XML 15 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

Average

Summary

Average

Value of Initial

Compensation

Compensation

Fixed $100

Summary

Table Total

Actually Paid

Investment

Compensation

Compensation

for

to

Based On:

Net Income

Table Total for

Actually Paid to

Non-PEO

Non-PEO

Total Shareholder

(Loss) (in

PEO

PEO

NEOs

NEOs

Return

Thousands)

Year

    

($)(1)

    

($)(1)(2)

    

($)(3)

    

($)(3)(2)

    

($)(4)

    

($)(5)

2024

2,484,347

2,032,137

(6)

1,524,692

1,333,584

(6)

101.18

12,946

2023

2,401,494

995,765

1,522,280

1,255,976

67.46

392,750

2022

1,580,799

2,909,862

968,111

1,765,553

182.64

57,875

(1)

The name of the PEO reflected in these columns for each of the applicable fiscal years is Martyn Willsher.

(2)

In calculating the ‘compensation actually paid’ amounts reflected in these columns, the fair value or change in fair value, as applicable, of the equity award adjustments included in such calculations was computed in accordance with FASB ASC Topic 718. The valuation assumptions used to calculate such fair values did not materially differ from those disclosed at the time of grant.

(3)

The names of each of the non-PEO NEOs reflected in these columns are (i) for fiscal year 2024, Daniel Furbee and Eric M. Willis, (ii) for fiscal year 2023, James Frew and Daniel Furbee, and (iii) for fiscal year 2022, Richard Smiley and Eric M. Willis.

(4)

The Company TSR reflected in this column for each applicable fiscal year is calculated based on a fixed investment of $100 at the applicable measurement point on the same cumulative basis as is used in Item 201(e) of Regulation S-K.

(5)

Represents the amount of net income (loss) reflected in the Company’s audited GAAP financial statements for each applicable fiscal year.

(6)

For fiscal year 2024, the ‘compensation actually paid’ to the PEO and the average ‘compensation actually paid’ to the non-PEO NEOs reflect each of the following adjustments made to the total compensation amounts reported in the Summary Compensation Table for fiscal year 2024, computed in accordance with Item 402(v) of Regulation S-K:

    

PEO

    

Average Non-PEO NEOs

Total Compensation Reported in 2024 Summary Compensation Table

$

2,484,347

$

1,524,692

Less, Grant Date Fair Value of Stock & Option Awards Reported in the 2024 Summary Compensation Table

$

1,355,922

$

(715,408)

Plus, Year-End Fair Value of Awards Granted in 2024 that are Outstanding and Unvested

$

1,292,427

$

685,823

Plus, Change in Fair Value of Awards Granted in Prior Years that are Outstanding and Unvested (From Prior Year-End to Year-End)

$

(523,468)

$

(203,583)

Plus, Vesting Date Fair Value of Awards Granted in 2024 that Vested in 2024

$

$

Plus, Change in Fair Value of Awards Granted in Prior Years that Vested in 2024 (From Prior Year-End to Vesting Date)

$

134,753

$

42,060

Less, Prior Year-End Fair Value of Awards Granted in Prior Years that Failed to Vest in 2024

$

$

Plus, Dollar Value of Dividends or other Earnings Paid on Stock & Option Awards in 2024 prior to Vesting (if not reflected in the fair value of such award or included in Total Compensation for 2024)

$

$

Total Adjustments

$

(452,210)

$

(191,108)

Compensation Actually Paid for Fiscal Year 2024

$

2,032,137

$

1,333,584

   
Named Executive Officers, Footnote

(1)

The name of the PEO reflected in these columns for each of the applicable fiscal years is Martyn Willsher.

(3)

The names of each of the non-PEO NEOs reflected in these columns are (i) for fiscal year 2024, Daniel Furbee and Eric M. Willis, (ii) for fiscal year 2023, James Frew and Daniel Furbee, and (iii) for fiscal year 2022, Richard Smiley and Eric M. Willis.

   
PEO Total Compensation Amount $ 2,484,347 $ 2,401,494 $ 1,580,799
PEO Actually Paid Compensation Amount $ 2,032,137 995,765 2,909,862
Adjustment To PEO Compensation, Footnote

(6)

For fiscal year 2024, the ‘compensation actually paid’ to the PEO and the average ‘compensation actually paid’ to the non-PEO NEOs reflect each of the following adjustments made to the total compensation amounts reported in the Summary Compensation Table for fiscal year 2024, computed in accordance with Item 402(v) of Regulation S-K:

    

PEO

    

Average Non-PEO NEOs

Total Compensation Reported in 2024 Summary Compensation Table

$

2,484,347

$

1,524,692

Less, Grant Date Fair Value of Stock & Option Awards Reported in the 2024 Summary Compensation Table

$

1,355,922

$

(715,408)

Plus, Year-End Fair Value of Awards Granted in 2024 that are Outstanding and Unvested

$

1,292,427

$

685,823

Plus, Change in Fair Value of Awards Granted in Prior Years that are Outstanding and Unvested (From Prior Year-End to Year-End)

$

(523,468)

$

(203,583)

Plus, Vesting Date Fair Value of Awards Granted in 2024 that Vested in 2024

$

$

Plus, Change in Fair Value of Awards Granted in Prior Years that Vested in 2024 (From Prior Year-End to Vesting Date)

$

134,753

$

42,060

Less, Prior Year-End Fair Value of Awards Granted in Prior Years that Failed to Vest in 2024

$

$

Plus, Dollar Value of Dividends or other Earnings Paid on Stock & Option Awards in 2024 prior to Vesting (if not reflected in the fair value of such award or included in Total Compensation for 2024)

$

$

Total Adjustments

$

(452,210)

$

(191,108)

Compensation Actually Paid for Fiscal Year 2024

$

2,032,137

$

1,333,584

   
Non-PEO NEO Average Total Compensation Amount $ 1,524,692 1,522,280 968,111
Non-PEO NEO Average Compensation Actually Paid Amount $ 1,333,584 1,255,976 1,765,553
Adjustment to Non-PEO NEO Compensation Footnote

(6)

For fiscal year 2024, the ‘compensation actually paid’ to the PEO and the average ‘compensation actually paid’ to the non-PEO NEOs reflect each of the following adjustments made to the total compensation amounts reported in the Summary Compensation Table for fiscal year 2024, computed in accordance with Item 402(v) of Regulation S-K:

    

PEO

    

Average Non-PEO NEOs

Total Compensation Reported in 2024 Summary Compensation Table

$

2,484,347

$

1,524,692

Less, Grant Date Fair Value of Stock & Option Awards Reported in the 2024 Summary Compensation Table

$

1,355,922

$

(715,408)

Plus, Year-End Fair Value of Awards Granted in 2024 that are Outstanding and Unvested

$

1,292,427

$

685,823

Plus, Change in Fair Value of Awards Granted in Prior Years that are Outstanding and Unvested (From Prior Year-End to Year-End)

$

(523,468)

$

(203,583)

Plus, Vesting Date Fair Value of Awards Granted in 2024 that Vested in 2024

$

$

Plus, Change in Fair Value of Awards Granted in Prior Years that Vested in 2024 (From Prior Year-End to Vesting Date)

$

134,753

$

42,060

Less, Prior Year-End Fair Value of Awards Granted in Prior Years that Failed to Vest in 2024

$

$

Plus, Dollar Value of Dividends or other Earnings Paid on Stock & Option Awards in 2024 prior to Vesting (if not reflected in the fair value of such award or included in Total Compensation for 2024)

$

$

Total Adjustments

$

(452,210)

$

(191,108)

Compensation Actually Paid for Fiscal Year 2024

$

2,032,137

$

1,333,584

   
Compensation Actually Paid vs. Total Shareholder Return

Graphic

   
Compensation Actually Paid vs. Net Income

Graphic

   
Total Shareholder Return Amount $ 101.18 67.46 182.64
Net Income (Loss) $ 12,946,000 $ 392,750,000 $ 57,875,000
PEO Name Martyn Willsher    
PEO | Equity Awards Adjustments      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount $ (452,210)    
PEO | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount (1,355,922)    
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 1,292,427    
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 (523,468)    
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 134,753    
Non-PEO NEO | Equity Awards Adjustments      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount (191,108)    
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 (715,408)    
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 685,823    
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 (203,583)    
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 $ 42,060