XML 98 R86.htm IDEA: XBRL DOCUMENT v3.20.4
Employee Benefit Plan - Additional information for stock options (Details) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Options expected to vest    
Unrecognized stock-based compensation expense $ 9,321  
2017 Long-Term Incentive Compensation Plan [Member]    
Grants    
During the year 57,155  
Weighted Average Annual Volatility   130.00%
Weighted Average Expected Life of grants (Years)   2 years 9 months 15 days
Weighted Average Risk Free Interest Rate   2.69%
Weighted Average Fair Value at Grant-date   $ 1.68
Options Outstanding    
Total Options Outstanding 2,950,519 3,460,546
Weighted Average Remaining Contractual Life (Years) 1 year 10 months 24 days 2 years 11 months 23 days
Weighted Average Remaining Expected Life (Years) 1 year 15 days 1 year 10 months 2 days
Weighted Average Exercise Price $ 1.74 $ 1.81
Aggregate Intrinsic Value (all options) [1]   $ 1,723
Options Exercisable    
Total Options Exercisable 2,066,506 841,053
Weighted Average Exercise Price $ 1.61 $ 1.00
Weighted Average Remaining Contractual Life (Years) 1 year 8 months 12 days 2 years 2 months 27 days
Aggregate Intrinsic Value [1]   $ 580
Unvested Options    
Total Unvested Options 884,013 2,619,493
Weighted Average Exercise Price $ 2.06 $ 2.01
Forfeiture rate used for this period ending (staff only) 18.65% 11.25%
Options expected to vest    
Number of options expected to vest corrected by forfeiture 719,109 2,324,885
Unrecognized stock-based compensation expense $ 1,412 $ 2,449
Weighting Average remaining contract life (Years) 1 year 11 months 1 day 2 years 10 months 10 days
Exercises    
Total shares delivered/issued 177,678 59,220
Weighted Average Exercise Price $ 1.19 $ 1.00
Intrinsic Value of Options Exercised $ 363 $ 101
2018 Long-Term Incentive Compensation Plan [Member]    
Grants    
Weighted Average Annual Volatility 121.00%  
Weighted Average Expected Life of grants (Years) 3 years 2 months 9 days  
Weighted Average Risk Free Interest Rate 2.40%  
Weighted Average Fair Value at Grant-date $ 1.88  
Options Outstanding    
Total Options Outstanding 3,842,649  
Weighted Average Remaining Contractual Life (Years) 4 years 18 days  
Weighted Average Remaining Expected Life (Years) 2 years 4 months 21 days  
Weighted Average Exercise Price $ 2.13  
Options Exercisable    
Total Options Exercisable [2] 100,000  
Weighted Average Exercise Price $ 0.36  
Weighted Average Remaining Contractual Life (Years) [2] 3 years 9 months 29 days  
Aggregate Intrinsic Value [2] $ 8  
Unvested Options    
Total Unvested Options 3,742,649  
Weighted Average Exercise Price $ 2.18  
Forfeiture rate used for this period ending (staff only) 28.00%  
Options expected to vest    
Number of options expected to vest corrected by forfeiture 2,678,081  
Unrecognized stock-based compensation expense $ 7,625  
Weighting Average remaining contract life (Years) 2 years 10 months 24 days  
[1] Excludes options with exercise prices that were greater than the average market price of our common shares for the period.
[2] Excludes options with exercise prices that were greater than the average market price of our common shares for the period.