XML 30 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
Share Based Payments (Tables)
3 Months Ended
Mar. 31, 2018
Summary of Stock Option Activity

The following is a summary of stock option activity during the three months ended March 31, 2018:

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

Aggregate

 

 

 

Number

 

 

Exercise Price

 

 

Intrinsic Value

 

 

 

of Options

 

 

(CAD$)

 

 

(CAD$ in '000s)

 

Outstanding as of December 31, 2017

 

 

2,448,646

 

 

$

7.35

 

 

$

21,089

 

Exercised (1)

 

 

(80,000

)

 

 

3.00

 

 

560

 

Outstanding as of March 31, 2018

 

 

2,368,646

 

 

$

7.50

 

 

$

13,119

 

Exercisable as of March 31, 2018

 

 

1,371,739

 

 

$

5.85

 

 

$

9,934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) For the three months ended March 31, 2018, 80,000 stock options were exercised on a cashless basis resulting in 17,091 common shares being withheld.

 

 

Summary of Stock-Based Compensation Expense is Classified in Condensed Consolidated Statements of Operations and Comprehensive Loss

Stock-based compensation expense is classified in the Company’s condensed consolidated statements of operations and comprehensive loss as follows (amounts in thousands):

 

 

 

Three Months Ended March 31,

 

 

 

2018

 

 

2017

 

Research and development

 

$

99

 

 

$

25

 

General and administrative

 

 

288

 

 

 

217

 

Total

 

$

387

 

 

$

242

 

 

Employee and Director Stock Options  
Summary of Stock Options Outstanding and Exercisable

The following table summarizes stock options outstanding and exercisable by employees and directors as of March 31, 2018: 

 

 

 

 

 

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

 

 

Remaining

 

 

 

 

 

 

 

 

 

 

Number of

 

Options

 

 

 

 

Contractual Life

 

 

Exercise

 

 

Grant Date Fair

 

 

Options

 

Outstanding

 

 

Expiration Date

 

(In Years)

 

 

Price (CAD)

 

 

Value (CAD)

 

 

Exercisable

 

 

360,000

 

 

June 18, 2019

 

 

1.22

 

 

$

3.00

 

 

$

1.00

 

 

 

360,000

 

 

80,000

 

 

June 18, 2019

 

 

1.22

 

 

$

3.00

 

 

$

1.32

 

 

 

80,000

 

 

20,000

 

 

December 8, 2019

 

 

1.69

 

 

$

14.60

 

 

$

6.55

 

 

 

20,000

 

 

80,000

 

 

December 8, 2019

 

 

1.69

 

 

$

14.80

 

 

$

6.46

 

 

 

80,000

 

 

20,000

 

 

March 16, 2020

 

 

1.96

 

 

$

16.00

 

 

$

7.09

 

 

 

20,000

 

 

8,500

 

 

August 14, 2020

 

 

2.38

 

 

$

4.90

 

 

$

1.94

 

 

 

8,500

 

 

150,000

 

 

October 21, 2020

 

 

2.56

 

 

$

4.20

 

 

$

1.80

 

 

 

112,500

 

 

20,000

 

 

December 31, 2020

 

 

2.76

 

 

$

6.20

 

 

$

2.49

 

 

 

20,000

 

 

595,000

 

 

July 13, 2020

 

 

2.29

 

 

$

6.95

 

 

$

3.23

 

 

 

396,666

 

 

20,000

 

 

August 8, 2020

 

 

2.36

 

 

$

6.55

 

 

$

3.23

 

 

 

10,000

 

 

617,000

 

 

April 17, 2027

 

 

9.05

 

 

$

10.80

 

 

$

7.76

 

 

 

-

 

 

6,146

 

 

May 18, 2027

 

 

9.14

 

 

$

10.00

 

 

$

5.23

 

 

 

3,073

 

 

10,000

 

 

May 18, 2027

 

 

9.14

 

 

$

10.00

 

 

$

7.63

 

 

 

-

 

 

30,000

 

 

August 8, 2027

 

 

9.36

 

 

$

13.15

 

 

$

8.86

 

 

 

-

 

 

2,016,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,110,739

 

 

Non-employee Stock Options  
Summary of Stock Options Outstanding and Exercisable

The following table summarizes stock options outstanding and exercisable by non-employees as of March 31, 2018:

 

 

 

 

 

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

 

 

Remaining

 

 

 

 

 

 

 

 

 

 

Number of

 

Options

 

 

 

 

Contractual Life

 

 

Exercise

 

 

Grant Date Fair

 

 

Options

 

Outstanding

 

 

Expiration Date

 

(In Years)

 

 

Price (CAD)

 

 

Value (CAD)

 

 

Exercisable

 

 

80,000

 

 

June 18, 2019

 

 

1.22

 

 

$

3.00

 

 

$

1.32

 

 

 

80,000

 

 

30,000

 

 

December 8, 2019

 

 

1.69

 

 

$

14.60

 

 

$

8.25

 

 

 

30,000

 

 

82,000

 

 

October 3, 2020

 

 

2.76

 

 

$

6.75

 

 

$

4.00

 

 

 

41,000

 

 

110,000

 

 

October 28, 2020

 

 

2.51

 

 

$

4.20

 

 

$

2.20

 

 

 

110,000

 

 

20,000

 

 

May 18, 2027

 

 

9.14

 

 

$

10.00

 

 

$

8.69

 

 

 

-

 

 

15,000

 

 

August 8, 2027

 

 

9.36

 

 

$

13.15

 

 

$

11.70

 

 

 

-

 

 

15,000

 

 

November 6, 2027

 

 

9.61

 

 

$

20.65

 

 

$

19.93

 

 

 

-

 

 

352,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

261,000

 

 

Summary of Non-Employee Stock Options Required to be Accounted for As Liabilities

The non-employee stock options that are required to be accounted for as liabilities are summarized as follows (amounts in thousands):

 

 

 

Three Months Ended March 31,

 

 

 

2018

 

 

2017

 

Fair value of non-employee options at beginning of period

 

$

2,637

 

 

$

1,617

 

Exercise of non-employee options

 

 

(737

)

 

 

 

Change in fair value of non-employee stock options during the

   period

 

 

(571

)

 

 

162

 

Fair value of non-employee options at end of period

 

$

1,329

 

 

$

1,779

 

 

Non-employee Liability  
Estimation Using Black-Scholes Option Pricing Model With Following Weighted Average Assumptions

The fair value of non-employee liability classified awards as of March 31, 2018 and 2017 was estimated using the Black-Scholes option pricing model with the following weighted average assumptions:

 

 

 

March 31, 2018

 

 

March 31, 2017

 

Stock price

 

CAD $12.87

 

 

CAD $10.50

 

Exercise price

 

CAD $4.83

 

 

CAD $6.15

 

Expected term

 

1.29 years

 

 

2.35 years

 

Expected volatility

 

 

67.92

%

 

 

85.39

%

Risk-free interest rate

 

 

1.60

%

 

 

0.81

%

Dividend rate

 

 

0.00

%

 

 

0.00

%