Preliminary proxy statement not related to a contested matter or merger/acquisition

Pay vs Performance Disclosure

v3.25.1
Pay vs Performance Disclosure - USD ($)
5 Months Ended 7 Months Ended 12 Months Ended
Dec. 31, 2023
Aug. 08, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Pay vs Performance Disclosure [Table]            
Pay vs Performance [Table Text Block]    
Year   Summary Compensation Table Total for PEO (George Ng) ($) (a)     Compensation Actually Paid to PEO (George Ng) ($) (b)     Summary Compensation Table Total for PEO (David Young) ($) (a)     Compensation Actually Paid to PEO (David Young) ($) (b)     Average Summary Compensation Table Total for Non-PEO NEOs ($) (c)     Average Compensation Actually Paid to Non-PEO NEOs ($) (d)     Value of Initial Fixed $100 Investment Based on the Total Shareholder Return of the Company ($) (e)     Net Income (Loss) ($ in thousands) (f)  
2024     521,033       288,393       -       -       331,322       301,159       1       (11,850 )
2023     472,849       428,849       108,876       (16,297 )     306,661       13,718       5       (11,122 )
2022     N/A       N/A       1,162,619       549,308       1,044,174       424,104       17       (27,474 )
2021     N/A       N/A       434,512       342,274       498,417       396,458       74       (11,427 )
     
Named Executive Officers, Footnote [Text Block]    

 

(a) The principal executive officer (“PEO”) is David Young during 2021, 2022 and from January 1, 2023 through August 8, 2023. George Ng joined the Company on August 8, 2023.
     
Adjustment To PEO Compensation, Footnote [Text Block]    
(b) Compensation actually paid (“CAP”) reflect the adjustments listed in the tables below to the amounts reported in the Summary Compensation Table for PEOs:

 

David Young:

 

Year   2021     2022     2023  
SCT Total Compensation ($)     434,512       1,162,619       108,876  
Less: Stock and Option Award Values Reported in SCT for the Covered Year ($)     (347,012 )     (1,068,744 )     (15,426 )
Plus: Fair Value for Stock and Option Awards Granted in the Covered Year that are Outstanding and Unvested at End of Year ($)     84,182       272,646       4,698  
Change in Fair Value of Outstanding Unvested Stock and Option Awards from Prior Years ($)     (13,183 )     (32,680 )     (1,919 )
Fair Value as of Vesting Date for Awards Granted that Vested in Same Year ($)     196,923       249,153       -  
Change in Fair Value of Stock and Option Awards from Prior years that Vested in the Covered Year ($)     (13,148 )     (28,956 )     (112,526 )
Less: Fair Value of Stock and Option Awards Forfeited during the covered Year ($)     -       (4,730 )     -  
Less: Aggregate Change in Actuarial Present Value of Accumulated Benefit Under Pension Plans ($)     -       -       -  
Plus: Aggregate Service Cost and Prior Service Cost for Pension Plans ($)     -       -       -  
Compensation Actually Paid ($)     342,274       549,308       (16,297 )

 

 

George Ng:

 

Year   2023     2024  
SCT Total Compensation ($)     472,849       521,033  
Less: Stock and Option Award Values Reported in SCT for the Covered Year ($)     (312,000 )     -  
Plus: Fair Value for Stock and Option Awards Granted in the Covered Year that are Outstanding and Unvested at End of Year ($)     268,000       -  
Change in Fair Value of Outstanding Unvested Stock and Option Awards from Prior Years ($)     -       (180,930 )
Fair Value as of Vesting Date for Awards Granted that Vested in Same Year ($)     -       -  
Change in Fair Value of Stock and Option Awards from Prior years that Vested in the Covered Year ($)     -       (51,710 )
Less: Fair Value of Stock and Option Awards Forfeited during the covered Year ($)     -       -  
Less: Aggregate Change in Actuarial Present Value of Accumulated Benefit Under Pension Plans ($)     -       -  
Plus: Aggregate Service Cost and Prior Service Cost for Pension Plans ($)     -       -  
Compensation Actually Paid ($)     428,849       288,393  
     
Non-PEO NEO Average Total Compensation Amount     $ 331,322 $ 306,661 $ 1,044,174 $ 498,417
Non-PEO NEO Average Compensation Actually Paid Amount     $ 301,159 13,718 424,104 396,458
Adjustment to Non-PEO NEO Compensation Footnote [Text Block]    

 

(d) Compensation actually paid (CAP) to our non-PEO NEOs reflects the respective amounts set forth in column (d) of the table above, adjusted as set forth in the table below. The assumptions used to calculate the fair values did not differ materially from the assumptions used to calculate the fair values as of the grant dates.

 

Year   2021     2022     2023     2024  
Non-PEO NEOs     See column (c) note above       See column (c) note above       See column (c) note above       See column (c) note above  
SCT Total Compensation ($)     498,417       1,044,174       306,661       331,322  
Less: Stock and Option Award Values Reported in SCT for the Covered Year ($)     (347,443 )     (935,747 )     (136,489 )     (14,484 )
Plus: Fair Value for Stock and Option Awards Granted in the Covered Year ($)     84,182       272,646       41,567       5,716  
Change in Fair Value of Outstanding Unvested Stock and Option Awards from Prior Years ($)     (14,348 )     (32,650 )     (3,285 )     (8,279 )
Fair Value as of Vesting Date for Awards Granted that Vested in Same Year ($)     196,923       133,847       -       1,442  
Change in Fair Value of Stock and Option Awards from Prior years that Vested in the Covered Year ($)     (21,273 )     (53,436 )     (194,736 )     (14,557 )
Less: Fair Value of Stock and Option Awards Forfeited during the covered Year ($)     -       (4,730 )     -       -  
Less: Aggregate Change in Actuarial Present Value of Accumulated Benefit Under Pension Plans ($)     -       -       -       -  
Plus: Aggregate Service Cost and Prior Service Cost for Pension Plans ($)     -       -       -       -  
Compensation Actually Paid ($)     396,458       424,104       13,718       301,159  
     
Compensation Actually Paid vs. Total Shareholder Return [Text Block]    

Below are graphs showing the relationship of “compensation actually paid” to our PEOs and non-PEO NEOs in 2021, 2022, 2023 and 2024 to (1) our TSR and (2) our net income.

 

 Compensation Actually Paid vs. Total Shareholder Return [Text Block]

     
Compensation Actually Paid vs. Net Income [Text Block]    

     
Total Shareholder Return Amount     $ 1 5 17 74
Net Income (Loss) Attributable to Parent     $ (11,850,000) (11,122,000) $ (27,474,000) $ (11,427,000)
PEO Name George Ng David Young George Ng   David Young David Young
Stock and Option Award Values Reported in SCT for the Covered Year [Member] | Non-PEO NEO [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount     $ (14,484) (136,489) $ (935,747) $ (347,443)
Change in Fair Value of Outstanding Unvested Stock and Option Awards from Prior Years [Member] | Non-PEO NEO [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount     (8,279) (3,285) (32,650) (14,348)
Fair Value as of Vesting Date for Awards Granted that Vested in Same Year [Member] | Non-PEO NEO [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount     1,442 133,847 196,923
Change in Fair Value of Stock and Option Awards from Prior years that Vested in the Covered Year [Member] | Non-PEO NEO [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount     (14,557) (194,736) (53,436) (21,273)
Fair Value of Stock and Option Awards Forfeited during the covered Year [Member] | Non-PEO NEO [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount     (4,730)
Aggregate Change in Actuarial Present Value of Accumulated Benefit Under Pension Plans [Member] | Non-PEO NEO [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount    
Aggregate Service Cost and Prior Service Cost for Pension Plans [Member] | Non-PEO NEO [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount    
Fair Value for Stock and Option Awards Granted in the Covered Year [Member] | Non-PEO NEO [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount     5,716 41,567 272,646 84,182
George Ng [Member]            
Pay vs Performance Disclosure [Table]            
SCT Total Compensation ($) $ 472,849   521,033 472,849    
Compensation Actually Paid ($) 428,849   288,393 428,849    
George Ng [Member] | Stock and Option Award Values Reported in SCT for the Covered Year [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount (312,000)        
George Ng [Member] | Fair Value for Stock and Option Awards Granted in the Covered Year that are Outstanding and Unvested at End of Year [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount 268,000        
George Ng [Member] | Change in Fair Value of Outstanding Unvested Stock and Option Awards from Prior Years [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount   (180,930)      
George Ng [Member] | Fair Value as of Vesting Date for Awards Granted that Vested in Same Year [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount        
George Ng [Member] | Change in Fair Value of Stock and Option Awards from Prior years that Vested in the Covered Year [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount   (51,710)      
George Ng [Member] | Fair Value of Stock and Option Awards Forfeited during the covered Year [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount        
George Ng [Member] | Aggregate Change in Actuarial Present Value of Accumulated Benefit Under Pension Plans [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount        
George Ng [Member] | Aggregate Service Cost and Prior Service Cost for Pension Plans [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount        
David Young [Member]            
Pay vs Performance Disclosure [Table]            
SCT Total Compensation ($)   $ 108,876 108,876 1,162,619 434,512
Compensation Actually Paid ($)   (16,297) $ (16,297) 549,308 342,274
David Young [Member] | Stock and Option Award Values Reported in SCT for the Covered Year [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount   (15,426)     (1,068,744) (347,012)
David Young [Member] | Fair Value for Stock and Option Awards Granted in the Covered Year that are Outstanding and Unvested at End of Year [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount   4,698     272,646 84,182
David Young [Member] | Change in Fair Value of Outstanding Unvested Stock and Option Awards from Prior Years [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount   (1,919)     (32,680) (13,183)
David Young [Member] | Fair Value as of Vesting Date for Awards Granted that Vested in Same Year [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount       249,153 196,923
David Young [Member] | Change in Fair Value of Stock and Option Awards from Prior years that Vested in the Covered Year [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount   (112,526)     (28,956) (13,148)
David Young [Member] | Fair Value of Stock and Option Awards Forfeited during the covered Year [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount       (4,730)
David Young [Member] | Aggregate Change in Actuarial Present Value of Accumulated Benefit Under Pension Plans [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount      
David Young [Member] | Aggregate Service Cost and Prior Service Cost for Pension Plans [Member]            
Pay vs Performance Disclosure [Table]            
Adjustment to Compensation Amount