XML 88 R16.htm IDEA: XBRL DOCUMENT v2.4.0.8
Additional Paid-In Capital
6 Months Ended
Jun. 30, 2013
Additional Paid-In Capital [Abstract]  
Additional Paid-In Capital

10. Additional Paid-in Capital 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

Stock options and RSUs

 

 

Compensation options

 

 

Other paid-in capital

 

 

Total additional paid-in capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2012

$

12,936 

 

$

7,655 

 

$

294 

 

$

11,270 

 

$

32,155 

Stock options amortization

 

 -

 

 

218 

 

 

 -

 

 

 -

 

 

218 

Restricted stock units expensed

 

 -

 

 

526 

 

 

 -

 

 

 -

 

 

526 

Restricted stock units exercised

 

 -

 

 

(410)

 

 

 -

 

 

 -

 

 

(410)

Compensation options expired

 

 -

 

 

 -

 

 

(294)

 

 

294 

 

 

 -

As of June 30, 2013

$

12,936 

 

$

7,989 

 

$

 -

 

$

11,564 

 

$

32,489 

 

Warrants 

 

Warrant activity is summarized in the following table: 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants outstanding

 

Valuation

 

Weighted average exercise price per share

 

Weighted average remaining life (yrs.)

 

Intrinsic value

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2012

 

19,977,743 

$

12,936 

$

4.25 

 

2.6 

$

 -

As of June 30, 2013

 

19,977,743 

$

12,936 

$

4.25 

 

2.1 

$

 -

 

The 19,977,743 outstanding warrants expire in the following time frames: 2,666,666 expire in July 2014, 2,091,275 expire in December 2014, and 15,219,802 expire in October 2015.

 

Compensation Options 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation options outstanding

 

 

Valuation

 

 

Weighted average exercise price per share

 

Expiry date

 

Weighted average remaining life (yrs.)

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2012

 

225,000 

 

$

294 

 

$

3.30 

 

April 2013

 

0.3 

Expired

 

(225,000)

 

 

(294)

 

 

 

 

 

 

 

As of June 30, 2013

 

 -

 

$

 -

 

 

 

 

 

 

 

 

Stock-Based Compensation 

 

Under our Stock Option Plan (the “Plan”) and our Long-Term Equity Incentive Plan (the “LTIP”), we may grant stock options and/or restricted stock units (defined above as “RSUs”) or restricted stock awards (“RSAs”) to our directors, officers, employees and consultants. The combined maximum number of our common shares that may be reserved for issuance under the Plan and the LTIP is a variable number equal to 10% of the issued and outstanding common shares on a non-diluted basis. Options under the Plan are granted from time to time at the discretion of the Board of Directors (“Board”), with vesting periods and other terms as determined by the Board. The LTIP is administered by the Board, which can delegate the administration to the Compensation Committee of the Board or to such other officers and employees of Vista as designated by the Board. Stock-based compensation expense for the three and six months ended June 30, 2013 and 2012 is as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2013

 

 

2012

 

2013

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

$

110 

 

$

205 

$

218 

 

$

442 

 

Restricted stock units

 

(242)

 

 

775 

 

526 

 

 

1,550 

 

 

$

(132)

 

$

980 

$

744 

 

$

1,992 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2013, stock options and RSUs had unrecognized compensation expense of $96 and $1,888, respectively, which is expected to be recognized over a weighted average period of 0.32 and 1.62 years, respectively. The negative RSU expense during the three months ended June 30, 2013 is due to cancelled or forfeited RSUs during the period. 

 

Stock Options 

 

A summary of stock option activity under the Plan as of June 30, 2013 and changes during the period then ended is set forth in the following table:

 

 

 

 

 

 

 

 

 

 

 

Number of options

 

Weighted average exercise price per option

 

Weighted average remaining contractual term

 

Aggregate intrinsic value

Outstanding - December 31, 2012

 

3,102,500 

$

2.80 

 

2.68 

$

637 

Cancelled/Forfeited

 

(130,000)

 

3.16 

 

 

 

 

Expired

 

(120,000)

 

 3.5

 

 

 

 

Outstanding - June 30, 2013

 

2,852,500 

$

2.76 

 

2.09 

$

 -

 

 

 

 

 

 

 

 

 

Exercisable - June 30, 2013

 

2,552,500 

$

2.73 

 

1.88 

$

 -

 

A summary of the status of our unvested stock options as of June 30, 2013 and changes during the period then ended is set forth in the following table: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of options

 

Weighted average grant-date fair value per option

 

Weighted average remaining amortization period (Years)

Unvested - December 31, 2012

 

 

 

 

 

300,000 

$

1.47 

 

 

Unvested - June 30, 2013

 

 

 

 

 

300,000 

$

1.47 

 

0.32 

 

Restricted Stock Units 

 

A summary of RSU activity under the LTIP as of June 30, 2013 and changes during the period then ended is set forth in the following table: 

 

 

 

 

 

 

 

 

Number of units

 

Weighted average fair value

Unvested - December 31, 2012

 

1,994,507 

$

3.52 

Cancelled/forfeited

 

(351,340)

 

3.58 

Vested

 

(116,875)

 

3.51 

Granted

 

51,424 

 

1.68 

Unvested - June 30, 2013

 

1,577,716 

$

3.43 

 

In general, a portion of the RSUs vest over a defined period of time, usually three years, and the remainder vest subject to certain Company and/or share price performance criteria, provided the recipient continues to be affiliated with Vista on the vesting date.