XML 57 R43.htm IDEA: XBRL DOCUMENT v3.25.1

Stock-Based and Other Long-Term Incentive Compensation (Tables)

12 Months Ended

Dec. 31, 2024

Share-Based Payment Arrangement [Abstract]

Schedule of Stock Based Compensation Expense

The following table summarizes the total stock-based compensation expense recognized during the periods presented:

			Year Ended December 31,
			2024						2023						2022
Equity-classified			$	1,821					$	2,054					$	1,910
Liability-classified (1)			248						—						—
			$	2,069					$	2,054					$	1,910

(1)    Represents compensation expense associated with awards that may be settled in cash at the option of the grantee.

Schedule of Restricted Stock Activity

The following table summarizes all restricted stock and RSU (fully vested and time-vested) activity during the year ended December 31, 2024:

			Number  of Shares						Weighted Average Grant Date Fair Value						Weighted Average Remaining Contractual Life (years)						Aggregate Intrinsic Value
Outstanding, December 31, 2023			133,898						$	10.66					1.57						$	1,813
Granted			97,941						$	18.44											$	1,806
Vested			(74,447)						$	10.46											$	1,636
Canceled/Forfeited			(26,209)						$	11.98											$	214
Outstanding, December 31, 2024			131,183						$	16.39					5.15						$	3,516

The following table summarizes all cash settled RSU activity during the year ended December 31, 2024:

			Number  of Shares						Weighted Average Grant Date Fair Value						Weighted Average Remaining Contractual Life (years)						Aggregate Intrinsic Value
Outstanding, December 31, 2023			—						$	—					—						$	—
Granted			15,069						$	19.51											$	294
Vested			—						$	—											$	—
Canceled/Forfeited			—						$	—											$	—
Outstanding, December 31, 2024			15,069						$	19.51					0.50						$	294

Schedule of Stock Options Fair Value Assumptions

The following table summarizes the weighted average grant date fair values of PSUs granted and the assumptions used in the Monte Carlo simulation model for the determination of the grant date fair values of our PSUs for the year ended December 31, 2024:

Weighted-average grant date fair value of PSUs granted			$	22.47
Risk free rate			4.09% to 4.39%
Expected volatility			43.4% to 44.2%
Expected dividend yield			—		%

The following table summarizes the weighted average grant date fair values of options granted and the assumptions used in the Black-Scholes option valuation model for their determination for the periods presented:

			Year Ended December 31,
			2024						2023						2022
Weighted-average grant date fair value of options granted			$	12.25					$	5.11					$	4.24
Risk free rate			4.36		%				3.99		%				2.99		%
Expected life			6.53						6.49						2.67
Expected volatility			48.25		%				47		%				54.5		%
Expected dividend yield			—		%				—		%				—		%

Schedule of Share-Based Payment Arrangement, Performance Shares, Outstanding Activity

The following table summarizes all PSU activity during the year ended December 31, 2024:

			Number  of Shares						Weighted Average Grant Date Fair Value						Weighted Average Remaining Contractual Life (years)						Aggregate Intrinsic Value
Outstanding, December 31, 2023			—						$	—					—						$	—
Granted			56,764						$	22.47											$	—
Vested			—						$	—											$	—
Canceled/Forfeited			—						$	—											$	—
Outstanding, December 31, 2024			56,764						$	22.47					2.22						$	—

Schedule of Option Activity

The following table summarizes all option activity during the year ended December 31, 2024:

			Number  of Shares Underlying Stock Options						Weighted Average Exercise  Price						Weighted Average Remaining Contractual Life (years)						Aggregate Intrinsic Value
Outstanding, December 31, 2023			129,751						$	20.59					4.10						$	274
Granted			49,000						$	22.73											$	—
Vested			(23,666)						$	12.40											$	286
Canceled/Forfeited			(11,667)						$	21.99											$	11
Expired			(29,667)						$	30.41											$	—
Outstanding, December 31, 2024			113,751						$	20.44					5.84						$	747
Outstanding, Exercisable, December 31, 2024			64,753						$	19.93					3.30						$	469

Schedule of Stock Options Outstanding

The following table summarizes information about our stock options outstanding at December 31, 2024:

Range of Exercise Prices						Options Outstanding																		Options Exercisable
						Shares						Weighted Average Remaining Contractual Life (years)						Weighted Average Exercise Price						Shares						Weighted Average Exercise Price
$0.01-$18.00						29,834						7.25						$	10.72					23,168						$	10.67
$18.01-$26.00						66,167						6.19						$	22.76					23,835						$	22.81
$26.01-$30.00						17,750						2.13						$	28.15					17,750						$	28.15
						113,751						5.84						$	20.44					64,753						$	19.93

Schedule of the Status of Unvested Stock Options

The following table summarizes changes in our unvested stock options during the year December 31, 2024:

			Shares						Weighted Average Grant Date Fair Value
Unvested at December 31, 2023			24,335						$	5.45
Granted			49,000						$	12.25
Vested			(17,170)						$	5.57
Canceled/Forfeited			(7,167)						$	11.28
Unvested at December 31, 2024			48,998						$	11.35

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 of option exercise prices, by grouped ranges, including the upper and lower limits of the price range, the number of shares under option, weighted average exercise price and remaining contractual option terms.

+ References

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

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationSharesAuthorizedUnderStockOptionPlansByExercisePriceRangeTextBlock
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

X

- Definition

Disclosure of the number and weighted-average grant date fair value for restricted stock and restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock and restricted stock units that were granted, vested, or forfeited during the year.

+ References

No definition available.

+ Details

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

X

- Definition

Tabular disclosure of the change in stock options.

+ References

No definition available.

+ Details

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

X

- Definition

Tabular disclosure of the number and weighted-average grant date fair value for outstanding performance shares.

+ References

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

+ Details

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