XML 67 R41.htm IDEA: XBRL DOCUMENT v3.22.4
Share-based Compensation Plans (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]  
Total Share-Based Payments Expense

Total share-based payments expense was as follows:

 

For the years ended

 

 

 

 

 

 

 

 

 

 

 

 

For the Twelve Months Ended

 

 

 

 

 

 

December 31, 2022

 

 

December 31, 2021

 

 

December 31, 2020

 

Stock options

 

$

9,485

 

 

$

13,988

 

 

$

9,700

 

Restricted share units

 

$

2,677

 

 

$

954

 

 

$

686

 

Warrants

 

 

 

 

 

 

 

 

89

 

Total share-based payments

 

$

12,162

 

 

$

14,942

 

 

$

10,475

 

Summary of Stock Option Activity

The following table summarizes the stock option activity:

 

 

 

Number of Stock Options

 

 

Weighted average remaining contractual life (in years)

 

 

Weighted Average Exercise Price (per share) $

 

 

Aggregate intrinsic value

 

 

Weighted average fair value of nonvested options (per share) $

 

Outstanding, December 31, 2019

 

 

10,493,015

 

 

 

4.04

 

 

$

4.26

 

 

$

1,877

 

 

$

3.30

 

Granted

 

 

12,861,050

 

 

 

 

 

 

2.82

 

 

 

 

 

 

 

Exercised

 

 

(1,816,496

)

 

 

 

 

 

2.46

 

 

 

 

 

 

 

Forfeited (1)

 

 

(4,174,221

)

 

 

 

 

 

4.19

 

 

 

 

 

 

 

Outstanding, December 31, 2020

 

 

17,363,348

 

 

 

3.96

 

 

$

3.49

 

 

$

112,675

 

 

$

2.58

 

Granted

 

 

3,905,000

 

 

 

 

 

 

10.11

 

 

 

 

 

 

 

Exercised

 

 

(1,376,496

)

 

 

 

 

 

3.97

 

 

 

 

 

 

 

Forfeited (1)

 

 

(6,838,347

)

 

 

 

 

 

4.46

 

 

 

 

 

 

 

Expired

 

 

(198,986

)

 

 

 

 

 

5.95

 

 

 

 

 

 

 

Outstanding, December 31, 2021

 

 

12,854,519

 

 

 

4.84

 

 

$

4.85

 

 

$

27,557

 

 

$

4.22

 

Granted

 

 

7,058,840

 

 

 

 

 

 

3.69

 

 

 

 

 

 

 

Replacement options granted on acquisition of Gage

 

 

4,940,364

 

 

 

 

 

 

2.99

 

 

 

 

 

 

 

Exercised

 

 

(778,245

)

 

 

 

 

 

0.62

 

 

 

 

 

 

 

Forfeited (1)

 

 

(3,397,022

)

 

 

 

 

 

5.96

 

 

 

 

 

 

 

Expired

 

 

(567,211

)

 

 

 

 

 

7.14

 

 

 

 

 

 

 

Outstanding, December 31, 2022

 

 

20,111,246

 

 

 

4.86

 

 

$

3.63

 

 

 

320

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable, December 31, 2022

 

 

12,447,071

 

 

 

2.80

 

 

$

3.23

 

 

 

320

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonvested, December 31, 2022

 

 

7,664,172

 

 

 

8.21

 

 

$

4.28

 

 

$

-

 

 

N/A

 

(1) For stock options forfeited, represent one share for each stock option forfeited.

The total pre-tax intrinsic value (the difference between the market price of the Company’s common stock on the exercise date and the price paid by the options to exercise the option) related to stock options exercised is presented below:

 

For the years ended

 

 

 

December 31, 2022

 

 

December 31, 2021

 

 

December 31, 2020

 

Exercised

 

$

1,355

 

 

$

6,667

 

 

$

10,123

 

Summary of Weighted-average Assumptions used to Estimate Fair Value of Various Stock Options The fair value of the replacement options are estimated using the Black-Scholes Option Pricing Model with the following assumptions:

 

 

March 10, 2022

 

Volatility

 

55.0%-80.0%

 

Risk-free interest rate

 

1.22%-1.94%

 

Expected life (years)

 

1.00-5.00

 

Dividend yield

 

 

0

%

 

The fair value of the various stock options granted were estimated using the Black-Scholes option pricing model with the following weighted average assumptions:

 

 

December 31, 2022

 

 

December 31, 2021

 

 

December 31, 2020

 

Volatility

 

77.55% - 77.89%

 

 

79.05% - 81.51%

 

 

82.29% - 87.09%

 

Risk-free interest rate

 

1.63% - 3.51%

 

 

0.90% - 1.72%

 

 

0.35% - 1.60%

 

Expected life (years)

 

9.62 - 10.01

 

 

4.57 - 10.05

 

 

4.76 - 4.95

 

Dividend yield

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

Forfeiture rate

 

 

26.11

%

 

23.21%-27.73%

 

 

 

23.21

%

Summary of Activities for Unvested RSUs

The following table summarizes the activities for the RSUs:

 

 

Number of RSUs

 

 

Number of RSUs vested

 

 

Weighted average remaining contractual life (in years)

Outstanding, December 31, 2019

 

 

 

 

 

 

 

N/A

Granted

 

 

280,099

 

 

 

 

 

 

Vested

 

 

(157,788

)

 

 

 

 

 

Outstanding, December 31, 2020

 

 

122,311

 

 

 

33,733

 

 

N/A

Granted

 

 

174,408

 

 

 

 

 

 

Vested

 

 

(40,665

)

 

 

 

 

 

Forfeited

 

 

(63,883

)

 

 

 

 

 

Outstanding, December 31, 2021

 

 

192,171

 

 

 

13,294

 

 

N/A

Granted

 

 

1,176,397

 

 

 

 

 

 

Vested

 

 

(669,478

)

 

 

 

 

 

Forfeited

 

 

(283,450

)

 

 

 

 

 

Outstanding, December 31, 2022

 

 

415,640

 

 

 

13,050

 

 

N/A