XML 91 R57.htm IDEA: XBRL DOCUMENT v3.21.2
Stock-based compensation (Tables)
12 Months Ended
May 31, 2021
Tilray 2018 Equity Incentive Plan and Original Plan | EIP Original Plan and Time-based RSU  
Schedule of Stock Option Activity

Stock-based activity under the EIP and Original Plan for the year ended May 31, 2021 is as follows:

 

EIP Time-based stock option activity

 

 

 

 

 

Stock

Options

 

 

Weighted-

average

exercise

price

 

 

Weighted-

average

remaining

contractual

term (years)

 

 

Aggregate

intrinsic value

 

Balance May 1,

 

 

3,182,547

 

 

$

14.19

 

 

 

1.7

 

 

$

30,331,823

 

Granted

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(1,665

)

 

 

7.76

 

 

 

 

 

 

 

Forfeited

 

 

(188

)

 

 

7.76

 

 

 

 

 

 

 

Cancelled

 

 

(468

)

 

 

65.20

 

 

 

 

 

 

 

Balance May 31,

 

 

3,180,226

 

 

$

14.19

 

 

 

1.3

 

 

$

25,171,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Original plan time-based stock option activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock

Options

 

 

Weighted-

average

exercise

price

 

 

Weighted-

average

remaining

contractual

term (years)

 

 

Aggregate

intrinsic value

 

Balance May 1,

 

 

946,948

 

 

 

3.99

 

 

 

2

 

 

 

13,777,571

 

Exercised

 

 

(29,403

)

 

 

4.71

 

 

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

Cancelled

 

 

 

 

 

 

 

 

 

 

 

 

Balance May 31,

 

 

917,545

 

 

$

3.97

 

 

 

1.7

 

 

$

11,885,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time-based RSU activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time-based

RSUs

 

 

Weighted-average

grant-date

fair value

per share

 

 

Weighted-average

remaining

contractual

term (years)

 

 

Aggregate

intrinsic value

 

Balance May 1,

 

 

1,285,134

 

 

$

15.70

 

 

 

 

 

 

 

Granted

 

 

198,521

 

 

 

7.76

 

 

 

 

 

 

 

Vested

 

 

(112,508

)

 

 

12.99

 

 

 

 

 

 

 

Forfeited

 

 

(165,904

)

 

 

11.97

 

 

 

 

 

 

 

Cancelled

 

 

 

 

 

 

 

 

 

 

 

 

Balance May 31,

 

 

1,205,243

 

 

$

15.16

 

 

 

 

 

$

20,091,286

 

Predecessor Plan | Time-based Stock Options | Aphria  
Schedule of Stock Option Activity

Stock option, RSU and DSU activity for the Company under the Predecessor Plan is as follows:

Time-based stock option activity

 

 

 

May 31, 2021

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

average

 

 

average

 

 

 

 

 

 

 

 

 

 

 

average

 

 

grant

 

 

remaining

 

 

Aggregate

 

 

 

Number of

 

 

exercise

 

 

date fair

 

 

contractual

 

 

Intrinsic

 

 

 

options

 

 

price

 

 

value

 

 

term (years)

 

 

Amount

 

Outstanding, beginning of the year

 

 

4,484,051

 

 

$

12.04

 

 

$

6.24

 

 

 

2.9

 

 

 

(32,781

)

Exercised during the year

 

 

(1,073,986

)

 

 

8.70

 

 

$

4.38

 

 

N/A

 

 

N/A

 

Granted during the year

 

 

41,500

 

 

 

5.88

 

 

$

2.18

 

 

N/A

 

 

N/A

 

Forfeited during the year

 

 

(884,320

)

 

 

14.06

 

 

$

7.46

 

 

N/A

 

 

N/A

 

Expired during the year

 

 

(68,060

)

 

 

18.72

 

 

$

8.80

 

 

N/A

 

 

N/A

 

Outstanding, end of the year

 

 

2,499,185

 

 

$

12.48

 

 

$

6.51

 

 

 

2.4

 

 

 

10,472

 

Vested and exercisable, end of the year

 

 

1,846,090

 

 

$

13.53

 

 

$

7.16

 

 

 

2.2

 

 

 

5,797

 

 

Predecessor Plan | Performance Based Stock Option | Aphria  
Schedule of Stock Option Activity

Performance-based stock option activity

 

 

 

May 31, 2021

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

average

 

 

average

 

 

 

 

 

 

 

 

 

 

 

average

 

 

grant

 

 

remaining

 

 

Aggregate

 

 

 

Number of

 

 

exercise

 

 

date fair

 

 

contractual

 

 

Intrinsic

 

 

 

options

 

 

price

 

 

value

 

 

term (years)

 

 

Amount

 

Outstanding, beginning of the year

 

 

398,400

 

 

$

8.11

 

 

$

3.80

 

 

0.6

 

 

 

(1,347

)

Exercised during the year

 

 

(166,000

)

 

$

5.15

 

 

$

2.38

 

 

N/A

 

 

N/A

 

Granted during the year

 

 

 

 

 

 

 

 

 

 

N/A

 

 

N/A

 

Forfeited during the year

 

 

(232,400

)

 

$

10.23

 

 

$

4.81

 

 

N/A

 

 

N/A

 

Expired during the year

 

 

 

 

 

 

 

 

 

 

N/A

 

 

N/A

 

Outstanding, end of the year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vested and exercisable, end of the year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Predecessor Plan | Time-based and Performance-based RSU | Aphria  
Schedule of Time-based and Performance-based RSU Activity

 

 

 

May 31, 2021

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

average

 

 

 

 

 

 

average

 

 

 

 

 

 

 

grant -

 

 

 

 

 

 

grant -

 

 

 

 

 

 

 

date fair

 

 

Performance-

 

 

date fair

 

 

 

Time- based

 

 

value per

 

 

based

 

 

value per

 

 

 

RSUs

 

 

share

 

 

RSUs

 

 

share

 

Non-vested, beginning of the year

 

 

1,588,743

 

 

$

7.71

 

 

 

19,335

 

 

$

6.01

 

Granted during the year

 

 

2,370,862

 

 

$

6.24

 

 

 

 

 

 

 

Vested during the year

 

 

(1,006,222

)

 

$

(6.83

)

 

 

 

 

 

 

Forfeited during the year

 

 

(158,411

)

 

$

(6.68

)

 

 

(19,335

)

 

$

(6.01

)

Non-vested, end of the year

 

 

2,794,972

 

 

$

6.88