XML 58 R44.htm IDEA: XBRL DOCUMENT v3.25.0.1

Equity Incentive Plans (Tables)

12 Months Ended

Dec. 31, 2024

Share-Based Payment Arrangement [Abstract]

Summary of Stock Option Activity

The following is a summary of stock option activity: (in thousands, except exercise price data and contractual life data):

Options		Number of Shares				Weighted-Average Exercise Price				Weighted-Average Remaining Contractual Life (Years)				Aggregate Intrinsic Value
Outstanding at December 31, 2021			351			$	2.28				0.99			$	1,577
Exercised			(91	)			1.71								381
Forfeited or cancelled			-				-				-				-
Outstanding at December 31, 2022			260				2.48				0.19				605
Exercised			(260	)			2.48				-				933
Forfeited or cancelled			-				-				-				-
Outstanding at December 31, 2023			-				-				-				-
Exercised			-				-				-				-
Forfeited or cancelled			-				-				-				-
Outstanding at December 31, 2024			-				-				-				-
Vested and Exercisable at December 31, 2024			-				-				-				-

Summary of Nonvested RSUs Activity

The following is a summary of non-vested RSUs activity: (in thousands, except grant date fair value data):

		Number of Shares				Weighted-Average Grant Date Fair Value
Nonvested balance at December 31, 2021			4,530			$	5.00
Granted			3,555				5.43
Vested			(3,491	)			5.10
Forfeited or cancelled			(151	)			5.35
Nonvested balance at December 31, 2022			4,443				5.26
Granted			4,869				6.06
Vested			(2,686	)			5.49
Forfeited or cancelled			(269	)			6.17
Nonvested balance at December 31, 2023			6,357				5.74
Granted			2,929				4.01
Vested			(2,621	)			5.94
Forfeited or cancelled			(2,080	)			5.47
Nonvested balance at December 31, 2024			4,585				4.62

Summary Of Valuation Model At The Time Of Award Issuance

The unobservable significant inputs to the valuation model at the time of award issuance were as follows:

		2024 PSUs				2023 PSUs
Stock price at issuance		$	4.38			$	4.39
Expected volatility			57.0	%			58.0	%
Risk-free interest rate			4.01	%			4.13	%
Expected term			5.0				5.0
Expected dividend yield			0	%			0	%

Summary of Non-Vested PSU Activity

The following is a summary of non-vested PSUs activity: (in thousands, except grant date fair value data):

		Number of PSUs				Weighted-Average Grant Date Fair Value
Nonvested balance at December 31, 2022			-			$	-
Granted			1,000				3.29
Vested			-				-
Forfeited or cancelled			-				-
Nonvested balance at December 31, 2023			1,000				3.29
Granted			600				3.78
Vested			-				-
Forfeited or cancelled			(400	)			3.78
Nonvested balance at December 31, 2024			1,200				3.37

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 the changes in outstanding nonvested restricted stock 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_NonvestedRestrictedStockSharesActivityTableTextBlock
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 restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock units that were granted, vested, or forfeited during the year.

+ 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

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationRestrictedStockUnitsAwardActivityTableTextBlock
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 employee stock purchase plans, including, but not limited to: (a) expected term, (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_ScheduleOfShareBasedPaymentAwardEmployeeStockPurchasePlanValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration