XML 49 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Stock Compensation Plan (Tables)
12 Months Ended
Dec. 31, 2024
Stock Compensation Plan  
Schedule of Company's Stock Options

The following table sets forth the activity for the Company’s stock options during the periods presented:

 

 

Number
of Options

 

 

Weighted-
Average
Exercise
Price
per Share

 

 

Weighted
Average
Remaining
Contractual
Term
(in Years)

 

 

Aggregate
Intrinsic
Value

 

Outstanding as of December 31, 2022

 

 

2,901,000

 

 

$

1.91

 

 

 

9.4

 

 

$

199,500

 

Granted

 

 

 

 

$

 

 

 

 

 

 

 

Forfeited

 

 

(135,000

)

 

$

2.00

 

 

 

 

 

 

 

Outstanding as of December 31, 2023

 

 

2,766,000

 

 

$

1.91

 

 

 

8.4

 

 

$

231,000

 

Granted

 

 

 

 

$

 

 

 

 

 

 

 

Forfeited

 

 

(35,000

)

 

$

2.00

 

 

 

 

 

 

 

Outstanding as of December 31, 2024

 

 

2,731,000

 

 

$

1.90

 

 

 

7.4

 

 

$

7,171,930

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable as of December 31, 2024

 

 

2,339,807

 

 

$

1.89

 

 

 

7.4

 

 

$

6,182,213

 

Vested or expected to vest as of December 31, 2024

 

 

2,731,000

 

 

$

1.90

 

 

 

7.4

 

 

$

7,171,930

 

Schedule of Summarizes Vesting of Restricted Common Stock

The following table summarizes awards and vesting of restricted common stock:

 

 

Number of
Shares

 

 

Weighted
Average Grant
Date
Fair Value
Per Share

 

Unvested as of December 31, 2022

 

 

7,000,000

 

 

$

1.75

 

Granted

 

 

1,756,750

 

 

$

1.52

 

Vested

 

 

(4,267,564

)

 

$

1.84

 

Unvested as of December 31 2023

 

 

4,489,186

 

 

$

1.42

 

Granted

 

 

2,523,554

 

 

$

3.79

 

Vested

 

 

(3,873,037

)

 

$

1.76

 

Forfeited and retired

 

 

(325,000

)

 

$

1.19

 

Unvested as of December 31 2024

 

 

2,814,703

 

 

$

3.24

 

 

Of the 2,523,554 shares of restricted common stock granted in 2024, 150,000 shares were issued to consultants and 170,088 shares were issued to the Company's non-employee board members.

Schedule of Stock-Based Compensation Expense

Stock-based compensation expense for all stock awards recognized in the accompanying consolidated statements of operations is as follows:

 

 

 

Year Ended December 31,

 

 

 

2024

 

 

2023

 

Selling, general and administrative

 

$

8,231,386

 

 

$

8,378,875

 

Research and development

 

 

330,018

 

 

 

364,924

 

Total

 

$

8,561,404

 

 

$

8,743,799