XML 52 R41.htm IDEA: XBRL DOCUMENT v3.21.2
Stockholder's Equity (Deficit) (Tables)
6 Months Ended
Jun. 30, 2021
Summary of Issued Shares of Common Stock The Company issued the following shares of common stock:

 

Three Months Ended June 30,

 

 

 

2021

 

 

2020

 

 

 

Shares

 

 

Average Price per Share

 

 

Total Consideration

(in thousands)

 

 

Shares

 

 

Average Price per Share

 

 

Total Consideration

(in thousands)

 

 

Acquisitions

 

9,322

 

 

$

50.95

 

 

$

475

 

 

 

791,139

 

 

$

31.60

 

 

$

25,000

 

 

Exercise of options

 

94,090

 

 

 

9.58

 

 

 

901

 

 

 

3,500

 

 

 

6.03

 

 

 

21

 

 

Restricted shares, net

 

2,112

 

 

 

56.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment of earn-out liability

 

539,607

 

 

 

46.33

 

 

 

25,000

 

 

 

 

 

 

 

 

 

 

 

Payment of purchase price true up

 

24,200

 

 

 

44.81

 

 

 

1,084

 

 

 

 

 

 

 

 

 

 

 

Total

 

669,331

 

 

$

41.20

 

 

$

27,460

 

 

 

794,639

 

 

$

31.49

 

 

$

25,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

2021

 

 

2020

 

 

 

Shares

 

 

Average Price per Share

 

 

Total Consideration

(in thousands)

 

 

Shares

 

 

Average Price per Share

 

 

Total Consideration

(in thousands)

 

 

Acquisitions

 

81,062

 

 

$

33.88

 

 

$

2,746

 

 

 

791,139

 

 

$

31.60

 

 

$

25,000

 

 

Exercise of warrants

 

67,713

 

 

 

17.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of options

 

424,150

 

 

 

7.28

 

 

 

3,086

 

 

 

3,500

 

 

 

6.03

 

 

 

21

 

 

Restricted shares, net

 

38,929

 

 

 

31.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment of earn-out liability

 

539,607

 

 

 

46.33

 

 

 

25,000

 

 

 

 

 

 

 

 

 

 

 

Payment of purchase price true up

 

24,200

 

 

 

44.81

 

 

 

1,084

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,175,661

 

 

$

29.17

 

 

$

31,916

 

 

 

794,639

 

 

$

31.49

 

 

$

25,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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:

 

 

June 30, 2021

 

 

 

2017 Plan

 

 

2013 Plan

 

 

Total

 

Shares authorized to be issued

 

 

3,944,750

 

 

 

2,047,269

 

 

 

5,992,019

 

Shares available for grant

 

 

1,609,687

 

 

 

 

 

 

1,609,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2020

 

 

 

2017 Plan

 

 

2013 Plan

 

 

Total

 

Shares authorized to be issued

 

 

1,066,160

 

 

 

2,050,244

 

 

 

3,116,404

 

Shares available for grant

 

 

20,817

 

 

 

 

 

 

20,817

 

 

 

Schedule of Stock Compensation Expense

Total stock compensation expense for the Plans was as follows:

 

 

 

Three Months Ended June 30,

 

 

 

2021

 

 

2020

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

Cost of revenue

 

$

290

 

 

$

 

 

$

 

 

$

290

 

 

$

342

 

 

$

 

 

$

61

 

 

$

403

 

Selling, general and

   administrative expense

 

 

1,790

 

 

 

330

 

 

 

6

 

 

 

2,126

 

 

 

299

 

 

 

370

 

 

 

68

 

 

 

737

 

Total

 

$

2,080

 

 

$

330

 

 

$

6

 

 

$

2,416

 

 

$

641

 

 

$

370

 

 

$

129

 

 

$

1,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

2021

 

 

2020

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

Cost of revenue

 

$

896

 

 

$

 

 

$

10

 

 

$

906

 

 

$

697

 

 

$

 

 

$

131

 

 

$

828

 

Selling, general and

   administrative expense

 

 

2,794

 

 

 

512

 

 

 

9

 

 

 

3,315

 

 

 

586

 

 

 

740

 

 

 

136

 

 

 

1,462

 

Total

 

$

3,690

 

 

$

512

 

 

$

19

 

 

$

4,221

 

 

$

1,283

 

 

$

740

 

 

$

267

 

 

$

2,290

 

 

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:

 

 

 

June 30,

 

June 30,

 

 

 

2021

 

2020

 

Common stock value (per share)

 

$

38.23

 

$ 31.60

 

Expected volatility

 

 

58.22

%

 

45.26

%

Risk-free interest rate

 

 

0.73

%

 

0.49

%

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:

 

 

 

June 30,

 

 

 

2021

 

 

2020

 

Warrants

 

 

 

 

 

2,002,550

 

Montrose 2013 Stock Incentive Plan

 

 

2,047,269

 

 

 

2,050,244

 

Montrose 2017 Stock Incentive Plan

 

 

3,944,750

 

 

 

1,066,160

 

Common stock reserved for future issuance

 

 

5,992,019

 

 

 

5,118,954

 

Montrose Amended & Restated 2017 Stock Incentive Plan  
Schedule of Restricted Stock Activity Restricted stock activity was as follows:

 

 

Three Months Ended June 30,

 

 

 

2021

 

 

2020

 

 

 

Shares

 

 

Average Price per Share

 

 

Total

(in thousands)

 

 

Shares

 

 

Average Price per Share

 

 

Total

(in thousands)

 

 

Shares granted

 

4,534

 

 

$

56.31

 

 

$

255

 

 

 

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

2021

 

 

2020

 

 

 

Shares

 

 

Average Price per Share

 

 

Total

(in thousands)

 

 

Shares

 

 

Average Price per Share

 

 

Total

(in thousands)

 

 

Shares granted

 

19,066

 

 

$

36.99

 

 

$

705

 

 

 

33,229

 

 

$

31.60

 

 

$

1,050

 

 

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

 

 

160,712

 

 

 

32

 

 

 

12

 

 

 

 

 

 

 

Forfeited/ cancelled

 

 

(5,500

)

 

 

20

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2020

 

 

773,064

 

 

 

26

 

 

 

12

 

 

 

8.03

 

 

 

4,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at January 1, 2021

 

 

1,840,229

 

 

 

23

 

 

 

12

 

 

 

9.09

 

 

 

15,598

 

Granted

 

 

232,470

 

 

 

38

 

 

 

21

 

 

 

 

 

 

 

Forfeited/ cancelled

 

 

(13,425

)

 

 

27

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(1,250

)

 

 

18

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(33,918

)

 

 

20

 

 

 

 

 

 

 

 

 

1,014

 

Outstanding at June 30, 2021

 

 

2,024,106

 

 

 

25

 

 

 

13

 

 

 

8.74

 

 

 

58,785

 

Exercisable at June 30, 2021

 

 

293,299

 

 

 

25

 

 

 

 

 

 

7.65

 

 

 

8,396

 

Options vested and expected to vest

 

 

2,024,106

 

 

 

25

 

 

 

 

 

 

8.74

 

 

 

58,785

 

 

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

 

 

 

6.40

 

 

 

46,617

 

      Forfeited/ cancelled

 

 

(1,250

)

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(8,550

)

 

 

6

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(3,500

)

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2020

 

 

1,842,169

 

 

 

6

 

 

 

1

 

 

 

5.91

 

 

 

46,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at January 1, 2021

 

 

1,787,869

 

 

 

6

 

 

 

1

 

 

 

5.40

 

 

 

43,867

 

Exercised

 

 

(389,232

)

 

 

6

 

 

 

 

 

 

 

 

 

15,922

 

Outstanding at June 30, 2021

 

 

1,398,637

 

 

 

6

 

 

 

1

 

 

 

4.88

 

 

 

65,982

 

Exercisable at June 30, 2021

 

 

1,390,812

 

 

 

6

 

 

 

 

 

 

4.88

 

 

 

65,651

 

Options vested and expected to vest

 

 

1,398,637

 

 

 

6

 

 

 

 

 

 

4.88

 

 

 

65,982