| Schedule of Fair Value of Stock Options |
The following assumptions were used to estimate
the fair value of stock options granted using the Black-Scholes-Merton option pricing model during the six months ended June 30:
| | |
| 2024 | |
| Assumptions: | |
| | |
| Risk-free interest rate | |
| 3.93% – 4.56% | |
| Expected term (in years) | |
| 0.78 – 4.00 | |
| Expected volatility | |
| 57.49% – 58.71% | |
| Expected dividend yield | |
| — | |
|
The following assumptions were
used to estimate the fair value of stock options granted using the Black- Scholes-Merton option pricing model during the years ended December
31:
| | |
| 2024 | | |
| 2023 | |
| Assumptions: | |
| | | |
| | |
| Risk-free interest rate | |
| 3.49% – 4.56% | | |
| 3.75% – 4.52% | |
| Expected term (in years) | |
| 0.27 – 4.00 | | |
| 0.61 – 4.00 | |
| Expected volatility | |
| 57.28% –58.71% | | |
| 59.17% – 59.95% | |
| Expected dividend yield | |
| — | | |
| — | |
|
| Schedule of Stock Option Activity |
A summary of stock option activity under the
2021 Plan and 2013 Plan is as follows:
| | | | | | | | | Weighted | | | | | | | | | | | | | | Average | | | | | | | | Options Outstanding | | | Weighted Average Exercise Price | | | Remaining Contractual Term in Years | | | Aggregate Intrinsic Value | | | Balance at December 31, 2023 | | | 14,830 | | | $ | 43.47 | | | | 8.53 | | | $ | — | | | Granted | | | 5,521 | | | | 7.30 | | | | — | | | | — | | | Exercised | | | — | | | | — | | | | — | | | | — | | | Cancelled/forfeited | | | (11,891 | ) | | | 33.99 | | | | — | | | | — | | | Balance at December 31, 2024 | | | 8,460 | | | | 33.20 | | | | 5.20 | | | | — | | | Granted | | | — | | | | — | | | | — | | | | — | | | Exercised | | | — | | | | — | | | | — | | | | — | | | Cancelled/forfeited | | | (4,555 | ) | | | 26.31 | | | | — | | | | — | | | Balance at June 30, 2025 | | | 3,905 | | | $ | 41.24 | | | | 6.47 | | | $ | — | | | | | | | | | | | | | | | | | | | | | Options exercisable at June 30, 2025 | | | 3,413 | | | $ | 45.36 | | | | 6.13 | | | $ | — | |
|
A summary of stock option activity
under the 2021 and 2013 Plans is as follows:
| | | | | | | | | Weighted | | | | | | | | | | | | | | Average | | | | | | | | | | | | | | Remaining | | | | | | | | Options | | | Weighted
Average | | | Contractual
Term | | | Aggregate | | | | | Outstanding | | | Exercise Price | | | in Years | | | Intrinsic Value | | | Balance at December 31, 2023 | | | 14,830 | | | $ | 43.47 | | | | 8.53 | | | $ | — | | | Granted | | | 5,521 | | | | 7.30 | | | | — | | | | — | | | Exercised | | | — | | | | — | | | | — | | | | — | | | Cancelled/forfeited | | | (11,891 | ) | | | 33.99 | | | | — | | | | — | | | Balance at December 31, 2024 | | | 8,460 | | | $ | 33.20 | | | | 5.20 | | | $ | — | | | | | | | | | | | | | | | | | | | | | Options exercisable at December 31, 2024 | | | 6,356 | | | $ | 40.47 | | | | 3.91 | | | $ | — | |
|
| Schedule of Stock Options and RSUs Compensation Expense |
The following table sets forth the recorded stock options compensation expense of the Company during the three and six months ended June
30:
| | |
Three Months Ended
June 30, | | |
Six Months Ended
June 30, | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| Operating expenses: | |
| | |
| | |
| | |
| |
| Technology | |
$ | — | | |
$ | 1,658 | | |
$ | — | | |
$ | 3,203 | |
| Sales and marketing | |
| 35 | | |
| 335 | | |
| 69 | | |
| 831 | |
| Supply development (recovery) | |
| (393 | ) | |
| 220 | | |
| 84 | | |
| 431 | |
| Fulfillment | |
| 292 | | |
| — | | |
| 804 | | |
| 869 | |
| General and administrative | |
| — | | |
| 15,882 | | |
| — | | |
| 32,201 | |
| Total stock options expense (recovery) | |
$ | (66 | ) | |
$ | 18,095 | | |
$ | 957 | | |
$ | 37,535 | |
The Company recorded RSUs compensation expense
during the three and six months ended June 30, 2025 and 2024 as follows:
| | |
Three Months Ended
June 30, | | |
Six Months Ended
June 30, | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| Operating expenses: | |
| | |
| | |
| | |
| |
| Technology (recovery) | |
$ | (184 | ) | |
$ | 22,833 | | |
$ | 2,691 | | |
$ | 49,776 | |
| Sales and marketing (recovery) | |
| (23 | ) | |
| 9,508 | | |
| 8,785 | | |
| 25,417 | |
| Supply development | |
| — | | |
| 52 | | |
| — | | |
| 277 | |
| Fulfillment | |
| 2,076 | | |
| 8,217 | | |
| 8,891 | | |
| 17,728 | |
| General and administrative (recovery) | |
| — | | |
| 20,932 | | |
| (3,620 | ) | |
| 42,829 | |
| Total RSU expense | |
$ | 1,869 | | |
$ | 61,542 | | |
$ | 16,747 | | |
$ | 136,027 | |
|
The following table
sets forth the recorded stock options compensation expense of the Company during the years ended December 31:
| |
2024 | | |
2023 | |
| Operating expenses: | |
| | |
| |
| Technology | |
$ | 2,639 | | |
$ | 7,638 | |
| Sales and marketing | |
| 1,168 | | |
| 2,640 | |
| Supply development | |
| 1,904 | | |
| 973 | |
| Fulfillment | |
| 1,976 | | |
| 2,781 | |
| General and administrative | |
| 41,807 | | |
| 101,123 | |
| Total stock options expense | |
$ | 49,494 | | |
$ | 115,155 | |
The Company recorded RSUs compensation
expense during the year ended December 31, 2024 and 2023 as follows:
| |
2024 | | |
2023 | |
| Operating expenses: | |
| | |
| |
| Technology | |
$ | 57,073 | | |
$ | 134,126 | |
| Sales and marketing | |
| 46,744 | | |
| 63,750 | |
| Supply development | |
| 399 | | |
| 6,035 | |
| Fulfillment | |
| 38,666 | | |
| 52,591 | |
| General and administrative | |
| 57,299 | | |
| 88,009 | |
| Total RSU expense | |
$ | 200,181 | | |
$ | 344,511 | |
|
| Schedule of RSUs Activity |
A summary of RSUs activity under the 2021 Plan
and 2013 Plan is as follows:
| | |
| | |
Weighted | |
| | |
RSUs Outstanding | | |
Average Grant Date Fair Value | |
| Unvested Balance at December 31, 2023 | |
| 5,630 | | |
$ | 113.09 | |
| Granted | |
| — | | |
| — | |
| Vested | |
| (1,800 | ) | |
| 120.36 | |
| Forfeited | |
| (3,008 | ) | |
| 102.66 | |
| Unvested Balance at December 31, 2024 | |
| 822 | | |
$ | 132.34 | |
| Granted | |
| — | | |
| — | |
| Vested | |
| (338 | ) | |
| 116.38 | |
| Forfeited | |
| (369 | ) | |
| 109.99 | |
| Unvested Balance at June 30, 2025 | |
| 115 | | |
$ | 100.02 | |
|
A summary of RSUs activity
under the 2021 Plan and 2013 Plan is as follows:
| | |
| | |
Weighted | |
| | |
RSUs | | |
Average Grant | |
| | |
Outstanding | | |
Date Fair Value | |
| Unvested Balance at December 31, 2023 | |
| 5,630 | | |
$ | 113.09 | |
| Granted | |
| — | | |
| — | |
| Vested | |
| (1,800 | ) | |
| 120.36 | |
| Forfeited | |
| (3,008 | ) | |
| 102.66 | |
| Unvested Balance at December 31, 2024 | |
| 822 | | |
$ | 132.34 | |
|