Annual report [Section 13 and 15(d), not S-K Item 405]

Stock Options

v3.25.1
Stock Options
12 Months Ended
Dec. 31, 2024
Equity [Abstract]  
Stock Options

Note 14: Stock Options

 

On August 27, 2020, the Company’s stockholders approved the adoption of the Kartoon Studios, Inc. 2020 Equity Incentive Plan (as amended, the ”2020 Plan”). The 2020 Plan replaced the previously adopted 2015 Incentive Plan (the “2015 Plan”). The maximum number of shares available for issuance was initially equal to the sum of (i) 3,000,000 shares of common stock and (ii) the number of shares of common stock remaining available for issuance under the 2015 Plan, which was then equal to 216,767 shares. On May 23, 2023, the Company’s stockholders approved the adoption of an Amended and Restated 2020 Equity Incentive Plan, which provided for the maximum number of shares of common stock available for issuance under the 2020 Plan to be increased by 5,000,000 shares. The remaining 12,000 outstanding stock options granted under the 2015 Plan, as of December 31, 2024, remain to be governed under such plan.

 

During the years ended December 31, 2024 and December 31, 2023, the Company granted options to purchase 35,000 and 25,000 shares of common stock with weighted-average grant-date fair market values of $24,210 and $9,007, respectively.

 

The fair value of the options granted during the years ended December 31, 2024 and December 31, 2023 were calculated using the BSM option pricing model based on the following assumptions:

               
    Year Ended December 31,  
    2024     2023  
Exercise Price   $ 0.95     $ 1.43  
Dividend Yield     %       %  
Volatility     92.13%       98.78%  
Risk-free interest rate     4.26%       3.90%  
Expected life of options     5.0 years       5.0 years  

 

The following table summarizes the stock option activity during the years ended December 31, 2024 and 2023:

                       
    Number of Shares    

Weighted-Average Remaining Contractual

Life

    Weighted- Average Exercise Price  
Outstanding at December 31, 2022     1,351,421       6.49     $ 15.09  
Granted     25,000       4.96       1.43  
Exercised                  
Forfeited/Cancelled     (175,497 )            
Expired     (17,016 )            
Outstanding at December 31, 2023     1,183,908       5.56     $ 14.96  
Granted     35,000       4.47     $ 0.95  
Exercised                  
Forfeited/Cancelled     (260,968 )            
Expired     (5,800 )            
Outstanding at December 31, 2024     952,140       4.79     $ 12.72  
                         
Unvested at December 31, 2024     94,166       4.11     $ 4.48  
Vested and exercisable December 31, 2024     857,974       4.87     $ 13.62  

  

During the years ended December 31, 2024 and December 31, 2023, the Company recognized $0.2 million and $1.2 million, respectively, in share-based compensation expense related to stock options included in General and Administrative Expense on the Company’s consolidated statements of operations. The unrecognized share-based compensation expense as of December 31, 2024 was $0.02 million which will be recognized through the 2025 assuming the underlying grants are not cancelled or forfeited. The outstanding shares as of December 31, 2024 had an aggregated intrinsic value of zero.

 

During the year ended December 31, 2023, upon termination of certain employees, the Company accelerated the vesting of any unvested options held by the employees pursuant to their employment agreements. This resulted in 98,850 options becoming immediately vested on the separation date and $0.2 million in expense recognized by the Company.