Definitive proxy statements

Pay vs Performance Disclosure

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

Pay Versus Performance

As required by Section 953(a) of the Dodd-Frank Wall Street Reform and Consumer Protection Act and Item 402(v) of Regulation S-K, we are providing the following information about the relationship between executive compensation and certain financial performance measures of the Company. The disclosure included in this section is prescribed by SEC rules and does not necessarily align with how the Company or the Compensation Committee view the link between the Company's performance and compensation for the named executive officers. Please see "Named Executive Officer Compensation," above for discussion of our compensation program.

Pay Versus Performance Table

 

Year

 

Summary
compensation
table total for
PEO ($)
(1)

 

 

Compensation
actually paid to
PEO ($)
(2)

 

 

Summary
compensation
table total for
non-PEO named
executive officer
($)
(1)

 

 

Compensation
actually paid to
non-PEO named
executive officer
($)
(2)

 

 

Value of initial $100 investment based on total shareholder return ($) (3)

 

 

Net income
(loss) ($)
(4)

 

2024

 

$

457,667

 

 

$

241,256

 

 

$

343,322

 

 

$

175,935

 

 

$

25.00

 

 

$

(2,394,000

)

2023

 

$

403,152

 

 

$

313,970

 

 

$

273,041

 

 

$

228,450

 

 

$

33.33

 

 

$

3,102,000

 

2022

 

$

298,983

 

 

$

245,287

 

 

$

210,471

 

 

$

183,623

 

 

$

25.00

 

 

$

(8,214,000

)

 

(1)
Our Principal Executive Officer ("PEO") was Mr. Dowling for 2024, 2023 and 2022. Our only non-PEO named executive officer was Mr. Grasser for 2024, 2023 and 2022.
(2)
The following table describes the adjustments, each of which is prescribed by SEC rules, to calculate the compensation actually paid ("CAP") amounts from the summary compensation table ("SCT") amounts. The SCT amounts and the CAP amounts do not reflect the actual amount of compensation earned by or paid to our executives during the applicable years, but rather are amounts determined in accordance with Item 402 of Regulation S-K under the Exchange Act. To determine CAP, adjustments below were made to our executive officer's total compensation.

 

 

2022

 

 

2023

 

 

2024

 

Adjustments

 

PEO

 

 

Other NEO

 

 

PEO

 

 

Other NEO

 

 

PEO

 

 

Other NEO

 

SCT Amounts

 

$

298,983

 

 

$

210,471

 

 

$

403,152

 

 

$

273,041

 

 

$

457,667

 

 

$

343,322

 

Deduction for amounts reported in the "Stock Awards" and "Option Awards" columns in the SCT for applicable FY

 

 

 

 

 

 

 

 

(90,080

)

 

 

(45,040

)

 

 

(148,070

)

 

 

(115,988

)

Increase (decrease) in fair value of awards granted during the applicable FY that remain unvested as of applicable FY end, determined as of applicable FY end

 

 

 

 

 

 

 

 

250

 

 

 

125

 

 

 

(56,461

)

 

 

(44,228

)

Increase (decrease) in fair value of awards granted during applicable FY, determined as of vesting date

 

 

 

 

 

 

 

 

649

 

 

 

324

 

 

 

(4,344

)

 

 

(3,403

)

Decrease in fair value of awards granted during prior FY that were outstanding and unvested as of applicable FY end, determined based on change in fair value from prior FY end vesting date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,399

)

 

 

(5,199

)

Increase (decrease) in fair value of awards granted during prior FY that vested during the applicable FY, determined based on change in fair value from prior FY end to vesting date

 

 

(2,287

)

 

 

(1,144

)

 

 

 

 

 

 

 

 

2,863

 

 

 

1,431

 

Decrease of fair value of awards granted during prior FY that were forfeited during applicable FY, determined as of prior FY end

 

 

(51,409

)

 

 

(25,704

)

 

 

 

 

 

 

 

 

 

 

 

 

Increase based on dividends or other earnings paid during the applicable FY prior to vesting date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAP Amounts

 

$

245,287

 

 

$

183,623

 

 

$

313,970

 

 

$

228,450

 

 

$

241,256

 

 

$

175,935

 

 

(3)
The amounts reported in this column represent the Company's cumulative total shareholder return ("TSR"), which is calculated by dividing the sum of the cumulative amount of dividends for the measurement period, assuming dividend reinvestment, and the difference between the Company's share price at the end of the measurement period by the Company's share price at the beginning of the measurement period.
(4)
The amounts reported in this column represent net income (loss) reflected in the Company's audited financial statements for the applicable year.
   
Named Executive Officers, Footnote
(1)
Our Principal Executive Officer ("PEO") was Mr. Dowling for 2024, 2023 and 2022. Our only non-PEO named executive officer was Mr. Grasser for 2024, 2023 and 2022.
   
PEO Total Compensation Amount $ 457,667 $ 403,152 $ 298,983
PEO Actually Paid Compensation Amount $ 241,256 313,970 245,287
Adjustment To PEO Compensation, Footnote
(2)
The following table describes the adjustments, each of which is prescribed by SEC rules, to calculate the compensation actually paid ("CAP") amounts from the summary compensation table ("SCT") amounts. The SCT amounts and the CAP amounts do not reflect the actual amount of compensation earned by or paid to our executives during the applicable years, but rather are amounts determined in accordance with Item 402 of Regulation S-K under the Exchange Act. To determine CAP, adjustments below were made to our executive officer's total compensation.

 

 

2022

 

 

2023

 

 

2024

 

Adjustments

 

PEO

 

 

Other NEO

 

 

PEO

 

 

Other NEO

 

 

PEO

 

 

Other NEO

 

SCT Amounts

 

$

298,983

 

 

$

210,471

 

 

$

403,152

 

 

$

273,041

 

 

$

457,667

 

 

$

343,322

 

Deduction for amounts reported in the "Stock Awards" and "Option Awards" columns in the SCT for applicable FY

 

 

 

 

 

 

 

 

(90,080

)

 

 

(45,040

)

 

 

(148,070

)

 

 

(115,988

)

Increase (decrease) in fair value of awards granted during the applicable FY that remain unvested as of applicable FY end, determined as of applicable FY end

 

 

 

 

 

 

 

 

250

 

 

 

125

 

 

 

(56,461

)

 

 

(44,228

)

Increase (decrease) in fair value of awards granted during applicable FY, determined as of vesting date

 

 

 

 

 

 

 

 

649

 

 

 

324

 

 

 

(4,344

)

 

 

(3,403

)

Decrease in fair value of awards granted during prior FY that were outstanding and unvested as of applicable FY end, determined based on change in fair value from prior FY end vesting date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,399

)

 

 

(5,199

)

Increase (decrease) in fair value of awards granted during prior FY that vested during the applicable FY, determined based on change in fair value from prior FY end to vesting date

 

 

(2,287

)

 

 

(1,144

)

 

 

 

 

 

 

 

 

2,863

 

 

 

1,431

 

Decrease of fair value of awards granted during prior FY that were forfeited during applicable FY, determined as of prior FY end

 

 

(51,409

)

 

 

(25,704

)

 

 

 

 

 

 

 

 

 

 

 

 

Increase based on dividends or other earnings paid during the applicable FY prior to vesting date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAP Amounts

 

$

245,287

 

 

$

183,623

 

 

$

313,970

 

 

$

228,450

 

 

$

241,256

 

 

$

175,935

 

 

(3)
The amounts reported in this column represent the Company's cumulative total shareholder return ("TSR"), which is calculated by dividing the sum of the cumulative amount of dividends for the measurement period, assuming dividend reinvestment, and the difference between the Company's share price at the end of the measurement period by the Company's share price at the beginning of the measurement period.
(4)
The amounts reported in this column represent net income (loss) reflected in the Company's audited financial statements for the applicable year.
   
Non-PEO NEO Average Total Compensation Amount $ 343,322 273,041 210,471
Non-PEO NEO Average Compensation Actually Paid Amount 175,935 228,450 183,623
Total Shareholder Return Amount 25 33.33 25
Net Income (Loss) $ (2,394,000) $ 3,102,000 $ (8,214,000)
PEO Name Mr. Dowling Mr. Dowling Mr. Dowling
Additional 402(v) Disclosure

Analyses of Information Presented in the Pay Versus Performance Table

The Company is providing the following descriptions of the relationships between information presented in teh Pay Versus Performance Table, including CAP, as required by Item 402(v) of Regulation S-K. The Compensation Committee does not use TSR or net income (loss) in its compensation programs. However, we do utilize several other performance measures to align executive compensation with our performance, see "Named Executive Officer Compensation."

Compensation actually paid to the PEO decreased by $72,714 or 23.2% from 2023 to 2024.
Compensation actually paid to non-PEO decreased by $52,515 or 23.0% from 2023 to 2024.
TSR decreased from $33.33 in 2023 to $25.00 in 2024, a decline of approximately 25.0%
Net income (loss) declined by $5,496,000 from a net income of $3,102,000 in 2023 to a net loss of $2,394,000 in 2024.
Compensation actually paid to the PEO increased by $68,683, or 28.0% from 2022 to 2023.
Compensation actually paid to non-PEO increased by $44,827 or 24.4% from 2022 to 2023.
TSR increased from $25.00 in 2022 to $33.33 in 2023, an improvement of approximately 33.3%
Net income (loss) improved by $11,316,000 from a net loss of $8,214,000 in 2022 to a net income of $3,102,000 in 2023.
   
PEO | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount $ (148,070) $ (90,080)  
PEO | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount (56,461) 250  
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 (10,399)    
PEO | Vesting Date Fair Value of Equity Awards Granted and Vested in Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount (4,344) 649  
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     $ (51,409)
PEO | 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 2,863   (2,287)
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 (115,988) (45,040)  
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 (44,228) 125  
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 (5,199)    
Non-PEO NEO | Vesting Date Fair Value of Equity Awards Granted and Vested in Covered Year      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount (3,403) $ 324  
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     (25,704)
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 $ 1,431   $ (1,144)