XML 52 R41.htm IDEA: XBRL DOCUMENT v3.20.2
Stockholder's Deficit (Tables)
6 Months Ended
Jun. 30, 2020
Schedule of Share Authorized to be Issue and Available for Grant The following number of shares were authorized to be issued and available for grant as of June 30, 2020 and June 30, 2019:

 

 

 

June 30, 2020

 

 

 

2017 Plan

 

 

2013 Plan

 

Shares authorized to be issued

 

 

1,066,160

 

 

 

2,050,244

 

Shares available for grant

 

 

20,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

 

 

2017 Plan

 

 

2013 Plan

 

Shares authorized to be issued

 

 

981,800

 

 

 

2,074,604

 

Shares available for grant

 

 

201,183

 

 

 

 

 

Schedule of Stock Compensation Expense

Total stock compensation expense for the Plans was as follows:

 

 

 

Three Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

Cost of revenue

 

$

342

 

 

$

 

 

$

61

 

 

$

403

 

 

$

205

 

 

$

 

 

$

147

 

 

$

352

 

Selling, general and administrative expense

 

 

299

 

 

 

370

 

 

 

68

 

 

 

737

 

 

 

145

 

 

 

110

 

 

 

687

 

 

 

942

 

 

 

$

641

 

 

$

370

 

 

$

129

 

 

$

1,140

 

 

$

350

 

 

$

110

 

 

$

834

 

 

$

1,294

 

 

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

Cost of revenue

 

$

697

 

 

$

 

 

$

131

 

 

$

828

 

 

$

345

 

 

$

 

 

$

293

 

 

$

638

 

Selling, general and administrative expense

 

 

586

 

 

 

740

 

 

 

136

 

 

 

1,462

 

 

 

272

 

 

 

212

 

 

 

1,400

 

 

 

1,884

 

 

 

$

1,283

 

 

$

740

 

 

$

267

 

 

$

2,290

 

 

$

617

 

 

$

212

 

 

$

1,693

 

 

$

2,522

 

 

Summary of Weighted Average Assumptions Used in Black-Sholes Option-pricing Model

The following weighted-average assumptions were used in the Black-Sholes option-pricing model calculation for the six months ended June 30, 2020 and June 30, 2019:

 

 

 

June 30,

2020

 

 

June 30,

2019

 

Common stock value (per share)

 

$

31.60

 

 

$

26.90

 

Expected volatility

 

 

45.26

%

 

 

48.42

%

Risk-free interest rate

 

 

0.49

%

 

 

2.19

%

Expected life (years)

 

 

7

 

 

 

7

 

Forfeiture rate

 

None

 

 

None

 

Dividend rate

 

None

 

 

None

 

Schedule of Common Stock Reserved for Future Issuance

Common Stock Reserved for Future Issuances—At June 30, 2020 and June 30, 2019, the Company has reserved certain stock of its authorized but unissued common stock for possible future issuance in connection with the following:

 

 

 

June 30,

2020

 

 

December 31,

2019

 

Warrants

 

 

2,002,550

 

 

 

650,590

 

Montrose 2013 Stock Incentive Plan

 

 

2,050,244

 

 

 

2,058,619

 

Montrose 2017 Stock Incentive Plan

 

 

1,066,160

 

 

 

997,785

 

Common stock reserved for future issuance

 

 

5,118,954

 

 

 

3,706,994

 

Montrose Amended & Restated 2017 Stock Incentive Plan  
Summary of Stock Option Activity The following summarizes the options activity of the 2017 Plan for the six months ended June 30, 2020 and June 30, 2019:

 

 

 

Options to

Purchase

Common

Stock

 

 

Weighted-

Average

Exercise

Price per

Share

 

 

Weighted

Average

Grant Date

Fair Value

per Share

 

 

Weighted

Average

Remaining

Contract Life

(in Years)

 

 

Aggregate

Intrinsic

Value

of In-The-

Money

Options (in

Thousands)

 

Outstanding at December 31, 2018

 

 

257,762

 

 

$

20

 

 

$

10

 

 

 

 

 

$

1,151

 

Granted

 

 

308,990

 

 

 

24

 

 

 

13

 

 

 

 

 

 

 

 

 

Forfeitured/cancelled

 

 

(14,800

)

 

 

24

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2019

 

 

551,952

 

 

 

23

 

 

 

12

 

 

 

 

 

 

2,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2019

 

 

617,852

 

 

 

24

 

 

 

12

 

 

 

7.82

 

 

 

4,696

 

Granted

 

 

160,712

 

 

 

32

 

 

 

12

 

 

 

 

 

 

 

 

 

Forfeitured/cancelled

 

 

(5,500

)

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2020

 

 

773,064

 

 

 

26

 

 

 

12

 

 

 

8.03

 

 

 

4,651

 

Options vested and expected to vest

 

 

773,064

 

 

$

26

 

 

 

 

 

 

 

8.57

 

 

$

4,651

 

 

Montrose Amended and Restated 2013 Stock Option Plan  
Summary of Stock Option Activity

Montrose Amended & Restated 2013 Stock Option Plan—The following summarizes the activity of the 2013 Plan for the six months ended June 30, 2020 and June 30, 2019:

 

 

 

Options to

Purchase

Common

Stock

 

 

Weighted-

Average

Exercise

Price per

Share

 

 

Weighted

Average

Grant Date

Fair Value

per Share

 

 

Weighted

Average

Remaining

Contract Life

(in Years)

 

 

Aggregate

Intrinsic

Value

of In-The-

Money

Options (in

Thousands)

 

Outstanding at December 31, 2018

 

 

1,900,404

 

 

$

6

 

 

$

1

 

 

 

7.30

 

 

 

33,290

 

Forfeitured/ cancelled

 

 

(12,600

)

 

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(4,475

)

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(11,385

)

 

 

5

 

 

 

 

 

 

 

 

 

 

 

283

 

Outstanding at June 30, 2019

 

 

1,871,944

 

 

 

6

 

 

 

1

 

 

 

6.87

 

 

 

38,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2019

 

 

1,855,469

 

 

 

6

 

 

 

1

 

 

 

6.40

 

 

 

46,617

 

Forfeitured/ cancelled

 

 

(1,250

)

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(8,550

)

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(3,500

)

 

 

6

 

 

 

 

 

 

 

 

 

 

 

89

 

Outstanding at June 30, 2020

 

 

1,842,169

 

 

 

6

 

 

 

1

 

 

 

5.91

 

 

 

46,276

 

Options vested and expected to vest

 

 

1,842,169

 

 

 

6

 

 

 

 

 

 

 

5.43

 

 

 

46,276