XML 18 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Pay vs Performance Disclosure - USD ($)
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Pay vs Performance Disclosure [Table]      
Disclosure - Pay vs Performance Disclosure
                               
Year  Summary Compensation Table Total for PEO
(1)		   Compensation Actually Paid to PEO
(3)		   Average Summary Compensation Table Total for Non-PEO NEOs
(2)		   Average Compensation Actually Paid to Non-PEO NEOs
(3)		   Value of Initial Fixed $100 Investment Based on Total Shareholder Return   Net Income
(in 000’s)		 
2024   5,372,124    10,081,103    808,607    1,484,854   $184.94    9,025 
2023   3,372,200    5,119,250    772,732    990,756   $241.62    11,367 
2022   2,841,593    3,059,976    684,588    687,675   $120.65    924 
    
Named Executive Officers, Footnote [Text Block]

 

(1) Julie Smolyansky was our principal executive officer ("PEO") for each of the years shown.

  

(2) The non-PEO NEOs for each applicable year are Eric Hanson and Amy Feldman.
    
Total Compensation per Summary Compensation $ 5,372,124 $ 3,372,200 $ 2,841,593
Compensation Actually Paid $ 10,081,103 5,119,250 3,059,976
Adjustment To PEO Compensation, Footnote [Text Block]

 

(3) The table below details amounts deducted and added to calculate Average Compensation Actually Paid to the PEO and non-PEO NEOs.:

 

    2024  
    PEO
$		     Average of NEOs
$		  
Total Compensation per Summary Compensation Table (SCT)     5,372,124       808,607  
Less: Value of Stock Award Reported in SCT     (750,000 )     (140,125 )
Plus: Year-End Fair Value of Outstanding and Unvested Equity Awards Granted in Covered Year     1,354,675 (A)     253,072 (A)
Plus: Fair Value for Equity Awards Granted and Vested During
the Covered Year		     –       –  
Plus: Change in Fair Value of Outstanding and Unvested Equity Awards Granted in Prior Years     3,004,944 (B)     521,514 (B) 
Plus: Change in Fair Value of Prior Year Equity Awards that Vested this Year     1,099,360       41,786  
“Compensation Actually Paid”" for Year Shown     10,081,103       1,484,854  

 

(A) Includes target PSUs that may be earned under the Company’s 2024 long term incentive program. Such PSUs may be earned at the end of a three-year performance period based on the achievement of performance goals over such three-year performance period. Actual PSUs earned cannot be determined until after the completion of the performance period.
(B)

Includes an estimate of PSUs that may be earned under the Company’s 2022 long term incentive program and the Company’s 2023 long term incentive program. Such PSUs may be earned at the end of a three-year performance period based on the achievement of performance goals over such three-year performance period. Actual PSUs earned cannot be determined until after the completion of the performance period.

 

 

 

    
Total Compensation per Summary Compensation $ 808,607 772,732 684,588
Compensation Actually Paid $ 1,484,854 990,756 687,675
Compensation Actually Paid and Cumulative TSR

Compensation Actually Paid and Cumulative TSR

 

As demonstrated by the following graph, the amount of compensation actually paid to the Company’s NEOs as a group is aligned with the Company’s cumulative total shareholder return (“TSR”) over the three years presented in the table.

 

 

    
Compensation Actually Paid and Net Income

Compensation Actually Paid and Net Income

 

The following graph depicts the relationship between the average amount of compensation actually paid to the Company’s NEOs as a group and the Company’s net income over the three years presented in the table.

 

 

    
Value of Initial Fixed $100 Investment Based on Total Shareholder Return $ 184.94 241.62 120.65
Net Income 9,025,000 $ 11,367,000 $ 924,000
PEO Name     Julie Smolyansky
PEO [Member] | Less Value Of Stock Award Reported In S C T [Member]      
Pay vs Performance Disclosure [Table]      
Adjustment to Compensation Amount (750,000)    
PEO [Member] | Plus Year End Fair Value Of Outstanding And Unvested Equity Awards Granted In Covered Year [Member]      
Pay vs Performance Disclosure [Table]      
Adjustment to Compensation Amount 1,354,675    
PEO [Member] | Plus Fair Value For Equity Awards Granted And Vested During The Covered Year [Member]      
Pay vs Performance Disclosure [Table]      
Adjustment to Compensation Amount    
PEO [Member] | Plus Change In Fair Value Of Outstanding And Unvested Equity Awards Granted In Prior Years [Member]      
Pay vs Performance Disclosure [Table]      
Adjustment to Compensation Amount 3,004,944    
PEO [Member] | Plus Change In Fair Value Of Prior Year Equity Awards That Vested This Year [Member]      
Pay vs Performance Disclosure [Table]      
Adjustment to Compensation Amount 1,099,360    
Non-PEO NEO [Member] | Less Value Of Stock Award Reported In S C T [Member]      
Pay vs Performance Disclosure [Table]      
Adjustment to Compensation Amount (140,125)    
Non-PEO NEO [Member] | Plus Year End Fair Value Of Outstanding And Unvested Equity Awards Granted In Covered Year [Member]      
Pay vs Performance Disclosure [Table]      
Adjustment to Compensation Amount 253,072    
Non-PEO NEO [Member] | Plus Fair Value For Equity Awards Granted And Vested During The Covered Year [Member]      
Pay vs Performance Disclosure [Table]      
Adjustment to Compensation Amount    
Non-PEO NEO [Member] | Plus Change In Fair Value Of Outstanding And Unvested Equity Awards Granted In Prior Years [Member]      
Pay vs Performance Disclosure [Table]      
Adjustment to Compensation Amount 521,514    
Non-PEO NEO [Member] | Plus Change In Fair Value Of Prior Year Equity Awards That Vested This Year [Member]      
Pay vs Performance Disclosure [Table]      
Adjustment to Compensation Amount $ 41,786