XML 24 R12.htm IDEA: XBRL DOCUMENT v3.25.3
Stock Compensation Plans
 9 Months Ended
Sep. 30, 2025
Share-Based Payment Arrangement [Abstract]  
Stock Compensation Plans

5) Stock Compensation Plans

 

The Company has three active equity incentive plans (the “2013 Plan”, the “2014 Director Plan” and the “2022 Plan” or “the Plans”).

 

Stock Options

 

Stock based compensation expense for stock options issued of $310,165 and $195,431 has been recognized for these Plans for the three-month periods ended September 30, 2025, and 2024, respectively, and $919,868 and $577,613 has been recognized for these Plans for the nine-month periods ended September 30, 2025, and 2024, respectively, and is included in personnel expenses on the condensed consolidated statements of earnings. As of September 30, 2025, the total unrecognized compensation expense related to the options issued was $238,128 which is expected to be recognized over the remaining vesting period.

 

The fair value of each option granted is estimated on the date of grant using the Black Scholes Option Pricing Model. The Company estimates the expected life of the options using the simplified method. Future volatility is estimated based upon the weighted historical volatility of the Company’s Class A common stock over a period equal to the expected life of the options. The risk-free interest rate for the expected life of the options is based upon the Federal Reserve Board’s daily interest rates in effect at the time of the grant.

 

The activity of the Plans during the nine-month period ended September 30, 2025, is summarized as follows:

 

   Number of
Class A Shares		   Weighted Average Exercise Price (2)   Number of
Class C Shares		   Weighted Average Exercise Price (2) 
                 
Outstanding at December 31, 2024   646,594   $5.63    1,724,400   $6.87 
Adjustment for the effect of stock dividends   27,898         80,571      
Granted   24,000         -      
Exercised   (112,735)        (113,023)     
Cancelled   (18,462)        -      
Outstanding at September 30, 2025   567,295   $5.77    1,691,948   $7.13 
                     
As of September 30, 2025:                    
Options exercisable   548,470   $5.55    1,609,452   $9.05 
                     
As of September 30, 2025:                    
Available options for future grant   2,164,542         678,550      
                     
Weighted average contractual term of options                    
outstanding at September 30, 2025   4.92 years         6.14 years      
                     
Weighted average contractual term of options                    
exercisable at September 30, 2025   4.77 years         6.00 years      
                     
Aggregated intrinsic value of options                    
outstanding at September 30, 2025 (1)  $1,647,183        $2,607,971      
                     
Aggregated intrinsic value of options                    
exercisable at September 30, 2025 (1)  $1,710,565        $2,926,771      

 

 
(1)The Company used a stock price of $8.67 as of September 30, 2025 to derive intrinsic value.
(2)Adjusted for the effect of annual stock dividends.

 

 

SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2025 (Unaudited)

 

5) Stock Compensation Plans (Continued)

 

The activity of the Plans during the nine-month period ended September 30, 2024, is summarized as follows:

 

   Number of
Class A Shares		   Weighted Average Exercise Price (2)   Number of
Class C Shares		   Weighted Average Exercise Price (2) 
                 
Outstanding at December 31, 2023   833,570   $4.91    1,520,062   $5.57 
Adjustment for the effect of stock dividends   38,724         76,005      
Granted   16,500         -      
Exercised   (88,714)        -      
Cancelled   (17,333)        -      
Outstanding at September 30, 2024   782,747   $5.16    1,596,067   $5.57 
                     
As of September 30, 2024:                    
Options exercisable   751,872   $5.05    1,519,817   $5.46 
                     
As of September 30, 2024:                    
Available options for future grant   39,006         556,238      
                     
Weighted average contractual term of options                    
outstanding at September 30, 2024   4.91 years         5.74 years      
                     
Weighted average contractual term of options                    
exercisable at September 30, 2024   4.73 years         5.63 years      
                     
Aggregated intrinsic value of options                    
outstanding at September 30, 2024 (1)  $3,165,305        $5,793,310      
                     
Aggregated intrinsic value of options                    
exercisable at September 30, 2024 (1)  $3,119,776        $5,676,723      

 

 

(1)The Company used a stock price of $9.20 as of September 30, 2024 to derive intrinsic value.
(2)Adjusted for the effect of annual stock dividends.

 

The total intrinsic value (which is the amount by which the fair value of the underlying stock exceeds the exercise price of an option on the exercise date) of stock options exercised during the nine-month periods ended September 30, 2025, and 2024 was $1,357,776 and $290,159, respectively.

 

 

SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2025 (Unaudited)

 

5) Stock Compensation Plans (Continued)

 

Restricted Stock Units (“RSUs”)

 

Stock based compensation expense for RSUs issued of $10,076 and $895 has been recognized under these plans for the three-month periods ended September 30, 2025, and 2024, respectively, and $30,012 and $2,666 has been recognized under these plans for the nine-month periods ended September 30, 2025, and 2024, and is included in personnel expenses on the condensed consolidated statements of earnings. The fair value of each RSU granted is determined by the Company’s stock price on the date of the grant. As of September 30, 2025, the total unrecognized compensation expense related to the RSUs issued was $7,286, which is expected to be recognized over the remaining vesting period.

 

Activity of the RSUs during the nine-month period ended September 30, 2025, is summarized as follows:

 

   Number of
Class A Shares		   Weighted Average Grant Date Fair Value 
Non-vested at December 31, 2024   12,813   $12.90 
Granted   -      
Vested   (6,639)     
Non-vested at September 30, 2025   6,174   $13.08 
           
Available RSUs for future grant   504,187      

 

Activity of the RSUs during the nine-month period ended September 30, 2024, is summarized as follows:

 

   Number of
Class A Shares		   Weighted Average Grant Date Fair Value 
Non-vested at December 31, 2023   2,245   $7.72 
Granted   -      
Vested   (1,325)     
Non-vested at September 30, 2024   920   $7.99 
           
Available RSUs for future grant   16,540      

 

 

SECURITY NATIONAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Condensed Consolidated Financial Statements

September 30, 2025 (Unaudited)