v3.26.1
Compensation Plans
3 Months Ended
Mar. 31, 2026
Share-Based Payment Arrangement [Abstract]  
Compensation Plans

9. Compensation Plans

 

Stock Option

 

Stock option activity during the three months ended March 31, 2026 is as follows:

                
   Number of
Shares
   Weighted-
Average
Exercise Price
   Weighted-Average
Remaining
Contractual Term
(Years)
   Aggregate
Intrinsic Value
 
Balance at December 31, 2025   39,003,451   $0.08    9.62   $58,598 
Granted   650,000    0.92           
Exercised                  
Forfeited and expired                  
Balance at March 31, 2026   39,653,451    0.09    9.38    13,031 
Options vested and exercisable at March 31, 2026   2,176,432   $0.73    8.24   $ 

 

During the three months ended March 31, 2026, the Company granted options exercisable into 650,000 shares of its Common Stock to its advisors. The stock options vest over a weighted average 2.83 year period and are exercisable at a weighted average price of $0.97 per share with an average life expiration of ten years. The total fair value of these options at the grant date was approximately $577,000, which was determined using a Black-Scholes option pricing model with the following average assumption: stock price of $0.92 per share, expected term of 6.00 years, volatility of 150%, dividend rate of 0%, and weighted average risk-free interest rate of 3.74%.

 

As of March 31, 2026, there was $1,849 of total unrecognized compensation cost related to unvested stock options. The Company expects to recognize the unrecognized compensation amount over a remaining weighted-average period of 3.26 years. The fair value of stock options that vested during the three months ended March 31, 2026 and 2025, was $238 and $44, respectively.

 

Based on a fair market value of $0.42 per share on March 31, 2026, there was no intrinsic value attributed to exercisable and unexercised Common Stock options at March 31, 2026.

 

Stock-Based Compensation

 

The following table below summarizes the classification of the Company’s stock-based compensation expense related to stock options and restricted Common Stock in the consolidated statements of operations and comprehensive loss:

        
   Three Months Ended March 31, 
   2026   2025 
Research and development  $87   $ 
Sales and marketing   5     
General and administrative   146    44 
   $238   $44