v3.26.1
Compensation Plans
6 Months Ended
Jun. 30, 2026
Retirement Benefits [Abstract]  
Compensation Plans

9. Compensation Plans

 

Stock Option

 

Stock option activity during the six months ended June 30, 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   11,850,000    0.75           
Exercised   (10,415)   0.13           
Forfeited and expired                  
Balance at June 30, 2026   50,843,036    0.24    5.41    101,214 
Options vested and exercisable at June 30, 2026   3,000,600   $0.57    4.69   $5,225 

 

During the six months ended June 30, 2026, the Company granted options exercisable into 11,850,000 shares of its Common Stock to its employees and advisors. The stock options vest over a weighted average 3.80 year period and are exercisable at a weighted average price of $0.75 per share with an average life expiration of 6.48 years. The total fair value of these options at the grant date was approximately $12,942, which was determined using a Black-Scholes option pricing model with the following average assumptions: stock price of $1.10 per share, expected term of 6.5 years, volatility of 150%, dividend rate of 0%, and weighted average risk-free interest rate of 4.26%.

 

On April 30, 2026, the Company issued 10,415 shares of Common Stock pursuant to a stock option exercise for proceeds of $1.

 

As of June 30, 2026, there was $13,998 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 3.80 years. The fair value of stock options that vested during the six months ended June 30, 2026 and 2025 was $444 and $74, respectively.

 

Based on a fair market value of $1.27 per share on June 30, 2026, the intrinsic value attributed to exercisable and unexercised Common Stock options was $2,637 at June 30, 2026.

 

Stock-Based Compensation

 

The following table summarizes the classification of the Company’s stock-based compensation expense related to stock options and restricted common stock in the condensed consolidated statements of operations and comprehensive income (loss):

Schedule of stock based compensation                    
   Three Months Ended June 30,   Six Months Ended June 30, 
   2026   2025   2026   2025 
Research and development  $58   $   $144   $ 
Sales and marketing   30        38     
General and administrative   118    30    262    74 
Stock-based compensation  $206   $30   $444   $74