Prior to December 2024, the Company had adopted two equity incentive plans in 2007 (the “2007 Plan”) and 2017 (the “2017 Plan”). In December 2024, the Company adopted the 2024 Equity Incentive Plan (the “2024 Plan,” and together with the 2007 Plan and the 2017 Plan, the “Stock Plans”) to provide for the grant of stock options, stock appreciation rights (“SARs”), restricted stock, restricted stock units and other stock or cash-based awards to our directors, employees, non-employee directors and service providers. Equity awards are granted with an exercise price per share equal to at least the estimated fair value of the underlying common stock on the date of grant. The vesting period is determined through individual award agreements. Awards generally expire 10 years from the date of grant.

On February 13, 2025, the Company granted 724,646 Restricted Stock Units (“RSUs”) to its named executive officers and the members of the Board of Directors under the 2024 Plan at a fair market value of $12.9 million. The approximately 0.7 million officer and director RSUs vest at quarterly periods over one to three years. On March 31, 2025, the Company granted 620,934 RSUs to employees at a fair market value of $4.6 million. The approximately 0.6 million employee RSUs vest at quarterly periods over three years. During the remainder of the fiscal year ended December 31, 2025, the Company granted an additional 189,219 RSUs to employees at a fair value market value of $0.6 million and vest at quarterly periods over three years.

As of December 31, 2025, a total of 8,692,379 shares were authorized for issuance under the Stock Plans. As of December 31, 2025, 7,210,564 shares have been granted or issued under the Stock Plans, leaving 1,481,815 shares available for future awards. As of December 31, 2025, there were 5,984,204 shares granted under the 2007 Plan and the 2017 Plan. The shares available for issuance under the 2024 Plan may consist, in whole or in part, of authorized and unissued shares or reacquired shares. Shares from the 2024 Plan which are forfeited due to employee termination or expiration are returned to the share pool. Similarly, shares from the 2024 Plan which are withheld upon exercise to provide for the exercise price and/or taxes due and shares repurchased by the Company are also returned to the pool.

Since December 6, 2024, we have not granted and do not intend to grant any further awards under the 2007 Plan or the 2017 Plan.

Time-based restricted stock units (RSUs) granted to employees under the 2024 Plan typically vest over one to three years and are subject to forfeiture if employment terminates prior to the vesting or lapse of restrictions, as applicable. RSUs are not considered outstanding common stock until they vest. The value of RSUs is determined by the stock price on the grant date.

The following table summarizes the activity related to RSUs subject to time-based vesting requirements for the year ended December 31, 2025:


	RSUs
	Number of Shares		Weighted Average Grant Date Fair Value
Non-vested as of January 1, 2025	-	$	-
Granted	1,534,799		12.08
Vested	(330,926)		14.33
Forfeited	(308,439)		6.57
Non-vested as of December 31, 2025	895,434	$	13.13

As of December 31, 2025, total unrecognized stock-based compensation cost for RSUs was approximately $11.8 million which is expected to be recognized on a straight-line basis over a weighted average period of 1.5 years. The intrinsic value of RSUs as of December 31, 2025 was $0.4 million.

As of December 31, 2025 and 2024, the Company had approximately 5.9 million and 6.0 million options outstanding, respectively, under the Stock Plans. As of December 31, 2025 and 2024, all options outstanding were granted solely with time-based vesting requirements.

There were no options granted during the year ended December 31, 2025. The fair value of the stock options granted during the year ended December 31, 2024 was estimated on the grant date using the Black-Scholes valuation model with the following assumptions:

Dividend Yield — The dividend yield is assumed to be zero as the Company has never paid dividends and has no current plans to do so.

Expected Term — The expected term represents the period that the Company’s stock-based awards are expected to be outstanding. The Company determines the expected term using the simplified method as the Company does not have sufficient historical information to develop reasonable expectations about future exercise patterns and post-vesting employment termination behavior. The simplified method deems the term to be the average of the time-to-vesting and the contractual life of the options, including the date provided for completion of the performance condition event.

Expected Volatility — Because the Company does not have any trading history of its common stock, the expected volatility is derived from the average historical stock volatilities of several unrelated public companies within the Company’s industry that the Company considers to be comparable to its business over a period equivalent to the expected term of the stock option grants.

Fair Value of Common Stock — Given the absence of a public trading market, the Company’s Board of Directors considered numerous objective and subjective factors to determine the fair value of its common stock at each grant date. These factors included, but were not limited to: (i) independent third-party valuations of common stock; (ii) the prices for the Company’s redeemable temporary preferred stock sold to outside investors; (iii) the rights and preferences of redeemable temporary preferred stock relative to common stock; (iv) the lack of marketability of its common stock; (v) developments in the business; and (vi) the likelihood of achieving a liquidity event, such as an IPO or sale of the Company, given prevailing market conditions.

A summary of the Company’s stock option plan and the changes during the year ended December 31, 2025 and 2024, are presented below:

⁽¹⁾ The Company’s closing stock price as of December 31, 2025 is $0.47 per share. As all outstanding options have an exercise price greater than the closing price, there does not exist any intrinsic value as of December 31, 2025.

As of December 31, 2025, there was no unrecognized stock-based compensation cost for stock options granted. The intrinsic value of stock options exercised during the year ended December 31, 2025 and 2024 was $0.2 million and $41,000, respectively.

Stock-based compensation included in the consolidated statements of operations for the year ended December 31, 2025 and 2024, are presented below:

In March 2024, the Company granted employees and members of the Board of Directors stock options to purchase a total of 5,028,756 shares of common stock. The stock options have varying vesting periods ranging from immediate at time of the grant to three years from grant date or service start date, are exercisable at $2.57 per share and have an expiration period of 10 years. These stock option grants were issued from the 2017 Stock Plan.