XML 49 R36.htm IDEA: XBRL DOCUMENT v3.20.2
OWNERS' EQUITY (Tables)
9 Months Ended
Sep. 30, 2020
Equity [Abstract]  
Stock Options Activity

A rollforward of stock options as of September 30, 2020 is as follows:

 

 

Number of Stock Options

 

 

Weighted Average Grant Date Fair Value

 

 

Weighted Average Exercise Price

 

Total outstanding at December 31, 2019

 

 

5,500,000

 

 

$

0.34

 

 

$

1.20

 

Options granted

 

 

 

 

 

 

 

 

 

Options exercisable

 

 

 

 

 

 

 

 

 

Options exercised

 

 

 

 

 

 

 

 

 

Options forfeited

 

 

(225,000

)

 

 

0.34

 

 

 

1.20

 

Options expired

 

 

 

 

 

 

 

 

 

Total outstanding at September 30, 2020

 

 

5,275,000

 

 

$

0.34

 

 

$

1.20

 

Assumptions in Fair Value of Stock Options Granted

Assumptions used in calculating the fair value of the stock options granted are summarized below:

 

 

2019 Options Granted

 

Valuation assumptions:

 

 

 

 

Expected dividend yield

 

None

 

Expected volatility

 

 

23.41

%

Expected term (years)

 

 

6.0

 

Risk-free interest rate

 

 

1.78

%

Weighted average:

 

 

 

 

Exercise price per stock option

 

$

1.20

 

Market price per share

 

$

1.23

 

Weighted average fair value per stock option

 

$

0.34

 

Phantom and Restricted Unit Awards

A rollforward of phantom unit and restricted unit awards as of September 30, 2020 is as follows:

 

 

Number of Phantom Unit and Restricted Unit Awards

 

 

Weighted Average Grant Date Fair Value

 

Total non-vested at December 31, 2019

 

 

559,218

 

 

$

3.67

 

Units issued

 

 

82,658

 

 

 

0.73

 

Units vested

 

 

(140,625

)

 

 

3.88

 

Units forfeited

 

 

 

 

 

 

Total non-vested at September 30, 2020

 

 

501,251

 

 

$

3.12