XML 44 R23.htm IDEA: XBRL DOCUMENT v2.4.0.6
Share-Based Compensation (Tables)
6 Months Ended
Jun. 30, 2012
Share-Based Compensation [Abstract]  
The weighted average values for options issued
         

Number of options issued

  $     2,025,750  

Weighted average stock price

  $ 1.65  

Weighted average exercise price

  $ 1.65  

Weighted average expected life of options (a)

    5.00  

Weighted average expected volatility (b)

    72.51 %

Weighted average risk-free interest rate

    0.81 %

Expected annual dividend per share

    —    

Weighted average fair value of each option

  $ 0.98  

 

(a) Based on our expectation of when the options will be exercised. The options have a life of ten years.
(b) The expected volatility of our common stock was estimated using an average of volatilities of publicly traded companies in similar energy businesses.
Stock option activity
                         
    Number of
Shares
    Weighted
average Exercise
Price
    Aggregate
Intrinsic Value*
($000’s)
 

Outstanding – Beginning of Period

    8,826,500     $ 5.41     $ —    

Granted

    2,025,750     $ 1.65       790  

Exercised

    —         —         —    

Cancelled

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Outstanding – End of Period

    10,852,250     $ 4.71     $ 3,491  
   

 

 

   

 

 

   

 

 

 

Exercisable – End of Period

    6,068,162     $ 7.35     $ 226  
   

 

 

   

 

 

   

 

 

 

 

* The Aggregate Intrinsic Value was calculated using the June 29, 2012 closing stock price of $2.04.
Stock options outstanding
                         
Exercise Price   Number of
Options
Outstanding
    Weighted Average
Remaining
Contractual Life
(Years)
    Number of
Exercisable
Options
 
$                      0.90     2,050,000       8.77       —    
$                      0.97     100,000       6.93       66,666  
$                      1.41     200,000       7.45       100,000  
$                      1.65     1,975,750       9.63       —    
$                      1.79     50,000       9.64       —    
$                      1.96     1,725,000       7.16       1,149,997  
$                      5.00     3,247,000       4.88       3,247,000  
$                      7.50     33,333       5.26       33,333  
$                    10.00     243,333       5.41       243,333  
$                    10.12     2,500       6.28       2,500  
$                    12.00     6,500       5.49       6,500  
$                    13.66     3,000       6.01       3,000  
$                    17.76     40,000       5.62       40,000  
$                    18.00     16,667       5.70       16,667  
$                    18.91     1,099,167       5.63       1,099,166  
$                    19.75     13,333       5.80       13,333  
$                    20.64     25,000       5.94       25,000  
$                    22.75     21,667       5.87       21,667  
   

 

 

           

 

 

 
      10,852,250               6,068,162  
   

 

 

           

 

 

 
Unvested share awards
                 
    June 30, 2012  
    Number of
Shares
    Weighted Average
Grant Date Fair
Value per Share
 

Unvested - Beginning of Year

    25,000     $ 1.87  

Granted

    34,564       2.16  

Cancelled

    —         —    

Exercised

    —         —    

Vested

    (59,564 )      2.04  
   

 

 

   

 

 

 

Unvested - End of Period

    —       $ —