XML 10 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Pay vs Performance Disclosure - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Pay vs Performance Disclosure      
Pay vs Performance Disclosure, Table

Value of Initial

Colin James Deller - PEO

Brent Hinds - Non-PEO NEO

Fixed $100

Summary

Summary

Investment

Compensation

Compensation

Compensation

Compensation

Based on Total

Table Total for

Actually Paid

Table Total for

Actually Paid

Shareholder

Net Loss

Year

PEO(1)

to PEO(2)

PEO(1)

to PEO(3)

Return ("TSR")(4)

(thousands)(5)

2024

$

475,256

$

675,923

$

304,797

$

314,123

$

4.35

$

(5,299)

2023

$

527,309

$

475,067

$

305,417

$

304,354

$

(19.57)

$

(5,194)

2022

$

471,967

$

(277,180)

$

277,437

$

242,741

$

(61.16)

$

(5,758)

(1)Represent the amounts of total compensation reported for our PEO and non-PEO NEO during each corresponding year in the “Total” column of the Summary Compensation Table above.
(2)Represents the amount of “compensation actually paid” to our PEO, as computed in accordance with Item 402(v) of Regulation S-K, with the following adjustments:

For Awards Granted During the Year

For Awards Granted in Prior Years

Add: Changes in

Add: Changes in

Summary

Subtract:

Add: Fair Value

Add: Fair Value

Fair Value (Positive

Fair Value (Positive

Subtract: Fair Value

Compensation

Accrued Bonus

of Equity Awards

of Equity Awards

or Negative) for

or Negative) for

for Equity Awards

Compensation

Table Total

and Equity Awards

Granted and

Granted and

Equity Awards that

Equity Awards that

that Failed to Meet

Actually Paid

Year

for PEO

for PEO

Unvested

Vested

Remain Unvested

Vested

Vesting Criteria

to PEO

2024

$

475,256

$

(86,821)

$

$

138,988

$

128,700

$

19,800

$

$

675,923

2023

$

527,309

$

(138,989)

$

$

86,747

$

-

$

$

$

475,067

2022

$

471,967

$

(86,747)

$

$

$

(662,400)

$

$

$

(277,180)

(3)Represents the amount of “compensation actually paid” to our Non-PEO NEO, as computed in accordance with Item 402(v) of Regulation S-K, with the following adjustments:

For Awards Granted During the Year

For Awards Granted in Prior Years

Add: Changes in

Add: Changes in

Summary

Subtract: Accrued

Add: Fair Value

Add: Fair Value

Fair Value (Positive

Fair Value (Positive

Subtract: Fair Value

Compensation

Bonus and

of Equity Awards

of Equity Awards

or Negative) for

or Negative) for

for Equity Awards

Compensation

Table Total

Equity Awards

Granted and

Granted and

Equity Awards that

Equity Awards that

that Failed to Meet

Actually Paid

Year

for Non-PEO

for Non-PEO

Unvested

Vested

Remain Unvested

Vested

Vesting Criteria

to Non-PEO

2024

$

304,797

$

(71,039)

$

23,999

$

50,695

$

6,684

$

(1,013)

$

$

314,123

2023

$

305,417

$

(71,780)

$

24,000

$

46,717

$

$

$

$

304,354

2022

$

277,437

$

(46,717)

$

$

12,021

$

$

$

$

242,741

(4)TSR is cumulative for the measurement periods beginning on December 31, 2022 and ending on December 31 of each of 2024, 2023 and 2022, respectively, calculated by dividing the difference between our share price at the end and the beginning of the measurement period by our share price at the end of the measurement period. No dividends were paid in 2024, 2023 or 2022.
(5)The dollar amounts reported represent the amount of net loss reflected in our consolidated audited financial statements for the applicable years.
   
PEO Total Compensation Amount $ 475,256 $ 527,309 $ 471,967
PEO Actually Paid Compensation Amount $ 675,923 475,067 (277,180)
Adjustment To PEO Compensation, Footnote
(2)Represents the amount of “compensation actually paid” to our PEO, as computed in accordance with Item 402(v) of Regulation S-K, with the following adjustments:

For Awards Granted During the Year

For Awards Granted in Prior Years

Add: Changes in

Add: Changes in

Summary

Subtract:

Add: Fair Value

Add: Fair Value

Fair Value (Positive

Fair Value (Positive

Subtract: Fair Value

Compensation

Accrued Bonus

of Equity Awards

of Equity Awards

or Negative) for

or Negative) for

for Equity Awards

Compensation

Table Total

and Equity Awards

Granted and

Granted and

Equity Awards that

Equity Awards that

that Failed to Meet

Actually Paid

Year

for PEO

for PEO

Unvested

Vested

Remain Unvested

Vested

Vesting Criteria

to PEO

2024

$

475,256

$

(86,821)

$

$

138,988

$

128,700

$

19,800

$

$

675,923

2023

$

527,309

$

(138,989)

$

$

86,747

$

-

$

$

$

475,067

2022

$

471,967

$

(86,747)

$

$

$

(662,400)

$

$

$

(277,180)

   
Non-PEO NEO Average Total Compensation Amount $ 304,797 305,417 277,437
Non-PEO NEO Average Compensation Actually Paid Amount $ 314,123 304,354 242,741
Adjustment to Non-PEO NEO Compensation Footnote
(3)Represents the amount of “compensation actually paid” to our Non-PEO NEO, as computed in accordance with Item 402(v) of Regulation S-K, with the following adjustments:

For Awards Granted During the Year

For Awards Granted in Prior Years

Add: Changes in

Add: Changes in

Summary

Subtract: Accrued

Add: Fair Value

Add: Fair Value

Fair Value (Positive

Fair Value (Positive

Subtract: Fair Value

Compensation

Bonus and

of Equity Awards

of Equity Awards

or Negative) for

or Negative) for

for Equity Awards

Compensation

Table Total

Equity Awards

Granted and

Granted and

Equity Awards that

Equity Awards that

that Failed to Meet

Actually Paid

Year

for Non-PEO

for Non-PEO

Unvested

Vested

Remain Unvested

Vested

Vesting Criteria

to Non-PEO

2024

$

304,797

$

(71,039)

$

23,999

$

50,695

$

6,684

$

(1,013)

$

$

314,123

2023

$

305,417

$

(71,780)

$

24,000

$

46,717

$

$

$

$

304,354

2022

$

277,437

$

(46,717)

$

$

12,021

$

$

$

$

242,741

   
Total Shareholder Return Amount $ 4.35 (19.57) (61.16)
Net Income (Loss) $ (5,299,000) (5,194,000) (5,758,000)
PEO Name Colin James Deller    
PEO | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount $ (86,821) (138,989) (86,747)
PEO | Year-over-Year Change in Fair Value of Equity Awards Granted in Prior Years That are Outstanding and Unvested      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 128,700   (662,400)
PEO | Vesting Date Fair Value of Equity Awards Granted and Vested in Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 138,988 86,747  
PEO | Change in Fair Value as of Vesting Date of Prior Year Equity Awards Vested in Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 19,800    
Non-PEO NEO | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount (71,039) (71,780) (46,717)
Non-PEO NEO | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 23,999 24,000  
Non-PEO NEO | Year-over-Year Change in Fair Value of Equity Awards Granted in Prior Years That are Outstanding and Unvested      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 6,684    
Non-PEO NEO | Vesting Date Fair Value of Equity Awards Granted and Vested in Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 50,695 $ 46,717 $ 12,021
Non-PEO NEO | Change in Fair Value as of Vesting Date of Prior Year Equity Awards Vested in Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount $ (1,013)