| Stock-based Compensation |
Note
3 - Stock-based Compensation
The
Processa Pharmaceuticals Inc. 2019 Omnibus Equity Incentive Plan (the “2019 Plan”) allows us to make grants of stock options,
restricted and unrestricted stock and other stock-based awards to employees, including our executive officers, consultants and directors.
The 2019 Plan originally provided for the aggregate issuance of 32,000 shares of our common
stock. On July 18, 2025, our shareholders approved an increase of shares available under the 2019 Plan, which now provides for
the aggregate issuance of 432,000 shares of our common stock. At December 31, 2025, we have 232,521 shares available for future grants.
Stock
Compensation Expense
We
recorded stock-based compensation expense for the years ended December 31, 2025 and 2024 as follows:
Schedule of Stock-based Compensation Expense
| |
|
2025 |
|
|
2024 |
|
| |
|
Year
Ended December 31, |
|
| |
|
2025 |
|
|
2024 |
|
| Research and development |
|
$ |
192,630 |
|
|
$ |
169,414 |
|
| General and administrative |
|
|
664,920 |
|
|
|
460,100 |
|
| Total |
|
$ |
857,550 |
|
|
$ |
629,514 |
|
No
tax benefits were attributed to the stock-based compensation expense because a valuation allowance was maintained for all net deferred
tax assets relating to this expense.
Stock
Options
The
following table summarizes our stock option activity during the years ended December 31, 2024 and 2025:
Schedule
of Stock Option Activity
| |
|
Total
options
Outstanding |
|
|
Weighted
average
exercise price |
|
|
Weighted
average
remaining
contractual life (in years) |
|
| Outstanding as of January 1, 2024 |
|
|
302 |
|
|
$ |
9,080.65 |
|
|
|
|
|
| Options granted |
|
|
- |
|
|
|
|
|
|
|
|
|
| Forfeited
or expired |
|
|
(190 |
) |
|
|
8,400.00 |
|
|
|
|
|
| Outstanding as of December 31, 2024 |
|
|
112 |
|
|
|
10,235.31 |
|
|
|
3.7 |
|
| Options granted |
|
|
136,260 |
|
|
|
5.03 |
|
|
|
|
|
| Forfeited
or expired |
|
|
- |
|
|
|
|
|
|
|
|
|
| Outstanding as of December 31, 2025 |
|
|
136,372 |
|
|
|
13.43 |
|
|
|
9.8 |
|
| Exercisable as of December 31, 2025 |
|
|
112 |
|
|
$ |
10,235.31 |
|
|
|
2.7 |
|
During
the year ended December 31, 2025, we granted the following stock options:
| |
● |
On
October 1, 2025, we granted stock options for the future purchase of 130,680 shares of common stock to our directors and officers,
which vest 1/3 on October 1, 2026, and then ratably monthly afterward. These stock options have an exercise price of $4.96 per share. |
| |
|
|
| |
● |
On
December 1, 2025, we granted stock options for the future purchase of 5,580 shares of common stock to our employees, which vest 1/3
on December 1, 2026, and then ratably monthly afterward. These stock options have an exercise price of $6.68 per share. |
No
forfeiture rate was applied to these stock options. The aggregate intrinsic value of outstanding options
was $0 at both December 31, 2024 and 2025. No stock options were exercised during the years ended December 31, 2024 or 2025. At December
31, 2025, unrecognized stock-based compensation expense for stock options of $615,000 is expected to be fully recognized over a weighted
average period of 2.8 years.
We
used the Black-Scholes option pricing model to calculate the grant date fair value of the stock options granted in 2025 with the following
assumptions:
Schedule
of Stock Option Assumptions
| Average risk-free rate of interest |
|
|
4.1 |
% |
| Expected term (years) |
|
|
10.0 |
|
| Expected stock price volatility |
|
|
138.3 |
% |
| Dividend yield |
|
|
0.0 |
% |
Restricted
Stock Awards
During
the year ended December 31, 2024, restricted stock awards (RSA) for 50 shares of common stock vested and were issued. We did not have
any other activity related to RSAs during the years ended December 31, 2024 and 2025.
Restricted
Stock Units
The
following table summarizes our restricted stock unit (RSU) activity during the years ended December 31, 2024 and 2025:
Schedule of Restricted Stock Units (“RSUs”) Activity
| |
|
Number
of shares |
|
|
Weighted-
average grant-date fair value per share |
|
| Outstanding at January 1, 2024 |
|
|
8,957 |
|
|
$ |
1,152.30 |
|
| Granted |
|
|
7,704 |
|
|
|
40.76 |
|
| Forfeited |
|
|
(572 |
) |
|
|
1,821.92 |
|
| Vested and issued |
|
|
(695 |
) |
|
|
2,771.56 |
|
| Outstanding at December 31, 2024 |
|
|
15,394 |
|
|
|
498.04 |
|
| Granted |
|
|
45,420 |
|
|
|
5.02 |
|
| Forfeited |
|
|
(1,110 |
) |
|
|
1,324.25 |
|
| Vested and issued |
|
|
(3,063 |
) |
|
|
1,523.96 |
|
| |
|
|
|
|
|
|
|
|
| Outstanding at December 31, 2025 |
|
|
56,641 |
|
|
|
31.02 |
|
| Vested and unissued |
|
|
(10,338 |
) |
|
|
129.29 |
|
| |
|
|
|
|
|
|
|
|
| Unvested at December 31, 2025 |
|
|
46,303 |
|
|
$ |
9.08 |
|
During
the year ended December 31, 2025, we granted the following RSUs:
| |
● |
On
October 1, 2025, we granted RSUs for the future issuance of 43,560 shares of common stock to our directors and officers, which vest
1/3 on October 1, 2026, and then ratably monthly afterward. |
| |
|
|
| |
● |
On
December 1, 2025, we granted RSUs for the future issuance of 1,860 shares of common stock to our employees, which vest 1/3 on December
1, 2026, and then ratably monthly afterward. |
At
December 31, 2025, unrecognized stock-based compensation expense for RSUs of approximately $254,000 is expected to be fully recognized
over a weighted average period of 2.7 years. The unrecognized expense excludes $12,250 related
to certain RSUs with a performance milestone that is not currently probable of occurring.
Holders
of our vested RSUs will be issued shares of our common stock upon the satisfaction of the distribution restrictions contained in their
Restricted Stock Unit Award Agreement. The distribution restrictions are typically different (longer) than the vesting schedule, imposing
an additional restriction on the holder. Unlike RSAs, while employees may hold fully vested RSUs, the individual does not hold any shares
or have any rights of a shareholder until the distribution restrictions are met. Upon distribution to the employee, each RSU converts
into one share of our common stock. The RSUs contain dividend equivalent rights.
Warrants
The
following table summarizes our warrant activity, excluding pre-funded warrants, during the years ended December 31, 2024 and 2025:
Schedule of Warrants Activity
| |
|
Total
warrants
outstanding
|
|
|
Weighted
average
exercise price |
|
|
Weighted
average
remaining contractual life (in years) |
|
| Outstanding as of January 1, 2024 |
|
|
6,924 |
|
|
$ |
635.29 |
|
|
|
|
|
| Exercisable |
|
|
300 |
|
|
|
185.00 |
|
|
|
|
|
| Granted |
|
|
64,713 |
|
|
|
113.58 |
|
|
|
|
|
| Expired
or cancelled |
|
|
(900 |
) |
|
|
1,365.56 |
|
|
|
|
|
| Outstanding and exercisable as of December 31, 2024 |
|
|
71,037 |
|
|
|
148.87 |
|
|
|
3.8 |
|
| Granted |
|
|
1,647,841 |
|
|
|
9.22 |
|
|
|
|
|
| Exercised |
|
|
(281,747 |
) |
|
|
6.25 |
|
|
|
|
|
| Expired
or cancelled |
|
|
- |
|
|
|
- |
|
|
|
|
|
| Outstanding and exercisable as of December
31, 2025 |
|
|
1,437,131 |
|
|
$ |
16.71 |
|
|
|
3.9 |
|
During
the years ended December 31, 2024 and 2025, we completed financings that included common warrants to purchase shares of our common stock.
See Note 4 for details. We did not have any stock-based compensation expense related to our stock purchase warrants
at December 31, 2025.
|