XML 142 R25.htm IDEA: XBRL DOCUMENT
v3.25.1

Stock Options and Award Programs | 12 Months Ended
--- | ---
Dec. 31, 2024
Stock Options and Award Programs |
Stock Options and Award Programs | 15. Stock Options and Award Programs The Company’s stock incentive plan is administered by the Compensation Committee and authorizes the grant or award of incentive stock options, non-qualified stock options (NQSO), restricted stock awards (RSA), stock appreciation rights, dividend equivalent rights, performance unit awards and phantom shares. The Company issues new shares of common stock upon the exercise of stock options. Any shares associated with options forfeited are added back to the number of shares that underlie stock options to be granted under the stock incentive plan. The Company has issued restricted stock awards and non-qualified stock option awards as described below. Valuation of Stock Awards Restricted Stock. The Company records the fair value of all restricted stock awards based on the grant date fair value and amortizes stock compensation on a straight-line basis over the vesting period. Restricted stock award shares are issued when granted and included in the total number of common shares issued and outstanding. During the years ended December 31, 2024 and 2023, the Company granted 399,496 RSAs and 628,572 RSAs, respectively. Non-Qualified Stock Options. The Company estimates the fair value of nonqualified stock awards using a Black-Scholes Option Pricing model (“Black-Scholes model”). The fair value of each stock award is estimated on the date of grant using the Black-Scholes model, which requires an assumption of dividend yield, risk free interest rates, volatility, forfeiture rates and expected option life. The risk-free interest rates are based on the U.S. Treasury yield for a period consistent with the expected term of the option in effect at the time of the grant. Expected volatilities are based on the historical volatility of our common stock over the expected option term. The expected term of options granted is based on analyses of historical employee termination rates and option exercises. There were no stock option awards granted during the year ended December 31, 2024. There were 288,570 stock option awards granted during the year ended December 31, 2023. Option pricing model assumptions for NQSO awards granted were valued using the following assumptions for the years then ended as set forth below:
|  | YEARS ENDED |
|  | DECEMBER 31, |
|  | 2024 |  |  | 2023 |
Stock options granted |  |  | - |  |  |  | 288,570 |
Expected dividend yield |  |  | - |  |  |  | - |
Expected volatility |  |  | - |  |  | 61.6% - 62.2% |
Risk-free interest rate |  |  | - |  |  |  | 4.1 | %
Term |  |  | - |  |  | 4 years |
Non-Qualified Stock Option Awards A summary of NQSO activity as of December 31, 2024 and 2023, and changes during the years then ended are set forth below:
|  | 2024 |  |  | 2023 |
|  |  |  |  | Weighted |  |  |  |  |  | Weighted |
|  |  |  |  | Average |  |  |  |  |  | Average |
|  |  |  |  | Grant Date |  |  |  |  |  | Grant Date |
NON-VESTED OPTIONS |  | Shares |  |  | Fair Value |  |  | Shares |  |  | Fair Value |
Non-vested balances, January 1, |  |  | 288,570 |  |  | $ | 0.91 |  |  |  | - |  |  |  | - |
Granted (+) |  |  | - |  |  |  | - |  |  |  | 288,570 |  |  | $ | 0.91 |
Expired (-) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |
Vested/Excercised (-) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |
Non-vested balances, December 31, |  |  | 288,570 |  |  | $ | 0.91 |  |  |  | 288,570 |  |  | $ | 0.91 |
|  | 2024 |  |  | 2023 |
|  |  |  |  | Weighted |  |  |  |  |  | Weighted |
|  |  |  |  | Average |  |  |  |  |  | Average |
OUTSTANDING AND EXERCISABLE OPTIONS |  | Shares |  |  | Exercise Price |  |  | Shares |  |  | Exercise Price |
Awards outstanding, January 1, |  |  | 288,570 |  |  | $ | 2.04 |  |  |  | 7,500 |  |  | $ | 4.90 |
Granted (+) |  |  | - |  |  |  | - |  |  |  | 288,570 |  |  | $ | 2.04 |
Cancelled (-) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |
Expired (-) |  |  | - |  |  |  | - |  |  |  | 7,500 |  |  | $ | 4.90 |
Awards outstanding, December 31, |  |  | 288,570 |  |  | $ | 2.04 |  |  |  | 288,570 |  |  | $ | 2.04 |
Awards vested and expected to vest, |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
December 31, |  |  | 285,923 |  |  | $ | 2.04 |  |  |  | 285,923 |  |  | $ | 2.04 |
Awards outstanding and exercisable, |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
December 31, |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |
The weighted-average remaining contractual life and the aggregate intrinsic value (the amount by which the fair value of the Company’s stock exceeds the exercise price of the option) of the stock options outstanding, exercisable, and vested and expected to vest as of December 31, 2024 are as follows:
|  |  |  |  |  |  |  | Outstanding |
|  |  |  |  | Expected to |  |  | and |
|  | Outstanding |  |  | Vest |  |  | Exercisable |
Weighted-average remaining contractual life (in years) |  |  | 3.73 |  |  |  | 3.73 |  |  |  | - |
Aggregate intrinsic value |  | $ | 806,681 |  |  | $ | 799,282 |  |  | $ | - |
Restricted Stock Awards A summary of RSA activity as of December 31, 2024 and 2023, and changes for the years then ended are set forth below:
|  | 2024 |  |  | 2023 |
VESTED AND NON-VESTED AWARDS |  |  |  |  |  |
Non-vested awards outstanding, January 1, |  |  | 615,992 |  |  |  | 188,903 |
Granted (+) |  |  | 399,496 |  |  |  | 628,572 |
Cancelled (-) |  |  | - |  |  |  | 31,746 |
Vested (-) |  |  | 692,468 |  |  |  | 169,737 |
Non-vested awards outstanding, December 31, |  |  | 323,020 |  |  |  | 615,992 |
Weighted-average remaining contractual life (in years) |  |  | 1.1 |  |  |  | 0.3 |
Unamortized RSA compensation expense |  | $ | 558,518 |  |  | $ | 483,416 |
Aggregate intrinsic value of RSAs non-vested, December 31 |  | $ | 1,563,417 |  |  | $ | 1,429,101 |
Aggregate intrinsic value of RSAs vested, December 31 |  | $ | 1,833,635 |  |  | $ | 326,628 |
Long-Term Incentive Plan The Company maintains a long-term incentive plan (LTIP) that covers the period of January 1, 2023 through January 1, 2026. The LTIP has two components of equity-based compensation. The first is 250,000 Restricted Stock Awards (RSAs) that were granted to members of management on April 2, 2024 and vested 33% on the date of grant with the remainder to vest on January 1, 2025 and 2026, subject to continued service. The estimated fair value of these RSAs of $640,500 will be recorded over the service period. The second is 250,000 Performance- based Restricted Stock Units (PSRUs) that would vest upon meeting certain revenue or adjusted EBITDA performance targets through December 31, 2025, subject to continued service. The estimated fair value of these PRSUs of $640,500 will be recorded if and when the Company concludes that it is probable that either performance condition will be achieved. Stock Compensation Expense Share-based compensation recognized under ASC 718-10 (including restricted stock awards) represents both stock options-based expense and stock grant expense. The Company recognized share-based compensation expense for the years then ended December 31 as set forth below:
|  | YEAR ENDED DECEMBER 31, 2024 |  |  | YEAR ENDED DECEMBER 31, 2023 |
|  | Shared-Based Compensation Expense |  |  | Shared-Based Compensation Expense |
|  | Employees |  |  | Directors |  |  | Total |  |  | Employees |  |  | Directors |  |  | Total |
Restricted share-based compensation expense |  | $ | 852,168 |  |  | $ | 244,894 |  |  | $ | 1,097,062 |  |  | $ | 641,730 |  |  | $ | 272,464 |  |  | $ | 914,194 |
Non-qualified option share-based compensation expense |  |  | 114,185 |  |  |  | - |  |  |  | 114,185 |  |  |  | 46,797 |  |  |  | - |  |  |  | 46,797 |
Total share-based compensation before taxes |  | $ | 966,353 |  |  | $ | 244,894 |  |  | $ | 1,211,247 |  |  | $ | 688,527 |  |  | $ | 272,464 |  |  | $ | 960,991 |
At December 31, 2024, the Company had approximately $0.7 million of total unrecognized share-based compensation expense, net of estimated forfeitures, related to share-based compensation that will be recognized over the weighted average remaining period of 1.2 years.

X
- Definition The entire disclosure for share-based payment arrangement. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/718/tableOfContent Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (l) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration