XML 11 R2.htm IDEA: XBRL DOCUMENT

Pay vs Performance Disclosure - USD ($)

2 Months Ended

10 Months Ended

12 Months Ended

Dec. 31, 2022

Nov. 13, 2022

Dec. 31, 2024

Dec. 31, 2023

Dec. 31, 2022

Dec. 31, 2021

Pay vs Performance Disclosure

Pay vs Performance Disclosure, Table


Year(1) (a)	Summary Compensation Table for PEO 1(2) (b)		Summary Compensation Table for PEO 2(2) (b)		Compensation Actually Paid to PEO 1(3) (c)		Compensation Actually Paid to PEO 2(3) (c)		Average Summary Compensation Table Total for Non-PEO NEOs(4) (d)		Average Compensation Actually Paid to Non-PEO NEOs(5) (e)		Value of Initial Fixed $100 Investment Based on Total Shareholder Return(6) (f)		Net Loss(7) (g)
2024	$	575,809	$	—	$	580,886	$	—	$	364,178	$	366,296	$	20.69	$	(6,184,000)
2023	343,044		—		157,524		—		222,732		175,644		3.16		(7,710,000)
2022	239,291		647,039		264,060		426,618		340,931		308,739		15.00		(9,695,000)

Named Executive Officers, Footnote

The dollar amounts reported in columns (b) are the amounts of total compensation reported for Mr. Fruendt (our current President and Chief Executive Officer since November 14, 2022) (“PEO 1”) and Mr. Siegel (our former Chief Executive Officer who retired from that position in November 2022) (“PEO 2,” together with PEO-1, “PEO”), respectively, for each corresponding year in the “Total” column of the 2024 Summary Compensation Table. Refer to the “2024 Summary Compensation Table.”

Adjustment To PEO Compensation, Footnote

The dollar amounts reported in columns (c) represent the amount of “compensation actually paid” to Messrs. Fruendt and Siegel 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 Messrs. Fruendt and Siegel during the applicable year. In accordance with the requirements of Item 402(v) of Regulation S-K, the adjustments made to Messrs. Fruendt’s and Siegel’s total compensation for each year to determine the compensation actually paid are shown in the “Adjustments to Compensation Actually Paid” table below.


	FY2024				FY2023				FY2022
	PEO 1		Non-PEO NEOs Average(1)		PEO 1		Non-PEO NEOs Average(1)		PEO 1		PEO 2		Non-PEO NEOs Average (1)
Total from Summary Compensation Table	$	575,809	$	364,178	$	343,044	$	222,732	$	239,291	$	647,039	$	340,931
Adjustments for stock and option awards:
Deduct: Summary Compensation Table amounts (2)	(152,890)		(65,525)		—		—		(175,483)		(66,660)		(80,007)
Add: Fair value of equity granted during fiscal year, outstanding and unvested as of end of fiscal year (3)	158,910		68,105		—		—		200,252		—		62,699
Add (deduct): Change in fair value of equity granted in prior year that is outstanding at beginning and end of fiscal year (3)	—		—		(139,140)		(35,336)		—		(101,523)		(11,621)
Add (deduct): Change in fair value for awards granted in prior fiscal years that vested in fiscal year (3)	(943)		(462)		(46,380)		(11,752)		—		(52,238)		(3,264)
Total adjustments for stock and option awards	5,077		2,118		(185,520)		(47,088)		24,769		(220,421)		(32,193)
Compensation actually paid (as calculated)	$	580,886	$	366,296	$	157,524	$	175,644	$	264,060	$	426,618	$	308,739

____________

(1)For the Non-PEO NEOs as a group in each applicable year, amounts presented represent averages.

(2)The grant date fair value of equity awards represents the sum of the totals of the amounts reported in the “Stock Awards” and/or “Option Awards” columns, as applicable, in the 2024 Summary Compensation Table for the applicable year.

(3)The equity award adjustments for each applicable year include the addition (or subtraction, as applicable) of the following, to the extent applicable: (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.

Non-PEO NEO Average Total Compensation Amount

$ 364,178

$ 222,732

$ 340,931

Non-PEO NEO Average Compensation Actually Paid Amount

$ 366,296

175,644

308,739

Adjustment to Non-PEO NEO Compensation Footnote

The dollar amounts reported in column (d) represent the average of the amounts reported for our named executive officers as a group (excluding, in the case of 2024 and 2023, Mr. Fruendt, and in the case of 2022, Messrs. Fruendt and Siegel) (“Non-PEO NEOs”) in the “Total” column of the Summary Compensation Table in each applicable year. The Non-PEO NEOs included for purposes of calculating the average amounts in each applicable year are Thomas C. Chesterman for fiscal 2024 and 2023, and Thomas C. Chesterman and Nicole C. Williams for fiscal 2022.The dollar amounts reported in column (e) represent the average “compensation actually paid” to the Non-PEO NEOs as a group, as computed in accordance with Item 402(v) of Regulation S-K. The dollar amounts do not reflect the actual average amount of compensation earned by or paid to the Non-PEO NEOs during the applicable year. In accordance with the requirements of Item 402(v) of Regulation S-K, the adjustments made to the average total compensation for the Non-PEO NEOs for each year to determine the average compensation actually paid are shown in the “Adjustments to Compensation Actually Paid” table below.


	FY2024				FY2023				FY2022
	PEO 1		Non-PEO NEOs Average(1)		PEO 1		Non-PEO NEOs Average(1)		PEO 1		PEO 2		Non-PEO NEOs Average (1)
Total from Summary Compensation Table	$	575,809	$	364,178	$	343,044	$	222,732	$	239,291	$	647,039	$	340,931
Adjustments for stock and option awards:
Deduct: Summary Compensation Table amounts (2)	(152,890)		(65,525)		—		—		(175,483)		(66,660)		(80,007)
Add: Fair value of equity granted during fiscal year, outstanding and unvested as of end of fiscal year (3)	158,910		68,105		—		—		200,252		—		62,699
Add (deduct): Change in fair value of equity granted in prior year that is outstanding at beginning and end of fiscal year (3)	—		—		(139,140)		(35,336)		—		(101,523)		(11,621)
Add (deduct): Change in fair value for awards granted in prior fiscal years that vested in fiscal year (3)	(943)		(462)		(46,380)		(11,752)		—		(52,238)		(3,264)
Total adjustments for stock and option awards	5,077		2,118		(185,520)		(47,088)		24,769		(220,421)		(32,193)
Compensation actually paid (as calculated)	$	580,886	$	366,296	$	157,524	$	175,644	$	264,060	$	426,618	$	308,739

____________

(1)For the Non-PEO NEOs as a group in each applicable year, amounts presented represent averages.

Total Shareholder Return Amount

$ 20.69

3.16

15.00

Net Income (Loss)

$ (6,184,000)

$ (7,710,000)

(9,695,000)

PEO Name

Mr. Fruendt

Mr. Siegel

Mr. Fruendt

Mr. Siegel

Additional 402(v) Disclosure

We are a smaller reporting company pursuant to Rule 405 of the Securities Act of 1933, as mended (the “Securities Act”), and as such, we are only required to include information for the past three fiscal years in this table for this proxy statement.Cumulative total shareholder return is calculated by dividing the sum of the cumulative amount of dividends for the measurement period, assuming dividend reinvestment, and the difference between our share price at the end and the beginning of the measurement period by our share price at the beginning of the measurement period. No dividends were paid on stock or option awards in 2022, 2023 or 2024.The dollar amounts reported represent the amount of net loss reflected in our audited financial statements for the applicable year.

Mr Fruendt [Member]