XML 35 R21.htm IDEA: XBRL DOCUMENT v3.25.3
COMMON STOCK, STOCK-BASED COMPENSATION AND WARRANTS (Tables)
9 Months Ended
Sep. 30, 2025
COMMON STOCK, STOCK-BASED COMPENSATION AND WARRANTS  
Schedule of stock were valued on the date of issuance using the Monte Carlo pricing model with the following assumptions

    

Series A Right Warrant

    

Series B Right Warrant

Common Stock Price as of Issuance Date

$

0.94

$

0.94

Risk-Free Rate

4.31

%

 

4.27

%

Dividend Rate

0.00

%

 

0.00

%

Volatility

88.90

%

 

97.19

%

Minimum Exercise Price

$

1.00

$

2.00

Maximum Exercise Price

$

2.00

$

4.00

Formula for Exercise Price

90% of the 5-day volume weighted average stock price as of the exercise date rounded down to the nearest cent, not to fall outside the range of the maximum and minimum exercise prices.

Schedule of stock-based compensation expense

    

Three Months Ended September 30,

Stock-based compensation expense by category

2025

2024

(amounts, in thousands)

Cost of goods sold

$

29

$

48

Research and development, net of grant income

 

83

 

Selling, general and administrative

 

376

843

Total stock-based compensation expense

$

488

$

891

    

Nine Months Ended September 30, 

Stock-based compensation expense by category

2025

    

2024

(amounts, in thousands)

Cost of goods sold

$

114

$

48

Research and development, net of grant income

330

Selling, general and administrative

 

1,435

 

2,792

Total stock-based compensation expense

$

1,879

$

2,840

Schedule of stock options activity

Weighted

Weighted

Average

Average

Remaining

Exercise Price

Contractual

    

Shares

    

per Share

    

Life (Years)

Outstanding, December 31, 2024

 

12,341,907

$

3.55

6.81

Granted

 

787,000

1.00

 

Exercised

(11,650)

0.96

Forfeited

 

(110,985)

2.09

 

Expired

 

(255,552)

6.15

 

Outstanding, September 30, 2025

 

12,750,720

$

3.36

 

6.37

Schedule of fair value of each stock option estimated using the Black-Scholes pricing model

The Company estimated the fair value of stock options granted during the nine months ended September 30, 2025 using a Black-Scholes pricing model, which used the following inputs:

Exercise price (per share)

$

0.82 - $1.30

Expected volatility

 

80.7 - 81.7

%

Expected term*

 

6.3 years

Risk-free rate

 

3.89% - 4.40

%

Dividends

 

0

%

*The expected term of the options granted is derived using the “simplified method” which computes expected term as the average of the sum of the vesting term plus the contract term. The simplified method is used as the Company’s employee exercise history may not be indicative for estimating future exercises. In addition, the Company recognizes forfeitures as they occur.

Schedule of intrinsic value

The intrinsic value is calculated as the difference between the market value of the shares as of September 30, 2025 of $0.93 and the exercise price of the shares.

Options Outstanding

Number

Weighted

Weighted

Aggregate

Range of

Outstanding at

Average

Average

Intrinsic

Exercise

September 30, 

Exercise

Remaining

Value

Price

    

2025

    

Price

    

Life (Years)

    

(in thousands)

$0.82 - $13.20

 

12,750,720

$

3.36

6.37

$

4

Options Exercisable

Number

Weighted

Aggregate

Exercisable at

Average

Intrinsic

September 30, 

Exercise

Value

2025

    

Price

    

(in thousands)

8,767,055

$

4.14

$

2

Schedule of company's non-vested options

Weighted

Average

Exercise

    

Shares

    

Price

Non-vested, December 31, 2024

 

6,234,550

$

1.09

Granted

 

787,000

$

1.00

Forfeited

 

(110,985)

$

2.09

Vested

 

(2,926,891)

$

1.55

Non-vested, September 30, 2025

 

3,983,674

$

1.63

Schedule of outstanding balance of restricted stock units

Total

(amounts in thousands, except share data)

Outstanding, December 31, 2024

 

2,809,500

Granted

 

121,500

Vested

(35,000)

Forfeited

 

(49,000)

Outstanding, September 30, 2025

 

2,847,000

Schedule of the restricted stock unit activity

Weighted

Average

Grant Date

    

Shares

    

Fair Value

Non-vested, January 1, 2025

 

641,335

$

1.31

Granted

498,800

1.01

Vested

 

(264,835)

1.81

Unvested shares forfeited

(65,000)

0.96

Non-vested, September 30, 2025

 

810,300

$

0.99