Pay vs Performance Disclosure - USD ($)
|
12 Months Ended |
Dec. 31, 2024 |
Dec. 31, 2023 |
Dec. 31, 2022 |
Pay vs Performance Disclosure [Table] |
|
|
|
|
Pay vs Performance [Table Text Block] |
|
Year | |
Summary
Compensation
Table (SCT)
Total
for Principal
Executive
Officer (PEO)(1) |
| |
Compensation
Actually
Paid
to
PEO (2) | | |
Average
Summary
Compensation
Table
Total
for Non-
PEO
NEOs (3) | | |
Average
Compensation
Actually
Paid
to
Non-PEO NEOs (4) | | |
Value
of Initial
Fixed
$100
Investment
Based On
Total
Shareholder
Return
(5) | | |
Net
(loss)
Income)
(6) | |
(a) | |
(b) | | |
(c) | | |
(d) | | |
(e) | | |
(f) | | |
(g) | |
2024 | |
$ | 456,461 | | |
$ | 701,902 | | |
$ | 339,341 | | |
$ | 455,363 | | |
$ | 175 | | |
$ | (19,979,000 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
2023 | |
$ | 748,095 | | |
$ | 999,730 | | |
$ | 542,263 | | |
$ | 661,212 | | |
$ | 124 | | |
$ | 485,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
2022 | |
$ | 416,140 | | |
$ | 276,985 | | |
$ | 317,086 | | |
$ | 250,745 | | |
$ | 56 | | |
$ | (3,816,000 | ) |
|
|
|
Named Executive Officers, Footnote [Text Block] |
|
(1) | Reflect
amount for Mark Duff, President and CEO for each corresponding year in the “Total Compensation”
column of the Summary Compensation Table above. |
|
|
|
PEO Total Compensation Amount |
[1] |
$ 456,461
|
$ 748,095
|
$ 416,140
|
PEO Actually Paid Compensation Amount |
[2] |
$ 701,902
|
999,730
|
276,985
|
Adjustment To PEO Compensation, Footnote [Text Block] |
|
| |
Reported
Summary Compensation
Table Total
for PEO | | |
Reported
Value of Equity Awards (a) | | |
Equity
Award Adjustments (b) | | |
Compensation Actually Paid
to PEO | |
Year | |
($) | | |
($) | | |
($) | | |
($) | |
2024 | |
$ | 456,461 | | |
$ | - | | |
$ | 245,441 | | |
$ | 701,902 | |
| |
| | | |
| | | |
| | | |
| | |
2023 | |
$ | 748,095 | | |
$ | (140,840 | ) | |
$ | 392,475 | | |
$ | 999,730 | |
| |
| | | |
| | | |
| | | |
| | |
2022 | |
$ | 416,140 | | |
$ | - | | |
$ | (139,155 | ) | |
$ | 276,985 | |
(a) |
The grant date fair value
of equity awards represents the total of the amounts reported in the “Option Awards” column in the Summary Compensation
Table for the applicable year. |
|
|
(b) |
The equity award adjustments
for each applicable year include the addition (or subtraction, as applicable) of the following: (i) the year-end fair value of any
equity awards granted in the applicable year that are outstanding and unvested as of the end of the year; (ii) the amount of change
as of the end of the applicable year (from the end of the prior fiscal year) in fair value of any awards granted in prior years that
are outstanding and unvested as of the end of the applicable year; (iii) for awards that are granted and vest in same applicable year,
the fair value as of the vesting date; (iv) for awards granted in prior years that vest in the applicable year, the amount equal to
the change as of the vesting date (from the end of the prior fiscal year) in fair value; (v) for awards granted in prior years that
are determined to fail to meet the applicable vesting conditions during the applicable year, a deduction for the amount equal to the
fair value at the end of the prior fiscal year; and (vi) the dollar value of any dividends or other earnings paid on stock or option
awards in the applicable year prior to the vesting date that are not otherwise reflected in the fair value of such award or included
in any other component of total compensation for the applicable year. The valuation assumptions used to calculate fair values did not
materially differ from those disclosed at the time of grant. The amounts deducted or added in calculating the equity award adjustments
are as follows: |
| |
Year
End
Fair
Value
of
Outstanding
and Unvested
Equity Awards
Granted
in
the Year | | |
Year
over
Year
Change
in
Fair
Value
of
Outstanding
and Unvested
Equity Award
Granted
in
Prior
Years | | |
Fair
Value
as
of
Vesting
Date
of
Equity Awards
Granted and
Vested
in
the
Year | | |
Year
over
Year
Change
in
Fair
Value
of
Equity
Award
Granted
in
Prior
Years
that
Vested
in
the
Year | | |
Fair
Value
at
the
End
of
the
Prior
Year
of
Equity
Awards that
Failed
to
Meet Vesting
Conditions in
the Year | | |
Value
of
Dividends
or
other
Earnings
Paid
on
Stock
or
Option
Awards not
Otherwise
Reflected
in
Fair
Value
or
Total
Compensation | | |
Total
Equity
Award
Adjustments | |
Year | |
($) | | |
($) | | |
($) | | |
($) | | |
($) | | |
($) | | |
($) | |
2024 | |
$ | - | | |
$ | 200,408 | | |
$ | - | | |
$ | 45,033 | | |
$ | - | | |
$ | - | | |
$ | 245,441 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
2023 | |
$ | 245,070 | | |
$ | 101,015 | | |
$ | - | | |
$ | 46,390 | | |
$ | - | | |
$ | - | | |
$ | 392,475 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
2022 | |
$ | - | | |
$ | (99,870 | ) | |
$ | - | | |
$ | (39,285 | ) | |
$ | - | | |
$ | - | | |
$ | (139,155 | ) |
|
|
|
Non-PEO NEO Average Total Compensation Amount |
[3] |
$ 339,341
|
542,263
|
317,086
|
Non-PEO NEO Average Compensation Actually Paid Amount |
[4] |
$ 455,363
|
661,212
|
250,745
|
Adjustment to Non-PEO NEO Compensation Footnote [Text Block] |
|
| |
Average
Reported
Summary
Compensation
Table
Total
for
Non-PEO
NEOs | | |
Average
Reported
Value
of
Equity
Awards | | |
Average
Equity
Award
Adjustments
(a) | | |
Average
Compensation
Actually
Paid
to
Non-PEO
NEOs | |
Year | |
($) | | |
($) | | |
($) | | |
($) | |
2024 | |
$ | 339,341 | | |
$ | - | | |
$ | 116,022 | | |
$ | 455,363 | |
| |
| | | |
| | | |
| | | |
| | |
2023 | |
$ | 542,263 | | |
$ | (65,390 | ) | |
$ | 184,339 | | |
$ | 661,212 | |
| |
| | | |
| | | |
| | | |
| | |
2022 | |
$ | 317,086 | | |
$ | - | | |
$ | (66,341 | ) | |
$ | 250,745 | |
(a)
The amount deducted or added in calculating the total average equity adjustments are as follows:
| |
Average Year End Fair Value of Outstanding and Unvested Equity Awards Granted in the Year | | |
Average Year over Year Change in Fair Value of Outstanding and Unvested Equity Award Granted in Prior Years | | |
Average Fair Value as of Vesting Date of Equity Awards Granted and Vested in the Year | | |
Average Year over Year Change in Fair Value of Equity Award Granted in Prior Years that Vested in the Year | | |
Average End of the Prior Year of Equity Awards that Failed to Meet Vesting Conditions in the Year | | |
Average Value of Dividends or other Earnings Paid on Stock or Option Awards not Otherwise Reflected in Fair Value or Total Compensation | | |
Average Total Equity Award Adjustments | |
Year | |
($) | | |
($) | | |
($) | | |
($) | | |
($) | | |
($) | | |
($) | |
2024 | |
$ | - | | |
$ | 94,968 | | |
$ | - | | |
$ | 21,054 | | |
$ | - | | |
$ | - | | |
$ | 116,022 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
2023 | |
$ | 113,783 | | |
$ | 48,478 | | |
$ | - | | |
$ | 22,078 | | |
$ | - | | |
$ | - | | |
$ | 184,339 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
2022 | |
$ | - | | |
$ | (48,134 | ) | |
$ | - | | |
$ | (18,207 | ) | |
$ | - | | |
$ | - | | |
$ | (66,341 | ) |
|
|
|
Total Shareholder Return Amount |
[5] |
$ 175
|
124
|
56
|
Net Income (Loss) Attributable to Parent |
[6] |
$ (19,979,000)
|
485,000
|
(3,816,000)
|
Additional 402(v) Disclosure [Text Block] |
|
(2) | The
dollar amounts reported in column (c) represent the amount of “compensation actually
paid” to Mr. Duff, as computed in accordance with Item 402(v) of Regulation S-K. The
dollar amounts do not reflect the actual amount of compensation earned by or paid to Mr.
Duff during the applicable year. In accordance with the requirements of Item 402(v) of Regulation
S-K, the following adjustments were made to Mr. Duff’s total compensation for
each year to determine the “compensation actually paid” under Item 402(v) of
Regulation S-K: |
|
|
|
PEO [Member] | Reported Value of Equity Awards [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
[7] |
|
(140,840)
|
|
PEO [Member] | Equity Awards Adjustments [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
[8] |
245,441
|
392,475
|
(139,155)
|
PEO [Member] | Year End Fair Value of Outstanding and Unvested Equity Awards Granted in the Year [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
|
245,070
|
|
PEO [Member] | Year over Year Change in Fair Value of Outstanding and Unvested Equity Award Granted in Prior Years [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
200,408
|
101,015
|
(99,870)
|
PEO [Member] | Fair Value as of Vesting Date of Equity Awards Granted and Vested in the Year [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
|
|
|
PEO [Member] | Year Over Year Change in Fair Value of Equity Award Granted in Prior Years that Vested in the Year [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
45,033
|
46,390
|
(39,285)
|
PEO [Member] | Fair Value at the end of the Prior Year of Equity Awards that Failed to Meet Vesting Conditions in the year [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
|
|
|
PEO [Member] | Value of Dividends or Other Earnings Paid on Stock or Option Awards Not Otherwise Reflected in Fair Value or Total Compensation [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
|
|
|
PEO [Member] | Total Equity Award Adjustments [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
245,441
|
392,475
|
(139,155)
|
PEO [Member] | Average Reported Value of Equity Awards Adjustments [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
|
(65,390)
|
|
PEO [Member] | Average Equity Awards Adjustments [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
116,022
|
184,339
|
(66,341)
|
Non-PEO NEO [Member] | Average Year End Fair Value of Outstanding and Unvested Equity Awards Granted in the Year [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
|
113,783
|
|
Non-PEO NEO [Member] | Average Year over Year Change in Fair Value of Outstanding and Unvested Equity Award Granted in Prior Years [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
94,968
|
48,478
|
(48,134)
|
Non-PEO NEO [Member] | Average Fair Value as of Vesting Date of Equity Awards Granted and Vested in the Year [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
|
|
|
Non-PEO NEO [Member] | Average Year Over Year Change in Fair Value of Equity Award Granted in Prior Years that Vested in the Year [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
21,054
|
22,078
|
(18,207)
|
Non-PEO NEO [Member] | Average Fair Value at the end of the Prior Year of Equity Awards that Failed to Meet Vesting Conditions in the year [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
|
|
|
Non-PEO NEO [Member] | Average Value of Dividends or Other Earnings Paid on Stock or Option Awards Not Otherwise Reflected in Fair Value or Total Compensation [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
|
|
|
Non-PEO NEO [Member] | Average Total Equity Award Adjustments [Member] |
|
|
|
|
Pay vs Performance Disclosure [Table] |
|
|
|
|
Adjustment to Compensation Amount |
|
$ 116,022
|
$ 184,339
|
$ (66,341)
|
|
|