XML 47 R25.htm IDEA: XBRL DOCUMENT v3.10.0.1
Capital Stock (Tables)
12 Months Ended
Jun. 30, 2018
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]  
Summary of Option Activity Under Stock Incentive and Compensation Plan

A summary of option activity under the Stock Incentive and Compensation Plan  as of June 30, 2018, and changes during the year then ended is presented below.

 

Options

 

Shares

 

 

Weighted

Average

Exercise Price

 

 

Weighted-Average

Remaining

Contractual Term

 

 

Aggregate

Intrinsic Value

($)

 

Outstanding at July 1, 2017

 

 

1,045,000

 

 

$

1.54

 

 

 

3.02

 

 

 

 

 

Granted

 

 

523,995

 

 

 

1.37

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited or expired

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2018

 

 

1,568,995

 

 

$

1.50

 

 

 

2.86

 

 

$

 

Exercisable at June 30, 2018

 

 

1,011,666

 

 

$

1.54

 

 

 

1.95

 

 

$

 

 

Summary of Status of Non-Vested Shares

A summary of the status of Paramount’s non-vested shares as of June 30, 2018 and changes during the year ended June 30, 2018 is presented below.

 

Nonvested Options

 

Shares

 

 

Weighted-

Average Grant-Date Fair

Value

 

Nonvested at July 1, 2017

 

 

33,334

 

 

$

1.23

 

Granted

 

 

523,995

 

 

 

0.78

 

Vested

 

 

 

 

 

 

Forfeited

 

 

 

 

 

 

Nonvested at June 30, 2018

 

 

557,329

 

 

$

0.79

 

 

Monte-Carlo Simulation valuation model | Option awards with performance conditions  
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]  
Schedule of Changes in Fair Value Assumptions

The key assumptions used in the simulations were as follows:

 

 

 

2018

 

 

2017

 

Weighted average risk-free interest rate

 

 

0.00

%

 

 

1.26

%

Weighted-average volatility

 

 

0.00

%

 

 

70.26

%

Weighted average fair value

 

$

 

 

$

1.22

 

 

Black-Scholes option valuation model | Option awards without performance conditions  
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]  
Schedule of Changes in Fair Value Assumptions

The fair value of option awards that do not have market conditions are estimated on the date of grant using a Black-Scholes option valuation model that uses the assumptions noted in the following table. Because Black-Scholes option valuation models incorporate ranges of assumptions for inputs, those ranges are disclosed. Given Paramount’s short history as a public company, expected volatilities are based on, historical volatilities from five proxy companies’ stock. Paramount uses historical data to estimate option exercise and employee termination within the valuation model; separate groups of employees that have similar historical exercise behavior are considered separately for valuation purposes. The expected term of options granted is derived from the output of the option valuation model and represents the period of time that options granted are expected to be outstanding; the range given below results from certain groups of employees exhibiting different behavior. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant.

 

 

 

2018

 

 

2017

 

Weighted average risk-free interest rate

 

 

2.54

%

 

 

1.26

%

Weighted-average volatility

 

 

67.16

%

 

 

70.26

%

Expected dividends

 

 

0.00

 

 

 

0.00

 

Weighted average expected term (years)

 

 

5

 

 

 

5

 

Weighted average fair value

 

$

0.78

 

 

$

1.23

 

 

Warrants  
Share Based Compensation Arrangement By Share Based Payment Award [Line Items]  
Summary of Warrant Activity

A summary of warrant activity as of June 30, 2018, and changes during year ended is presented below:

 

 

Warrants

 

 

Weighted

Average

Exercise Price

 

 

Weighted-

Average Remaining

Contractual Term (Years)

 

 

Aggregate

Intrinsic Value

($)

 

Outstanding at July 1, 2017

 

 

1,045,000

 

 

$

2.13

 

 

 

1.67

 

 

 

 

Issued

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2018

 

 

1,045,000

 

 

$

2.13

 

 

 

.67