XML 24 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Common Shares
9 Months Ended
Sep. 30, 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 September 30, 2018

 

6,514,625

 

$

1.92

 

0.9

 

$

 —

 

 

Stock-Based Compensation

 

Under the Company’s stock option plan (the “Plan”), we may grant options to purchase common shares of the Company (“Common Shares”) to our directors, officers, employees and consultants. The maximum number of our Common Shares that may be reserved for issuance under the Plan, together with RSUs currently outstanding under 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 under the Plan are granted from time to time at the discretion of the Board, with vesting periods and other terms as determined by the Board.

 

Stock-based compensation expense for the three and nine months ended September 30, 2018 and 2017 is as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 

 

Nine Months Ended September 30, 

 

 

    

2018

    

2017

    

2018

    

2017

    

Stock options

 

$

107

 

$

 8

 

$

307

 

$

32

 

Restricted stock units

 

 

164

 

 

245

 

 

548

 

 

648

 

 

 

$

271

 

$

253

 

$

855

 

$

680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Phantom units (Discussed below)

 

 

11

 

 

 —

 

 

11

 

 

 —

 

 

As of September 30, 2018, stock options, RSUs, and phantom units had unrecognized compensation expense of $223,  $324, and $122 respectively, which is expected to be recognized over a weighted average period of 1.2,  0.9, and 1.8 years, respectively.   

 

Stock Options

 

A summary of options under the Plan as of September 30, 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

 

1,142,000

 

 

0.71

 

 

 

 

 

 

Exercised

 

(40,000)

 

 

0.40

 

 

 

 

 

 

Outstanding - September 30, 2018

 

2,246,500

 

$

0.57

 

2.51

 

$

130

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable - September 30, 2018

 

1,240,581

 

$

0.52

 

1.71

 

$

94

 

 

A summary of our unvested stock options as of September 30, 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

 

1,142,000

 

 

0.45

 

 

 

Vested

 

(382,331)

 

 

0.45

 

 

 

Unvested - September 30, 2018

 

1,005,919

 

$

0.39

 

1.24

 

 

No stock options were granted for the nine months ended September 30, 2017. The fair value of stock options granted during the nine months ended September 30, 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

 

76.2

%

Risk-free interest rate

 

2.7

%

Expected life (years)

 

 5

 

Dividend yield

 

 —

 

Forfeiture assumption

 

 —

%

 

Option Amendment

 

In July 2018, the Company amended certain 2013 stock option agreements, expiring December 30, 2018 subject to the potential for a temporary extension under the terms of the Plan, for seven executives and directors (the “Option Amendment”). The amendment provides each grantee the opportunity to receive a cash buyout of certain vested, unexercised 2013 options in lieu of exercising the option to purchase shares. This cash buyout is based on the intrinsic value of each option at the time of the buyout. As a result of this modification, the Company will account for these options as awards classified as liabilities with $72 included in current liabilities. The options were previously accounted for as awards classified as equity. The Company recognized no additional compensation expense for these options in the nine months ended September 30, 2018.

 

Restricted Stock Units

 

The following table summarizes the RSUs outstanding under the LTIP as of September 30, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average

 

 

 

Number

 

grant-date fair

 

 

    

of RSUs

    

value per RSU

 

Unvested - December 31, 2017

 

1,567,907

    

$

0.85

  

Cancelled/forfeited

 

(246,683)

 

 

0.90

 

Vested, net of shares withheld

 

(637,554)

 

 

0.88

 

Granted

 

319,000

 

 

0.75

 

Unvested - September 30, 2018

 

1,002,670

 

$

0.78

 

 

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 nine months ended September 30, 2018, the Company withheld shares with an equivalent value to meet the employee withholding tax obligations which resulted from RSUs that vested in the period.  Shares withheld are considered cancelled/forfeited. 

 

New RSUs will not be granted under the LTIP until the allocation of such awards is duly approved by the shareholders of the Company.

 

Phantom Units

 

 

 

 

 

 

 

 

 

 

 

Weighted average

 

 

 

Number of

 

remaining

 

 

    

phantom units

    

contractual term

 

Unvested - December 31, 2017

 

 —

 

 

 

Granted

 

265,000

 

 

 

Unvested - September 30, 2018

 

265,000

 

1.75

 

 

The Company granted a total of 265,000 phantom units to certain employees during the nine months ended September 30, 2018. The value of each unit is equal to the Company’s share price on the vesting date and is payable in cash. The phantom units vest on fixed future dates provided the recipient continues to be affiliated with Vista on those dates.  The company will account for these units as awards classified as liabilities with $11 included in current liabilities as of September 30, 2018. The Company recognized $11 of compensation expense for these options in the nine months ended September 30, 2018.