XML 24 R12.htm IDEA: XBRL DOCUMENT v3.8.0.1
Common Shares
3 Months Ended
Mar. 31, 2018
Capital Stock [Abstract]  
Common Shares

6. Common Shares

 

Warrants

 

Warrant activity is summarized in the following table:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

Weighted

 

 

 

 

 

 

 

 

average

 

average

 

 

 

 

 

 

Warrants

 

exercise price

 

remaining life

 

 

 

 

 

    

outstanding

    

per share

    

(yrs.)

    

Intrinsic value

  

As of December 31, 2017

 

6,514,625

 

 

1.92

 

1.6

 

 

 —

 

As of March 31, 2018

 

6,514,625

 

$

1.92

 

1.4

 

$

 —

 

 

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 (“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 at any one time.  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, 2018 and 2017 is as follows: 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

 

    

2018

    

2017

    

Stock options

 

$

146

 

$

12

 

Restricted stock units

 

 

192

 

 

234

 

 

 

$

338

 

$

246

 

 

As of March 31, 2018, stock options and RSUs had unrecognized compensation expense of $258 and $667, respectively, which is expected to be recognized over a weighted average period of 1.4 and 1.2 years, respectively.   

 

Stock Options

 

A summary of options under the Plan as of March 31, 2018 is set forth in the following table:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average

 

Weighted average

 

Aggregate

 

 

 

Number of

 

exercise price

 

remaining

 

intrinsic

 

 

    

options

    

per option

    

contractual term

    

value

 

Outstanding - December 31, 2017

 

1,144,500

    

$

0.42

 

1.15

 

$

346

 

Granted

 

820,000

 

 

0.75

 

 

 

 

 8

 

Outstanding - March 31, 2018

 

1,964,500

 

$

0.56

 

2.58

 

$

374

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable - March 31, 2018

 

1,164,912

 

$

0.50

 

1.85

 

$

284

 

 

A summary of our unvested stock options as of March 31, 2018 is set forth in the following table:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

average

 

 

 

 

 

average

 

remaining

 

 

 

 

 

grant-date

 

amortization

 

 

 

Number of

 

fair value

 

period

 

 

    

options

    

per option

    

(Years)

  

Unvested - December 31, 2017

 

246,250

 

$

0.22

 

0.99

 

Granted

 

820,000

 

 

0.48

 

 

 

Vested

 

(266,662)

 

 

0.48

 

 

 

Unvested - March 31, 2018

 

799,588

 

$

0.40

 

1.40

 

 

No stock options were granted for the three months ended March 31, 2017.  The fair value of stock options granted during the three months ended March 31, 2018 to employees, directors and consultants was estimated at the grant date using the Black-Scholes option pricing model using the following assumptions:

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

    

Expected volatility

 

77.1

%

 

Risk-free interest rate

 

2.6

%

 

Expected life (years)

 

 5

 

 

Dividend yield

 

 —

 

 

Forfeiture assumption

 

 —

%

 

 

Restricted Stock Units

 

The following table summarizes the RSUs outstanding under the LTIP as of March 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average

 

 

 

Number

 

grant-date fair

 

 

    

of units

    

value per unit

 

Unvested - December 31, 2017

 

1,567,907

    

$

0.85

  

Cancelled/forfeited

 

(101,392)

 

 

0.98

 

Vested, net of shares withheld

 

(127,942)

 

 

0.97

 

Granted

 

319,000

 

 

0.75

 

Unvested - March 31, 2018

 

1,657,573

 

$

0.81

 

 

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 minimum vesting period for RSUs is one year.  

 

During the three months ended March 31, 2018, the Company withheld shares with an equivalent value to the employee withholding tax obligation which resulted from RSUs that vested in the period.  Shares withheld are considered cancelled/forfeited.