XML 50 R34.htm IDEA: XBRL DOCUMENT v3.25.1

Stock-Based Compensation and Stock Options (Tables)

12 Months Ended

Dec. 31, 2024

Share-Based Payment Arrangement [Abstract]

Schedule of Weighted-Average Assumptions used in Black-Scholes Option Pricing Model

The fair value of stock options granted in 2024 and 2023 was estimated using the Black-Scholes option pricing model with the following weighted-average assumptions:

			2024						2023
Weighted-average fair value of options granted per share			$	4.06					$	2.78
Historical volatility			64		%				75		%
Risk-free interest rate			4.84		%				4.40		%
Dividend yield			—						—
Expected life in years			3.1						3.6

Schedule of Option Activity

Option activities during the years ended December 31, 2022, 2023 and 2024 were as follows:

			Shares						Weighted-Average Exercise Price						Weighted-Average Remaining Contractual Life						Aggregate Intrinsic Value
																					(In thousands)
Outstanding at December 31, 2022			1,175,000						$	6.40					3.38 years
Options Granted			200,000						4.96
Exercised options			(325,000)						3.49
Options forfeited and canceled			—						—
Outstanding at December 31, 2023			1,050,000						$	7.02					3.11 years
Options Granted			600,000						$	8.58
Exercised options			(462,500)						$	6.74
Options forfeited and canceled			(8,333)						6.78
Outstanding at December 31, 2024			1,179,167						$	7.99					3.33 years						$	1,813
Exercisable and fully vested at December 31, 2024			733,333						$	8.20					3.05 years						$	978
Outstanding at December 31, 2024 and expected to vest thereafter			445,833						$	7.66					3.84 years						$	835

Schedule of Outstanding Options

Outstanding options at December 31, 2024 were as follows:

Exercise Price						Options Outstanding						Options Outstanding Weighted-Average Remaining Contractual Life						Weighted-Average Exercise Price						Options Outstanding  and Exercisable						Options Exercisable Weighted-Average Remaining Contractual Life
$	4.96					125,000						3.18 years						$	4.96					25,000						3.18 years
$	6.78					41,667						2.42 years						$	6.78					8,333						2.42 years
$	8.14					400,000						2.17 years						$	6.78					400,000						2.17 years
$	8.58					600,000						4.24 years						$	8.14					300,000						4.24 years
$	9.44					12,500						1.00 year						$	9.44					—						1.00 year

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 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