XML 44 R28.htm IDEA: XBRL DOCUMENT v3.20.2
STOCK-BASED EMPLOYEE COMPENSATION (Tables)
9 Months Ended
Sep. 30, 2020
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]  
Summary of Restricted Share Unit Activity

The following is a summary of restricted share unit activity for the nine months ended September 30, 2020:

 

Restricted Share Units Activity

 

Number of Awards

 

 

Weighted-Average

Grant Date

Fair Value

 

Non-Vested share units as of December 31, 2019

 

 

60,902

 

 

$

15.60

 

Granted

 

 

1,350,689

 

 

 

7.00

 

Vested

 

 

(41,670

)

 

 

15.60

 

Cancelled

 

 

(7,761

)

 

 

15.61

 

Non-Vested share units as of September 30, 2020

 

 

1,362,160

 

 

$

7.07

 

Summary of Hurdle Price Activity of PSU's . The PSU’s will vest upon achievement of the five-day volume weighted average price of OneSpaWorld common shares reaching the following hurdle prices:

 

Hurdle Price

 

Percentage of PSU's Vested

 

$

7.24

 

25%

 

$

8.83

 

25%

 

$

10.41

 

25%

 

$

12.00

 

25%

 

 

 

Schedule of Grant Date Fair Value of PSU's

Grant date fair value of the PSU’s was estimated by a third-party valuation specialist using a Monte Carlo simulation in a risk-neutral framework assuming Geometric Motion, 100,000 trials, and using the following assumptions:

 

Hurdle prices per share

 

$7.24, $8.83, $10.41, $12.00

 

End of simulation term

 

August 18, 2026

 

Term of simulation

 

6 years

 

Stock price as of measurement date

 

$

5.65

 

Volatility

 

 

54.13

%

Risk-free rate (continuous)

 

 

0.37

%

Summary of Performance Share Unit Activity

The following is a summary of performance share unit activity for the nine months ended September 30, 2020:

 

Performance Share Unit Activity

 

Number of Awards

 

 

Weighted-Average

Grant Date

Fair Value

 

Non-Vested share units as of December 31, 2019

 

 

-

 

 

 

 

 

Granted

 

 

1,184,316

 

 

$

6.34

 

Vested

 

 

-

 

 

 

-

 

Cancelled

 

 

(1,350

)

 

 

15.67

 

Non-Vested share units as of September 30, 2020

 

 

1,182,966

 

 

$

6.32