XML 51 R40.htm IDEA: XBRL DOCUMENT v3.21.1
Stockholder's Equity (Deficit) (Tables)
3 Months Ended
Mar. 31, 2021
Summary of Issued Shares of Common Stock The Company issued the following shares of common stock:

 

Three Months Ended March,

 

 

2021

 

 

2020

 

 

Shares

 

 

Average Price per Share

 

 

Shares

 

 

Average Price per Share

 

Acquisitions

 

71,740

 

 

$

31.65

 

 

 

 

 

$

 

Exercise of warrants

 

67,713

 

 

 

17.19

 

 

 

 

 

 

 

Exercise of options

 

330,060

 

 

 

6.62

 

 

 

 

 

 

 

Restricted shares, net

 

36,817

 

 

 

29.88

 

 

 

 

 

 

 

Total

 

506,330

 

 

$

13.27

 

 

 

 

 

$

 

 

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:

 

 

March 31, 2021

 

 

 

2017 Plan

 

 

2013 Plan

 

 

Total

 

Shares authorized to be issued

 

 

3,944,750

 

 

 

2,047,269

 

 

 

5,992,019

 

Shares available for grant

 

 

1,618,996

 

 

 

 

 

 

1,618,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

 

2017 Plan

 

 

2013 Plan

 

 

Total

 

Shares authorized to be issued

 

 

1,057,785

 

 

 

2,058,619

 

 

 

3,116,404

 

Shares available for grant

 

 

8,217

 

 

 

4,775

 

 

 

12,992

 

 

Schedule of Stock Compensation Expense

Total stock compensation expense for the Plans was as follows:

 

 

 

Three Months Ended March 31,

 

 

 

2021

 

 

2020

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

Cost of revenue

 

$

606

 

 

$

 

 

$

10

 

 

$

616

 

 

$

355

 

 

$

 

 

$

70

 

 

$

425

 

Selling, general and

   administrative expense

 

 

1,004

 

 

 

182

 

 

 

3

 

 

 

1,189

 

 

 

287

 

 

 

370

 

 

 

68

 

 

 

725

 

Total

 

$

1,610

 

 

$

182

 

 

$

13

 

 

$

1,805

 

 

$

642

 

 

$

370

 

 

$

138

 

 

$

1,150

 

 

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:

 

 

 

March 31,

 

March 31,

 

 

 

2021

 

2020

 

Common stock value (per share)

 

$ 37.61

 

$ 31.60

 

Expected volatility

 

 

58.01

%

 

31.87

%

Risk-free interest rate

 

 

0.71

%

 

1.78

%

Expected life (years)

 

5.5-7.0

 

7.0

 

Forfeiture rate

 

None

 

None

 

Dividend rate

 

None

 

None

 

Schedule of Common Stock Reserved for Future Issuance

Common Stock Reserved for Future Issuances—The Company has reserved certain stock of its authorized but unissued common stock for possible future issuance in connection with the following:

 

 

 

March 31,

 

 

 

2021

 

 

2020

 

Warrants

 

 

 

 

 

650,590

 

Montrose 2013 Stock Incentive Plan

 

 

2,047,269

 

 

 

2,058,619

 

Montrose 2017 Stock Incentive Plan

 

 

3,944,750

 

 

 

1,057,785

 

Common stock reserved for future issuance

 

 

5,992,019

 

 

 

3,766,994

 

Montrose Amended & Restated 2017 Stock Incentive Plan  
Summary of Stock Option Activity The following summarizes the options activity of the 2017 Plan:

 

 

 

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 January 1, 2020

 

 

617,852

 

 

$

24

 

 

$

12

 

 

 

7.82

 

 

$

4,696

 

Granted

 

 

158,062

 

 

 

32

 

 

 

12

 

 

 

 

 

 

 

Forfeited/ cancelled

 

 

(2,000

)

 

 

32

 

 

 

 

 

 

 

 

 

 

Outstanding at March 31, 2020

 

 

773,914

 

 

 

26

 

 

 

12

 

 

 

8.50

 

 

 

4,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at January 1, 2021

 

 

1,840,229

 

 

 

23

 

 

 

12

 

 

 

9.09

 

 

 

15,598

 

Granted

 

 

224,270

 

 

 

38

 

 

 

20

 

 

 

 

 

 

 

Forfeited/ cancelled

 

 

(10,000

)

 

 

26

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(1,250

)

 

 

18

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(17,188

)

 

 

16

 

 

 

 

 

 

 

 

 

519

 

Outstanding at March 31, 2021

 

 

2,036,061

 

 

 

24

 

 

 

13

 

 

 

8.97

 

 

 

52,317

 

Exercisable at March 31, 2021

 

 

218,379

 

 

 

24

 

 

 

 

 

 

7.79

 

 

 

5,702

 

Options vested and expected to vest

 

 

2,036,061

 

 

 

24

 

 

 

 

 

 

8.97

 

 

 

52,317

 

 

Montrose Amended and Restated 2013 Stock Option Plan  
Summary of Stock Option Activity The following summarizes the activity of the 2013 Plan:

 

 

 

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 January 1, 2020

 

 

1,855,469

 

 

$

6

 

 

$

1

 

 

 

6.14

 

 

 

46,617

 

Expired

 

 

(725

)

 

 

6

 

 

 

 

 

 

 

 

 

 

Outstanding at March 31, 2020

 

 

1,854,744

 

 

 

6

 

 

 

1

 

 

 

6.14

 

 

 

46,521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at January 1, 2021

 

 

1,787,869

 

 

 

6

 

 

 

 

 

 

5.40

 

 

 

43,867

 

Exercised

 

 

(311,872

)

 

 

6

 

 

 

 

 

 

 

 

 

12,321

 

Outstanding at March 31, 2021

 

 

1,475,997

 

 

 

6

 

 

 

 

 

 

5.14

 

 

 

64,492

 

Exercisable at March 31, 2021

 

 

1,456,922

 

 

 

6

 

 

 

 

 

 

5.13

 

 

 

63,740

 

Options vested and expected to vest

 

 

1,475,997

 

 

 

6

 

 

 

 

 

 

5.14

 

 

 

64,492