0001069394
2025-01-01
2025-12-31
0001069394
FSI:CeoMember
2025-01-01
2025-12-31
0001069394
FSI:CeoMember
2024-01-01
2024-12-31
0001069394
2024-01-01
2024-12-31
0001069394
FSI:GrantDateAggregateFairValueOfOptionAwardsMember
ecd:PeoMember
2025-01-01
2025-12-31
0001069394
FSI:GrantDateAggregateFairValueOfOptionAwardsMember
ecd:PeoMember
2024-01-01
2024-12-31
0001069394
FSI:AggregateChangeInActuarialPresentValueOfAccumulatedBenefitUnderAllDefinedBenefitAndActuarialPensionPlansMember
ecd:PeoMember
2025-01-01
2025-12-31
0001069394
FSI:AggregateChangeInActuarialPresentValueOfAccumulatedBenefitUnderAllDefinedBenefitAndActuarialPensionPlansMember
ecd:PeoMember
2024-01-01
2024-12-31
0001069394
FSI:YearendFairValueOfUnvestedAwardsGrantedInCurrentYearMember
ecd:PeoMember
2025-01-01
2025-12-31
0001069394
FSI:YearendFairValueOfUnvestedAwardsGrantedInCurrentYearMember
ecd:PeoMember
2024-01-01
2024-12-31
0001069394
FSI:YearoverYearDifferenceOfYearendFairValuesForUnvestedAwardsGrantedInPriorYearsMember
ecd:PeoMember
2025-01-01
2025-12-31
0001069394
FSI:YearoverYearDifferenceOfYearendFairValuesForUnvestedAwardsGrantedInPriorYearsMember
ecd:PeoMember
2024-01-01
2024-12-31
0001069394
FSI:FairValuesAtVestDateForAwardsGrantedAndVestedInCurrentYearMember
ecd:PeoMember
2025-01-01
2025-12-31
0001069394
FSI:FairValuesAtVestDateForAwardsGrantedAndVestedInCurrentYearMember
ecd:PeoMember
2024-01-01
2024-12-31
0001069394
FSI:DifferenceInFairValuesBetweenPriorYearendFairValuesAndVestDateFairValuesForAwardsGrantedInPriorYearsMember
ecd:PeoMember
2025-01-01
2025-12-31
0001069394
FSI:DifferenceInFairValuesBetweenPriorYearendFairValuesAndVestDateFairValuesForAwardsGrantedInPriorYearsMember
ecd:PeoMember
2024-01-01
2024-12-31
0001069394
FSI:ForfeituresDuringCurrentYearEqualToPriorYearendFairValueMember
ecd:PeoMember
2025-01-01
2025-12-31
0001069394
FSI:ForfeituresDuringCurrentYearEqualToPriorYearendFairValueMember
ecd:PeoMember
2024-01-01
2024-12-31
0001069394
ecd:PeoMember
2025-01-01
2025-12-31
0001069394
ecd:PeoMember
2024-01-01
2024-12-31
iso4217:USD
false
0001069394
DEFR14A
FLEXIBLE SOLUTIONS INTERNATIONAL, INC
true
<table cellpadding="0" cellspacing="0" id="xdx_882_eecd--PvpTableTextBlock_zGoFWxvx25Z5" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%" summary="xdx: Disclosure - Pay vs Performance Disclosure">
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1pt solid; text-align: left">Year</td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_483_eecd--PeoTotalCompAmt_hecd--IndividualAxis__custom--CeoMember_zKhvyA5xoRWi" style="border-bottom: Black 1pt solid; text-align: center"><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Summary Compensation</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Table Total</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">for CEO <sup id="xdx_F54_zQzFMCP5H9l6">(1)</sup></span></p></td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_488_eecd--PeoActuallyPaidCompAmt_zde5lysrkMI4" style="border-bottom: Black 1pt solid; text-align: center"><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Compensation</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Actually</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Paid (CAP)</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">to CEO <sup id="xdx_F53_zznl8h7IJNQ3">(2)</sup></span></p></td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_48E_eecd--NonPeoNeoAvgTotalCompAmt_zx5lWNu1f7m5" style="border-bottom: Black 1pt solid; text-align: center"><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Average Summary Compensation</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Table Total</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">for Non-CEO NEOs <sup id="xdx_F54_zWhuTDgBUx7g">(3)</sup></span></p></td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_482_eecd--NonPeoNeoAvgCompActuallyPaidAmt_zzVHpk1PY0lh" style="border-bottom: Black 1pt solid; text-align: center"><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Average Compensation Actually Paid</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">to Non-CEO NEOs <sup id="xdx_F58_znBYxeHdW8ab">(2)</sup></span></p></td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_487_eecd--TotalShareholderRtnAmt_pp2d_z9Cxh9qaVzdi" style="border-bottom: Black 1pt solid; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Total Shareholder Return (TSR) <sup id="xdx_F58_z8J8ORfX6QKc">(4)</sup></span></td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_48A_eus-gaap--NetIncomeLoss_zIYlXzINH8m" style="border-bottom: Black 1pt solid; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Net Income <sup id="xdx_F51_zkFU9HFxc3s3">(5)</sup></span></td><td style="padding-bottom: 1pt"> </td></tr>
<tr id="xdx_41E_20250101__20251231_zQLcqlc7V2Fd" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 40%; text-align: justify">2025</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 6%; text-align: right">618,000</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 6%; text-align: right"><p style="font: 10pt Times New Roman, Times, Serif; margin: 0">1,012,400</p></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="-sec-ix-hidden: xdx2ixbrl0017">—</span></span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="-sec-ix-hidden: xdx2ixbrl0018">—</span></span> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 6%; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">352.09</span><p style="font: 10pt Times New Roman, Times, Serif; margin: 0"></p></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 6%; text-align: right">786,894</td><td style="width: 1%; text-align: left"> </td></tr>
<tr id="xdx_419_20240101__20241231_z5v1RJrNrfv9" style="vertical-align: bottom; background-color: White">
<td style="text-align: justify">2024</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">916,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">1,444,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0023">—</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0024">—</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">189.01</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">3,038,529</td><td style="text-align: left"> </td></tr>
</table>
618000
1012400
352.09
786894
916000
1444000
189.01
3038529
<p id="xdx_89E_eecd--NamedExecutiveOfficersFnTextBlock_dU_zAOhP4THBs4l" style="margin-top: 0; margin-bottom: 0"> </p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; margin-top: 0; margin-bottom: 0"><tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif; width: 0.25in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">(1)</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s CEO for all years presented is <span id="xdx_905_eecd--PeoName_c20250101__20251231_zY094dVA9fIj"><span id="xdx_90A_eecd--PeoName_c20240101__20241231_zZiP8a8AlVJ2">Daniel O’Brien</span></span>.</span></td></tr></table>
Daniel O’Brien
Daniel O’Brien
<p id="xdx_892_eecd--AdjToPeoCompFnTextBlock_dU_z6QmDoM58L42" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 27pt; text-align: justify; text-indent: -27pt"><span style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; margin-top: 0; margin-bottom: 0"><tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif; width: 0.25in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">(2)</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Deductions
from, and additions to, total compensation in the Summary Compensation Table (SCT) by year
to calculate Compensation Actually Paid include:</span></td></tr></table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom">
<td style="padding-bottom: 1pt; text-align: center"><b> </b></td><td style="padding-bottom: 1pt; text-align: center"><b> </b></td>
<td colspan="2" id="xdx_499_20250101__20251231_zW9BJTPuoqh8" style="border-bottom: Black 1pt solid; text-align: center"><b>2025</b></td><td style="padding-bottom: 1pt; text-align: center"><b> </b></td><td style="padding-bottom: 1pt; text-align: center"><b> </b></td>
<td colspan="2" id="xdx_496_20240101__20241231_zqO7AE8j6O8f" style="border-bottom: Black 1pt solid; text-align: center"><b>2024</b></td><td style="padding-bottom: 1pt; text-align: center"><b> </b></td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="6" style="border-bottom: Black 1pt solid; font-weight: bold; text-align: center">CEO</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="padding-bottom: 1pt; text-align: center"><b> </b></td><td style="padding-bottom: 1pt; text-align: center"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1pt solid; text-align: center"><b>2025</b></td><td style="padding-bottom: 1pt; text-align: center"><b> </b></td><td style="padding-bottom: 1pt; text-align: center"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1pt solid; text-align: center"><b>2024</b></td><td style="padding-bottom: 1pt; text-align: center"><b> </b></td></tr>
<tr id="xdx_406_eecd--PeoTotalCompAmt_zxYYnPvX7pQd" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 64%; text-align: left">Summary Compensation Total</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 14%; text-align: right">618,000</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 14%; text-align: right">916,000</td><td style="width: 1%; text-align: left"> </td></tr>
</table>
<p style="margin: 0"> </p>
<p style="margin: 0"></p>
<p style="margin: 0"> </p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom">
<td colspan="3" style="border-bottom: Black 1pt solid; font-weight: bold"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_490_20250101__20251231_z5iSCBrE8if7" style="padding-bottom: 1pt; text-align: right"> </td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_496_20240101__20241231_zWc58SxFfOfk" style="padding-bottom: 1pt; text-align: right"> </td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom">
<td colspan="3" style="border-bottom: Black 1pt solid; font-weight: bold">Adjustments for Equity Awards</td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="padding-bottom: 1pt; text-align: right"> </td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="padding-bottom: 1pt; text-align: right"> </td><td style="padding-bottom: 1pt"> </td></tr>
<tr id="xdx_403_eecd--AdjToCompAmt_hecd--AdjToCompAxis__custom--GrantDateAggregateFairValueOfOptionAwardsMember__ecd--ExecutiveCategoryAxis__ecd--PeoMember_zWp3neINZFFj" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 8%; text-align: right">Deduct:</td><td style="width: 2%"> </td>
<td style="width: 54%; text-align: justify">Grant date aggregate fair value of option awards</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 14%; text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0042">—</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 14%; text-align: right">(316,000</td><td style="width: 1%; text-align: left">)</td></tr>
<tr id="xdx_40B_eecd--AdjToCompAmt_hecd--AdjToCompAxis__custom--AggregateChangeInActuarialPresentValueOfAccumulatedBenefitUnderAllDefinedBenefitAndActuarialPensionPlansMember__ecd--ExecutiveCategoryAxis__ecd--PeoMember_zAe0SfypAJr4" style="vertical-align: bottom; background-color: White">
<td style="text-align: right">Deduct:</td><td> </td>
<td style="text-align: justify">Aggregate change in the actuarial present value of the accumulated benefit under all defined benefit and actuarial pension plans</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0045">—</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0046">—</span></td><td style="text-align: left"> </td></tr>
<tr id="xdx_40A_eecd--AdjToCompAmt_hecd--AdjToCompAxis__custom--YearendFairValueOfUnvestedAwardsGrantedInCurrentYearMember__ecd--ExecutiveCategoryAxis__ecd--PeoMember_zCRwSQYrlsEh" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: right">Add:</td><td> </td>
<td style="text-align: justify">Year-end fair value of unvested awards granted in the current year</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0048">—</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">585,600</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40C_eecd--AdjToCompAmt_hecd--AdjToCompAxis__custom--YearoverYearDifferenceOfYearendFairValuesForUnvestedAwardsGrantedInPriorYearsMember__ecd--ExecutiveCategoryAxis__ecd--PeoMember_zZMIhBtyxxwb" style="vertical-align: bottom; background-color: White">
<td style="text-align: right">Add:</td><td> </td>
<td style="text-align: justify">Year-over-year difference of year-end fair values for unvested awards granted in prior years</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">240,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0052">—</span></td><td style="text-align: left"> </td></tr>
<tr id="xdx_40D_eecd--AdjToCompAmt_hecd--AdjToCompAxis__custom--FairValuesAtVestDateForAwardsGrantedAndVestedInCurrentYearMember__ecd--ExecutiveCategoryAxis__ecd--PeoMember_zUaY2I0MTohk" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: right">Add:</td><td> </td>
<td style="text-align: justify">Fair values at vest date for awards granted and vested in current year</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0054">—</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">258,400</td><td style="text-align: left"> </td></tr>
<tr id="xdx_402_eecd--AdjToCompAmt_hecd--AdjToCompAxis__custom--DifferenceInFairValuesBetweenPriorYearendFairValuesAndVestDateFairValuesForAwardsGrantedInPriorYearsMember__ecd--ExecutiveCategoryAxis__ecd--PeoMember_zAfvl1hWkgv1" style="vertical-align: bottom; background-color: White">
<td style="text-align: right">Add:</td><td> </td>
<td style="text-align: justify">Difference in fair values between prior year-end fair values and vest date fair values for awards granted in prior years</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">154,400</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0058">—</span></td><td style="text-align: left"> </td></tr>
<tr id="xdx_40B_eecd--AdjToCompAmt_hecd--AdjToCompAxis__custom--ForfeituresDuringCurrentYearEqualToPriorYearendFairValueMember__ecd--ExecutiveCategoryAxis__ecd--PeoMember_zaa5n9AZPIEk" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1pt; text-align: right">Deduct:</td><td style="padding-bottom: 1pt"> </td>
<td style="padding-bottom: 1pt; text-align: justify">Forfeitures during current year equal to prior year-end fair value</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0060">—</span></td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1pt solid; text-align: left"> </td><td style="border-bottom: Black 1pt solid; text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0061">—</span></td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_40E_eecd--AdjToCompAmt_hecd--ExecutiveCategoryAxis__ecd--PeoMember_zN8EuSrWofsk" style="vertical-align: bottom; background-color: White">
<td colspan="3" style="padding-bottom: 1pt; text-align: left"><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Total Adjustments for Equity Awards</b></span></p>
</td><td style="padding-bottom: 1pt; font-weight: bold"> </td>
<td style="border-bottom: Black 1pt solid; font-weight: bold; text-align: left">$</td><td style="border-bottom: Black 1pt solid; font-weight: bold; text-align: right">394,400</td><td style="padding-bottom: 1pt; font-weight: bold; text-align: left"> </td><td style="padding-bottom: 1pt; font-weight: bold"> </td>
<td style="border-bottom: Black 1pt solid; font-weight: bold; text-align: left">$</td><td style="border-bottom: Black 1pt solid; font-weight: bold; text-align: right">528,000</td><td style="padding-bottom: 1pt; font-weight: bold; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_40E_eecd--PeoActuallyPaidCompAmt_zI0tRdVk9qKf" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 2.5pt; font-weight: bold">CAP</td><td style="padding-bottom: 2.5pt"> </td>
<td style="padding-bottom: 2.5pt"> </td><td style="padding-bottom: 2.5pt; font-weight: bold"> </td>
<td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: right">1,012,400</td><td style="padding-bottom: 2.5pt; font-weight: bold; text-align: left"> </td><td style="padding-bottom: 2.5pt; font-weight: bold"> </td>
<td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: right">1,444,000</td><td style="padding-bottom: 2.5pt; font-weight: bold; text-align: left"> </td></tr>
</table>
618000
916000
-316000
585600
240000
258400
154400
394400
528000
1012400
1444000