Share-Based Compensation | 3 Months Ended |
Mar. 29, 2014 |
Share-Based Compensation | ' |
Note 5. Share-Based Compensation | ' |
5A. Employee Share-Based Compensation |
|
Stock Option Plans |
|
The fair value of the Company’s stock options was estimated at the date of grant using the Black-Scholes based option valuation model. The table below outlines the weighted average assumptions for options granted to employees during the three months ended March 29, 2014. |
|
Three Months Ended March 29, 2014 | | | | | | | | | | | | | | | | |
Expected volatility | 69.64% | | | | | | | | | | | | | | | |
Expected dividends | 0.00% | | | | | | | | | | | | | | | |
Expected term | 5.6 years | | | | | | | | | | | | | | | |
Risk-free rate | 1.75% | | | | | | | | | | | | | | | |
|
The weighted average fair value of options granted during the three months ended March 29, 2014 was $1.10. |
|
Service Period Based Stock Options |
|
The majority of options granted by the Company are comprised of service based options granted to employees. These options vest ratably over a defined period following grant date after a passage of a service period. |
|
The following table summarizes service period based stock options activity at March 29, 2014 and changes during the three months then ended: |
|
| | | | | Weighted Average | | | | |
| | | | | | | | Remaining | | | Aggregate | |
| | Number of | | | Exercise | | | Contractual | | | Intrinsic | |
| | Shares | | | Price | | | Term | | | Value | |
Outstanding at December 28, 2013 | | | 12,113,655 | | | $ | 1.06 | | | | | | | |
| | | | | | | | | | | | | | |
Options Granted | | | 485,000 | | | | 1.76 | | | | | | | |
Options Classification from Employee to Non-Employee | | | (113,151 | ) | | | 0.76 | | | | | | | |
Options Exercised | | | (34,363 | ) | | | 0.79 | | | | | | | |
Options Expired | | | (253,900 | ) | | | 1 | | | | | | | |
Options Forfeited | | | (31,037 | ) | | | 0.96 | | | | | | | |
Outstanding at March 29, 2014 | | | 12,166,204 | | | $ | 1.1 | | | | 7.43 | | | $ | 9,163,000 | |
| | | | | | | | | | | | | | | | |
Exercisable at March 29, 2014 | | | 8,382,357 | | | $ | 1.14 | | | | 6.84 | | | $ | 5,977,000 | |
|
The aggregate intrinsic values in the table above are before income taxes, based on the Company’s closing stock price of $1.85 on the last day of business for the period ended March 29, 2014. |
|
As of March 29, 2014, there was approximately $1,545,000 of total unrecognized compensation expense related to non-vested share-based compensation arrangements granted under the plans for employee stock options. That cost is expected to be recognized over a weighted average period of 1.93 years as of March 29, 2014. |
|
Restricted Stock |
|
Restricted stock awards granted by the Company to employees have vesting conditions that are unique to each award. |
|
The following table summarizes activity of restricted stock awards granted to employees at March 29, 2014 and changes during the three months then ended: |
|
| | | | | Weighted Average | | | | | | | | | |
| | | | | Award-Date | | | | | | | | | |
| | Shares | | | Fair Value | | | | | | | | | |
Unvested shares at December 28, 2013 | | | 500,000 | | | $ | 0.69 | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Granted | | | 1,090,000 | | | | 1.41 | | | | | | | | | |
Vested | | | - | | | | - | | | | | | | | | |
Forfeited | | | - | | | | - | | | | | | | | | |
Unvested shares at March 29, 2014 | | | 1,590,000 | | | $ | 1.18 | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Expected to Vest as of March 29, 2014 | | | 1,590,000 | | | $ | 1.18 | | | | | | | | | |
|
On January 2, 2014, the Company awarded an aggregate of 1,090,000 shares of restricted stock to the Company’s officers and members of the board of directors. These shares shall vest upon the earlier to occur of the following: (i) the market price of the Company’s stock exceeds a certain price, or (ii) one of other certain triggering events, including the termination of the officers and members of the board of directors without cause for any reason. The fair values of these restricted stock awards were estimated at the date of award using the Company’s stock price as the service condition prevailed over the market condition. The expense related the restricted stock award will be amortized over the period of 6 months through July 1, 2014, as the requisite service period is 6 months and the earliest date the shares are eligible to vest is July 1, 2014. The market condition after July 1, 2014 is non-substantive. |
|
As of March 29, 2014, there was approximately $798,000 of total unrecognized expense related to restricted stock awards granted. That cost is expected to be recognized by July 1, 2014. |
|
For employee share-based compensation, the Company recognized share-based compensation expense of approximately $950,000 and $287,000 in general and administrative expenses in the statement of operations for the three months ended March 29, 2014 and March 30, 2013. |
|
5B. Non-Employee Share-Based Compensation |
|
Stock Option Plans |
|
The following table summarizes activity of stock options granted to non-employees at March 29, 2014 and changes during the three months then ended: |
|
| | | | | Weighted Average | | | | |
| | | | | | | | Remaining | | | Aggregate | |
| | Number of | | | Exercise | | | Contractual | | | Intrinsic | |
| | Shares | | | Price | | | Term | | | Value | |
Outstanding at December 28, 2013 | | | 847,300 | | | $ | 1.44 | | | | | | | |
| | | | | | | | | | | | | | |
Options Granted | | | - | | | | - | | | | | | | |
Options Classification from Employee to Non-Employee | | | 113,151 | | | | 0.76 | | | | | | | |
Options Exercised | | | - | | | | - | | | | | | | |
Options Forfeited | | | - | | | | - | | | | | | | |
Outstanding at March 29, 2014 | | | 960,451 | | | $ | 1.36 | | | | 5.83 | | | $ | 466,441 | |
| | | | | | | | | | | | | | | | |
Exercisable at March 29, 2014 | | | 960,451 | | | $ | 1.36 | | | | 5.83 | | | $ | 466,441 | |
| | | | | | | | | | | | | | | | |
The aggregate intrinsic values in the table above are before income taxes, based on the Company’s closing stock price of $1.85 on the last day of business for the period ended March 29, 2014. |
|
For non-employee share-based compensation, the Company recognized share-based compensation expense of approximately $50,000 and $65,000 in general and administrative expenses in the statement of operations for the three months ended March 29, 2014 and March 30, 2013. |