XML 53 R42.htm IDEA: XBRL DOCUMENT v3.21.2
Stockholder's Equity (Deficit) (Tables)
9 Months Ended
Sep. 30, 2021
Summary of Issued Shares of Common Stock The Company issued the following shares of common stock:

 

 

Three Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

 

Shares

 

 

Average Price per Share

 

 

Total Consideration

(in thousands)

 

 

Shares

 

 

Average Price per Share

 

 

Total Consideration

(in thousands)

 

 

Common stock issued in

   connection initial public

   offering

 

 

 

$

 

 

$

 

 

 

11,500,000

 

 

$

15.00

 

 

$

172,500

 

 

Acquisitions

 

62,738

 

 

$

52.18

 

 

 

3,274

 

 

 

 

 

 

 

 

 

 

 

Redemption of series A-1

   preferred stock

 

 

 

 

 

 

 

 

 

 

1,786,739

 

 

 

15.00

 

 

 

26,801

 

 

Exercise of warrant options

 

 

 

 

 

 

 

 

 

 

2,534,239

 

 

 

0.01

 

 

 

25

 

 

Exercise of options

 

354,918

 

 

 

8.30

 

 

 

2,946

 

 

 

16,850

 

 

 

8.92

 

 

 

150

 

 

Restricted shares, net

 

 

 

 

 

 

 

 

 

 

8,333

 

 

 

24.00

 

 

 

 

 

Cancellation of shares

 

 

 

 

 

 

 

 

 

 

(117,785

)

 

 

17.15

 

 

 

 

 

Total

 

417,656

 

 

$

14.89

 

 

$

6,220

 

 

 

15,728,376

 

 

$

12.82

 

 

$

199,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

 

Shares

 

 

Average Price per Share

 

 

Total Consideration

(in thousands)

 

 

Shares

 

 

Average Price per Share

 

 

Total Consideration

(in thousands)

 

 

Common stock issued in

   connection initial public

   offering

 

 

 

$

 

 

$

 

 

 

11,500,000

 

 

$

15.00

 

 

$

172,500

 

 

Acquisitions

 

143,800

 

 

 

41.86

 

 

 

6,020

 

 

 

791,139

 

 

 

31.60

 

 

 

25,000

 

 

Redemption of series A-1

   preferred stock

 

 

 

 

 

 

 

 

 

 

1,786,739

 

 

 

15.00

 

 

 

26,801

 

 

Exercise of warrant options

 

67,713

 

 

 

17.19

 

 

 

 

 

 

2,534,239

 

 

 

0.01

 

 

 

25

 

 

Exercise of options

 

779,068

 

 

 

7.74

 

 

 

6,032

 

 

 

20,350

 

 

 

9.27

 

 

 

189

 

 

Restricted shares, net

 

38,929

 

 

 

31.31

 

 

 

 

 

 

8,333

 

 

 

24.00

 

 

 

 

 

Payment of earn-out liability

 

539,607

 

 

 

46.33

 

 

 

25,000

 

 

 

 

 

 

 

 

 

 

 

Payment of purchase price

   true up

 

24,200

 

 

 

44.81

 

 

 

1,084

 

 

 

 

 

 

 

 

 

 

 

Cancellation of shares

 

 

 

 

 

 

 

 

 

 

(117,785

)

 

 

17.15

 

 

 

 

 

Total

 

1,593,317

 

 

$

25.43

 

 

$

38,136

 

 

 

16,523,015

 

 

$

13.72

 

 

$

224,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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:

 

 

September 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

 

 

1,593,287

 

 

 

 

 

 

1,593,287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

 

 

2017 Plan

 

 

2013 Plan

 

 

Total

 

Shares authorized to be issued

 

 

2,945,443

 

 

 

2,047,269

 

 

 

4,992,712

 

Shares available for grant

 

 

1,233,266

 

 

 

 

 

 

1,233,266

 

 

Schedule of Stock Compensation Expense

Total stock compensation expense for the Plans was as follows:

 

 

 

Three Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

Cost of revenue

 

$

282

 

 

$

 

 

$

 

 

$

282

 

 

$

276

 

 

$

 

 

$

(5

)

 

$

271

 

Selling, general and

   administrative expense

 

 

1,844

 

 

 

237

 

 

 

2

 

 

 

2,083

 

 

 

592

 

 

 

233

 

 

 

53

 

 

 

878

 

Total

 

$

2,126

 

 

$

237

 

 

$

2

 

 

$

2,365

 

 

$

868

 

 

$

233

 

 

$

48

 

 

$

1,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

2017 plan

 

 

2013 plan

 

 

 

 

 

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

 

Options

 

 

Restricted Stock

 

 

Options

 

 

Total

 

Cost of revenue

 

$

1,178

 

 

$

 

 

$

10

 

 

$

1,188

 

 

$

973

 

 

$

 

 

$

126

 

 

$

1,099

 

Selling, general and

   administrative expense

 

 

4,638

 

 

 

749

 

 

 

11

 

 

 

5,399

 

 

 

1,178

 

 

 

973

 

 

 

189

 

 

 

2,340

 

Total

 

$

5,816

 

 

$

749

 

 

$

21

 

 

$

6,587

 

 

$

2,151

 

 

$

973

 

 

$

315

 

 

$

3,439

 

 

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:

 

 

 

September 30,

 

September 30,

 

 

 

2021

 

2020

 

Common stock value (per share)

 

$

39.83

 

$

16.36

 

Expected volatility

 

 

58.34

 

 

46.14

 

Risk-free interest rate

 

 

0.77

 

 

0.41

 

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:

 

 

 

September 30,

 

 

 

2021

 

 

2020

 

Warrants

 

 

 

 

 

116,350

 

Montrose 2013 Stock Incentive Plan

 

 

2,047,269

 

 

 

2,047,269

 

Montrose 2017 Stock Incentive Plan

 

 

3,944,750

 

 

 

2,945,443

 

Common stock reserved for future issuance

 

 

5,992,019

 

 

 

5,109,062

 

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

 

 

Nine Months Ended September 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

 

 

$

4,693

 

Granted

 

 

851,877

 

 

 

32

 

 

 

12

 

 

 

 

 

 

 

Forfeited/ cancelled

 

 

(14,375

)

 

 

22

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(925

)

 

 

14

 

 

 

 

 

 

 

 

 

7,918

 

Outstanding at September 30, 2020

 

 

1,454,429

 

 

 

21

 

 

 

12

 

 

 

7.59

 

 

 

7,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at January 1, 2021

 

 

1,840,229

 

 

 

23

 

 

 

12

 

 

 

9.09

 

 

 

15,598

 

Granted

 

 

264,470

 

 

 

40

 

 

 

22

 

 

 

 

 

 

 

Forfeited/ cancelled

 

 

(29,025

)

 

 

28

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(1,250

)

 

 

18

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(66,875

)

 

 

22

 

 

 

 

 

 

 

 

 

2,078

 

Outstanding at September 30, 2021

 

 

2,007,549

 

 

 

25

 

 

 

14

 

 

 

8.53

 

 

 

73,724

 

Exercisable at September 30, 2021

 

 

320,861

 

 

 

28

 

 

 

 

 

 

7.68

 

 

 

10,755

 

Options vested and expected to vest

 

 

2,007,549

 

 

 

25

 

 

 

 

 

 

8.53

 

 

 

73,724

 

 

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

 

 

(7,500

)

 

 

10

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(11,300

)

 

 

6

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(19,175

)

 

 

8

 

 

 

 

 

 

 

 

 

354

 

Outstanding at September 30, 2020

 

 

1,817,494

 

 

 

6

 

 

 

1

 

 

 

5.63

 

 

 

33,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at January 1, 2021

 

 

1,787,869

 

 

 

6

 

 

 

1

 

 

 

5.40

 

 

 

43,867

 

Expired

 

 

(625

)

 

 

6

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(710,568

)

 

 

6

 

 

 

 

 

 

 

 

 

33,480

 

Outstanding at September 30, 2021

 

 

1,076,676

 

 

 

6

 

 

 

2

 

 

 

4.65

 

 

 

59,532

 

Exercisable at September 30, 2021

 

 

1,076,676

 

 

 

6

 

 

 

 

 

 

4.65

 

 

 

59,532

 

Options vested and expected to vest

 

 

1,076,676

 

 

 

6

 

 

 

 

 

 

4.65

 

 

 

59,532