XML 47 R35.htm IDEA: XBRL DOCUMENT v3.20.4
Shareholders' Equity (Tables)
12 Months Ended
Dec. 31, 2020
Shareholders' Equity [Abstract]  
Fair Value Assumptions

The fair value of each option award is estimated on the date of grant using the Black-Scholes-Merton option-pricing model that used the weighted average assumptions in the following table and recognized over the vesting period of four years. The risk‑free rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of grant.

2017 Grant

Valuation assumptions:

Dividend yield *

0

Expected volatility

66%

Risk-free interest rate

1.87%

Expected life (years) **

4.8

*The option grant was made prior to the dividend distribution. As such, the valuation assumptions reflect the Company’s previous record of not paying dividends.

**Expected life for the periods presented was determined according to the simplified method since, at the date of grant, the Company did not have enough history to make an estimate.

Stock Option Activity

Share option activity during the past three years is as follows:

Year Ended December 31,

2020

2019

2018

Number of options

Weighted average exercise price US$

Number of options

Weighted average exercise price US$

Number of options

Weighted average exercise price US$

Outstanding at January 1

309,792

3.29

519,785

3.16

1,173,433

2.80

Forfeited and cancelled

(12,876

)

3.74

(10,750

)

2.41

(43,159

)

2.53

Exercised

(206,991

)

3.04

(199,243

)

2.69

(610,489

)

2.79

 

Outstanding at year end

89,925

3.80

309,792

3.29

519,785

3.16

 

Exercisable at year end

63,253

3.55

225,110

3.08

217,976

2.85

Schedule of Options Outstanding

B.Stock Option Plan (cont’d)

Number of options outstanding

Weighted average exercise price US$

Weighted Average Remaining Contractual term (years)

Aggregate intrinsic Value (in US$ thousands)

 

Outstanding as of December 31, 2020

89,925

3.80

2.28

1,628

 

Exercisable at December 31, 2020

63,253

3.55

1.66

1,161

Information about Share Options

The following table summarizes information about share options at December 31, 2020:

Exercise price US$

Number of outstanding options

Number exercisable

Weighted average remaining Contractual term (years) of outstanding options

0-2

5,000

5,000

2.22

2-5

84,925

58,253

2.28

89,925

63,253

2.28

Information about Nonvested Options

The following table summarizes information about non-vested options at December 31, 2020:

Options

Weighted

average

grant-date

fair value

Balance at January 1, 2020

84,682

2.40

Granted

-

-

Vested

(55,385

)

2.15

Forfeited

(2,625

)

2.42

 

Balance at December 31, 2020

26,672

2.93

Restricted Share Unit Activity

RSUs

Weighted

average grant

date value

Balance at January 1, 2020

1,233,402

$

8.83

Granted

506,500

$

11.83

Vested

(391,008

)

$

8.16

Forfeited

(11,210

)

$

7.94

 

Balance at December 31, 2020

1,337,684

$

9.52