XML 49 R44.htm IDEA: XBRL DOCUMENT
v3.19.3

5) Stock-based Compensation: Schedule of stock inventive plan changes (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2019
As of June 30, 2019 |
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, 2018 |  | 1,011,274 |  | $ 4.49 |  | 577,280 |  | $ 5.15
Granted |  | 2,000 |  |  |  | - |  |
Exercised |  | (19,796) |  |  |  | (63,814) |  |
Cancelled |  | - |  |  |  | - |  |
Outstanding at September 30, 2019 |  | 993,478 |  | $ 4.50 |  | 513,466 |  | $ 5.33
As of September 30, 2019: |  |  |  |  |  |  |  |
Options exercisable |  | 955,195 |  | $ 4.46 |  | 489,840 |  | $ 5.34
As of September 30, 2019: |  |  |  |  |  |  |  |
Available options for future grant |  | 299,351 |  |  |  | 146,425 |  |
Weighted average contractual term of options |  |  |  |  |  |  |  |
outstanding at September 30, 2019 |  | 5.40 years |  |  |  | 3.63 years |  |
Weighted average contractual term of options |  |  |  |  |  |  |  |
exercisable at September 30, 2019 |  | 5.34 years |  |  |  | 3.37 years |  |
Aggregated intrinsic value of options |  |  |  |  |  |  |  |
outstanding at September 30, 2019 (1) |  | $765,360 |  |  |  | $106,646 |  |
Aggregated intrinsic value of options |  |  |  |  |  |  |  |
exercisable at September 30, 2019 (1) |  | $765,360 |  |  |  | $106,646 |  |
(1) The Company used a stock price of $4.90 as of September 30, 2019 to derive intrinsic value.
AsOfJune302018 |
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, 2017 |  | 880,426 |  | $ 4.35 |  | 523,603 |  | $ 5.24
Granted |  | - |  |  |  | - |  |
Exercised |  | (36,133) |  |  |  | - |  |
Cancelled |  | (5,704) |  |  |  | - |  |
Outstanding at September 30, 2018 |  | 838,589 |  | $ 4.48 |  | 523,603 |  | $ 5.24
As of September 30, 2018: |  |  |  |  |  |  |  |
Options exercisable |  | 805,902 |  | $ 4.46 |  | 505,227 |  | $ 5.26
As of September 30, 2018: |  |  |  |  |  |  |  |
Available options for future grant |  | 421,241 |  |  |  | 165,638 |  |
Weighted average contractual term of options |  |  |  |  |  |  |  |
outstanding at September 30, 2018 |  | 6.05 years |  |  |  | 2.69 years |  |
Weighted average contractual term of options |  |  |  |  |  |  |  |
exercisable at September 30, 2018 |  | 6.05 years |  |  |  | 2.45 years |  |
Aggregated intrinsic value of options |  |  |  |  |  |  |  |
outstanding at September 30, 2018 (1) |  | $867,356 |  |  |  | $267,943 |  |
Aggregated intrinsic value of options |  |  |  |  |  |  |  |
exercisable at September 30, 2018 (1) |  | $862,157 |  |  |  | $260,592 |  |
(1) The Company used a stock price of $5.20 as of September 30, 2018 to derive intrinsic value.

X
- Definition Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (d) -URI http://asc.fasb.org/extlink&oid=116856206&loc=d3e5070-113901 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (e) -URI http://asc.fasb.org/extlink&oid=116856206&loc=d3e5070-113901 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c)(1) -URI http://asc.fasb.org/extlink&oid=116856206&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | srt_StatementScenarioAxis=fil_AsOfJune302019Member
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | srt_StatementScenarioAxis=fil_AsOfJune302018Member
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |