718, Compensation—Stock Compensation.

The agreement also includes certain repurchase and exchange features that may be settled in securities of Vireo Growth Inc. Based on the terms of these provisions, the Company determined that liability classification was appropriate for certain

settlement features and recorded a derivative liability, which is remeasured to fair value each reporting period with changes in fair value recognized in earnings.

For the three months ended March 31, 2026, the Company recognized share-based compensation expense of $3.5 million related to this arrangement.

RSUs

The expense associated with RSUs is generally based on the closing price of the Company’s Subordinate Voting Shares on the business day immediately preceding the grant date, adjusted for the absence of future dividends, and is amortized on a straight-line basis over the period during which the awards are expected to vest.

During the year ended December 31, 2025, the Company granted 21,825,000 RSUs to senior management that vest upon the achievement of specified stock price thresholds of $0.85 and $1.05 per share, for which the value was estimated at the grant date using a Monte Carlo simulation model using a volatility of approximately 100%. The expense is recognized over the derived service period of approximately three years.

The Company also granted 28,500,000 RSUs to senior management that vest upon the achievement of specified Adjusted EBITDA performance thresholds of $150 million, $165 million, and $205 million during the year ended December 31, 2025. Compensation expense for these awards is recognized when achievement of the performance conditions is considered probable and is recognized over the implied service period of approximately 2-3 years.

During the three months ended March 31, 2026 and 2025, the Company recognized $2.8 million and $1.3 million, respectively, in stock-based compensation expense related to RSUs.

A summary of RSUs is as follows:

  ​ ​ ​

  ​ ​ ​

Weighted Avg.

Number of Shares

Fair Value

Balance, December 31, 2024

11,327,530

$

0.40

Granted

71,109,925

0.42

Settled

(22,805,897)

0.49

Forfeitures

(66,341)

1.81

Balance, December 31, 2025, and March 31, 2026

59,565,217

$

0.38

Vested at March 31, 2026

4,401,065

$

0.43