XML 43 R12.htm IDEA: XBRL DOCUMENT v2.4.1.9
Additional Paid-In Capital
3 Months Ended
Mar. 31, 2015
Additional Paid-In Capital [Abstract]  
Additional Paid-In Capital

6. Additional Paid-in Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants 

 

Warrant activity is summarized in the following table: 

 

 

 

 

 

 

 

 

 

 

 

Warrants outstanding

 

Weighted average exercise price per share

 

Weighted average remaining life (yrs.)

 

Intrinsic value

 

 

 

 

 

 

 

 

 

As of December 31, 2014

 

15,219,802 

$

5.00 

 

0.8 

$

 -

As of March 31, 2015

 

15,219,802 

$

5.00 

 

0.6 

$

 -

 

The 15,219,802 warrants outstanding expire in October 2015.   

 

Stock-Based Compensation

 

Under our Stock Option Plan (the “Plan”) and our Long-Term Equity Incentive Plan (the “LTIP”), we may grant options and/or restricted stock units (“RSUs”) or restricted stock awards 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 and RSUs under the Plan and LTIP, respectively, are granted from time to time at the discretion of the Board of Directors of the Company (“Board”), with vesting periods and other terms as determined by the Board.  Stock-based compensation expense for the three months ended March 31, 2015 and 2014 is as follows: 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

2015

 

 

2014

 

 

 

 

 

 

Stock options

$

 

$

104 

Restricted stock units

 

226 

 

 

310 

 

$

228 

 

$

414 

 

 

 

 

 

 

 

As of March 31, 2015, stock options and RSUs had unrecognized compensation expense of $25 and $673, respectively, which is expected to be recognized over a weighted average period of 3.75 and 1.25 years, respectively. 

 

Stock Options

 

A summary of option activity under the Plan as of March 31, 2015 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, 2014

 

2,257,500 

$

1.60 

 

3.02 

$

 -

Outstanding - March 31, 2015

 

2,257,500 

$

1.60 

 

2.78 

$

 -

 

 

 

 

 

 

 

 

 

Exercisable - March 31, 2015

 

2,011,250 

$

1.75 

 

2.66 

$

 -

 

A summary of our unvested stock options as of March 31, 2015 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, 2014

 

 

 

 

 

246,250 

$

0.22 

 

3.99 

Unvested - March 31, 2015

 

 

 

 

 

246,250 

$

0.22 

 

3.75 

 

Restricted Stock Units

 

The following table summarizes the RSU activity under the LTIP as of March 31, 2015 and changes during the years then ended:

 

 

 

 

 

 

 

 

Number of units

 

Weighted average grant-date fair value per unit

Unvested - December 31, 2014

 

3,692,829 

$

0.74 

Unvested - March 31, 2015

 

3,692,829 

$

0.74 

 

A portion of the RSU awards vest on a fixed future date provided the recipient continues to be affiliated with Vista on that date.  Other RSU awards vest subject to certain performance and market criteria, including the accomplishment of certain corporate objectives and the Company’s share price performance.  The vesting period for RSUs is at least one year.  The average forfeiture is approximately 29%, based on historical market conditions.