v3.26.3
Note 9 - Stockholders' Equity
9 Months Ended
Sep. 30, 2026
Notes to Financial Statements  
Equity [Text Block]

Note 9 – Stockholders’ Equity

 

Capital Stock Authorized

 

As of  September 30, 2026 and  December 31, 2025, the Board of Directors of the Company had authorized 560,000,000 shares of capital stock, consisting of 535,000,000 shares of common stock and 25,000,000 shares of preferred stock.

 

Common Stock

 

The ASX uses an electronic system called CHESS for the clearance and settlement of trades on the ASX. The State of Delaware does not recognize the CHESS system of holding securities or electronic transfers of legal title to shares. To enable companies to have their securities cleared and settled electronically through CHESS, CDIs are issued. CDIs are units of beneficial ownership in shares and are traded in a manner similar to shares of Australian companies listed on the ASX. The legal title to the shares is held by a depositary, CHESS Depositary Nominees Pty Ltd, which is a wholly-owned subsidiary of the ASX, and is an approved general participant of ASX Settlement. One share of common stock is equivalent to one CDI.

 

In February 2025, a total of 163,935 CDI options were exercised at $0.61 Australian dollars per share for total proceeds of $61,419, net of expenses.

 

In March 2025, the Company completed an equity raise with Australian investors which consisted of 49,645,391 CDIs at $1.41 Australian dollars per share for proceeds of $42,827,577, net of expenses.

 

In March 2025, a total of 340,000 CDI options were exercised at $0.61 Australian dollars per share for total proceeds of $130,842, net of expenses.

 

In  September 2025, a total of 356,150 options to purchase common stock were exercised at prices ranging from $0.31 to $0.52 per share for total proceeds of $180,922, net of expenses.

 

In May 2026, the Company completed an equity raise with Australian and New Zealand investors which consisted of 32,432,433 CDIs at $1.85 Australian dollars per CDI for proceeds of $41,585,804, net of expenses.

 

In July 2026, a total of 5,051,539 CDI Options were exercised at $0.61 Australian dollars per CDI for total proceeds of $2,113,660, net of expenses.

 

In August 2026, a total of 30,000 options to purchase common stock were exercised at prices ranging from $0.21 to $0.31 per share for total proceeds of $7,170, net of expenses.

 

In September 2026, a warrant to purchase 78,125 shares of Class A common stock was exercised at $0.60 per share for total proceeds of $46,214, net of expenses. 

 

Dividend Rights         

 

Subject to the prior rights of holders of all classes of stock at the time outstanding having prior rights as to dividends, the holders of the common stock shall be entitled to receive, out of any assets of the Corporation legally available therefore, any dividends as may be declared from time to time by the Board of Directors. The right to such dividends shall not be cumulative, and no right shall accrue by reason of the fact that dividends are not declared in any prior period.

 

Voting Rights         

 

The holder of each share of common stock shall have the right to one vote for each such share, and shall be entitled to notice of any stockholders’ meeting in accordance with the Bylaws of the Corporation, and shall be entitled to vote upon such matters and in such manner as may be provided by law.

 

Stock Option Plans

 

On February 14, 2019, the Board of Directors adopted, and our stockholders approved, the 2019 Equity Incentive Plan, reserving 11,418,500 shares of the Company’s common stock for the granting of incentive and nonqualified stock options, or other stock-based awards, to employees, directors, and consultants. On March 24, 2026, the Board of Directors adopted, and on May 7, 2026, our stockholders approved, the Amended and Restated 2019 Equity Incentive Plan (the "2019 Plan") increasing the number of shares of the Company’s common stock reserved for issuance to 45,150,000. Under the 2019 Plan, on the first day of each of the Company’s fiscal years beginning in 2020, the number of shares of Common Stock available for issuance from time to time under the 2019 Plan automatically will be increased by an amount equal to the lesser of (i) five percent (5%) of the aggregate number of shares reserved under this Plan on the last day of the immediately preceding fiscal year, and (ii) such number of shares determined by the Board (the “Annual Increase”). The maximum aggregate number of shares that may be issued upon the exercise of ISOs under the 2019 Plan may not exceed the initial limit cumulatively increased on each January 1 beginning in 2020 by the lesser of the Annual Increase for such year or 3,000,000 shares, unless the increase is approved by our stockholders. Certain increases to the share reserve have historically received stockholder approval in connection with the Company’s annual meeting. As of  September 30, 2026, the cumulative number of shares authorized for issuance under the 2019 Plan is 45,150,000 shares, of which 2,675,887 shares remained available for future issuance.

 

Options are granted at a price equal to the closing sale price of a CDI as of the date of grant, converted from Australian dollars to U.S. dollars using the prevailing exchange rate. Generally, vesting terms of outstanding options range from immediate to four years. In addition, some options have been issued to the management team that vest upon completion of certain milestones and performance requirements; as of  September 30, 2026, 26,393,261 of these options are issued and outstanding. For these performance-based awards, expense is recognized over the requisite service period when it is probable the performance condition will be achieved. If at any point the Company determines that the performance condition is improbable, any previously recognized expense is reversed. Adjustments for forfeitures are recorded as they occur. In no event are the options exercisable for more than ten years after the date of grant. The Company issues new shares of common stock when stock options are exercised.

 

The following provides a summary of activity related to the Company’s stock options for the nine months ended September 30:

 

 

 

 

 

​

 

Weighted-Average

 

 

Aggregate

 

 

 

Number of

 

 

Exercise

 

 

Intrinsic

 

 

 

Option Shares

 

 

Price

 

 

Value

 

 

 

 

 

​

 

 

 

​

 

 

 

​

Options outstanding - December 31, 2025

 

 

33,907,621

 

 

$

0.58

 

 

 

 

​

Exercised

 

 

(30,000

)

 

 

0.25

 

 

 

 

​

Forfeited

 

 

(45,000

)

 

 

1.07

 

 

 

 

​

Expired

 

 

-

 

 

 

-

 

 

 

 

​

Granted

 

 

2,338,956

 

 

 

1.30

 

 

 

 

​

Options outstanding - September 30, 2026

 

 

36,171,577

 

 

$

0.63

 

 

$

18,114,403

 

Options exercisable - September 30, 2026

 

 

10,714,897

 

 

$

0.68

 

 

$

5,006,401

 

Weighted average fair value of options granted during the nine months ended September 30, 2026

 

 

 

​

 

$

0.95

 

 

 

 

​

 

​

​

​

​

​

​

Weighted-Average

​

​

Aggregate

​

​

​

Number of

​

​

Exercise

​

​

Intrinsic

​

​

​

Option Shares

​

​

Price

​

​

Value

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Options outstanding - December 31, 2024

​

​

25,555,170

​

​

$

0.42

​

​

​

​

​

Exercised

​

​

(356,150

)

​

​

0.51

​

​

​

​

​

Forfeited

​

​

(18,750

)

​

​

0.21

​

​

​

​

​

Expired

​

​

(19,100

)

​

​

0.74

​

​

​

​

​

Granted

​

​

8,628,951

​

​

​

1.06

​

​

​

​

​

Options outstanding - September 30, 2025

​

​

33,790,121

​

​

$

0.58

​

​

$

14,263,079

​

Options exercisable - September 30, 2025

​

​

6,645,816

​

​

$

0.66

​

​

$

2,315,670

​

Weighted average fair value of options granted during the nine months ended September 30, 2025

​

​

​

​

​

$

0.82

​

​

​

​

​

 

The weighted average remaining contractual life of options outstanding and exercisable was 6.81 and 5.03 years, respectively, as of  September 30, 2026.

 

The intrinsic value of options exercised during the nine months ended September 30, 2026 and 2025 was $30,375 and $138,476, respectively.

 

The fair value of option awards granted was determined using the Black-Scholes option pricing model utilizing the following assumptions:

 

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

Expected life (years)

 

 

5.83 - 6.25

 

 

 

5.32 - 6.82

 

Expected stock-price volatility

 

 

81.73 - 84.76

%

 

 

85.4 - 88.0

%

Risk-free interest rate

 

 

3.88 - 4.45

%

 

 

3.93 - 4.38

%

Expected dividend yield

 

 

0

%

 

 

0

%

 

The Company reviews its current assumptions on a periodic basis and adjusts them as necessary to determine the option valuation. The expected term reflects our estimate of the period over which the stock options will remain outstanding before exercise or expiration. As we do not have sufficient historical exercise data to provide a reasonable basis upon which to estimate the expected term, the expected term of stock option awards granted has been determined using the simplified method, which is the average of the weighted-average vesting period and the contractual term. Volatility is based on the Company’s own historical volatility as well as historic volatilities of traded shares from a selected publicly traded peer group, believed to be comparable after consideration of size, maturity, profitability, growth, risk and return on investment. The risk-free interest rate is based on the yield of constant maturity U.S. treasury bonds with a remaining term equal to the expected life of the awards at the grant date. The expected dividend yield is zero, as the Company has not paid or declared any dividends to common stockholders and does not expect to pay dividends in the foreseeable future. The Company’s policy is to account for forfeitures as they occur and records stock-based compensation expense only for those awards that are expected to vest.

 

The following table summarizes stock-based compensation expense related to options recognized in the Company’s unaudited condensed consolidated statements of operations for the three and nine months ended  September 30:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

 

 

 

​

 

 

 

​

Cost of goods sold

 

$

56,442

 

 

$

8,610

 

 

$

123,045

 

 

$

22,193

 

Sales and marketing

 

 

158,626

 

 

 

33,270

 

 

 

283,655

 

 

 

85,607

 

Research and development

 

 

441,239

 

 

 

45,899

 

 

 

815,070

 

 

 

119,534

 

General and administrative

 

 

509,756

 

 

 

77,573

 

 

 

989,518

 

 

 

186,119

 

 

 

$

1,166,063

 

 

$

165,352

 

 

$

2,211,288

 

 

$

413,453

 

 

In January 2026, the Company received 510(k) clearance under the premarket notification process from the United States Food and Drug Administration (“FDA”) for its Vision-MR Diagnostic Catheter and its NorthStar Mapping System. These clearances caused the related performance conditions to be satisfied and 2,088,721 performance-based stock options to vest. The Company recognized $772,649 of additional stock-based compensation expense during the nine months ended September 30, 2026 in connection with these awards. In September 2026, the Company received its first U.S. customer product order and completed its first U.S. sale of its NorthStar Mapping System. These events caused the related performance conditions to be satisfied and 1,194,110 performance-based stock options to vest. The Company recognized an additional $1,015,213 of stock-based compensation expense during the nine months ended September 30, 2026 in connection with these awards. 

 

No income tax benefits were recognized in the accompanying unaudited condensed consolidated statements of operations related to this compensation expense due to the full valuation allowance provided on the Company’s deferred income tax assets.

 

As of  September 30, 2026, the total unrecognized compensation cost related to unvested stock options then outstanding was $10,942,188. Future stock-based compensation expense is expected to be as follows for the years ending December 31:

 

2026 (remaining)

 

$

163,739

 

2027

 

 

573,336

 

2028

 

 

369,578

 

2029

 

 

242,928

 

2030

 

 

86,213

 

Total related to options expected to vest

 

 

1,435,794

 

Performance grants not probable of achievement

 

 

9,506,394

 

Total unrecognized compensation expense

 

$

10,942,188

 

 

The performance grants not probable of achievement are generally related to the receipt of regulatory approvals or sales milestones predicated on the receipt of regulatory approvals not yet received. Under U.S. GAAP, these milestones are generally not considered probable until the regulatory approval is obtained. 

 

Restricted Stock

 

On May 14, 2025, the Company granted 121,260 shares of restricted stock to its three independent board directors. The restricted stock vests annually on the anniversary of the grant date, provided that the participant continuously provides services to the Company through the applicable vesting date. The fair market value on the date of grant was $1.07 per share. 

 

On May 8, 2026, the Company granted 111,497 shares of restricted stock to its four independent board directors. The restricted stock vests annually on the anniversary of the grant date, provided that the participant continuously provides services to the Company through the applicable vesting date. The fair market value on the date of grant was $1.29 per share. 

 

The following provides a summary of activity related to time-based nonvested restricted stock grants for the nine months ended September 30:

 

 

 

 

 

​

 

Weighted Average

 

 

 

Nonvested

 

 

Grant Date

 

 

 

Restricted Shares

 

 

Fair Value

 

 

 

 

 

​

 

 

 

​

Outstanding as of December 31, 2025

 

 

696,838

 

 

$

0.39

 

Granted

 

 

111,497

 

 

 

1.29

 

Vested

 

 

(315,898

)

 

 

0.32

 

Forfeited

 

 

-

 

 

 

-

 

Outstanding as of September 30, 2026

 

 

492,437

 

 

$

0.64

 

 

 

 

 

 

​

 

Weighted Average

 

 

 

Nonvested

 

 

Grant Date

 

 

 

Restricted Shares

 

 

Fair Value

 

 

 

 

 

​

 

 

 

​

Outstanding as of December 31, 2024

 

 

861,161

 

 

$

0.25

 

Granted

 

 

121,260

 

 

 

1.07

 

Vested

 

 

(285,583

)

 

 

0.24

 

Forfeited

 

 

-

 

 

 

-

 

Outstanding as of September 30, 2025

 

 

696,838

 

 

$

0.39

 

 

Total stock-based compensation expense resulting from grants of restricted stock was $29,487 and $25,717 for the three months ended  September 30, 2026 and 2025, respectively, and $82,466 and $64,411 for the nine months ended September 30, 2026 and 2025, respectively, and is included in general and administrative expenses on the unaudited condensed consolidated statements of operations. No income tax benefits were recognized in the accompanying unaudited condensed consolidated statements of operations related to this compensation expense due to the full valuation allowance provided on the Company’s deferred income tax assets.

 

As of  September 30, 2026, the total unrecognized compensation cost related to unvested restricted stock was $267,906. Future stock-based compensation expense is expected to be as follows for the years ending December 31:

 

2026 (remaining)

 

$

29,488

 

2027

 

 

100,983

 

2028

 

 

77,248

 

2029

 

 

47,723

 

2030

 

 

12,464

 

Total

 

$

267,906

 

 

 

Warrants

 

As part of the convertible notes (related party) issuances in 2022 and 2023 and the equity raises in 2023, the Company issued warrants to purchase common stock or CDIs which are summarized below for the nine months ended September 30:

 

 

 

Number of

 

 

Weighted-Average

 

 

 

Warrants

 

 

Exercise Price

 

 

 

 

 

​

 

 

 

​

Warrants outstanding - December 31, 2025

 

 

5,216,158

 

 

$

0.4742

 

Warrants issued

 

 

-

 

 

 

-

 

Warrants exercised

 

 

(78,125

)

 

 

0.6000

 

Warrants expired/forfeited

 

 

-

 

 

 

-

 

Warrants outstanding - September 30, 2026

 

 

5,138,033

 

 

$

0.4723

 

Warrants exercisable - September 30, 2026

 

 

5,138,033

 

 

$

0.4723

 

 

 

 

Number of

 

 

Weighted-Average

 

 

 

Warrants

 

 

Exercise Price

 

 

 

 

 

​

 

 

 

​

Warrants outstanding - December 31, 2024

 

 

5,216,158

 

 

$

0.4742

 

Warrants issued

 

 

-

 

 

 

-

 

Warrants exercised

 

 

-

 

 

 

-

 

Warrants expired/forfeited

 

 

-

 

 

 

-

 

Warrants outstanding - September 30, 2025

 

 

5,216,158

 

 

$

0.4742

 

Warrants exercisable - September 30, 2025

 

 

5,216,158

 

 

$

0.4742

 

 

The warrants issued in connection with the equity raises were evaluated under ASC 480 and ASC 815. Of the 3,265,318 warrants issued in connection with the equity raises, 2,100,568 were determined to qualify as liabilities due to the exercise price being denominated in a currency other than the Company’s functional currency, while the remaining 1,164,750 do not meet the characteristics for liability classification under either provision and as such are classified as equity under ASC 815. As of  September 30, 2026, 3,187,193 warrants issued in connection with the equity raises remained outstanding, consisting of 2,100,568 liability-classified warrants and 1,086,625 equity-classified warrants. The warrants expire ten years after the dates of issuance. In addition, as of  September 30, 2026, the Company has 1,950,840 warrants outstanding that were issued in connection with the convertible notes (related party) issuances, which are classified as equity under ASC 815. See Note 7 for further details.

 

Any subsequent changes in fair value of warrants classified as a liability have been recorded in change in fair value of warrant liabilities on the unaudited condensed consolidated statements of operations. The following table provides a summary of change in fair value of the warrants classified as a liability for the three and nine months ended  September 30:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Beginning balance

 

$

2,256,802

 

 

$

1,793,999

 

 

$

1,828,677

 

 

$

1,532,067

 

Fair value change in warrants

 

 

(334,293

)

 

 

(142,304

)

 

 

93,832

 

 

 

119,628

 

Ending balance

 

$

1,922,509

 

 

$

1,651,695

 

 

$

1,922,509

 

 

$

1,651,695

 

 

As of  September 30, 2026 and  December 31, 2025, the fair value of the warrants of $1,922,509 and $1,828,677, respectively, are classified as long-term warrant liabilities on the unaudited condensed consolidated balance sheets.

 

The fair value of the warrants was determined using the Black-Scholes option pricing model utilizing the following assumptions:

 

 

 

September 30,

 

 

December 31,

 

 

 

2026

 

 

2025

 

 

 

 

 

​

 

 

 

​

Expected dividend yield

 

 

0

%

 

 

0

%

Expected stock-price volatility

 

 

81.9 - 82.5

%

 

 

85.3 - 85.5

%

Risk-free interest rate

 

 

5.14

%

 

 

4.60

%

Stock price

 

$

1.1059

 

 

$

1.0240

 

Conversion price

 

$

0.6628 - 0.6977

 

 

$

0.6358 - 0.6693

 

 

The fair value of warrants was determined using the Black-Scholes option pricing model with assumptions consistent in methodology to those used for stock options, except that the contractual life of the warrant is used as the expected term.