Note 9 - Stockholders' Equity |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2026 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Notes to Financial Statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity [Text Block] |
Note 9 — Stockholders’ Equity
Series B Preferred Stock
On June 18, 2025, with the prior approval by the Company’s Board of Directors, the Company and the Investor entered into, and closed the transactions contemplated by, that certain Amendment and Exchange Agreement (the “Exchange Agreement”) pursuant to which (among other things) the Investor surrendered and exchanged all of its Incremental Warrants in exchange for (the “Exchange”) 6,000 shares of the Company’s Series B Convertible Preferred Stock, par value $0.0001 per share (“Series B Preferred Stock”). On the same date, the Company filed a Certificate of Designation of Rights and Preferences of the Series B Preferred Stock (the “Certificate of Designation”) with the Secretary of State of Nevada.
Pursuant to the terms of the Exchange Agreement, conversion of the Series B Preferred Stock into shares of common stock of the Company, par value $0.0001 per share (the “Common Stock”) in excess of 19.99% of the Company’s outstanding shares of Common Stock is conditional upon obtaining the approval of the Company’s shareholders in accordance with the rules and regulations of the Nasdaq Capital Market (“Shareholder Approval”). The Company agreed to convene a meeting of stockholders to obtain Shareholder Approval within 120 days after the date of the Exchange Agreement. The Company obtained the Shareholder Approval effective as of August 11, 2025.
In connection with the issuance of the Series B Preferred Stock, the Company incurred direct and incremental expenses of $43,000 comprised of legal fees, which reduced the carrying value of the Preferred Stock.
As of June 30, 2026, the Company had 216 shares of Series B Preferred Stock issued and outstanding. The Series B Preferred Stock is classified within permanent equity and recorded in the accompanying condensed consolidated balance sheets at its carrying value.
Convertible Series B Preferred Stock consisted of the following as of June 30, 2026:
The carrying value in the table above represents the remaining value available to be converted into commons shares based on the applicable conversion prices.
The holders of the Series B Preferred Stock have the following rights and preferences:
Voting Rights
Holders of the Series B Preferred Stock have no voting rights, except as provided in the Certificate of Designation or as otherwise required under applicable Nevada law.
Conversion Rights
Subject to the beneficial ownership limitations set forth in the Certificate of Designation, holders of the Series B Preferred Stock may convert the outstanding Conversion Amount into shares of the Company's common stock at the applicable Conversion Price. The Conversion Price is, at the option of the holder as adjusted: $1.58 per share, subject to adjustment of the issuance of preferred series C; or the Alternate Conversion Price, which is the greater of: the Floor Price of $0.196 per share (subject to adjustment for preferred series C); and 95% of the lowest volume weighted average price ("VWAP") of the Company's common stock during the seven consecutive trading day period ending on the trading day immediately preceding the delivery of the applicable conversion notice. If a holder elects to convert using the Alternate Conversion Price, the Conversion Amount is multiplied by: 105% if the conversion occurs in connection with a Change of Control; or 125% in all other circumstances.
No holder may convert shares to the extent that, after giving effect to the conversion, the holder and its affiliates would beneficially own more than 4.99% of the Company's outstanding common stock, which percentage may be increased to as much as 9.99% upon prior notice to the Company.
Down-Round Adjustment and Deemed Dividend
The Certificate of Designation contains anti-dilution provisions that require adjustment of the Series B Preferred Stock conversion price upon certain issuances of securities at prices below the then-effective conversion price. On March 4, 2026, the Company issued Series C Preferred Stock with a conversion price below the then-effective conversion price of the Series B Preferred Stock. Accordingly, pursuant to Section 8(a)(ii) of the Certificate of Designation, the conversion price of the Series B Preferred Stock was adjusted to $1.176 per share, equivalent to the stated conversion price of the Series C Preferred Stock. On May 27, 2026, the Company issued Series D Preferred Stock with a conversion price below the then-effective conversion price of the Series C Preferred Stock pursuant to Section 8(a)(ii) of the Certificate of Designation, the conversion price of the Series B Preferred Stock was adjusted to $1.58 per share
The Company determined that the reduction in the conversion price provided additional value to the holders of the Series B Preferred Stock and therefore represented a deemed dividend. For the three and six months ended June 30, 2026, the Company recognized a deemed dividend of $21,000 and $284,000, respectively related to the down-round adjustment.
Because the Company had an accumulated deficit as of June 30, 2026, the deemed dividend was recorded within additional paid-in capital ("APIC"), resulting in no net impact on total stockholders' deficit. The deemed dividend is reflected as an adjustment to net loss available to common stockholders in the computation of basic and diluted net loss per share.
Alternate Conversion Floor Amount
Under the terms of the Certificate of Designation, certain Alternate Conversions may trigger a Conversion Floor Price Condition, requiring the Company either to increase the stated value of the remaining outstanding Series B Preferred Stock by the applicable Alternate Conversion Floor Amount or to pay such amount to the holder in cash. The Company accounts for any Alternate Conversion Floor Amount as a dividend to the holder of the Series B Preferred Stock, whether settled through an increase in the stated value of the preferred stock or through a cash payment.
On February 18, 2026, the holder elected to convert approximately $1.96 million of stated value of the Series B Preferred Stock pursuant to an Alternate Conversion. Because the Alternate Conversion Price was below the applicable Floor Price, a Conversion Floor Price Condition was triggered. The resulting Alternate Conversion Floor Amount was determined to be approximately $2.39 million.
The Company elected to satisfy this obligation by increasing the stated value of the remaining outstanding Series B Preferred Stock. Because the Series B Preferred Stock is classified within permanent equity, the increase in stated value was recorded within APIC. The corresponding deemed dividend of $2,394,580 resulting from the Alternate Conversion Floor Amount was also recorded within APIC. As a result, there was no net impact on total stockholders' deficit.
During the quarter ended June 30, 2026, certain conversions of Series B Preferred Stock from April 24, 2026 through May 15, 2026 triggered the Alternate Conversion Floor Amount provisions contained within the Certificate of Designation. As a result, the Company recognized aggregate Alternate Conversion Floor Amount obligations of approximately $107,031. The Company elected to satisfy these obligations by increasing the stated value of the outstanding Series B Preferred Stock. The increase in stated value is recorded as a deemed dividend and reduced income available to common stockholders in the calculation of basic and diluted earnings per share.
For the three and six months ended June 30, 2026, the Company recognized deemed dividends of approximately $107 thousand and $2.5 million, respectively, related to Alternate Conversion Floor Amounts. These deemed dividends are reflected as an adjustment to net loss available to common stockholders in the calculation of basic and diluted net loss per share.
Redemption
The Company may redeem all, but not less than all, of the outstanding Series B Preferred Stock at a redemption price equal to the greater of: The Conversion Amount being redeemed; or The value obtained by multiplying: the applicable Conversion Rate; by the highest Closing Sale Price of the Company's common stock during the period specified in the Certificate of Designation.
Dividends
The Series B Preferred Stock does not accrue or pay cash dividends. However, certain adjustments and Alternate Conversion provisions under the Certificate of Designation may result in deemed dividends that are recognized in accordance with applicable accounting guidance.
Liquidation Preference
Upon a liquidation event, holders of the Series B Preferred Stock are entitled to receive, prior to any distribution to holders of common stock and pari passu with any parity securities, an amount equal to the greater of: 125% of the Conversion Amount; or the amount the holder would have received had the Series B Preferred Stock been converted into common stock immediately prior to the liquidation event. Series C Preferred Stock
On March 4, 2026, the Company and an institutional investor (the "Investor") entered into a Securities Purchase Agreement (the "SPA3") pursuant to which the Company issued 100 shares of its Series C Convertible Preferred Stock, par value $0.0001 per share ("Series C Preferred Stock"), for aggregate gross proceeds of $100,000. On the same date, the Company filed a Certificate of Designation of Rights and Preferences of the Series C Preferred Stock (the "Certificate of Designation") with the Secretary of State of Nevada.
Pursuant to the terms of the Certificate of Designation, conversion of the Series C Preferred Stock into shares of the Company's common stock in excess of the limitations imposed by the rules and regulations of the Nasdaq Capital Market is conditional upon obtaining shareholder approval. Until such approval is obtained, conversion of the Series C Preferred Stock remains subject to the exchange cap provisions set forth in the Certificate of Designation.
Convertible Series C Preferred Stock consisted of the following as of June 30, 2026:
The carrying value in the table above represents the remaining value available to be converted into commons shares based on the applicable conversion prices.
Convertible Series C Preferred Stock is classified as permanent equity as a result of there being no redemption features solely within the control of the Company, accordingly this is recorded on the accompanying condensed consolidated balance sheet at its issuance date fair value.
The holders of the Series C Preferred Stock have the following rights and preferences:
Voting
Holders of shares of Series C Preferred Stock generally have no voting rights except as required by Nevada law and with respect to certain protective provisions contained in the Certificate of Designation. The consent of a majority of the outstanding Series C Preferred Stock is required before the Company may, among other things, amend its organizational documents in a manner that adversely affects the Series C Preferred Stock, increase or decrease the authorized number of Series C Preferred Stock, create or authorize any senior or pari passu securities, redeem junior securities, pay dividends on junior securities, issue additional Series C Preferred Stock or otherwise circumvent rights granted to holders of the Series C Preferred Stock.
Conversion Rights
Subject to the Maximum Percentage, holders of outstanding shares of Series C Preferred Stock are entitled to convert any portion of the outstanding and unpaid Conversion Amount thereof into shares of common stock at the Conversion Rate. For such purpose: (i) "Conversion Amount" means the stated value thereof (or $1,000 per share) and any other unpaid amounts owed to such holder under the Transaction Documents; (ii) "Conversion Rate" means the amount determined by dividing (x) such Conversion Amount by (y) the Conversion Price; (iii) "Conversion Price," as of any date of determination and subject to adjustment as provided therein, shall initially be $1.58 per share; and (iv) "Alternate Conversion Price" means the lowest of (a) the applicable Conversion Price in effect on the applicable Conversion Date and (b) the greater of (x) the Floor Price of $0.196 (subject to adjustment for stock splits, stock dividends, stock combinations, recapitalizations and similar events) and (y) 90% of the lowest volume weighted average price ("VWAP") of the Company's common stock during the ten consecutive trading day period ending and including the trading day immediately preceding the delivery of the applicable conversion notice.
In the event a holder elects to convert the Series C Preferred Stock at the Alternate Conversion Price, the Conversion Amount shall be multiplied by (i) 105% if in connection with a Change of Control or (ii) 125% otherwise.
A holder of Series C Preferred Stock does not have the right to convert any portion of its shares to the extent that, following such conversion, the holder together with its affiliates would beneficially own in excess of 9.99% of the Company's outstanding common stock (the "Maximum Percentage"). The Maximum Percentage may be decreased or increased, not to exceed 9.99%, upon prior notice to the Company as provided in the Certificate of Designation.
Subject to certain exceptions outlined in the Certificate of Designation, including equity issuances under the Company's equity incentive plans and certain strategic acquisitions, if the Company issues common stock or securities convertible into, exercisable for, or exchangeable into common stock at an effective price per share below the then applicable Conversion Price, the Conversion Price of the Series C Preferred Stock shall be reduced to the effective price per share of such issuance.
Redemption
Under the Certificate of Designation, the Company has the right to redeem all, but not less than all, of the then outstanding shares of Series C Preferred Stock at a price equal to the greater of (i) the Conversion Amount being redeemed and (ii) the product of (1) the Conversion Rate applicable to the Conversion Amount being redeemed multiplied by (2) the greatest Closing Sale Price of the Company's common stock on any trading day during the period beginning on the trading day immediately preceding the Company's redemption notice and ending on the trading day immediately prior to the date of redemption payment.
Upon the occurrence of certain bankruptcy-related triggering events specified in the Certificate of Designation, the Company is required to redeem the outstanding Series C Preferred Stock for cash at the redemption price specified in the Certificate of Designation.
Dividends
The Series C Preferred Stock bears no dividends.
Liquidation
In the event of any liquidation, dissolution or winding up of the Company, the Series C Preferred Stock ranks junior to any Senior Preferred Stock, pari passu with any Parity Stock and senior to the Company's common stock and other Junior Stock with respect to the distribution of assets. Holders of the Series C Preferred Stock are entitled to receive distributions in accordance with the priorities established in the Certificate of Designation before any distribution is made to holders of Junior Stock.
Series D Preferred Stock
On May 27, 2026, the Company and an institutional investor (the "Investor") entered into a Securities Purchase Agreement (the "SPA4") pursuant to which the Company agreed to issue up to 500 shares of its Series D Convertible Preferred Stock, par value $0.0001 per share ("Series D Preferred Stock"), for aggregate gross proceeds of up to $500,000. Concurrently with the execution of the SPA, the Company issued 250 shares of Series D Preferred Stock for aggregate gross proceeds of $250,000. On June 10, 2026, following the filing of the Company's Annual Report on Form 10-K for the year ended December 31, 2025, the Investor purchased the remaining 250 shares of Series D Preferred Stock for aggregate gross proceeds of $250,000. Accordingly, the Company issued a total of 500 shares of Series D Preferred Stock for aggregate gross proceeds of $500,000. On May 27, 2026, the Company filed a Certificate of Designation of Rights and Preferences of the Series D Preferred Stock (the "Certificate of Designation") with the Secretary of State of Nevada.
On May 29, 2026, the Company filed an amendment to its Form 8-K to correct the authorized number of Series D Preferred Stock shares set forth in the Certificate of Designation from 250 shares to 500 shares. The amendment did not change the number of shares issued, purchase price, conversion features, redemption provisions or any other substantive economic terms of the Series D Preferred Stock.
Pursuant to the terms of the Certificate of Designation, conversion of the Series D Preferred Stock into shares of the Company's common stock in excess of the limitations imposed by the rules and regulations of the Nasdaq Capital Market is conditional upon obtaining shareholder approval. Until such approval is obtained, conversion of the Series D Preferred Stock remains subject to the exchange cap provisions set forth in the Certificate of Designation.
In connection with the issuance of the Series D Preferred Stock, the Company incurred direct and incremental issuance costs of $20,000 consisting primarily of legal and professional fees, which reduced the proceeds and the value of additional paid in capital of the Series D Preferred Stock.
Convertible Series D Preferred Stock consisted of the following as of June 30, 2026:
The carrying value in the table above represents the remaining value available to be converted into commons shares based on the applicable conversion prices.
Convertible Series D Preferred Stock is classified as permanent equity as a result of there being no redemption features solely within the control of the holder. Accordingly, the Series D Preferred Stock is recorded on the accompanying condensed consolidated balance sheet at its issuance date fair value.
The holders of the Series D Preferred Stock have the following rights and preferences:
Voting
Holders of shares of Series D Preferred Stock generally have no voting rights except as required by Nevada law and with respect to certain protective provisions contained in the Certificate of Designation. The consent of a majority of the outstanding Series D Preferred Stock is required before the Company may, among other things, amend its organizational documents in a manner that adversely affects the Series D Preferred Stock, increase or decrease the authorized number of Series D Preferred Stock, create or authorize any senior or pari passu securities, redeem junior securities, pay dividends on junior securities, issue additional Series D Preferred Stock or otherwise circumvent rights granted to holders of the Series D Preferred Stock.
Conversion Rights
Subject to the Maximum Percentage, holders of outstanding shares of Series D Preferred Stock are entitled to convert any portion of the outstanding and unpaid Conversion Amount thereof into shares of common stock at the Conversion Rate. For such purpose: (i) "Conversion Amount" means the stated value thereof (or $1,000 per share) and any other unpaid amounts owed to such holder under the Transaction Documents; (ii) "Conversion Rate" means the amount determined by dividing (x) such Conversion Amount by (y) the Conversion Price; (iii) "Conversion Price," as of any date of determination and subject to adjustment as provided therein, shall initially be $1.58 per share; and (iv) "Alternate Conversion Price" means the lowest of (a) the applicable Conversion Price in effect on the applicable Conversion Date and (b) the greater of (x) the Floor Price as set forth in the Certificate of Designation, subject to adjustment for stock splits, stock dividends, stock combinations, recapitalizations and similar events, and (y) 90% of the lowest volume weighted average price ("VWAP") of the Company's common stock during the ten consecutive trading day period ending and including the trading day immediately preceding the delivery of the applicable conversion notice.
In the event a holder elects to convert the Series D Preferred Stock at the Alternate Conversion Price, the Conversion Amount shall be multiplied by (i) 105% if in connection with a Change of Control or (ii) 125% otherwise.
A holder of Series D Preferred Stock does not have the right to convert any portion of its shares to the extent that, following such conversion, the holder together with its affiliates would beneficially own in excess of 9.99% of the Company's outstanding common stock (the "Maximum Percentage"). The Maximum Percentage may be decreased or increased, not to exceed 9.99%, upon prior notice to the Company as provided in the Certificate of Designation.
Subject to certain exceptions outlined in the Certificate of Designation, including equity issuances under the Company's equity incentive plans and certain strategic acquisitions, if the Company issues common stock or securities convertible into, exercisable for, or exchangeable into common stock at an effective price per share below the then applicable Conversion Price, the Conversion Price of the Series D Preferred Stock shall be reduced to the effective price per share of such issuance.
Redemption
Under the Certificate of Designation, the Company has the right to redeem all, but not less than all, of the then outstanding shares of Series D Preferred Stock at a price equal to the greater of (i) the Conversion Amount being redeemed and (ii) the product of (1) the Conversion Rate applicable to the Conversion Amount being redeemed multiplied by (2) the greatest Closing Sale Price of the Company's common stock on any trading day during the period beginning on the trading day immediately preceding the Company's redemption notice and ending on the trading day immediately prior to the date of redemption payment.
Upon the occurrence of certain bankruptcy-related triggering events specified in the Certificate of Designation, the Company is required to redeem the outstanding Series D Preferred Stock for cash at the redemption price specified in the Certificate of Designation.
Dividends
The Series D Preferred Stock bears no dividends.
Liquidation
In the event of any liquidation, dissolution or winding up of the Company, the Series D Preferred Stock ranks junior to any Senior Preferred Stock, pari passu with any Parity Stock and senior to the Company's common stock and other Junior Stock with respect to the distribution of assets. Holders of the Series D Preferred Stock are entitled to receive distributions in accordance with the priorities established in the Certificate of Designation before any distribution is made to holders of Junior Stock.
Series X Preferred Stock Redemption
On January 8, 2026, pursuant to the Redemption Agreement entered into on November 12, 2025, the Company redeemed 200 shares of Series X Preferred Stock from Mr. La Rosa for aggregate consideration of $2,000,000. The Company paid $1,700,000 at closing and another $200,000 on April 23, 2026, with the remaining balance recorded as a related-party payable of $100,000 which is included in accrued expenses on the condensed consolidated balance sheets as of June 30, 2026 for the remaining non-contingent consideration.
The Redemption Agreement also provides for an additional contingent payment of up to $500,000 upon the satisfaction of specified SEC reporting and listing compliance requirements for four consecutive fiscal quarters. As of June 30, 2026, such conditions had not been satisfied and no liability related to the contingent consideration had been recorded. The redeemed shares were immediately cancelled and returned to the status of authorized but unissued preferred stock.
Common Stock Issuances
For the six months ended June 30, 2026
On February 17, 2026, the Company entered into a marketing agreement pursuant to which the Company agreed to issue 3,500 shares of the Company’s common stock for services rendered. The stock compensation expense for the three and six months ended June 30, 2026, related to this transaction amounted to $0 and $44,450.
For the six months ended June 30, 2025
On January 17, 2025, the Company issued 50 shares of common stock as an exercise of a prefunded warrant which was part of the securities purchase agreement with an institutional accredited investor, Abri Advisors, Ltd., a corporation organized under the laws of Bermuda, agreed to on November 1, 2024.
On February 5, 2025, the Company issued the CEO an aggregate of 367 unregistered shares of common stock of the Company, par value $0.0001 per share (the “Shares”) as a compensation for the services rendered pursuant to his employment agreement with the Company. The Company issued the Shares to the CEO in reliance on exemption from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”), available to the Company under Section 4(a)(2) of the Securities Act due to the fact that the issuance did not involve a public offering of securities. The stock compensation expense for the three months ended March 31, 2025, related to this transaction amounted to $1,160,381.
On February 20, 2025, the Company issued shares pursuant a consulting agreement entered into on January 1, 2025 in which the Company agreed to issue 215 shares of the Company’s common stock for services rendered. The stock compensation expense for the three months ended March 31, 2025, related to this transaction amounted to $411,062.
On February 20 and 24, 2025, the Company entered into marketing agreements pursuant to which the Company agreed to issue 38 and 25 shares of the Company’s common stock, respectively, for services rendered. The stock compensation expense for the three months ended March 31, 2025, related to this transaction amounted to $122,570.
On March 10, 2025, the Company issued 5 shares to team leaders pursuant to independent contractor agreements signed in 2024. The stock compensation expense for the three months ended March 31, 2025, related to this transaction amounted to $8,036.
On March 10, 2025, the Company entered into a marketing agreement pursuant to which the Company agreed to issue 31 shares of the Company’s common stock for services rendered. The stock compensation expense for the three months ended March 31, 2025, related to this transaction amounted to $46,925.
On April 21, 2025, the Company issued the CEO an aggregate of 412 unregistered shares of common stock of the Company, par value $0.0001 per share as compensation for the services rendered pursuant to his employment agreement with the Company. The stock compensation expense for the three-months and six-months ended June 30, 2025, related to this transaction amounted to $444,319.
For the six months ended June 30, 2025, the holder of our Senior Secured promissory notes converted 282 shares of the Company’s common stock as part of their First warrants and principal and interest conversions.
For the three-months and six-months ended June 30, 2025, the Company utilized their ATM and sold a total of 2,189 and 3,120, respectively, shares of the Company’s common stock for gross proceeds of $3,893,229 and $6,916,792, respectively and net proceeds of $3,741,282 and $6,658,876, respectively. In addition, due to the impacts of the reverse split of 80 shares to 1 included in proceeds from investors on the statement of changes in stockholders’ equity are 15 and 32 shares and additional capital of $3,673 and $1,791, for the three and six-months ended June 30. 2025, respectively.
For the three months ended March 31, 2025, the Company issued 2 shares of the Company’s common stock pursuant to the Restricted Stock Unit (RSU) vesting with a value of $19,454.
For the three-months and six-months ended June 30, 2025, the Company issued 12 and 19, respectively, shares of the Company’s common stock
Stock Option Awards
For the three-month and six month periods ended June 30, 2026 the Company recorded stock-based compensation for employees and directors awards of $13,489 and $27,557. For the three month and six month periods ended June 30, 2025 the Company recorded stock-based compensation for employees and directors awards of $14,159 and $158,062, respectively. The Company did not realize any tax benefits associated with share-based compensation for the three-month periods ended June 30, 2026 and 2025, as the Company recorded a valuation allowance on all deferred tax assets.
At June 30, 2026, options outstanding that have vested and are expected to vest are as follows:
Additional information with respect to stock option activity:
The weighted average fair value of stock options granted in the quarter ended June 30, 2025 and the assumptions used in the Black-Scholes model are set forth in the table below.
As of June 30, 2026, unrecognized compensation expense related to stock option awards totaled $18,179. As of December 31, 2025, unrecognized compensation expense related to stock option awards totaled $75,126.
Restricted Stock Units
On February 1, 2025, a Restricted Stock Unit (“RSU”) (prior to subsequent reverse splits) covering 1 share granted to the Company’s Chief Technology Officer (“CTO”) vested. The Company withheld 1 shares to cover payroll tax withholding and issued 1 share to the executive. The Company also granted a new RSU to the CTO on February 1, 2025, with the right to vest on the first anniversary of the grant.
For the three month periods ending June 30, 2026 and 2025, the Company recorded $59,395 and $48,980, respectively, of share-based compensation expense related to the RSUs. For the six month periods ending June 30, 2026 and 2025, the Company recorded $110,604 and $70,953, respectively, of share-based compensation expense related to the RSUs. The Company did not realize any tax benefits associated with share-based compensation for the three month or six month periods ended June 30, 2026 and 2025, as the Company recorded a valuation allowance on all deferred tax assets.
Acquisition of Noncontrolling Interests On February 11, 2026, the Company acquired the remaining 49% noncontrolling interest in La Rosa Realty Lakeland LLC for consideration of $350,000, consisting of $150,000 in cash and a $200,000 promissory note. Because the Company retained its controlling financial interest in La Rosa Realty Lakeland LLC both before and after the transaction, the acquisition was accounted for as an equity transaction in accordance with ASC 810-10-45-23, Consolidation, Changes in a Parent's Ownership Interest While Retaining Control (ASC 810-10-10-45-23). The carrying value of the noncontrolling interest acquired exceeded the consideration transferred by approximately $592,902, which was recorded as an increase to additional paid-in capital. The transaction had no impact on consolidated net loss or earnings per share.
On April 4, 2026, the Company acquired the remaining 49% noncontrolling interest in La Rosa Realty Orlando LLC for cash consideration of $10,000. As the Company retained its controlling financial interest in La Rosa Realty Orlando LLC before and after the transaction, the acquisition was accounted for as an equity transaction in accordance with ASC 810-10-45-23. The carrying amount of the noncontrolling interest acquired exceeded the consideration paid by approximately $606,049, which was recognized as an increase to additional paid-in capital. The transaction had no impact on consolidated net loss or earnings per share.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||