Equity Incentive Plan - Stock-Based Compensation Expense and Common Stock Warrants | 6. Equity Incentive Plan - Stock-Based Compensation Expense and Common Stock Warrants 2021 Omnibus Equity Incentive Plan On July 19, 2021, the Company’s Board of Directors adopted the RenovoRx, Inc. 2021 Omnibus Equity Incentive Plan (the “2021 Plan”). The 2021 Plan, which became effective immediately prior to the closing of the IPO, initially reserved 2,185,832 10,832 268,020 A summary of the stock option activity for the three months ended March 31, 2022 is as follows: Summary of Stock Option Award Activity Number of Weighted- Weighted- Aggregate Outstanding as of December 31, 2021 926,379 $ 2.08 6.47 $ 2,856 Granted 159,041 $ 3.17 - $ - Exercised (91,816 ) $ 0.28 - $ - Forfeited (626 ) $ 0.65 - $ - Expired - $ - - $ - Outstanding as of March 31, 2022 992,978 $ 2.42 6.92 $ 1,308 Exercisable as of March 31, 2022 578,419 $ 1.04 5.58 $ 1,239 Vested and expected to vest as of March 31, 2022 968,228 $ 2.42 7.09 $ 1,296 As of March 31, 2022, there was $ 1.2 2.87 For the three months ended March 31, 2022 and 2021, the Company utilized the Black-Scholes option-pricing model for estimating the fair value of the stock option granted. The Company estimated the fair value of each option grant on the grant date using the Black-Scholes option pricing model with the following weighted-average assumptions: Schedule of Estimate Fair Value of Stock Options Three Months Ended March 31, 2022 2021 Volatility 41.66 42.13 % 42.00 % Expected life (years) 5.00 – 10.00 5.51 Risk-free interest rate 0.62 1.00 % 0.72 % Dividend rate – % – % During the three months ended March 31, 2022, and 2021, the Company recognized $ 168,000 8,000 The following table summarizes the components of stock-based compensation expense recognized in the Company’s condensed statements of operations during the three months ended March 31, 2022 and 2021 (in thousands): Schedule of Stock Based Compensation Expense 2022 2021 Three Months Ended 2022 2021 Research and development $ 45 $ 2 General and administrative 123 6 Total stock-based compensation expense $ 168 $ 8 Common Stock Warrants In August 2021, in connection with the IPO, the Company issued warrants to purchase 3,035,195 198,875 August 25, 2026 2,588,120 August 31, 2026 The following is a summary of the common stock warrant activity during the three months ended March 31, 2022. Schedule of Warrant Activity Shares Issuable Upon Exercise of Outstanding Warrants Weighted-Average Exercise Price Weighted- Average Remaining Contractual Life Aggregate Outstanding as of December 31, 2021 2,786,995 $ 10.80 4.67 $ 30,100 Issued - $ - - $ - Exercised - $ - - $ - Expired - $ - - $ - Outstanding as of March 31, 2022 2,786,995 $ 10.80 4.42 $ 30,100 |