Equity Incentive Plan - Stock-Based Compensation Expense and Common Stock Warrants | 7. 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 10,832 272,931 A summary of the stock option activity for the three months ended March 31, 2023 is as follows: Summary of Stock Option Award Activity Number of Weighted- Weighted- Aggregate Outstanding as of December 31, 2022 1,399,252 $ 2.40 7.79 $ 928 Granted 304,325 $ 3.40 - $ - Exercised (3,547 ) $ 1.52 - $ - Forfeited (25,000 ) $ 1.82 - $ - Expired - $ - - $ - Outstanding as of March 31, 2023 1,675,030 $ 2.59 7.95 $ 2,131 Exercisable as of March 31, 2023 743,247 $ 1.92 6.04 $ 1,478 Vested and expected to vest as of March 31, 2023 1,675,030 $ 2.59 7.95 $ 2,131 As of March 31, 2023, there was $ 0.7 3.25 For the three months ended March 31, 2023, and 2022, 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, 2023 2022 Expected Volatility 99.49 103.76 % 41.66 42.13 % Expected term (years) 6.02 10.0 6.44 Risk-free interest rate 3.51 4.28 % 0.62 1.00 % Dividend rate – % – % During the three months ended March 31, 2023, and 2022, the Company recognized $ 244,000 168,000 The following table summarizes the components of stock-based compensation expense recognized in the Company’s Condensed Statements of Operations and Comprehensive Loss during the three months ended March 31, 2023, and 2022 (in thousands): Schedule of Stock Based Compensation Expense 2023 2022 Three Months Ended March 31, 2023 2022 Research and development $ 42 $ 45 General and administrative 202 123 Total stock-based compensation expense $ 244 $ 168 Restricted Stock During the three months ended March 31, 2023, the Board approved the issuance of 30,000 117,000 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, 2023. Schedule of Warrant Activity Shares Weighted- Weighted- Aggregate Outstanding as of December 31, 2022 2,786,995 $ 10.80 3.67 $ 30,100 Issued - $ - - $ - Exercised - $ - - $ - Expired - $ - - $ - Outstanding as of March 31, 2023 2,786,995 $ 10.80 3.42 $ 30,100 |