Quarterly report pursuant to Section 13 or 15(d)

Stockholders' Equity (Tables)

v3.21.2
Stockholders' Equity (Tables) - Service-Based Vesting Condition Options [Member]
6 Months Ended
May 31, 2021
Fair Value of Options Granted

Variables used to determine the fair value of the options granted for the three and six months ended May 31, 2021 and May 31, 2020, respectively, are as follows:

 

 

 

Three Months

Ended

 

 

Three Months

Ended

 

Six Months

Ended

 

 

Six Months

Ended

 

 

 

May 31,

2021

 

 

May 31,

2020

 

May 31,

2021

 

 

May 31,

2020

 

Weighted average values:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected dividends

 

0%

 

 

-

 

0%

 

 

0%

 

Expected volatility

 

49.85%

 

 

-

 

49.85%

 

 

64.25%

 

Risk free interest rate

 

1.35%

 

 

-

 

1.35%

 

 

1.90%

 

Expected life

 

6 years

 

 

-

 

6 years

 

 

9 years

 

Stock Option Activity

Stock option activity for options with only service-based vesting conditions for the six months ended May 31, 2021, was as follows:

 

 

 

 

 

 

 

Weighted

 

 

Weighted

Average

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

Remaining

 

 

Aggregate

 

 

 

Shares

 

 

Exercise

Price

 

 

Contractual

Term (Years)

 

 

Intrinsic

Value

 

Outstanding at November 30, 2020

 

 

1,174,943

 

 

$

3.72

 

 

 

3.42

 

 

$

4,502,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

20,000

 

 

 

9.50

 

 

 

 

 

 

 

 

Exercised

 

 

(489,668

)

 

 

2.18

 

 

 

 

 

 

 

3,058,530

 

Expired/forfeited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at May 31, 2021

 

 

705,275

 

 

$

4.96

 

 

 

4.49

 

 

$

2,624,683

 

Exercisable at May 31, 2021

 

 

622,865

 

 

$

4.52

 

 

 

4.12

 

 

$

2,572,674

 

Significant Option Groups Exercisable Option and its Price and Contractual Life

Significant option groups outstanding and exercisable at May 31, 2021 and related price and contractual life information are as follows:

 

 

 

Outstanding

 

 

Exercisable

 

 

 

 

 

 

 

Weighted

Average

 

 

Weighted

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

Remaining

 

 

Average

 

 

 

 

 

 

Average

 

Range of Exercise Prices

 

Outstanding

 

 

Contractual

Life (Years)

 

 

Exercise

Price

 

 

Outstanding

 

 

Exercise

Price

 

$1.01 to $ 2.00

 

 

22,500

 

 

 

2.14

 

 

$

1.95

 

 

 

22,500

 

 

$

1.95

 

$2.01 to $ 3.00

 

 

180,632

 

 

 

0.73

 

 

 

2.73

 

 

 

180,632

 

 

 

2.73

 

$3.01 to $4.00

 

 

204,729

 

 

 

4.74

 

 

 

3.14

 

 

 

204,729

 

 

 

3.14

 

$6.01 to $7.00

 

 

3,833

 

 

 

5.10

 

 

 

6.52

 

 

 

3,388

 

 

 

6.51

 

$7.01 to $8.00

 

 

266,581

 

 

 

6.81

 

 

 

7.64

 

 

 

210,566

 

 

 

7.62

 

$9.01 to $10.00

 

 

27,000

 

 

 

6.70

 

 

 

9.40

 

 

 

1,050

 

 

 

9.10

 

 

 

 

705,275

 

 

 

4.49

 

 

$

4.96

 

 

 

622,865

 

 

$

4.52

 

Summary of Non-Vested Options

A summary of the status of the Company’s non-vested options as of May 31, 2021, and changes during the six months ended May 31, 2021, is presented below:

 

 

 

 

 

 

 

Weighted

Average

 

 

 

 

 

 

 

Grant-Date

 

 

 

Shares

 

 

Fair Value

 

Non-vested at November 30, 2020

 

 

93,380

 

 

$

4.65

 

 

 

 

 

 

 

 

 

 

Granted

 

 

20,000

 

 

 

4.56

 

Vested

 

 

(30,970

)

 

 

4.96

 

Forfeited

 

 

 

 

 

 

Non-vested at May 31, 2021

 

 

82,410

 

 

$

4.51