XML 62 R44.htm IDEA: XBRL DOCUMENT v3.21.1
Stockholders' Equity (Deficit) (Tables)
12 Months Ended
Dec. 31, 2020
Summary of Issued, Cancelled and Repurchased Shares of Common Stock During the years ended December 31, the Company issued, cancelled and repurchased the following shares of common stock:     

 

 

 

2020

 

 

2019

 

 

2018

 

 

 

Shares

 

 

Average

Price

per Share

 

 

Shares

 

 

Average

Price

per Share

 

 

Shares

 

 

Average

Price

per Share

 

Common stock issued in connection

   with initial public offering

 

 

11,500,000

 

 

$

15.00

 

 

 

 

 

$

 

 

 

 

 

$

 

Acquisitions

 

 

791,139

 

 

 

31.60

 

 

 

150,439

 

 

 

26.90

 

 

 

264,582

 

 

 

20.26

 

Redemption of series A-1 preferred stock

 

 

1,786,739

 

 

 

15.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of warrant options

 

 

2,534,239

 

 

 

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of options

 

 

47,600

 

 

 

8.06

 

 

 

27,350

 

 

 

6.16

 

 

 

5,000

 

 

 

6.03

 

Shares sold

 

 

 

 

 

 

 

 

42,415

 

 

 

31.60

 

 

 

 

 

 

 

Restricted shares, net

 

 

20,488

 

 

 

24.00

 

 

 

12,132

 

 

 

18.82

 

 

 

184,400

 

 

 

13.64

 

Cancellation of shares

 

 

(117,785

)

 

 

17.15

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase of common shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(277,714

)

 

 

9.80

 

Conversion of convertible preferred stock

   into common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

674,008

 

 

 

22.20

 

 

 

 

16,562,420

 

 

$

13.72

 

 

 

232,336

 

 

$

24.89

 

 

 

850,276

 

 

$

30.10

 

 

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 December 31:

 

 

 

2017 Plan

 

 

 

2020

 

 

2019

 

 

2018

 

Shares authorized to be issued

 

 

2,945,443

 

 

 

997,785

 

 

 

600,900

 

Shares available for grant

 

 

848,241

 

 

 

137,908

 

 

 

131,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013 Plan

 

 

 

2020

 

 

2019

 

 

2018

 

Shares authorized to be issued

 

 

2,047,269

 

 

 

2,058,619

 

 

 

2,154,600

 

Shares available for grant

 

 

 

 

 

1,550

 

 

 

79,946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Stock Compensation Expense

Total stock compensation expense for the Plans was as follows:

 

 

2020

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

Cost of revenue

 

$

1,441

 

 

$

 

 

$

136

 

 

$

1,577

 

Selling, general and administrative expense

 

 

1,793

 

 

 

1,279

 

 

 

200

 

 

 

3,272

 

 

 

$

3,234

 

 

$

1,279

 

 

$

336

 

 

$

4,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

Cost of revenue

 

$

963

 

 

$

 

 

$

449

 

 

$

1,412

 

Selling, general and administrative expense

 

 

652

 

 

 

433

 

 

 

1,848

 

 

 

2,933

 

 

 

$

1,615

 

 

$

433

 

 

$

2,297

 

 

$

4,345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

Cost of revenue

 

$

272

 

 

$

 

 

$

619

 

 

$

891

 

Selling, general and administrative expense

 

 

47

 

 

 

1,953

 

 

 

2,903

 

 

 

4,903

 

 

 

$

319

 

 

$

1,953

 

 

$

3,522

 

 

$

5,794

 

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 years ended December 31:

 

 

 

2020

 

 

2019

 

 

2018

 

Common stock value (per share)

 

$

21.81

 

 

$

26.97

 

 

$

20.65

 

Expected volatility

 

 

46.59

%

 

 

48.13

%

 

 

48.69

%

Risk- free interest rate

 

 

0.65

%

 

 

2.06

%

 

 

2.88

%

Expected life (years)

 

7

 

 

 

7

 

 

 

7

 

Forfeiture rate

 

None

 

 

None

 

 

None

 

Dividend rate

 

None

 

 

None

 

 

None

 

Schedule of Common Stock Reserved for Future Issuance

Common Stock Reserved for Future Issuances—At December 31, 2020, 2019, and 2018, the Company has reserved certain stock of its authorized but unissued common stock for possible future issuance in connection with the following:

 

 

2020

 

 

2019

 

 

2018

 

Warrants

 

116,350

 

 

 

650,590

 

 

 

650,590

 

Montrose 2013 Stock Incentive Plan

 

2,047,269

 

 

 

2,058,619

 

 

 

2,154,600

 

Montrose 2017 Stock Incentive Plan

 

2,945,443

 

 

 

997,785

 

 

 

600,900

 

Common stock reserved for future issuance

 

5,109,062

 

 

 

3,706,994

 

 

 

3,406,090

 

Montrose Amended & Restated 2017 Stock Incentive Plan  
Summary of Stock Option Activity  The following summarizes the options activity of the 2017 Plan for the years ended December 31:

 

 

 

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 January 1, 2018

 

 

49,875

 

 

$

14

 

 

$

7

 

 

 

 

 

$

40

 

Granted

 

 

220,900

 

 

 

21

 

 

 

11

 

 

 

 

 

 

 

Forfeited/cancelled

 

 

(6,000

)

 

 

18

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(7,013

)

 

 

14

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2018

 

 

257,762

 

 

$

20

 

 

$

10

 

 

 

 

 

$

1,151

 

Granted

 

 

380,820

 

 

 

27

 

 

 

14

 

 

 

 

 

 

 

Forfeited/cancelled

 

 

(20,730

)

 

 

20

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2019

 

 

617,852

 

 

$

24

 

 

$

12

 

 

 

7.82

 

 

$

4,696

 

Granted

 

 

1,243,027

 

 

 

22

 

 

 

12

 

 

 

 

 

 

 

Forfeited/cancelled

 

 

(17,225

)

 

 

22

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(2,500

)

 

 

18

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(925

)

 

 

14

 

 

 

 

 

 

 

 

 

7,918

 

Outstanding at December 31, 2020

 

 

1,840,229

 

 

$

23

 

 

$

12

 

 

 

9.09

 

 

$

15,598

 

Exercisable at December 31, 2020

 

 

147,833

 

 

 

21

 

 

 

 

 

 

7.57

 

 

 

1,538

 

Options vested and expected to vest

 

 

1,840,229

 

 

$

23

 

 

$

 

 

 

9.09

 

 

$

15,598

 

 

Montrose Amended and Restated 2013 Stock Option Plan  
Summary of Stock Option Activity The following summarizes the activity of the 2013 Plan for the years ended December 31, 2020 and 2019:

 

 

 

 

 

 

 

Weighted-

 

 

Weighted

 

 

Weighted

 

 

Aggregate

 

 

 

Options to

 

 

Average

 

 

Average

 

 

Average

 

 

Intrinsic Value

 

 

 

Purchase

 

 

Exercise

 

 

Grant Date

 

 

Remaining

 

 

of In-The-

Money

 

 

 

Common

 

 

Price per

 

 

Fair Value

 

 

Contract Life

 

 

Options

 

 

 

Stock

 

 

Share

 

 

per Share

 

 

(in Years)

 

 

(in Thousands)

 

Outstanding January 1, 2018

 

 

2,066,000

 

 

$

6

 

 

$

1

 

 

 

7.83

 

 

$

16,534

 

Forfeited/cancelled

 

 

(43,225

)

 

 

7

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(117,371

)

 

 

6

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(5,000

)

 

 

6

 

 

 

 

 

 

 

 

 

60

 

Outstanding at December 31, 2018

 

 

1,900,404

 

 

$

6

 

 

$

1

 

 

 

7.30

 

 

$

33,290

 

Forfeited/cancelled

 

 

(10,635

)

 

 

8

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(6,950

)

 

 

8

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(27,350

)

 

 

6

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2019

 

 

1,855,469

 

 

$

6

 

 

$

1

 

 

 

6.40

 

 

$

46,617

 

Forfeited/cancelled

 

 

(7,500

)

 

 

10

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(11,300

)

 

 

6

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(48,800

)

 

 

8

 

 

 

 

 

 

 

 

 

908

 

Outstanding at December 31, 2020

 

 

1,787,869

 

 

$

6

 

 

$

1

 

 

 

5.40

 

 

$

43,867

 

Exercisable at December 31, 2020

 

 

1,768,794

 

 

 

6

 

 

 

 

 

 

5.39

 

 

 

43,482

 

Options vested and expected to vest

 

 

1,787,869

 

 

$

6

 

 

$

 

 

 

5.40

 

 

$

43,867