XML 53 R42.htm IDEA: XBRL DOCUMENT v3.24.1
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2023
Schedule of Nonvested Restricted Shares

A summary of the Company’s nonvested restricted shares as of December 31, 2023 and 2022, and changes during the years then ended is presented below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

2023

 

 

2022

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

Grant Date

 

 

 

 

 

Grant Date

 

 

 

 

 

 

Fair Value

 

 

 

 

 

Fair Value

 

 

 

Shares

 

 

(per share)

 

 

Shares

 

 

(per share)

 

Nonvested at the beginning of the year

 

 

689,862

 

 

$

3.20

 

 

 

491,239

 

 

$

3.50

 

Granted

 

 

453,258

 

 

 

3.06

 

 

 

386,908

 

 

 

3.93

 

Vested

 

 

(285,537

)

 

 

2.24

 

 

 

(113,886

)

 

 

6.16

 

Forfeited

 

 

-

 

 

 

-

 

 

 

(74,399

)

 

 

4.44

 

Nonvested at the end of the year

 

 

857,583

 

 

$

3.44

 

 

 

689,862

 

 

$

3.20

 

Expected to vest

 

 

857,583

 

 

$

3.44

 

 

 

689,862

 

 

$

3.20

 

 

 

 

Time-Vested Stock Options [Member]  
Schedule of Valuation Assumptions, Options

Grant date fair values of time-vested stock option awards were estimated using the Black-Scholes option valuation model with the following assumptions:

 

 

 

 

 

 

 

 

 

 

Expected

 

Risk Free

 

Grant Date

 

 

 

 

 

 

 

Expected

 

Dividend

 

Interest

 

Fair Value

 

Grant Year

 

Grant Date

 

Expected Life

 

Volatility

 

Yield

 

Rate

 

Per Award

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

1/6/2023

 

6 years

 

78.16%

 

0.00%

 

3.66%

 

$

2.24

 

2023

 

2/17/2023

 

6 years

 

78.08%

 

0.00%

 

3.99%

 

$

2.75

 

2023

 

2/28/2023

 

6 years

 

78.08%

 

0.00%

 

4.13%

 

$

2.58

 

2023

 

5/1/2023

 

6 years

 

78.08%

 

0.00%

 

3.63%

 

$

2.00

 

2023

 

5/8/2023

 

6 years

 

78.08%

 

0.00%

 

3.50%

 

$

1.99

 

2023

 

6/12/2023

 

6 years

 

77.74%

 

0.00%

 

3.86%

 

$

1.91

 

2023

 

8/14/2023

 

6 years

 

77.87%

 

0.00%

 

4.33%

 

$

2.07

 

2023

 

9/11/2023

 

6 years

 

77.82%

 

0.00%

 

4.38%

 

$

1.94

 

2023

 

9/29/2023

 

6 years

 

77.79%

 

0.00%

 

4.60%

 

$

1.88

 

2023

 

12/11/2023

 

6 years

 

77.68%

 

0.00%

 

4.25%

 

$

1.59

 

 

Schedule of Option Activity

A summary of the Company’s time-vested stock options activity and related information at December 31, 2023 and 2022, and changes during the years then ended, is presented below:

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

2023

 

 

2022

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

Exercise

 

 

 

 

 

Exercise

 

 

 

Options

 

 

Price

 

 

Options

 

 

Price

 

 

 

Outstanding

 

 

(per share)

 

 

Outstanding

 

 

(per share)

 

Outstanding at the beginning of the year

 

 

888,814

 

 

$

5.12

 

 

 

733,967

 

 

$

5.66

 

Granted

 

 

503,417

 

 

 

3.20

 

 

 

513,518

 

 

 

3.95

 

Exercised

 

 

-

 

 

 

-

 

 

 

(102,850

)

 

 

3.98

 

Forfeited or expired

 

 

(71,850

)

 

 

6.27

 

 

 

(255,821

)

 

 

4.76

 

Outstanding at the end of the year

 

 

1,320,381

 

 

$

4.33

 

 

 

888,814

 

 

$

5.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at the end of the year

 

 

448,880

 

 

$

5.88

 

 

 

227,056

 

 

$

8.39

 

 

Schedule of Shares Outstanding

A summary of the Company’s time vested stock options outstanding as of December 31, 2023 is presented below:

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

Weighted-

 

 

 

 

 

 

 

 

 

Remaining

 

 

Average

 

 

 

 

 

 

 

 

 

Contractual

 

 

Exercise

 

 

Aggregate

 

 

 

Options

 

 

Term

 

 

Price

 

 

Intrinsic

 

 

 

Outstanding

 

 

(in years)

 

 

(per share)

 

 

Value

 

Options outstanding

 

 

1,320,381

 

 

 

8.0

 

 

$

4.33

 

 

$

4

 

Vested or expected to vest

 

 

1,320,381

 

 

 

8.0

 

 

$

4.33

 

 

$

-

 

Options exercisable

 

 

448,880

 

 

 

6.8

 

 

$

5.88

 

 

$

4

 

 

Stock Appreciation Rights (SARs) [Member]  
Schedule of Shares Outstanding

A summary of the Company’s cash settled stock appreciation rights outstanding as of December 31, 2023 is presented below:

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

Weighted-

 

 

 

 

 

 

 

 

 

Remaining

 

 

Average

 

 

 

 

 

 

 

 

 

Contractual

 

 

Exercise

 

 

Aggregate

 

 

 

SARS

 

 

Term

 

 

Price

 

 

Intrinsic

 

 

 

Outstanding

 

 

(in years)

 

 

(per share)

 

 

Value

 

SARS outstanding

 

 

2,068,705

 

 

 

6.8

 

 

$

2.20

 

 

$

1,028,545

 

Vested or expected to vest

 

 

2,068,705

 

 

 

6.8

 

 

$

2.20

 

 

$

1,028,545

 

SARS exercisable

 

 

1,564,300

 

 

 

6.7

 

 

$

2.15

 

 

$

867,136

 

 

Schedule of Valuation Assumptions The estimated fair value of the cash settled stock appreciation rights immediately preceding the modification was $1,738, estimated using the Black-Scholes option valuation model with the following assumptions:

 

 

 

 

 

 

 

 

 

Expected

 

Risk Free

 

 

 

 

 

 

 

 

 

Expected

 

Dividend

 

Interest

 

Fair Value

 

Grant Year

 

Grant Date

 

Expected Life

 

Volatility

 

Yield

 

Rate

 

Per Award

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

1/24/2020

 

3.4 years

 

94.06%

 

0.00%

 

3.66%

 

$

2.00

 

2020

 

11/30/2020

 

4.1 years

 

89.29%

 

0.00%

 

3.54%

 

$

1.85

 

2021

 

1/5/2021

 

4.2 years

 

88.36%

 

0.00%

 

3.52%

 

$

1.89

 

Schedule of SAR Activity

A summary of the Company’s cash settled stock appreciation rights activity and related information at December 31, 2023 and 2022 and changes during the year is presented below:

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

2023

 

 

2022

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

Exercise

 

 

 

 

 

Exercise

 

 

 

SARS

 

 

Price

 

 

SARS

 

 

Price

 

 

 

Outstanding

 

 

(per share)

 

 

Outstanding

 

 

(per share)

 

Outstanding at the beginning of the year

 

 

2,132,113

 

 

$

2.20

 

 

 

2,163,339

 

 

$

2.20

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Exercised

 

 

(35,522

)

 

 

2.24

 

 

 

(11,592

)

 

 

2.16

 

Forfeited or expired

 

 

(27,886

)

 

 

2.20

 

 

 

(19,634

)

 

 

2.31

 

Outstanding at the end of the year

 

 

2,068,705

 

 

$

2.20

 

 

 

2,132,113

 

 

$

2.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at the end of the year

 

 

1,564,300

 

 

$

2.15

 

 

 

909,313

 

 

$

2.10