XML 73 R37.htm IDEA: XBRL DOCUMENT v3.20.1
Stock-based Compensation (Tables)
12 Months Ended
Dec. 31, 2019
Share-based Payment Arrangement [Abstract]  
Schedule of Assumptions for Options Granted

The following assumptions were used in the option valuation model for options granted during the years ended December 31,:

 

    2019*   2018   2017

Expected approximate volatility

  None%   35%   35%

Expected dividends

  None   None   None

Expected term (in years)

  None   3-5   5

Risk-free rate

  None%   2.41% - 2.62%   1.81% - 2.18%

Stock price

  None   $4 - $5   $3 - $4

 

*

there were no options granted in 2019

Summary of Options Granted and Range in Vesting Periods

A summary of the options granted and the range in vesting periods based on specific provisions within the option agreements during the years ended December 31, are as follows:

 

     2019      2018      2017  

Options granted

     —          108,288        612,771  

Vesting period (in years)

     —          3 - 5        5  
Schedule of Vested Stock Options

The following table sets forth of the activities of the Company’s vested stock options for the years ended December 31, 2019, 2018 and 2017, as restated to give effect for the reverse recapitalization discussed in Note 3.

 

Outstanding options

   Shares      Weighted
Average Grant
Date Fair Value
     Weighted
Average
Exercise Price
 

Outstanding at January 1, 2017

     4,512,952      $ 0.60      $ 1.75  

Granted

     612,771        1.27        3.72  

Exercised

     (867,024      0.59        1.62  

Forfeited/expired

     (135,789      0.96        2.73  
  

 

 

       

Outstanding at December 31, 2017

     4,122,910        0.69        2.03  

Granted

     108,288        1.73        5.10  

Exercised

     (284,642      0.40        1.15  

Forfeited/expired

     (114,132      1.03        2.96  
  

 

 

       

Outstanding at December 31, 2018

     3,832,424        0.73        2.16  

Granted

     —          —          —    

Exercised

     (2,590,274      0.62        1.84  

Forfeited/expired

     (13,751      0.77        2.33  
  

 

 

       

Outstanding at December 31, 2019

     1,228,399        0.96        2.91  
  

 

 

       
Summary of Nonvested Stock Options

A summary of the status of the activities of the Company’s nonvested stock options for the years ended December 31, 2019, 2018 and 2017, as restated to give effect for the reverse recapitalization discussed in Note 3.

 

Nonvested options

   Shares      Weighted
Average Grant
Date Fair Value
 

Nonvested at January 1, 2017

     3,639,156      $ 0.60  

Granted

     612,771        1.27  

Vested

     (1,380,566      0.60  

Forfeited

     (135,789      0.96  
  

 

 

    

Nonvested at December 31, 2017

     2,735,572        0.73  

Granted

     108,288        1.73  

Vested

     (1,032,910      0.62  

Forfeited

     (101,361      1.07  
  

 

 

    

Nonvested at December 31, 2018

     1,709,589        0.82  

Granted

     —          —    

Vested

     (547,537      0.85  

Forfeited

     (13,751      0.77  
  

 

 

    

Nonvested at December 31, 2019

     1,148,301        0.95