EXPRO GROUP HOLDINGS N.V., DEF 14A filed on 4/11/2025
Proxy Statement (definitive)
v3.25.1
Cover
12 Months Ended
Dec. 31, 2024
Document Information [Line Items]  
Document Type DEF 14A
Amendment Flag false
Entity Information [Line Items]  
Entity Registrant Name EXPRO GROUP HOLDINGS N.V.
Entity Central Index Key 0001575828
v3.25.1
Pay vs Performance Disclosure - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Pay vs Performance Disclosure          
Pay vs Performance Disclosure, Table
 
Pay Versus Performance Table
As required by Item 402(v) of
Regulation S-K, we
are providing the following information regarding the relationship between executive compensation and our financial performance for each of the last four completed fiscal years. The table below summarizes compensation values both previously reported in our Summary Compensation Table, as well as the adjusted values required in this section for the applicable years. Note that for our Named Executive Officers (each an “NEO”) other than our principal executive officer (the “PEO”), compensation is reported as an average.
 
Year
 
Summary
Compensation
Table Total for
First PEO(1)
   
Summary
Compensation
Table Total for
Second
PEO(1)
   
Compensation
Actually Paid
to First PEO(1)
   
Compensation
Actually Paid
to Second
PEO(1)
   
Average
Summary
Compensation
Table Total for
Non-CEO

NEOs(1)
   
Average
Compensation
Actually Paid
to
Non-CEO

NEOs(1)(2)
   
Value of Initial Fixed
$100
Investment Based On:
   
Net Income
(Loss)
(in
thousands)
   
Adjusted
EBITDA (in
thousands)
 
 
Total
Shareholder
Return
   
Peer Group
Total
Shareholder
Return
 
2024
 
 
N/A  
 
 
 
6,962,497  
 
 
 
N/A  
 
 
 
1,775,784  
 
 
 
2,309,945  
 
 
 
960,713  
 
 
 
40.20  
 
 
 
103.72  
 
 
 
51,918
 
 
 
347,403 
 
2023
 
 
N/A  
 
 
 
7,132,091  
 
 
 
N/A  
 
 
 
1,904,420  
 
 
 
2,322,168  
 
 
 
1,158,681  
 
 
 
51.45  
 
 
 
109.63  
 
 
 
(23,360
 
 
248,880 
 
2022
 
 
N/A  
 
 
 
2,548,319  
 
 
 
N/A  
 
 
 
1,886,664  
 
 
 
915,480  
 
 
 
899,231  
 
 
 
58.45  
 
 
 
102.76  
 
 
 
(20,145
 
 
206,233 
 
2021
 
 
7,234,574  
 
 
 
8,123,233  
 
 
 
8,207,367  
 
 
 
16,199,112  
 
 
 
2,713,792  
 
 
 
3,627,261  
 
 
 
46.26  
 
 
 
63.42  
 
 
 
(131,891
)   
 
 
125,940 
 
2020
 
 
3,973,463  
 
 
 
N/A  
 
 
 
736,558  
 
 
 
N/A  
 
 
 
880,505  
 
 
 
641,151  
 
 
 
53.00  
 
 
 
56.62  
 
 
 
(307,045
 
 
100,186 
 
 
(1)
The PEO and the
non-PEO
NEOs for each year are as follows:
 
 
(i)
2024, 2023 and 2022: Mr. Jardon, Second PEO; Messrs. Fanning, Geddes, McAlister, Russell, NEOs
 
 
(ii)
2021: Mr. Kearney, First PEO; Mr. Jardon, Second PEO; Messrs. Fanning, Geddes, McAlister, Russell and Symington and Ms. Cougle,
NEOs
 
 
(iii)
2020: Mr. Kearney, First PEO; Messrs. Russell, Lakey and Symington and Ms. Cougle, NEOs
 
(2)
To calculate Compensation Actually Paid (“CAP”), the following amounts were deducted from and added to Summary Compensation Table (“SCT”) total compensation:
First PEO (Kearney) SCT Total to CAP Reconciliation
 
Year
 
Salary
   
Bonus and
Non-Equity

Incentive
Compensation
   
Other
Compensation
   
SCT
Total
   
Deductions
from SCT
Total
   
Additions
to SCT
Total
   
CAP
 
           
(i)
                 
(ii)
   
(iii)
        
2024
 
 
N/A 
 
 
 
N/A  
 
 
 
N/A   
 
 
 
N/A 
 
 
 
N/A 
 
 
 
N/A
 
 
 
N/A
 
2023
 
 
N/A 
 
 
 
N/A  
 
 
 
N/A   
 
 
 
N/A 
 
 
 
N/A 
 
 
 
N/A
 
 
 
N/A
 
2022
 
 
N/A 
 
 
 
N/A  
 
 
 
N/A   
 
 
 
N/A 
 
 
 
N/A 
 
 
 
N/A
 
 
 
N/A
 
2021
 
 
471,765 
 
 
 
—  
 
 
 
3,643,750   
 
 
 
7,234,574 
 
 
 
(3,119,059
)  
 
 
4,091,852
 
 
 
8,207,367
 
2020
 
 
709,637 
 
 
 
354,825  
 
 
 
12,825   
 
 
 
3,973,463 
 
 
 
(2,896,176
)  
 
 
(340,729
 
 
736,558
 
Second PEO (Jardon) SCT Total to CAP Reconciliation
 
Year
 
Salary
   
Bonus and
Non-Equity

Incentive
Compensation
   
Other
Compensation
   
SCT
Total
   
Deductions
from SCT
Total
   
Additions
to SCT
Total
   
CAP
 
           
(i)
                 
(ii)
   
(iii)
        
2024
 
 
1,000,000
 
 
 
690,625  
 
 
 
25,800  
 
 
 
6,962,497
 
 
 
(5,246,072
 
 
59,359
 
 
 
1,775,784
 
2023
 
 
1,000,000
 
 
 
937,500  
 
 
 
25,200  
 
 
 
7,132,091
 
 
 
(5,169,391
 
 
(58,280
 
 
1,904,420
 
2022
 
 
1,000,000
 
 
 
1,117,500  
 
 
 
430,819  
 
 
 
2,548,319
 
 
 
 
 
 
(661,655
 
 
1,886,664
 
2021
 
 
1,149,618
 
 
 
1,008,900  
 
 
 
12,000  
 
 
 
8,123,233
 
 
 
(5,952,714
 
 
14,028,593
 
 
 
16,199,112
 
2020
 
 
N/A
 
 
 
N/A  
 
 
 
N/A  
 
 
 
N/A
 
 
 
N/A
 
 
 
N/A
 
 
 
N/A
 
 
 
Average
Non-PEO
NEOs SCT Total to CAP Reconciliation
 
Year
 
Salary
   
Bonus and
Non-Equity

Incentive
Compensation
   
Other
Compensation
   
SCT
Total
   
Deductions
from SCT
Total
   
Additions
to SCT
Total
   
CAP
 
           
(i)
                 
(ii)
   
(iii)
        
2024
 
 
456,288
 
 
 
252,099   
 
 
 
129,933  
 
 
 
2,309,945
 
 
 
(1,471,625
 
 
122,393
 
 
 
960,713
 
2023
 
 
447,099
 
 
 
335,324   
 
 
 
110,165  
 
 
 
2,322,168
 
 
 
(1,429,580
 
 
266,093
 
 
 
1,158,681
 
2022
 
 
445,328
 
 
 
398,123   
 
 
 
72,029  
 
 
 
915,480
 
 
 
 
 
 
(16,248
 
 
899,231
 
2021
 
 
406,922
 
 
 
242,138   
 
 
 
634,634  
 
 
 
2,713,792
 
 
 
(1,430,265
 
 
2,343,734
 
 
 
3,627,261
 
2020
 
 
345,357
 
 
 
151,244   
 
 
 
5,332  
 
 
 
880,505
 
 
 
(378,573
 
 
139,219
 
 
 
641,151
 
 
 
(i)
Reflects “all other compensation” reported in the SCT for each year shown. 
 
 
(ii)
Represents the grant date fair value of equity-based awards granted each year. We did not report a change in pension value for any of the years reflected in this table; therefore, a deduction from SCT total related to pension value is not needed. 
 
 
(iii)
Reflects the value of equity calculated in accordance with the SEC methodology for determining CAP for each year shown. The equity component of CAP for fiscal year 2024 is further detailed in the supplemental table below.
Supplemental
Equity Component of CAP for FY 2024:
 
Equity Type
 
Fair Value
of Current
Year
Equity
Awards at
12/31/2024
   
Change in
Value of
Prior
Years’
Awards
Unvested
at
12/31/2024
   
Change
in Value
of Prior
Years’
Awards
That
Vested
in FY
2024
   
Fair Value
of Prior
Years’
Awards
Forfeited
in FY
2024
   
Equity
Value
Included
in CAP
 
Second PEO (Jardon)
 
 
2,713,547 
 
 
 
(2,834,539) 
 
 
 
180,351 
 
 
 
—   
 
 
 
59,359 
 
Average
Non-PEO
NEOs
 
 
761,202 
 
 
 
(718,730) 
 
 
 
79,920 
 
 
 
—   
 
 
 
122,393 
 
 
(3)
The peer group used for total shareholder return is SPDR S&P Oil & Gas Equipment & Services ETF (XES).
       
Company Selected Measure Name Adjusted EBITDA        
Named Executive Officers, Footnote
(1)
The PEO and the
non-PEO
NEOs for each year are as follows:
 
 
(i)
2024, 2023 and 2022: Mr. Jardon, Second PEO; Messrs. Fanning, Geddes, McAlister, Russell, NEOs
 
 
(ii)
2021: Mr. Kearney, First PEO; Mr. Jardon, Second PEO; Messrs. Fanning, Geddes, McAlister, Russell and Symington and Ms. Cougle,
NEOs
 
 
(iii)
2020: Mr. Kearney, First PEO; Messrs. Russell, Lakey and Symington and Ms. Cougle, NEOs
       
Peer Group Issuers, Footnote The peer group used for total shareholder return is SPDR S&P Oil & Gas Equipment & Services ETF (XES).        
Adjustment To PEO Compensation, Footnote
(2)
To calculate Compensation Actually Paid (“CAP”), the following amounts were deducted from and added to Summary Compensation Table (“SCT”) total compensation:
First PEO (Kearney) SCT Total to CAP Reconciliation
 
Year
 
Salary
   
Bonus and
Non-Equity

Incentive
Compensation
   
Other
Compensation
   
SCT
Total
   
Deductions
from SCT
Total
   
Additions
to SCT
Total
   
CAP
 
           
(i)
                 
(ii)
   
(iii)
        
2024
 
 
N/A 
 
 
 
N/A  
 
 
 
N/A   
 
 
 
N/A 
 
 
 
N/A 
 
 
 
N/A
 
 
 
N/A
 
2023
 
 
N/A 
 
 
 
N/A  
 
 
 
N/A   
 
 
 
N/A 
 
 
 
N/A 
 
 
 
N/A
 
 
 
N/A
 
2022
 
 
N/A 
 
 
 
N/A  
 
 
 
N/A   
 
 
 
N/A 
 
 
 
N/A 
 
 
 
N/A
 
 
 
N/A
 
2021
 
 
471,765 
 
 
 
—  
 
 
 
3,643,750   
 
 
 
7,234,574 
 
 
 
(3,119,059
)  
 
 
4,091,852
 
 
 
8,207,367
 
2020
 
 
709,637 
 
 
 
354,825  
 
 
 
12,825   
 
 
 
3,973,463 
 
 
 
(2,896,176
)  
 
 
(340,729
 
 
736,558
 
Second PEO (Jardon) SCT Total to CAP Reconciliation
 
Year
 
Salary
   
Bonus and
Non-Equity

Incentive
Compensation
   
Other
Compensation
   
SCT
Total
   
Deductions
from SCT
Total
   
Additions
to SCT
Total
   
CAP
 
           
(i)
                 
(ii)
   
(iii)
        
2024
 
 
1,000,000
 
 
 
690,625  
 
 
 
25,800  
 
 
 
6,962,497
 
 
 
(5,246,072
 
 
59,359
 
 
 
1,775,784
 
2023
 
 
1,000,000
 
 
 
937,500  
 
 
 
25,200  
 
 
 
7,132,091
 
 
 
(5,169,391
 
 
(58,280
 
 
1,904,420
 
2022
 
 
1,000,000
 
 
 
1,117,500  
 
 
 
430,819  
 
 
 
2,548,319
 
 
 
 
 
 
(661,655
 
 
1,886,664
 
2021
 
 
1,149,618
 
 
 
1,008,900  
 
 
 
12,000  
 
 
 
8,123,233
 
 
 
(5,952,714
 
 
14,028,593
 
 
 
16,199,112
 
2020
 
 
N/A
 
 
 
N/A  
 
 
 
N/A  
 
 
 
N/A
 
 
 
N/A
 
 
 
N/A
 
 
 
N/A
 
Supplemental
Equity Component of CAP for FY 2024:
 
Equity Type
 
Fair Value
of Current
Year
Equity
Awards at
12/31/2024
   
Change in
Value of
Prior
Years’
Awards
Unvested
at
12/31/2024
   
Change
in Value
of Prior
Years’
Awards
That
Vested
in FY
2024
   
Fair Value
of Prior
Years’
Awards
Forfeited
in FY
2024
   
Equity
Value
Included
in CAP
 
Second PEO (Jardon)
 
 
2,713,547 
 
 
 
(2,834,539) 
 
 
 
180,351 
 
 
 
—   
 
 
 
59,359 
 
Average
Non-PEO
NEOs
 
 
761,202 
 
 
 
(718,730) 
 
 
 
79,920 
 
 
 
—   
 
 
 
122,393 
 
       
Non-PEO NEO Average Total Compensation Amount $ 2,309,945 $ 2,322,168 $ 915,480 $ 2,713,792 $ 880,505
Non-PEO NEO Average Compensation Actually Paid Amount $ 960,713 1,158,681 899,231 3,627,261 641,151
Adjustment to Non-PEO NEO Compensation Footnote
(2)
To calculate Compensation Actually Paid (“CAP”), the following amounts were deducted from and added to Summary Compensation Table (“SCT”) total compensation:
Average
Non-PEO
NEOs SCT Total to CAP Reconciliation
 
Year
 
Salary
   
Bonus and
Non-Equity

Incentive
Compensation
   
Other
Compensation
   
SCT
Total
   
Deductions
from SCT
Total
   
Additions
to SCT
Total
   
CAP
 
           
(i)
                 
(ii)
   
(iii)
        
2024
 
 
456,288
 
 
 
252,099   
 
 
 
129,933  
 
 
 
2,309,945
 
 
 
(1,471,625
 
 
122,393
 
 
 
960,713
 
2023
 
 
447,099
 
 
 
335,324   
 
 
 
110,165  
 
 
 
2,322,168
 
 
 
(1,429,580
 
 
266,093
 
 
 
1,158,681
 
2022
 
 
445,328
 
 
 
398,123   
 
 
 
72,029  
 
 
 
915,480
 
 
 
 
 
 
(16,248
 
 
899,231
 
2021
 
 
406,922
 
 
 
242,138   
 
 
 
634,634  
 
 
 
2,713,792
 
 
 
(1,430,265
 
 
2,343,734
 
 
 
3,627,261
 
2020
 
 
345,357
 
 
 
151,244   
 
 
 
5,332  
 
 
 
880,505
 
 
 
(378,573
 
 
139,219
 
 
 
641,151
 
 
 
(i)
Reflects “all other compensation” reported in the SCT for each year shown. 
 
 
(ii)
Represents the grant date fair value of equity-based awards granted each year. We did not report a change in pension value for any of the years reflected in this table; therefore, a deduction from SCT total related to pension value is not needed. 
 
 
(iii)
Reflects the value of equity calculated in accordance with the SEC methodology for determining CAP for each year shown. The equity component of CAP for fiscal year 2024 is further detailed in the supplemental table below.
       
Compensation Actually Paid vs. Total Shareholder Return
The following graph compares the compensation actually paid to our PEO(s), the average of the compensation actually paid to our remaining NEOs and the TSR performance of our common units with the TSR performance of our comparison group. For purposes of our equity compensation program, we use the SPDR S&P Oil & Gas Equipment & Services ETF (XES) as our comparison group. The TSR amounts in the graph assume that $100 was invested beginning on December 31, 2019 and that all distributions or dividends were reinvested on a quarterly basis.
 
 
LOGO
 
Compensation Actually Paid Versus TSR ($)
 
    
12/31/20
   
12/31/21
   
12/31/22
   
12/31/23
   
12/31/24
 
Compensation Actually Paid to First PEO
 
 
736,558
 
 
 
8,207,367
 
 
 
 
 
 
 
 
 
 
Compensation Actually Paid to Second PEO
 
 
 
 
 
16,199,112
 
 
 
1,886,664
 
 
 
1,904,420
 
 
 
1,775,784
 
Average Compensation Actually Paid to
Non-PEO
NEOs
 
 
641,151
 
 
 
3,627,261
 
 
 
899,231
 
 
 
1,158,681
 
 
 
960,713
 
TSR
 
 
53.00
 
 
 
46.26
 
 
 
58.45
 
 
 
51.45
 
 
 
40.20
 
Peer Group TSR
 
 
56.62
 
 
 
63.42
 
 
 
102.76
 
 
 
109.63
 
 
 
103.72
 
       
Compensation Actually Paid vs. Net Income
The following graph compares the compensation actually paid to our PEO(s), the average of the compensation actually paid to our remaining NEOs and our Net Income (Loss).
 
 
LOGO
 
Compensation Actually Paid Versus Net Income (Loss) ($)
 
    
12/31/20
   
12/31/21
   
12/31/22
   
12/31/23
   
12/31/24
 
Compensation Actually Paid to First PEO
 
 
736,558
 
 
 
8,207,367
 
 
 
 
 
 
 
 
 
 
Compensation Actually Paid to Second PEO
 
 
 
 
 
16,199,112
 
 
 
1,886,664
 
 
 
1,904,420
 
 
 
1,775,784
 
Average Compensation Actually Paid to
Non-PEO
NEOs
 
 
641,151
 
 
 
3,627,261
 
 
 
899,231
 
 
 
1,158,681
 
 
 
960,713
 
Net Income (Loss)
 
 
(307,045
 
 
(131,891
 
 
(20,145
 
 
(23,360
 
 
51,918
 
       
Compensation Actually Paid vs. Company Selected Measure
The following graph compares the compensation actually paid to our PEO(s), the average of the compensation actually paid to our remaining NEOs and our Adjusted EBITDA.
 
 
LOGO
 
Compensation Actually Paid Versus Adjusted EBITDA ($)
 
    
12/31/20
   
12/31/21
   
12/31/22
   
12/31/23
   
12/31/24
 
Compensation Actually Paid to First PEO
 
 
736,558
 
 
 
8,207,367
 
 
 
 
 
 
 
 
 
 
Compensation Actually Paid to Second PEO
 
 
 
 
 
16,199,112
 
 
 
1,886,664
 
 
 
1,904,420
 
 
 
1,775,784
 
Average Compensation Actually Paid to
Non-PEO
NEOs
 
 
641,151
 
 
 
3,627,261
 
 
 
899,231
 
 
 
1,158,681
 
 
 
960,713
 
Adjusted EBITDA
 
 
100,186
 
 
 
125,940
 
 
 
206,233
 
 
 
248,880
 
 
 
347,403
 
       
Total Shareholder Return Vs Peer Group
The following graph compares the compensation actually paid to our PEO(s), the average of the compensation actually paid to our remaining NEOs and the TSR performance of our common units with the TSR performance of our comparison group. For purposes of our equity compensation program, we use the SPDR S&P Oil & Gas Equipment & Services ETF (XES) as our comparison group. The TSR amounts in the graph assume that $100 was invested beginning on December 31, 2019 and that all distributions or dividends were reinvested on a quarterly basis.
 
 
LOGO
 
Compensation Actually Paid Versus TSR ($)
 
    
12/31/20
   
12/31/21
   
12/31/22
   
12/31/23
   
12/31/24
 
Compensation Actually Paid to First PEO
 
 
736,558
 
 
 
8,207,367
 
 
 
 
 
 
 
 
 
 
Compensation Actually Paid to Second PEO
 
 
 
 
 
16,199,112
 
 
 
1,886,664
 
 
 
1,904,420
 
 
 
1,775,784
 
Average Compensation Actually Paid to
Non-PEO
NEOs
 
 
641,151
 
 
 
3,627,261
 
 
 
899,231
 
 
 
1,158,681
 
 
 
960,713
 
TSR
 
 
53.00
 
 
 
46.26
 
 
 
58.45
 
 
 
51.45
 
 
 
40.20
 
Peer Group TSR
 
 
56.62
 
 
 
63.42
 
 
 
102.76
 
 
 
109.63
 
 
 
103.72
 
       
Tabular List, Table
Narrative Disclosure to Pay Versus Performance Table
For the fiscal year ending December 31, 2024, the Company used Total Stockholder Return (TSR) to link PRSU equity grants to performance. In addition, the Company used two financial performance measures to link compensation actually paid to its NEOs to company performance under its annual cash incentive program, Adjusted EBITDA and Free Cash Flow. In addition to these financial performance measures, the Company also used Total Recordable Case Frequency and ESG as
non-financial
performance measures under its annual cash incentive program. For a description of the Company’s PRSU grants, see page 27 and for a description of the Company’s annual cash incentive program, see page 25.
 
Important Performance Measures for 2024
TSR
Adjusted EBITDA
Free Cash Flow
Total Recordable Case Frequency
ESG
The following graphs compare various performance metrics with the compensation actually paid to our PEO(s) and other NEOs during each of the last five fiscal years. For compensation paid in 2021, we note that compensation paid to certain of our NEOs reflects amounts that were paid in connection with the Merger, including severance amounts that were not tied to performance measures. For this reason, we believe compensation paid in 2021 is not reflective of our ordinary course pay practices.
 
       
Total Shareholder Return Amount $ 40.2 51.45 58.45 46.26 53
Peer Group Total Shareholder Return Amount 103.72 109.63 102.76 63.42 56.62
Net Income (Loss) $ 51,918,000 $ (23,360,000) $ (20,145,000) $ (131,891,000) $ (307,045,000)
Company Selected Measure Amount 347,403,000 248,880,000 206,233,000 125,940,000 100,186,000
Measure:: 1          
Pay vs Performance Disclosure          
Name TSR        
Measure:: 2          
Pay vs Performance Disclosure          
Name Adjusted EBITDA        
Measure:: 3          
Pay vs Performance Disclosure          
Name Free Cash Flow        
Measure:: 4          
Pay vs Performance Disclosure          
Name Total Recordable Case Frequency        
Measure:: 5          
Pay vs Performance Disclosure          
Name ESG        
Kearney [Member]          
Pay vs Performance Disclosure          
PEO Total Compensation Amount       $ 7,234,574 $ 3,973,463
PEO Actually Paid Compensation Amount $ 0 $ 0 $ 0 $ 8,207,367 $ 736,558
PEO Name       Mr. Kearney Mr. Kearney
Jardon [Member]          
Pay vs Performance Disclosure          
PEO Total Compensation Amount 6,962,497 7,132,091 2,548,319 $ 8,123,233  
PEO Actually Paid Compensation Amount $ 1,775,784 $ 1,904,420 $ 1,886,664 $ 16,199,112 $ 0
PEO Name Mr. Jardon Mr. Jardon Mr. Jardon Mr. Jardon  
PEO | Kearney [Member]          
Pay vs Performance Disclosure          
Salary       $ 471,765 709,637
Bonus and NonEquity Incentive Compensation       0 354,825
Other Compensation       3,643,750 12,825
PEO | Kearney [Member] | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount       (3,119,059) (2,896,176)
PEO | Kearney [Member] | Equity Awards Adjustments, Excluding Value Reported in Compensation Table          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount       4,091,852 (340,729)
PEO | Jardon [Member]          
Pay vs Performance Disclosure          
Salary $ 1,000,000 $ 1,000,000 $ 1,000,000 1,149,618  
Bonus and NonEquity Incentive Compensation 690,625 937,500 1,117,500 1,008,900  
Other Compensation 25,800 25,200 430,819 12,000  
PEO | Jardon [Member] | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount (5,246,072) (5,169,391)   (5,952,714)  
PEO | Jardon [Member] | Equity Awards Adjustments, Excluding Value Reported in Compensation Table          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 59,359 (58,280) (661,655) 14,028,593  
PEO | Jardon [Member] | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 2,713,547        
PEO | Jardon [Member] | 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 (2,834,539)        
PEO | Jardon [Member] | 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 180,351        
Non-PEO NEO          
Pay vs Performance Disclosure          
Salary 456,288 447,099 445,328 406,922 345,357
Bonus and NonEquity Incentive Compensation 252,099 335,324 398,123 242,138 151,244
Other Compensation 129,933 110,165 72,029 634,634 5,332
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 (1,471,625) (1,429,580)   (1,430,265) (378,573)
Non-PEO NEO | Equity Awards Adjustments, Excluding Value Reported in Compensation Table          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 122,393 $ 266,093 $ (16,248) $ 2,343,734 $ 139,219
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 761,202        
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 (718,730)        
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 $ 79,920        
v3.25.1
Insider Trading Policies and Procedures
12 Months Ended
Dec. 31, 2024
Insider Trading Policies and Procedures [Line Items]  
Insider Trading Policies and Procedures Adopted true