XML 22 R33.htm IDEA: XBRL DOCUMENT
v3.3.0.814

4) Stock-based Compensation: Schedule of stock inventive plan changes (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2015
Tables/Schedules |
Schedule of stock inventive plan changes |
|  | Number of Class A Shares |  | Weighted Average Exercise Price |  | Number of Class C Shares |  | Weighted Average Exercise Price
Outstanding at December 31, 2014 |  | 512,795 |  | $ 3.20 |  | 691,591 |  | $ 2.00
Granted |  | - |  |  |  | - |  |
Exercised |  | (23,820) |  | 1.85 |  | (114,023) |  | 2.14
Cancelled |  | (8,846) |  | 2.31 |  | - |  |
Outstanding at September 30, 2015 |  | 480,129 |  | $ 3.28 |  | 577,568 |  | $ 2.62
As of September 30, 2015: |  |  |  |  |  |  |  |
Options exercisable |  | 447,571 |  | $ 3.17 |  | 550,693 |  | $ 2.51
As of September 30, 2015: |  |  |  |  |  |  |  |
Available options for future grant |  | 561,649 |  |  |  | 155,000 |  |
Weighted average contractual term of options |  |  |  |  |  |  |  |
outstanding at September 30, 2015 |  | 7.15 years |  |  |  | 2.41 years |  |
Weighted average contractual term of options |  |  |  |  |  |  |  |
exercisable at September 30, 2015 |  | 7.00 years |  |  |  | 2.35 years |  |
Aggregated intrinsic value of options |  |  |  |  |  |  |  |
outstanding at September 30, 2015 (1) |  | $1,646,768 |  |  |  | $2,363,921 |  |
Aggregated intrinsic value of options |  |  |  |  |  |  |  |
exercisable at September 30, 2015 (1) |  | $1,583,605 |  |  |  | $2,312,190 |  |
(1) The Company used a stock price of $6.71 as of September 30, 2015 to derive intrinsic value.
A summary of the status of the Company’s stock incentive plans as of September 30, 2014, and the changes during the nine months ended September 30, 2014, are presented below:
|  | Number of Class A Shares |  | Weighted Average Exercise Price |  | Number of Class C Shares |  | Weighted Average Exercise Price
Outstanding at December 31, 2013 |  | 405,133 |  | $ 2.41 |  | 508,656 |  | $ 2.00
Granted |  | 52,000 |  | 4.29 |  | 50,000 |  | 4.72
Exercised |  | (40,468) |  | 1.66 |  | - |  |
Cancelled |  | (8,201) |  | 2.29 |  | - |  |
Outstanding at September 30, 2014 |  | 408,464 |  | $ 2.75 |  | 558,656 |  | $ 2.25
As of September 30, 2014: |  |  |  |  |  |  |  |
Options exercisable |  | 334,869 |  | $ 2.40 |  | 495,532 |  | $ 1.92
As of September 30, 2014: |  |  |  |  |  |  |  |
Available options for future grant |  | 412,480 |  |  |  | 55,000 |  |
Weighted average contractual term of options |  |  |  |  |  |  |  |
outstanding at September 30, 2014 |  | 7.01 years |  |  |  | 2.57 years |  |
Weighted average contractual term of options |  |  |  |  |  |  |  |
exercisable at September 30, 2014 |  | 6.45 years |  |  |  | 1.80 years |  |
Aggregated intrinsic value of options |  |  |  |  |  |  |  |
outstanding at September 30, 2014 (1) |  | $913,166 |  |  |  | $1,524,902 |  |
Aggregated intrinsic value of options |  |  |  |  |  |  |  |
exercisable at September 30, 2014 (1) |  | $869,804 |  |  |  | $1,512,402 |  |
(1) The Company used a stock price of $4.97 as of September 30, 2014 to derive intrinsic value.

X
- Definition Tabular disclosure of the number and weighted-average exercise prices (or conversion ratios) for share options (or share units) that were outstanding at the beginning and end of the year, vested and expected to vest, exercisable or convertible at the end of the year, and the number of share options or share units that were granted, exercised or converted, forfeited, and expired during the year. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c)(1) -URI http://asc.fasb.org/extlink&oid=6415400&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_TableTextBlockSupplementAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration