Motorsport Games Inc. Stock Compensation Disclosure

NOTE 10 – SHARE-BASED COMPENSATION

 

Summary of Plans and Plan Activity

 

On January 12, 2021, in connection with its initial public offering, Motorsport Games established the Motorsport Games Inc. 2021 Equity Incentive Plan (the “MSGM 2021 Stock Plan”). The MSGM 2021 Stock Plan provides for the grant of options, stock appreciation rights, restricted stock awards, performance share awards and restricted stock unit awards, and initially authorized 100,000 shares of Class A common stock to be available for issuance. As of December 31, 2025, there were no shares of Class A common stock available for issuance under the MSGM 2021 Stock Plan. Shares issued in connection with awards made under the MSGM 2021 Stock Plan are generally issued as new issuances of Class A common stock.

 

The Company did not issue stock options under its MSGM 2021 Stock Plan during the year ended December 31, 2025. As of December 31, 2025, there were 96,828 options outstanding under the MSGM 2021 Stock Plan with a weighted average exercise price of $61.76. The majority of the options issued under the MSGM 2021 Stock Plan have time-based vesting schedules, typically vesting ratably over a three-year period. Certain stock option awards differed from this vesting schedule, as well as those made to the Company’s current and former directors that vest on the one-year anniversary of award issuance. All stock options issued under the MSGM 2021 Stock Plan expire 10 years from the grant date.

 

Fair Value Valuation Assumptions

 

The fair value of the stock options and stock appreciation rights are estimated using the Black-Scholes option pricing model. The estimation of fair value for these awards is affected by subjective and complex variables, which are typically based on historical information. Judgment is required to determine if historical trends are indicators of future outcomes.

 

Key assumptions of the Black-Scholes option pricing model are the risk-free interest rate, expected volatility, expected term and expected dividends. The Company determined the risk-free interest rate using U.S. Treasury yields in effect at the time of the grant that matched the expected term of the options. Expected volatility is based on a combination of historical stock price volatility, as well as implied volatilities, of comparable publicly traded companies with operations similar to Motorsport Games over a 10-year period, consistent with the contractual term of the options. The Company calculated the expected term using the simplified method as prescribed by the SEC’s Staff Accounting Bulletin, topic 14 (“SAB Topic 14”). This decision was based on the lack of relevant historical data due to the Company’s limited historical experience. The dividend yield was 0 zero, as the Company has never declared or paid dividends and has no plans to do so in the foreseeable future.

 

Share-based compensation expense recognized is based on awards ultimately expected to vest and therefore has been reduced for actual forfeitures occurring within the period.

 

The following table presents the weighted-average assumptions, weighted average grant date fair value, and the range of expected price volatility:

 SCHEDULE OF FAIR VALUE STOCK OPTION WEIGHTED AVERAGE ASSUMPTIONS

		For the Year Ended December 31, 2024
Risk-free interest rate			4.15	%
Expected volatility			82 -105	%
Weighted-average volatility			100	%
Expected term			5.25 years
Expected dividends			None
Weighted-average grant date fair value per share		$	0.92

 

The following table presents the weighted-average assumptions, weighted average grant date fair value, and the range of expected price volatility for liability-classified stock options:

 

		As of December 31, 2025
Risk-free interest rate			3.73	%
Expected volatility			90 - 160	%
Weighted-average volatility			115	%
Expected term			4 - 5.48 years
Expected dividends			None
Weighted-average grant date fair value per share		$	2.73

 

 

Stock Options

 

The following table summarizes the Company’s stock option activity for the fiscal year ended December 31, 2024:

 

SCHEDULE OF STOCK OPTIONS ACTIVITY 

		Options				Weighted- Average Exercise Prices				Weighted- Average Remaining Contractual Term (in years)				Aggregate Intrinsic Value
Outstanding as of January 1, 2024			74,765			$	20.68
Granted			46,000				2.57
Exercised			-				-
Forfeited, cancelled or expired			(23,399	)			19.90
Outstanding as of December 31, 2024			97,366			$	61.83				7.90			$	-
Vested and expected to vest			97,366			$	61.83				7.90			$	-
Exercisable as of December 31, 2024			91,590			$	152.27				6.55			$	-

 

The following table summarizes the Company’s stock option activity for the fiscal year ended December 31, 2025:

 

		Options				Weighted- Average Exercise Prices				Weighted- Average Remaining Contractual Term (in years)				Aggregate Intrinsic Value
Outstanding as of January 1, 2025			97,366			$	61.83				7.90
Granted			-				-
Exercised			-				-
Forfeited, cancelled or expired			(538	)			73.82
Outstanding as of December 31, 2025			96,828			$	61.76				6.90			$	27,830
Vested and expected to vest			96,828			$	61.76				6.90			$	27,830
Exercisable as of December 31, 2025			91,052			$	146.87				5.55			$	27,830

 

On January 26, 2024, the compensation committee of the board of directors of the Company approved and authorized the grant of an option award to purchase 46,000 shares of the Company’s Class A common stock to Stephen Hood, the Chief Executive Officer and President of the Company, pursuant to the MSGM 2021 Stock Plan. 11,500 shares underlying the option award vested immediately upon grant and the remaining 34,500 shares underlying the option award vested in three equal quarterly installments beginning on April 26, 2024. As of December 31, 2025, 46,000 shares of the Company’s Class A common stock granted to Stephen Hood on January 26, 2024, had vested.

  

The aggregate intrinsic value represents the total pre-tax intrinsic value based on the Company’s closing stock price as of December 31, 2025 and 2024, which would have been received by the option holders had all the option holders exercised their options as of those dates. There were no stock options exercised during the years ended December 31, 2025, and 2024. The Company issues new Class A common stock from its authorized shares upon the exercise of stock options.

 

 

Stock-Based Compensation Expense

 

The following table summarizes stock-based compensation expense resulting from equity awards included in the Company’s consolidated statements of operations:

 SCHEDULE OF STOCK BASED COMPENSATION EXPENSE

		2025				2024
		For the Year Ended December 31,
		2025				2024
General and administrative		$	789,352			$	147,071
Sales and marketing			-				1,831
Development			-				4,057
Stock-based compensation expense		$	789,352			$	152,959

 

As of December 31, 2025, there was no unrecognized stock-based compensation expense.