Share-Based Compensation | 3 Months Ended |
Apr. 04, 2015 |
Share-based Compensation | |
Share-Based Compensation | |
7A. 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 option pricing model. The table below outlines the weighted average assumptions for options granted to employees during the three months ended April 4, 2015. |
|
Three Months Ended April 4, 2015 | | | | | | | | | | | | | | | | |
Expected volatility | 75% | | | | | | | | | | | | | | | |
Expected dividends | 0.00% | | | | | | | | | | | | | | | |
Expected term | 6.1 years | | | | | | | | | | | | | | | |
Risk-free rate | 1.68% | | | | | | | | | | | | | | | |
|
The weighted average grant date fair value of options granted during the three months ended April 4, 2015 was $0.85. |
|
Service Period Based Stock Options |
|
The majority of options granted by the Company feature service conditions. Accordingly, these options vest ratably over specified periods of approximately 3 to 5 years following the date of grant. |
|
The following table summarizes our stock option activity during the three months ended April 4, 2015: |
|
| | | | | Weighted Average | | | Aggregate | |
Intrinsic |
| | Number of | | | Exercise | | | Remaining | | | Value | |
Shares | Price | Contractual | |
| | Term | |
Outstanding at January 3, 2015 | | | 12,723,601 | | | $ | 1.13 | | | | 7 | | | | |
| | | | | | | | | | | | | | | |
Options Granted | | | 185,000 | | | | 1.29 | | | | 10 | | | | |
Options Classification from Employee to Non-Employee | | | (451,738 | ) | | | 0.88 | | | | | | | | |
Options Exercised | | | - | | | | - | | | | | | | | |
Options Forfeited | | | (12,083 | ) | | | 1.14 | | | | | | | | |
Outstanding at April 4, 2015 | | | 12,444,780 | | | $ | 1.14 | | | | 6.75 | | | $ | 5,237,000 | |
| | | | | | | | | | | | | | | | |
Exercisable at April 4, 2015 | | | 9,608,011 | | | $ | 1.14 | | | | 6.21 | | | $ | 3,981,000 | |
|
The aggregate intrinsic values in the table above are based on the Company’s closing stock price of $1.55 on the last day of business for the period ended April 4, 2015. |
|
Certain employees who were previously classified as employees under the share-based compensation plan have been reclassified to non-employees during the three months ended April 4, 2015 as they became consultants. There was no impact on accounting as the options were fully vested. |
|
As of April 4, 2015, there was approximately $1,434,000 of total unrecognized compensation expense expected to be recognized over a weighted average period of 2.39 years. |
|
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 April 4, 2015 and changes during the three months then ended: |
|
| | Shares | | | Weighted Average | | | | | | | | | |
Award-Date | | | | | | | | |
Fair Value | | | | | | | | |
Unvested shares at January 3, 2015 | | | 1,590,000 | | | $ | 1.18 | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Granted | | | - | | | | - | | | | | | | | | |
Vested | | | (500,000 | ) | | | 1.41 | | | | | | | | | |
Forfeited | | | - | | | | - | | | | | | | | | |
Unvested shares at April 4, 2015 | | | 1,090,000 | | | $ | 1.08 | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Expected to Vest as of April 4, 2015 | | | 1,090,000 | | | $ | 1.08 | | | | | | | | | |
|
Employee Option and Restricted Stock Compensation |
|
The Company recognized compensation expense of approximately $378,000 and $950,000 in general and administrative expenses in the statement of operations for the three months ended April 4, 2015 and March 29, 2014, respectively. |
|
7B. Non-Employee Share-Based Compensation |
|
Stock Option Plans |
|
The following table summarizes activity of stock options granted to non-employees at April 4, 2015 and changes during the three months then ended: |
|
| | | | | Weighted Average | | | | |
| | Number of | | | Exercise | | | Remaining | | | Aggregate | |
Shares | Price | Contractual | Intrinsic |
| | Term | Value |
Outstanding at January 3, 2015 | | | 1,050,451 | | | $ | 1.35 | | | | 5.46 | | | | |
| | | | | | | | | | | | | | | |
Options Granted | | | - | | | | - | | | | | | | | |
Options Classification from Employee to Non-Employee | | | 451,738 | | | | 0.88 | | | | | | | | |
Options Exercised | | | - | | | | - | | | | | | | | |
Options Forfeited | | | - | | | | - | | | | | | | | |
Outstanding at April 4, 2015 | | | 1,502,189 | | | $ | 1.21 | | | | 6.07 | | | $ | 506,000 | |
| | | | | | | | | | | | | | | | |
Exercisable at April 4, 2015 | | | 1,434,689 | | | $ | 1.21 | | | | 5.91 | | | $ | 485,000 | |
|
The aggregate intrinsic values in the table above are based on the Company’s closing stock price of $1.55 on the last day of business for the period ended April 4, 2015. |
|
As of April 4, 2015, there was approximately $67,000 of total unrecognized compensation expense expected to be recognized over a weighted average period of 1.44 years. |
|
Stock Awards |
|
On January 27, 2015, the Company awarded 350,000 shares of the Company’s common stock to non-employees. 210,000 of these shares were fully vested and non-forfeitable and the remaining 140,000 shares can be surrendered and forfeited if the Company delivers termination notices for any reason prior to May 28, 2015. The fair value of the awards for the fully vested 210,000 shares was $180,600, and was measured based on the trading price of the Company’s stock on the date of grant. This fair value was expensed immediately on the date of grant. The expense for the remaining forfeitable 140,000 shares are recognized ratably through May 28, 2015. The fair values will be remeasured until the shares are fully vested. |
|
As of April 4, 2015, there was approximately $98,000 of total unrecognized compensation expense related to the stock awards to non-employees. That cost is expected to be recognized over a period of approximately 2 months as of April 4, 2015. |
|
Restricted Stock |
|
Restricted stock awards granted by the Company to non-employees generally feature time vesting service conditions, specified in the respective service agreements. Restricted stock awards issued to non-employees are accounted for at current fair value through the vesting period. The fair value of vested non-employee restricted shares awarded during the three months ended April 4, 2015 was approximately $7,000, which represents the market value of the Company’s common stock on respective vesting dates charged to expense. |
|
The following table summarizes activity of restricted stock awards issued to non-employees at April 4, 2015 and changes during the three months then ended: |
|
| | | | | Weighted Average | | | | | | | | | |
| | Shares | | | Fair Value | | | | | | | | | |
Unvested shares at January 3, 2015 | | | 76,000 | | | $ | 0.9 | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Granted | | | - | | | | - | | | | | | | | | |
Vested | | | (6,000 | ) | | | 1.23 | | | | | | | | | |
Forfeited | | | - | | | | - | | | | | | | | | |
Unvested shares expected to vest at April 4, 2015 | | | 70,000 | | | $ | 1.55 | | | | | | | | | |
|
As of April 4, 2015, there was approximately $108,000 of total unrecognized compensation expense related to the restricted stock award to a non-employee. That cost is expected to be recognized over a period of 2.9 years as of April 4, 2015. |
|
Non-Employee Option, Stock and Restricted Stock Compensation |
|
The Company recognized share-based compensation expense of approximately $338,000 and $50,000 in general and administrative expenses in the statement of operations for the three months ended April 4, 2015 and March 29, 2014, respectively. |
|
|