XML 61 R49.htm IDEA: XBRL DOCUMENT v3.23.1
Share-based Compensation (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]  
Summary of consolidated stock-based compensation expense, by type of awards
          
  

For the Years Ended

 

 
   December 31,   December 31, 
   2022   2021 
Employee stock options  $3,095   $4,593 
Restricted share grants   623    1,196 
Total share-based compensation expense  $3,718   $5,789 
Summary of consolidated stock-based compensation by line items
          
  

For the Years Ended

 

 
  

December 31,

2022

  

December 31,

2021

 
General and administrative  $3,700   $5,771 
Sales, marketing and customer service   18    18 
Total share-based compensation expense, net of nil income taxes  $3,718   $5,789 
Summary of assumptions used in the determination of the fair value of share-based payment awards using the Black-Scholes model for stock option grants
          
   For the Years Ended 
  

December 31,

2022

  

December 31,

2021

 
Expected term       6.25 years 
Risk-free interest rate       0.11%-0.16% 
Expected volatility       713%-719% 
Expected dividend yield       0% 

 

(b)       2021 Equity Incentive Plan of Phoenix

 

   For the Years Ended 
  

December 31,

2022

  

December 31,

2021

 
Expected term   6.25 years    1-3 years 
Risk-free interest rate   3.04%-3.97%    1.52% 
Expected volatility   137.7% - 169.3%    64.4% - 69.0% 
Expected dividend yield   0%    0% 

 

(c)        2021 SolarJuice Equity Incentive Plan

 

   For the Years Ended 
  

December 31,

2022

  

December 31,

2021

 
Expected term   6.25 years    3 years 
Risk-free interest rate   2.94% - 3.93%    1.52% 
Expected volatility   73.54% - 74.17%    45.3% 
Expected dividend yield   0%    0% 
Summary of stock option activities
                    
                 
   Shares   Weighted-Average Exercise Price Per Share   Weighted-Average
Remaining Contractual Term
   Aggregate Intrinsic Value ($000) 
Outstanding as of December 31, 2020   388,900    10    7.52   $486 
Granted   969,000    7           
Exercised   (25,000)   4           
Forfeited/expired   (117,000)   11           
Outstanding as of December 31, 2021   1,215,900    8    9.04   $82 
Granted                  
Exercised                  
Forfeited/expired                  
Outstanding as of December 31, 2022   1,215,900    7    7.87    1 
Exercisable as of December 31, 2022   440,150    6    7.35   $1 
Non-vested as of December 31, 2022   775,750    7           
Summary of exercise price and remaining life information about options exercisable
                    
Range of exercise price  Shares Exercisable   Weighted Average Remaining Contractual Life   Weighted Average
Exercise Price
   Aggregate Intrinsic ($000) 
$118 - $172   1,000    2.08   $172.00     
$40 - $117   14,600    3.33   $62.03     
$3 - $39   412,050    7.52   $7.54     
$1-$2   12,500    6.80   $1.61    1 
    440,150    7.35    6.36    1 
Summary of restricted stock awards
          
   Number of Shares  

Weighted Average Grant-Date Fair Value

 

 
Restricted stock units at December 31, 2020        
Granted   184,000   $6.34 
Vested   (184,000)  $6.34 
Restricted stock units at December 31, 2021        
Granted   229,888   $2.71 
Vested   (229,888)  $2.71 
Restricted stock units at December 31, 2022        
Schedule of Phoenix's stock option activities
                
   Shares   Weighted-Average Exercise Price Per Share   Weighted-Average
Remaining Contractual Term
   Aggregate Intrinsic Value ($000) 
Outstanding as of December 31, 2020              $ 
Granted   2,040,500   $1.72           
Exercised                   
Forfeited/expired   (354,000)  $1.72           
Outstanding as of December 31, 2021   1,686,500   $1.72    9.45   $2,091 
Granted   888,000    1.70           
Exercised   (80,625)               
Forfeited/expired   (731,375)   1.72           
Outstanding as of December 31, 2022   1,762,500    1.71    8.93    16 
                     
Exercisable as of December 31, 2022   212,063    1.63    8.25    12 
Expected to vest as of December 31, 2022   1,550,437   $1.72           
Schedule of SJ group stock option activities
                    
   Shares   Weighted- Average Exercise Price Per Share   Weighted-Average
Remaining Contractual Term
   Aggregate Intrinsic Value ($000) 
Outstanding as of December 31, 2020              $ 
Granted   1,529,290   $1.92           
Exercised                   
Forfeited/expired   (413,215)  $1.92           
Outstanding as of December 31, 2021   1,116,075   $1.92    9.44   $1,607 
Granted   378,752    3.56           
Exercised                   
Forfeited/expired   (450,179)   1.92           
Outstanding as of December 31, 2022   1,044,648    2.51    8.80    3,861 
Vested and exercisable as of December 31, 2022   166,474    1.92    8.36    694 
Non-vested as of December 31, 2022   878,174   $2.63