XML 12 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

2024 PAY VERSUS PERFORMANCE TABLE AND SUPPORTING NARRATIVE

 

The following table and supporting narrative contain information regarding “compensation actually paid” to our named executive officers and the relationship to company performance.

 

 

Pay Versus Performance Table

 

                 

Value of

$100 fixed

investment

 

Year

Summary

Compensation

Table Total

for PEO ($) (1)

Compensation

Actually Paid

to PEO ($) (1)

Summary

Compensation

table Total

for PEO ($) (2)

Compensation

Actually Paid

to PEO ($) (2)

Summary

Compensation

Table Total

for PEO ($) (3)

Compensation

Actually Paid

to PEO ($) (3)

Average

Summary

Compensation

Table Total

for Non-PEO

Named

Executive

Officers ($) (4)

Average

Compensation

Actually Paid

to Non-PEO

Named

Executive

Officers ($) (4)

Total

Shareholder

Return ($)

Net

Income

                 

 

 

2024

N/A

N/A

N/A

N/A

$940,887

$588,830

$231,940

$59,349

$4.03

($10)

2023

N/A

N/A

N/A

N/A

$940,811

$1,034,727

$574,941

$621,491

$7.45

(-9)

2022

$425,266

$1,757

$773,954

$613,373

$771,962

$659,462

$770,746

$675,158

$6.64

($-14)

 

 

(1)

Reflects compensation for our former Chief Executive Officer, Sune Mathiesen, who served as our Principal Executive Officer (PEO) for part of 2022.

 

(2)

Reflects compensation for our former Chief Executive Officer, Alexander Buehler, who served as our Principal Executive Officer (PEO) for part of 2022.

 

(3)

Reflects compensation for our Chief Executive Officer, Fei Chen, who served as our Principal Executive Officer (PEO) for part of 2022 and all of 2023 and 2024.

 

(4)

Reflects compensation for Simon Stadil in 2022 and 2023, and Simon Stadil and Phillip Massie Price in 2024, as shown in the Summary Compensation Table for each respective year.

 

 

   
Adjustment To PEO Compensation, Footnote

To calculate “compensation actually paid” for our PEO and other NEOs the following adjustments were made to Summary Compensation Table total pay.

 

 

PEO  

Mathiesen

PEO

 Buehler

PEO  

Chen

Other NEO

PEO

 Chen

Other NEO

PEO  

Chen

Other NEO

Adjustments

2022

2022

2022

2022

2023

2023

2024

2024

Summary Compensation Table Total

$425,266

$773,954

$771,962

$770,746

$940,811

$574,941

$940,887

$231,940

Deduction for amount reported in “Stock Awards” column of the Summary Compensation Table

($41,600)

($549,164)

($350,000)

($375,000)

($363,248)

($130,769)

(374,449)

($85,734)

Addition of fair value at fiscal year (FY) end, of equity awards granted during the FY that remained outstanding

$30,400

$388,187

$237,500

$279,412

$412,893

$149,870

$196,602

$12,668

Addition of change in fair value at FY end versus prior FY end for awards granted in prior FY that remained outstanding

($188,470)

$0

$0

$0

$19,271

$22,672

(167,309)

$0

Addition of change in fair value at vesting date versus prior FY end for awards granted in prior FY that vested during the FY

$0

$396

$0

$0

$25,000

$6,005

($6,901)

$2,258

Reduction of fair value of awards granted during prior FY that were forfeited during applicable FY, determined as of prior FY end (1)

($223,839)

$0

$0

$0

$0

$0

$0

($101,784)

Compensation Actually Paid

$1,757

$613,373

$659,462

$675,158

$1,034,727

$621,491

$588,830

$59,349

 

Values for fiscal years 2022 and 2023 have been updated to reflect the impact of the reverse stock split that occurred in May 2023. The equity awards included above comprise of restricted share units granted from 2019 through 2024. Measurement date equity fair values are calculated with assumptions derived on a basis consistent with those used for grant date fair value purposes. Restricted stock units are valued based on the stock price on the relevant measurement date.

 

 

   
Non-PEO NEO Average Total Compensation Amount $ 231,940 $ 574,941 $ 770,746
Non-PEO NEO Average Compensation Actually Paid Amount $ 59,349 621,491 675,158
Compensation Actually Paid vs. Total Shareholder Return

Compensation Actually Paid Versus Company Performance

 

The following charts provide a clear, visual description of the relationships between “compensation actually paid” to our PEOs, and the average for our non-PEO NEOs, to aspects of our financial performance.

 

g01.jpg

   
Compensation Actually Paid vs. Net Income

 

g02.jpg

 

 

   
Total Shareholder Return Amount $ 4.03 7.45 6.64
Net Income (Loss) (10,000,000) (9,000,000) (14,000,000)
Sune Mathiesen [Member]      
Pay vs Performance Disclosure      
PEO Total Compensation Amount 0 0 425,266
PEO Actually Paid Compensation Amount 0 0 1,757
Alexander Buehler [Member]      
Pay vs Performance Disclosure      
PEO Total Compensation Amount 0 0 773,954
PEO Actually Paid Compensation Amount 0 0 613,373
Fei Chen [Member]      
Pay vs Performance Disclosure      
PEO Total Compensation Amount 940,887 940,811 771,962
PEO Actually Paid Compensation Amount 588,830 1,034,727 659,462
PEO | Sune Mathiesen [Member] | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount     (41,600)
PEO | Sune Mathiesen [Member] | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount     30,400
PEO | Sune Mathiesen [Member] | 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     (188,470)
PEO | Sune Mathiesen [Member] | 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     0
PEO | Sune Mathiesen [Member] | Prior Year End Fair Value of Equity Awards Granted in Any Prior Year that Fail to Meet Applicable Vesting Conditions During Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount     (223,839)
PEO | Alexander Buehler [Member] | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount     (549,164)
PEO | Alexander Buehler [Member] | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount     388,187
PEO | Alexander Buehler [Member] | 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     0
PEO | Alexander Buehler [Member] | 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     396
PEO | Alexander Buehler [Member] | Prior Year End Fair Value of Equity Awards Granted in Any Prior Year that Fail to Meet Applicable Vesting Conditions During Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount     0
PEO | Fei Chen [Member] | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount (374,449) (363,248) (350,000)
PEO | Fei Chen [Member] | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 196,602 412,893 237,500
PEO | Fei Chen [Member] | 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 (167,309) 19,271 0
PEO | Fei Chen [Member] | 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 (6,901) 25,000 0
PEO | Fei Chen [Member] | Prior Year End Fair Value of Equity Awards Granted in Any Prior Year that Fail to Meet Applicable Vesting Conditions During Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 0 0 0
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 (85,734) (130,769) (375,000)
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 12,668 149,870 279,412
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 0 22,672 0
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 2,258 6,005 0
Non-PEO NEO | Prior Year End Fair Value of Equity Awards Granted in Any Prior Year that Fail to Meet Applicable Vesting Conditions During Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount $ (101,784) $ 0 $ 0