XML 10 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Pay vs Performance Disclosure - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Pay vs Performance Disclosure      
Pay vs Performance Disclosure, Table
Pay versus Performance Table
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pay Versus
Performance
Year(1)
 
 
Summary
compensation
table total
for PEO
 
 
Compensation
actually paid
to PEO(2)
 
 
Average
Summary
Compensation
Table Total for
Non-PEO named
executive officers
 
 
Average
Compensation
Actually Paid to
non-PEO named
executive
officers(1)(2)
 
 
Value of Initial
Fixed $100
Investment
Based on: Total
Shareholder
Return
 
 
Net Income
2024
 
 
$888,391
 
 
$872,366
 
 
$511,960
 
 
$497,066
 
 
$135.60
 
 
$26,727,000
2023
 
 
$722,253
 
 
$715,362
 
 
$422,686
 
 
$417,862
 
 
$107.40
 
 
$21,261,000
2022
 
 
$646,206
 
 
$678,579
 
 
$401,701
 
 
$428,680
 
 
$102.02
 
 
$23,640,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
For each of the years presented above, our PEO was Mr. Potes, and our Non-PEO NEOs were Mr. Burke and Mr. Henion.
(2)
The table below details amounts deducted and added to calculate Compensation Actually Paid to the PEO and Average Compensation Actually Paid to the Non-PEO NEOs.
 
 
 
 
 
 
 
 
 
 
PEO
 
 
Average for Non-PEO NEOs
 
 
 
2024
 
 
2023
 
 
2022
 
 
2024
 
 
2023
 
 
2022
Total compensation per Summary Compensation Table (“SCT”)
 
 
$888,391
 
 
$722,253
 
 
$646,206
 
 
$511,960
 
 
$422,686
 
 
$401,701
Less the value of stock grants reported in the SCT, respectively
 
 
$157,136
 
 
$94,068
 
 
$91,200
 
 
$66,011
 
 
$40,200
 
 
$38,975
Plus year-end value of stock grants awarded in the covered fiscal year that are unvested and outstanding as of the end of the covered fiscal year
 
 
$114,440
 
 
$92,148
 
 
$114,405
 
 
$48,897
 
 
$39,378
 
 
$56,391
Plus the change in fair value of prior year awards that are outstanding and unvested as of the end of the covered fiscal year
 
 
$44,951
 
 
$1,955
 
 
$10,098
 
 
$10,425
 
 
$465
 
 
$10,494
Plus the change in fair value as of the vesting date of prior year awards that vested at the end of or during the covered fiscal year
 
 
$(18,280)
 
 
$(6,926)
 
 
$(930)
 
 
$(8,205)
 
 
$(4,467)
 
 
$(930)
Compensation actually paid for year shown
 
 
$872,366
 
 
$715,362
 
 
$678,579
 
 
$497,066
 
 
$417,862
 
 
$428,680
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
Named Executive Officers, Footnote
(1)
For each of the years presented above, our PEO was Mr. Potes, and our Non-PEO NEOs were Mr. Burke and Mr. Henion.
   
PEO Total Compensation Amount $ 888,391 $ 722,253 $ 646,206
PEO Actually Paid Compensation Amount $ 872,366 715,362 678,579
Adjustment To PEO Compensation, Footnote
(2)
The table below details amounts deducted and added to calculate Compensation Actually Paid to the PEO and Average Compensation Actually Paid to the Non-PEO NEOs.
 
 
 
 
 
 
 
 
 
 
PEO
 
 
Average for Non-PEO NEOs
 
 
 
2024
 
 
2023
 
 
2022
 
 
2024
 
 
2023
 
 
2022
Total compensation per Summary Compensation Table (“SCT”)
 
 
$888,391
 
 
$722,253
 
 
$646,206
 
 
$511,960
 
 
$422,686
 
 
$401,701
Less the value of stock grants reported in the SCT, respectively
 
 
$157,136
 
 
$94,068
 
 
$91,200
 
 
$66,011
 
 
$40,200
 
 
$38,975
Plus year-end value of stock grants awarded in the covered fiscal year that are unvested and outstanding as of the end of the covered fiscal year
 
 
$114,440
 
 
$92,148
 
 
$114,405
 
 
$48,897
 
 
$39,378
 
 
$56,391
Plus the change in fair value of prior year awards that are outstanding and unvested as of the end of the covered fiscal year
 
 
$44,951
 
 
$1,955
 
 
$10,098
 
 
$10,425
 
 
$465
 
 
$10,494
Plus the change in fair value as of the vesting date of prior year awards that vested at the end of or during the covered fiscal year
 
 
$(18,280)
 
 
$(6,926)
 
 
$(930)
 
 
$(8,205)
 
 
$(4,467)
 
 
$(930)
Compensation actually paid for year shown
 
 
$872,366
 
 
$715,362
 
 
$678,579
 
 
$497,066
 
 
$417,862
 
 
$428,680
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
Non-PEO NEO Average Total Compensation Amount $ 511,960 422,686 401,701
Non-PEO NEO Average Compensation Actually Paid Amount $ 497,066 417,862 428,680
Adjustment to Non-PEO NEO Compensation Footnote
(2)
The table below details amounts deducted and added to calculate Compensation Actually Paid to the PEO and Average Compensation Actually Paid to the Non-PEO NEOs.
 
 
 
 
 
 
 
 
 
 
PEO
 
 
Average for Non-PEO NEOs
 
 
 
2024
 
 
2023
 
 
2022
 
 
2024
 
 
2023
 
 
2022
Total compensation per Summary Compensation Table (“SCT”)
 
 
$888,391
 
 
$722,253
 
 
$646,206
 
 
$511,960
 
 
$422,686
 
 
$401,701
Less the value of stock grants reported in the SCT, respectively
 
 
$157,136
 
 
$94,068
 
 
$91,200
 
 
$66,011
 
 
$40,200
 
 
$38,975
Plus year-end value of stock grants awarded in the covered fiscal year that are unvested and outstanding as of the end of the covered fiscal year
 
 
$114,440
 
 
$92,148
 
 
$114,405
 
 
$48,897
 
 
$39,378
 
 
$56,391
Plus the change in fair value of prior year awards that are outstanding and unvested as of the end of the covered fiscal year
 
 
$44,951
 
 
$1,955
 
 
$10,098
 
 
$10,425
 
 
$465
 
 
$10,494
Plus the change in fair value as of the vesting date of prior year awards that vested at the end of or during the covered fiscal year
 
 
$(18,280)
 
 
$(6,926)
 
 
$(930)
 
 
$(8,205)
 
 
$(4,467)
 
 
$(930)
Compensation actually paid for year shown
 
 
$872,366
 
 
$715,362
 
 
$678,579
 
 
$497,066
 
 
$417,862
 
 
$428,680
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
Compensation Actually Paid vs. Total Shareholder Return
Relationship Between Compensation Actually Paid to our PEO and the Average of the Compensation Actually Paid to the Non-PEO NEOs and the Company’s Cumulative Total Shareholder Return (TSR). From 2022 to 2023, the compensation actually paid to our PEO and the average of the compensation actually paid to the Non-PEO NEOs increased by 5% and decreased by 3%, respectively, compared to a 5% increase in our TSR over the same time period. From 2023 to 2024, the compensation actually paid to our PEO and the average of the compensation actually paid to the Non-PEO NEOs increased by 22% and 19%, respectively, compared to a 26% increase in our TSR over the same time period.
   
Compensation Actually Paid vs. Net Income
Relationship Between Compensation Actually Paid to our PEO and the Average of the Compensation Actually Paid to the Non-PEO NEOs and the Company’s Net Income. From 2022 to 2023, the compensation actually paid to our PEO and the average of the compensation actually paid to the Non-PEO NEOs increased by 5% and decreased by 3%, respectively, compared to a 10% decrease in our Net Income over the same time period. From 2023 to 2024, the compensation actually paid to our PEO and the average of the compensation actually paid to the Non-PEO NEOs increased by 22% and 19%, respectively, compared to a 26% increase in our Net Income over the same time period.
   
Total Shareholder Return Amount $ 135.6 107.4 102.02
Net Income (Loss) $ 26,727,000 $ 21,261,000 $ 23,640,000
PEO Name Mr. Potes Mr. Potes Mr. Potes
PEO | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount $ (157,136) $ (94,068) $ (91,200)
PEO | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 114,440 92,148 114,405
PEO | Year-over-Year Change in Fair Value of Equity Awards Granted in Prior Years That are Outstanding and Unvested      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 44,951 1,955 10,098
PEO | Change in Fair Value as of Vesting Date of Prior Year Equity Awards Vested in Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount (18,280) (6,926) (930)
Non-PEO NEO | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount (66,011) (40,200) (38,975)
Non-PEO NEO | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 48,897 39,378 56,391
Non-PEO NEO | Year-over-Year Change in Fair Value of Equity Awards Granted in Prior Years That are Outstanding and Unvested      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 10,425 465 10,494
Non-PEO NEO | Change in Fair Value as of Vesting Date of Prior Year Equity Awards Vested in Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount $ (8,205) $ (4,467) $ (930)