XML 73 R42.htm IDEA: XBRL DOCUMENT v3.25.0.1

Stock Option Plan (Tables)

12 Months Ended

Dec. 31, 2024

Stock Option Plan

Schedule of stock option activity

​

​	​	​	​	​	​	​	​	​	​	​
​	​	Options Outstanding
​	​	​	​	​	​	​	Weighted	​	​	​
​	​	​	​	​	​	​	Average	​	​	​
​	​	Number of	​	Weighted		​	Remaining	​	Aggregate
​	​	Stock Options	​	Average		​	Contractual	​	Intrinsic Value
​		Outstanding		Exercise Price			Term (In Years)		(In Thousands)
Balance, December 31, 2023		1,021,785	​	$	3.84		3.76	​	$	41,333
Options granted	​	173,700	​	$	23.04	​	—	​	​	—
Options forfeited/cancelled	​	(6,650)	​	​	—	​	—	​	​	—
Options exercised		(497,385)	​	$	3.42	​	—	​	​	—
Balance, December 31, 2024		691,450	​	$	8.86	​	3.21	​	$	31,209
Exercisable as of December 31, 2024		528,867	​	$	4.43	​	1.88	​	$	26,214

Schedule of assumptions used to determining the fair value of stock options

​

​	​	​	​	​	​
	​	December 31,	​	December 31,	​
​		2024		2023	​
Expected term (in years)	​	2-7	​	7	​
Risk-free interest rate	​	4.5%-4.9%	​	4.14%-4.41%	​
Expected volatility	​	62.3%-77.2%	​	69.0%-79.5%	​
Expected dividend rate	​	0	​	0	​
Fair value of options granted	​	$10.35-$14.97	​	$17.54-$19.04	​

Schedule of stock-based compensation expense

​

​	​	​	​	​	​	​	​	​
​	​	​	​	​	December 31	​	​	December 31
​			​	2024			2023
Cost of Revenues	​	​	​	$	42	​	$	8
Engineering and Product Development	​	​	​	​	43	​	​	53
Sales and Marketing	​	​	​		135	​		317
General and Administrative	​	​	​		642	​		566
Total	​	​	​	$	862	​	$	944

​

X

- References

No definition available.

+ Details

Name:	us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of cost recognized for award under share-based payment arrangement by plan. Includes, but is not limited to, related tax benefit.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (h)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfCompensationCostForShareBasedPaymentArrangementsAllocationOfShareBasedCompensationCostsByPlanTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (f)(2)
-Name Accounting Standards Codification
-Paragraph 2
-Section 50
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration