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

Pay Versus Performance

Year #	Summary Compensation Table Total for Principal Executive Officer (“PEO”)		"Compensation Actually Paid" to PEO		Average Summary Compensation Table Total for Non-PEO NEOs 1		Average "Compensation Actually Paid" to Non-PEO Named Executive Officers (“NEOs”)		Value of Initial Fixed $100 Investment Based on Total Shareholder Return		Net Income (thousands $)
2024		333,389		313,800		239,720		220,131		70.74		(3,135	)
2023		710,347		354,112		300,716		279,230		102.62		1,370
2022		566,674		439,039		289,450		289,450		117.47		2,131

Note 1: Non-PEO consists of Charles Griffith, Chief Financial Officer, and Daniel Barton, Vice President Operations, for 2024. 2023 and 2022 include Mr. Griffith only, but excludes the $20,000 bonus for service as acting PEO in 2023, which is included in the 2023 PEO compensation above, see note (3) to the Summary Compensation Table below.

Officer compensation (both named and un-named) is determined by the Board. In terms of base salary the Board considers the market for similarly situated employees at peer companies and the employee’s overall performance both individually and as it relates to the overall results. Variable compensation considers revenue and profitability during the year as they relate to the financial plan submitted to and approved by the Board prior to the beginning of the fiscal year. Compensation actually paid to the PEO and Non-PEO NEO reflects the actual salaries and other compensation plus the bonus amount accrued for during the year, but paid early in the following year. The Board elected not to consider shareholder return as a factor in results that would impact compensation.

PEO Total Compensation Amount

$ 333,389

$ 710,347

$ 566,674

PEO Actually Paid Compensation Amount

313,800

354,112

439,039

Non-PEO NEO Average Total Compensation Amount

239,720

300,716

289,450

Non-PEO NEO Average Compensation Actually Paid Amount

220,131

279,230

289,450

Total Shareholder Return Amount

70.74

102.62

117.47

Net Income (Loss)

$ (3,135,000)

$ 1,370,000

$ 2,131,000