XML 57 R45.htm IDEA: XBRL DOCUMENT v3.25.0.1
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2024
Schedule of Nonvested Restricted Shares A summary of the Company’s non-vested restricted shares as of December 31, 2024 and 2023, and changes during the years then ended is presented below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

2024

 

 

2023

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

Grant Date

 

 

 

 

 

Grant Date

 

 

 

 

 

 

Fair Value

 

 

 

 

 

Fair Value

 

 

 

Shares

 

 

(per share)

 

 

Shares

 

 

(per share)

 

Non-vested at the beginning of the year

 

 

857,583

 

 

$

3.44

 

 

 

689,862

 

 

$

3.20

 

Granted

 

 

774,795

 

 

 

2.98

 

 

 

453,258

 

 

 

3.06

 

Vested

 

 

(283,282

)

 

 

3.25

 

 

 

(285,537

)

 

 

2.24

 

Forfeited

 

 

(106,789

)

 

 

3.19

 

 

 

-

 

 

 

-

 

Non-vested at the end of the year

 

 

1,242,307

 

 

$

3.22

 

 

 

857,583

 

 

$

3.44

 

Expected to vest

 

 

1,242,307

 

 

$

3.44

 

 

 

857,583

 

 

$

3.44

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

1/4/2024

 

6 years

 

77.71%

 

0.00%

 

3.97%

 

$

1.94

 

2024

 

4/12/2024

 

6 years

 

77.71%

 

0.00%

 

4.53%

 

$

2.57

 

2024

 

5/1/2024

 

6 years

 

78.00%

 

0.00%

 

4.64%

 

$

2.50

 

2024

 

8/12/2024

 

6 years

 

78.00%

 

0.00%

 

3.78%

 

$

2.51

 

2024

 

10/2/2024

 

6 years

 

78.00%

 

0.00%

 

3.60%

 

$

7.64

 

2024

 

10/22/2024

 

6 years

 

78.00%

 

0.00%

 

4.04%

 

$

8.86

 

 

Schedule of Option Activity

A summary of the Company’s time-vested stock options activity and related information as of December 31, 2024 and 2023, and changes during the years then ended, is presented below:

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

2024

 

 

2023

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

Exercise

 

 

 

 

 

Exercise

 

 

 

Options

 

 

Price

 

 

Options

 

 

Price

 

 

 

Outstanding

 

 

(per share)

 

 

Outstanding

 

 

(per share)

 

Outstanding at the beginning of the year

 

 

1,330,381

 

 

$

4.33

 

 

 

898,814

 

 

$

5.12

 

Granted

 

 

829,012

 

 

 

3.07

 

 

 

503,417

 

 

 

3.20

 

Exercised

 

 

(105,839

)

 

 

4.48

 

 

 

-

 

 

 

-

 

Forfeited or expired

 

 

(173,391

)

 

 

3.96

 

 

 

(71,850

)

 

 

6.27

 

Outstanding at the end of the year

 

 

1,880,163

 

 

$

3.80

 

 

 

1,330,381

 

 

$

4.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at the end of the year

 

 

696,649

 

 

$

4.80

 

 

 

448,880

 

 

$

5.88

 

 

Schedule of Shares Outstanding

A summary of the Company’s time-vested stock options outstanding as of December 31, 2024 is presented below:

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

Weighted-

 

 

 

 

 

 

 

 

 

Remaining

 

 

Average

 

 

 

 

 

 

 

 

 

Contractual

 

 

Exercise

 

 

Aggregate

 

 

 

Options

 

 

Term

 

 

Price

 

 

Intrinsic

 

 

 

Outstanding

 

 

(in years)

 

 

(per share)

 

 

Value

 

Options outstanding

 

 

1,880,163

 

 

 

7.9

 

 

$

3.80

 

 

$

10,029

 

Vested or expected to vest

 

 

1,880,163

 

 

 

7.9

 

 

$

3.80

 

 

$

10,029

 

Options exercisable

 

 

696,649

 

 

 

6.5

 

 

$

4.80

 

 

$

3,172

 

Stock Appreciation Rights (SARs)  
Schedule of Shares Outstanding December 31, 2024, the Company had 1,644,815 SARS outstanding, vested or expected to vest, and exercisable with a weighted average remaining contractual term of 5.7 years, a weighted average exercise price of $2.17 per share, and an aggregate intrinsic value of $11,166.
Schedule of Valuation Assumptions The estimated fair value of the stock appreciation rights immediately preceding the modification was $1,738, estimated using the Black-Scholes option valuation model.
Schedule of SAR Activity

A summary of the Company’s stock appreciation rights activity and related information as of December 31, 2024 and 2023 and changes during the year is presented below:

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

2024

 

 

2023

 

 

 

 

 

 

Weighted-

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Average

 

 

 

 

 

Average

 

 

 

 

 

 

Exercise

 

 

 

 

 

Exercise

 

 

 

SARS

 

 

Price

 

 

SARS

 

 

Price

 

 

 

Outstanding

 

 

(per share)

 

 

Outstanding

 

 

(per share)

 

Outstanding at the beginning of the year

 

 

2,068,705

 

 

$

2.20

 

 

 

2,132,113

 

 

$

2.20

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Exercised

 

 

(415,702

)

 

 

2.33

 

 

 

(35,522

)

 

 

2.24

 

Forfeited or expired

 

 

(8,188

)

 

 

2.14

 

 

 

(27,886

)

 

 

2.20

 

Outstanding at the end of the year

 

 

1,644,815

 

 

$

2.17

 

 

 

2,068,705

 

 

$

2.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercisable at the end of the year

 

 

1,644,815

 

 

$

2.17

 

 

 

1,564,300

 

 

$

2.15

 

 

The Company issued 39,640 shares of Common Stock as a result of cashless exercise of 115,702 cash settled stock appreciation rights and 300,000 shares of Common Stock as a result of cash exercise of 300,000 cash settled stock appreciation rights during the year ended December 31, 2024.

 

As of