XML 37 R26.htm IDEA: XBRL DOCUMENT v3.21.2
Stock-Based Compensation (Tables)
 9 Months Ended
Sep. 30, 2021
Share-based Payment Arrangement [Abstract]  
Schedule of Stock-based Compensation Expense

The amount of stock-based compensation expense is as follows (amounts in thousands):

 

   Three months ended September 30,   Nine months ended September 30, 
   2021   2020   2021   2020 
Stock options  $42   $24   $96   $77 
Stock awards   126    1    126    3 
Total  $168   $25   $222   $80 
Schedule of Estimated Fair Value of Stock Options

The Company estimated the fair value of stock options using the Black-Scholes-Merton option pricing model with the following assumptions (all share amounts have been adjusted to reflect the 1-for-4 reverse split that occurred in December 2020):

 

   Nine months ended September 30, 
   2021   2020 
Number of options awarded to purchase common shares   17,000    7,000 
Risk-free interest rate   0.82%   1.19%
Expected volatility   70.06%   94.7%
Assumed dividend yield   N/A    N/A 
Expected life of options from the date of grant   9.8 years    9.8 years 
Schedule of Unrecognized Compensation Cost from Unvested Awards

The estimated unrecognized compensation cost from unvested awards which will be recognized ratably over the remaining vesting phase is as follows (amounts in thousands):

 

Years ended December 31st:  Total unrecognized compensation expense 
2021 (remaining three months)  $      37 
2022   98 
2023   40 
2024   11 
   $186 
Schedule of Stock Option Activity

Stock option activity under our Equity Incentive Plans is summarized as follows (all share and dollar amounts have been adjusted to reflect the 1-for-4 reverse split that occurred in December 2020):

 

               Weighted avg.     
       Weighted avg.   Weighted avg.   remaining     
   Number of   exercise price   grant date fair   contractual life   Aggregate 
   awards   per share   value per share   (in years)   intrinsic value 
                     
Outstanding, December 31, 2020   105,086   $6.25   $6.06    5.38   $814,090 
Granted   17,000   $14.77   $10.90    10.00      
Exercised   (18,045)  $2.54   $13.39    1.40      
Expired/Forfeited   (2,556)  $7.18   $6.88    6.98      
Outstanding, September 30, 2021   101,485   $8.31   $7.49    6.07   $547,544 
Exercisable, September 30, 2021   73,513   $6.95   $6.81    4.95   $481,516 
Unvested, September 30, 2021   27,972   $11.91   $9.29    9.00   $66,028 
Schedule of Restricted Stock Activity Under Equity Incentive Plan

Restricted stock activity under our Equity Incentive Plans is summarized as follows (all share and dollar amounts have been adjusted to reflect the 1-for-4 reverse split that occurred in December 2020):

       Weighted avg. 
   Number of   grant date 
   options   fair value 
Non-vested restricted shares, December 31, 2020   1,250   $10.20 
Granted   -   $- 
Vested   (1,250)  $10.20 
Forfeited   -   $- 
Non-vested restricted shares, September 30, 2021   -   $-