XML 37 R20.htm IDEA: XBRL DOCUMENT v3.20.1
Stockholders' Equity (Tables)
3 Months Ended
Mar. 31, 2020
Stockholders' Equity Note [Abstract]  
Share-based Compensation, Stock Options, Activity
Stock option activity for the Pre-2017 Non-Qualified Stock Options for the three months ended March 31, 2020 is presented in the table below:
 
Number of Shares
 
Weighted- average Exercise Price
 
Weighted- average Remaining Contractual Term (years)
 
Aggregate Intrinsic Value (in Thousands)
Outstanding at December 31, 2019
2,500,500

 
$
7.03

 
5.05
 
$
18,426

Exercised
(20,000
)
 
9.50

 
 
 
 

Forfeited
(15,000
)
 
10.00

 
 
 
 
Outstanding at March 31, 2020
2,465,500

 
$
6.99

 
4.85
 
$
6,416

Stock option activity for options granted under the 2017 Plan during the three months ended March 31, 2020 is presented in the table below:
 
Number of Options Outstanding
 
Weighted-average Exercise Price
 
Weighted-average Remaining Contractual Term (years)
 
Aggregate Intrinsic Value (in Thousands)
Balance at December 31, 2019
491,950

 
$
24.08

 
8.43
 
$
82

Annual additional options authorized

 

 
 
 
 
Granted
100,100

 
$
13.17

 
 
 
 
Exercised

 

 
 
 
 
Forfeited
(32,129
)
 
$
16.64

 
 
 
 
Balance at March 31, 2020
559,921

 
$
22.61

 
8.40
 
$



Warrant activity for the three months ended March 31, 2020 is presented in the table below:
 
Number of Shares
 
Weighted- average Exercise Price
 
Weighted- average Remaining Contractual Term (years)
 
Aggregate Intrinsic Value (in Thousands)
Outstanding at December 31, 2019
342,610

 
$
9.77

 
3.71
 
$
1,585

Exercised
(59,510
)
 
$
10.00

 
 
 
 

Forfeited
(4,300
)
 
$
10.00

 
 
 
 
Outstanding at March 31, 2020
278,800

 
$
9.72

 
4.26
 
$
61

Exercisable at March 31, 2020
278,800

 
$
9.72

 
4.26
 
$
61

Schedule of Nonvested Share Activity
A summary of the status of the Company’s vested and non-vested Pre-2017 Non-Qualified Stock Options as of March 31, 2020 is presented below:
 
Number of Options
 
Weighted Average Grant Date Fair Value
Vested at March 31, 2020
2,430,502

 
$
6.95

Non-vested at March 31, 2020
34,998

 
$
10.00

A summary of the status of the Company’s vested and non-vested options granted under the 2017 Plan as of March 31, 2020 is presented in the following table:
 
Number of Shares
 
Weighted Average Grant Date Fair Value Per Share
Vested
341,132

 
$
27.15

Non-vested at March 31, 2020
218,789

 
$
17.92

Restricted Stock Activity
The following summarizes the restricted stock activity under the Company's 2017 Plan during the three months ended March 31, 2020:
 
Number of Shares
Weighted Average Issue Date Fair Value Per Share
Restricted stock outstanding and unvested at December 31, 2019
27,000

$
14.51

Restricted stock granted
26,100

$
13.60

Restricted stock forfeited
(13,500
)
$
14.51

Restricted stock outstanding and unvested at March 31, 2020
39,600

$
13.91

Schedule of Assumptions Used in the Valuation
The assumptions used in the valuation of options granted under the 2017 Plan during the three months ended March 31, 2020 are as follows:
 
For the Three Months Ended March 31, 2020
Market value of stock on measurement date
$12.15 to $13.60

Risk-free interest rate
1.14% to 1.68%

Dividend yield

Volatility factor
94.1% to 101.21%

Term
5.5 to 10 Years