XML 61 R25.htm IDEA: XBRL DOCUMENT v3.10.0.1
Common Shares (Tables)
12 Months Ended
Dec. 31, 2018
Common Shares  
Summary of outstanding warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Weighted

 

 

 

 

 

 

 

 

average

 

average

 

 

 

 

 

 

Warrants

 

exercise price

 

remaining life

 

 

 

 

 

    

outstanding

    

per share

    

(yrs.)

    

Intrinsic value

  

As of December 31, 2016

 

6,514,625

 

$

1.92

 

2.6

 

$

 —

 

As of December 31, 2017

 

6,514,625

 

$

1.92

 

1.6

 

$

 —

 

As of December 31, 2018

 

6,514,625

 

$

1.92

 

0.6

 

$

 —

 

 

Summary of stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

    

    

2018

    

2017

    

  

Stock options

 

 

$

320

 

$

36

 

 

Restricted stock units

 

 

 

662

 

 

838

 

 

 

 

 

$

982

 

$

874

 

 

 

 

 

 

 

 

 

 

 

 

Phantom units

 

 

 

23

 

 

 —

 

 

 

Summary of option activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average

 

Weighted average

 

Aggregate

 

 

 

Number of

 

exercise price

 

remaining

 

intrinsic

 

 

    

options

    

per option

    

contractual term

    

value

 

Outstanding - December 31, 2016

 

1,544,500

    

 

1.05

 

1.79

 

$

626

 

Expired

 

(400,000)

 

 

2.87

 

 

 

 

 —

 

Outstanding - December 31, 2017

 

1,144,500

    

$

0.42

 

1.15

 

$

346

 

Granted

 

1,142,000

 

 

0.71

 

 

 

 

 

 

Exercised

 

(218,600)

 

 

0.39

 

 

 

 

36

 

Cancelled/Forfeited

 

(748,751)

 

 

0.36

 

 

 

 

 

 

Outstanding - December 31, 2018

 

1,319,149

 

$

0.71

 

3.84

 

$

 1

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable - December 31, 2018

 

559,480

 

$

0.70

 

3.23

 

$

 1

 

 

Summary of the status of unvested stock options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

average

 

 

 

 

 

average

 

remaining

 

 

 

 

 

grant-date

 

amortization

 

 

 

Number of

 

fair value

 

period

 

 

    

options

    

per option

    

(Years)

  

Unvested - December 31, 2016

 

296,250

 

 

0.49

 

1.23

 

Vested

 

(50,000)

 

 

0.69

 

 

 

Unvested - December 31, 2017

 

246,250

 

$

0.22

 

0.99

 

Granted

 

1,142,000

 

 

0.45

 

 

 

Cancelled/Forfeited

 

(246,250)

 

 

0.22

 

 

 

Vested

 

(382,331)

 

 

0.45

 

 

 

Unvested - December 31, 2018

 

759,669

 

$

0.45

 

1.14

 

 

Summary of stock option assumptions

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

    

Expected volatility

 

76.2

%

 

Risk-free interest rate

 

2.7

%

 

Expected life (years)

 

 5

 

 

Dividend yield

 

0

%

 

Forfeiture assumption

 

 —

%

 

 

Summary of restricted stock unit activity

 

 

 

 

 

 

 

 

 

 

 

Weighted average

 

 

 

Number

 

grant-date fair

 

 

    

of RSUs

    

value per RSU

 

Unvested - December 31, 2016

 

2,668,387

    

$

0.49

  

Cancelled/forfeited

 

(441,084)

 

 

0.34

 

Vested, net of shares withheld

 

(1,625,399)

 

 

0.38

 

Granted

 

966,003

 

 

0.82

 

Unvested - December 31, 2017

 

1,567,907

    

$

0.85

  

Cancelled/forfeited

 

(246,683)

 

 

0.90

 

Vested, net of shares withheld

 

(637,554)

 

 

0.88

 

Granted

 

319,000

 

 

0.75

 

Unvested - December 31, 2018

 

1,002,670

 

$

0.78

 

 

Summary of phantom units

 

 

 

 

 

 

 

 

 

 

Weighted average

 

 

 

Number of

 

remaining

 

 

    

phantom units

    

contractual term

 

Unvested - December 31, 2017

 

 —

 

 

 

Granted

 

265,000

 

 

 

Unvested - December 31, 2018

 

265,000

 

1.50

 

 

Schedule of weighted average common shares

 

 

 

 

 

 

 

 

At December 31,

 

 

    

2018

    

2017

 

Basic common shares

 

99,738,461

 

98,627,255

 

Effect of dilutive stock-based awards

 

 —

 

 —

 

Diluted common shares

 

99,738,461

 

98,627,255