v3.26.1
Pay vs Performance Disclosure - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Pay vs Performance Disclosure          
Pay vs Performance Disclosure, Table
PAY-VERSUS-PERFORMANCE DISCLOSURE
As required by Item 402(v) of Regulation S-K, we are providing the following information about the relationship between the executive compensation actually paid to our named executive officers (“NEOs”) and certain aspects of our financial performance. For further information concerning our pay for performance philosophy and how we align executive compensation with our performance, please refer to the section titled “Executive Compensation.”
Pay-Versus-Performance Table
Year
Summary
Compensation
Table Total for
PEO(1)
Compensation
Actually Paid to
PEO(2)
Average
Summary
Compensation
Table Total
for
Non-PEO
NEOs(3)
Average
Compensation
Actually Paid to
Non-PEO NEOs(4)
Value of Initial Fixed $100
Investment Based On:
Net Income
(in thousands)
Company-
Selected
Measure -
Revenue(7)
(in thousands)
Total
Shareholder
Return(5)
Peer Group
Total
Shareholder
Return(6)
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
2025
$5,120,061
$3,643,672
$1,778,768
$1,402,736
$26.92
$113.99
($66,539)
$201,493
2024
$ 6,084,671
$4,403,140
$1,676,280
$1,003,204
$34.59
$85.43
($6,020)
$200,453
2023
$4,939,242
$3,723,202
$2,036,220
$1,551,529
$48.61
$85.92
($12,148)
$193,015
2022
$3,914,142
$1,934,488
$1,449,105
$552,405
$54.42
$82.14
$2,484
$164,036
2021
$4,818,502
($130,465)
$2,588,657
$126,586
$86.99
$91.40
$3,027
$127,950
(1)
The dollar amounts reported in column (b) represent the amount of total compensation reported for Wenbin Jiang, Ph.D., our Chief Executive Officer, for each covered year in the “Total” column of the Summary Compensation Table. Please refer to “Executive Compensation—Summary Compensation Table.”
(2)
The dollar amounts reported in column (c) represent the amount of “executive compensation actually paid” to Dr. Jiang, as computed in accordance with Item 402(v) of Regulation S-K for each covered year. The dollar amounts do not reflect the actual amount of compensation earned by or paid to Dr. Jiang during the applicable year. In accordance with the requirements of Item 402(v) of Regulation S-K, the following adjustments were made to Dr. Jiang’s total compensation for each year to determine the executive compensation actually paid:
Year
Reported
Summary Compensation
Table Total for PEO
Reported
Value of Equity
Awards(a)
Equity
Award Adjustments(b)
Compensation Actually
Paid to PEO
2025
$5,120,061
$4,000,000
$2,523,611
$3,643,672
2024
$6,084,671
$4,999,990
$3,318,459
$4,403,140
2023
$4,939,242
$4,000,000
$2,783,961
$3,723,202
2022
$3,914,142
$2,949,937
$970,283
$1,934,488
2021
$4,818,502
$4,250,000
($698,967)
($130,465)
(a)
The grant date fair value of equity awards represents the total of the amounts reported in the “Stock Awards” and “Option Awards” columns in the Summary Compensation Table for each covered fiscal year. Please refer to “Executive Compensation—Summary Compensation Table.”
(b)
The equity award adjustments for each covered year include the addition (or subtraction, as applicable) of the following: (i) the year-end fair value of any equity awards granted in the covered year that are outstanding and unvested as of the end of the covered year; (ii) the amount equal to the change as of the end of the covered year (from the end of the prior year) in fair value of any equity awards granted in prior years that are outstanding and unvested as of the end of the covered year; (iii) for equity awards that are granted and vest in same covered year, the fair value as of the vesting date; (iv) for equity awards granted in prior years that vest in the covered year, the amount equal to the change as of the vesting date (from the end of the prior year) in fair value; and (v) for equity awards granted in prior years that are determined to fail to meet the applicable vesting conditions during the covered year, a deduction for the amount equal to the fair value at the end of the prior year. The amounts deducted or added in calculating the equity award adjustments are as follows:
Year
Year End
Fair Value
of
Outstanding
and
Unvested
Equity
Awards
Granted in
Year
Year over
Year Change
in Fair Value
of
Outstanding
and Unvested
Equity
Awards
Fair Value
as of
Vesting
Date of
Equity
Awards
Granted
and Vested
in Year
Year over
Year Change
in Fair Value
of Equity
Awards
Granted in
Prior Years
that Vested in
Year
Fair Value at
End of Prior
Year of
Equity
Awards that
Failed to
Meet Vesting
Conditions in
Year
Value of
Dividends or
other Earnings
Paid on Stock or
Option Awards
not Otherwise
Reflected in Fair
Value or Total
Compensation
Total
Equity
Award
Adjustments
2025
$3,740,952
($1,004,173)
$667,911
($881,080)
$2,523,611
2024
$3,770,087
($718,741)
$748,652
($481,539)
$3,318,459
2023
$2,725,385
($243,959)
$495,494
($192,959)
$2,783,961
2022
$1,664,113
($920,384)
$575,505
($348,952)
$970,283
2021
($730,330)
$31,363
($698,967)
(3)
The dollar amounts reported in column (d) represent the average of the amounts of total compensation reported for our NEOs as a group (excluding Dr. Jiang, who has served as our PEO since 2014) for each covered year in the “Total” column of the Summary Compensation Table for each such year. Please refer to “Executive Compensation—Summary Compensation Table.” The names of each named executive officer (excluding Dr. Jiang) included for purposes of calculating the average amounts of total compensation in each covered year are as follows: (i) for 2025, William McCombe, our Chief Financial Officer, Ming Yan, Ph.D., our Chief Technology Officer, Valerie Barnett, our Chief Legal Officer and Corporate Secretary; Philippe Busque, Ph.D., our Senior Vice President, Global Sales and Services; (ii) for 2024, William McCombe, our Chief Financial Officer, Ming Yan, Ph.D., our Chief Technology Officer, Valerie Barnett, our Chief Legal Officer and Corporate Secretary; Philippe Busque, Ph.D., our Senior Vice President, Global Sales and Services; Patrik Jeanmonod, our former Chief Financial Officer, and Chris Williams, our former Chief Operating Officer; (iii) for 2023, Ming Yan, Ph.D., our Chief Technology Officer, Valerie Barnett, our Chief Legal Officer and Corporate Secretary; Patrik Jeanmonod, our former Chief Financial Officer, and Allen Poirson, Ph.D., our Senior Vice President, Business and Corporate Development; (iv) for 2022, Ming Yan, Ph.D., our Chief Technology Officer, and Valerie Barnett, our Chief Legal Officer and Corporate Secretary; and (v) for 2021, Ming Yan, Ph.D., our Chief Technology Officer, and Patrik Jeanmonod, our former Chief Financial Officer.
(4)
The dollar amounts reported in column (e) represent the average amount of “executive compensation actually paid” to our NEOs as a group (excluding Dr. Jiang), as computed in accordance with Item 402(v) of Regulation S-K for each covered fiscal year. The dollar amounts do not reflect the actual average amount of compensation earned by or paid to our NEOs as a group (excluding Dr. Jiang) during the applicable year. In accordance with the requirements of Item 402(v) of Regulation S-K, the following adjustments were made to the average total compensation for each year to determine the executive compensation actually paid, using the same methodology described above in Note 2(b):
Year
Average
Reported Summary
Compensation Table Total
for Non-PEO NEOs
Average
Reported
Value of Equity Awards
for Non-PEO NEOs
Average Equity
Award Adjustments
for Non-PEO NEOs(a)
Average Compensation
Actually Paid to
Non-PEO NEOs
2025
$1,778,768
$1,162,500
$786,468
$1,402,736
2024
$1,676,280
$1,191,659
$518,583
$1,003,204
2023
$2,036,220
$1,462,500
$977,809
$1,551,529
2022
$1,449,105
$872,483
($24,217)
$552,405
2021
$2,588,657
$2,125,000
($337,071)
$126,586
(a)
The amounts deducted or added in calculating the total average equity award adjustments are as follows:
Year
Year End
Fair Value
of
Outstanding
and
Unvested
Equity
Awards
Granted in
Year
Year over Year
Average Change in
Fair Value of
Outstanding and
Unvested Equity
Awards
Average
Fair Value
as of
Vesting
Date of
Equity
Awards
Granted and
Vested in
Year
Year over Year
Average Change
in Fair Value of
Equity Awards
Granted in Prior
Years that
Vested in the
Year
Average
Fair Value
at the End
of the
Prior Year
of Equity
Awards
that Failed
to Meet
Vesting
Conditions
in the
Year
Average
Value of
Dividends
or other
Earnings
Paid on
Stock or
Option
Awards
not
Otherwise
Reflected
in Fair
Value
Total
Average
Equity
Award
Adjustments
2025
$1,087,217
($255,311)
$194,105
($239,544)
$786,468
2024
$704,521
($154,267)
$140,569
($117,472)
($54,767)
$518,583
2023
$996,475
($110,740)
$181,155
($89,081)
$977,809
2022
$492,194
($485,224)
$170,198
($201,386)
($24,217)
2021
($418,573)
$81,502
($337,071)
(5)
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.
(6)
Represents the weighted peer group total shareholder return, weighted according to the respective companies’ stock market capitalization at the beginning of each period for which a return is indicated. The peer group used for this purpose is the Nasdaq Biotechnology Total Return Index. The dollar amounts reported represent the amount of net income reflected in our audited financial statements for each covered year.
(7)
While we use numerous financial and non-financial performance measures for the purpose of evaluating performance for our executive compensation program, we have determined that revenue is the financial performance measure that, in our assessment, represents the most important performance measure (that is not otherwise required to be disclosed in the table) used by us to link compensation actually paid to Dr. Jiang and our other NEOs to our performance for the most recently completed year.
       
Company Selected Measure Name revenue        
Named Executive Officers, Footnote
(1)
The dollar amounts reported in column (b) represent the amount of total compensation reported for Wenbin Jiang, Ph.D., our Chief Executive Officer, for each covered year in the “Total” column of the Summary Compensation Table. Please refer to “Executive Compensation—Summary Compensation Table.”
(3)
The dollar amounts reported in column (d) represent the average of the amounts of total compensation reported for our NEOs as a group (excluding Dr. Jiang, who has served as our PEO since 2014) for each covered year in the “Total” column of the Summary Compensation Table for each such year. Please refer to “Executive Compensation—Summary Compensation Table.” The names of each named executive officer (excluding Dr. Jiang) included for purposes of calculating the average amounts of total compensation in each covered year are as follows: (i) for 2025, William McCombe, our Chief Financial Officer, Ming Yan, Ph.D., our Chief Technology Officer, Valerie Barnett, our Chief Legal Officer and Corporate Secretary; Philippe Busque, Ph.D., our Senior Vice President, Global Sales and Services; (ii) for 2024, William McCombe, our Chief Financial Officer, Ming Yan, Ph.D., our Chief Technology Officer, Valerie Barnett, our Chief Legal Officer and Corporate Secretary; Philippe Busque, Ph.D., our Senior Vice President, Global Sales and Services; Patrik Jeanmonod, our former Chief Financial Officer, and Chris Williams, our former Chief Operating Officer; (iii) for 2023, Ming Yan, Ph.D., our Chief Technology Officer, Valerie Barnett, our Chief Legal Officer and Corporate Secretary; Patrik Jeanmonod, our former Chief Financial Officer, and Allen Poirson, Ph.D., our Senior Vice President, Business and Corporate Development; (iv) for 2022, Ming Yan, Ph.D., our Chief Technology Officer, and Valerie Barnett, our Chief Legal Officer and Corporate Secretary; and (v) for 2021, Ming Yan, Ph.D., our Chief Technology Officer, and Patrik Jeanmonod, our former Chief Financial Officer.
       
Peer Group Issuers, Footnote
(6)
Represents the weighted peer group total shareholder return, weighted according to the respective companies’ stock market capitalization at the beginning of each period for which a return is indicated. The peer group used for this purpose is the Nasdaq Biotechnology Total Return Index. The dollar amounts reported represent the amount of net income reflected in our audited financial statements for each covered year.
       
PEO Total Compensation Amount $ 5,120,061 $ 6,084,671 $ 4,939,242 $ 3,914,142 $ 4,818,502
PEO Actually Paid Compensation Amount $ 3,643,672 4,403,140 3,723,202 1,934,488 (130,465)
Adjustment To PEO Compensation, Footnote
(2)
The dollar amounts reported in column (c) represent the amount of “executive compensation actually paid” to Dr. Jiang, as computed in accordance with Item 402(v) of Regulation S-K for each covered year. The dollar amounts do not reflect the actual amount of compensation earned by or paid to Dr. Jiang during the applicable year. In accordance with the requirements of Item 402(v) of Regulation S-K, the following adjustments were made to Dr. Jiang’s total compensation for each year to determine the executive compensation actually paid:
Year
Reported
Summary Compensation
Table Total for PEO
Reported
Value of Equity
Awards(a)
Equity
Award Adjustments(b)
Compensation Actually
Paid to PEO
2025
$5,120,061
$4,000,000
$2,523,611
$3,643,672
2024
$6,084,671
$4,999,990
$3,318,459
$4,403,140
2023
$4,939,242
$4,000,000
$2,783,961
$3,723,202
2022
$3,914,142
$2,949,937
$970,283
$1,934,488
2021
$4,818,502
$4,250,000
($698,967)
($130,465)
(a)
The grant date fair value of equity awards represents the total of the amounts reported in the “Stock Awards” and “Option Awards” columns in the Summary Compensation Table for each covered fiscal year. Please refer to “Executive Compensation—Summary Compensation Table.”
(b)
The equity award adjustments for each covered year include the addition (or subtraction, as applicable) of the following: (i) the year-end fair value of any equity awards granted in the covered year that are outstanding and unvested as of the end of the covered year; (ii) the amount equal to the change as of the end of the covered year (from the end of the prior year) in fair value of any equity awards granted in prior years that are outstanding and unvested as of the end of the covered year; (iii) for equity awards that are granted and vest in same covered year, the fair value as of the vesting date; (iv) for equity awards granted in prior years that vest in the covered year, the amount equal to the change as of the vesting date (from the end of the prior year) in fair value; and (v) for equity awards granted in prior years that are determined to fail to meet the applicable vesting conditions during the covered year, a deduction for the amount equal to the fair value at the end of the prior year. The amounts deducted or added in calculating the equity award adjustments are as follows:
Year
Year End
Fair Value
of
Outstanding
and
Unvested
Equity
Awards
Granted in
Year
Year over
Year Change
in Fair Value
of
Outstanding
and Unvested
Equity
Awards
Fair Value
as of
Vesting
Date of
Equity
Awards
Granted
and Vested
in Year
Year over
Year Change
in Fair Value
of Equity
Awards
Granted in
Prior Years
that Vested in
Year
Fair Value at
End of Prior
Year of
Equity
Awards that
Failed to
Meet Vesting
Conditions in
Year
Value of
Dividends or
other Earnings
Paid on Stock or
Option Awards
not Otherwise
Reflected in Fair
Value or Total
Compensation
Total
Equity
Award
Adjustments
2025
$3,740,952
($1,004,173)
$667,911
($881,080)
$2,523,611
2024
$3,770,087
($718,741)
$748,652
($481,539)
$3,318,459
2023
$2,725,385
($243,959)
$495,494
($192,959)
$2,783,961
2022
$1,664,113
($920,384)
$575,505
($348,952)
$970,283
2021
($730,330)
$31,363
($698,967)
       
Non-PEO NEO Average Total Compensation Amount $ 1,778,768 1,676,280 2,036,220 1,449,105 2,588,657
Non-PEO NEO Average Compensation Actually Paid Amount $ 1,402,736 1,003,204 1,551,529 552,405 126,586
Adjustment to Non-PEO NEO Compensation Footnote
(4)
The dollar amounts reported in column (e) represent the average amount of “executive compensation actually paid” to our NEOs as a group (excluding Dr. Jiang), as computed in accordance with Item 402(v) of Regulation S-K for each covered fiscal year. The dollar amounts do not reflect the actual average amount of compensation earned by or paid to our NEOs as a group (excluding Dr. Jiang) during the applicable year. In accordance with the requirements of Item 402(v) of Regulation S-K, the following adjustments were made to the average total compensation for each year to determine the executive compensation actually paid, using the same methodology described above in Note 2(b):
Year
Average
Reported Summary
Compensation Table Total
for Non-PEO NEOs
Average
Reported
Value of Equity Awards
for Non-PEO NEOs
Average Equity
Award Adjustments
for Non-PEO NEOs(a)
Average Compensation
Actually Paid to
Non-PEO NEOs
2025
$1,778,768
$1,162,500
$786,468
$1,402,736
2024
$1,676,280
$1,191,659
$518,583
$1,003,204
2023
$2,036,220
$1,462,500
$977,809
$1,551,529
2022
$1,449,105
$872,483
($24,217)
$552,405
2021
$2,588,657
$2,125,000
($337,071)
$126,586
(a)
The amounts deducted or added in calculating the total average equity award adjustments are as follows:
Year
Year End
Fair Value
of
Outstanding
and
Unvested
Equity
Awards
Granted in
Year
Year over Year
Average Change in
Fair Value of
Outstanding and
Unvested Equity
Awards
Average
Fair Value
as of
Vesting
Date of
Equity
Awards
Granted and
Vested in
Year
Year over Year
Average Change
in Fair Value of
Equity Awards
Granted in Prior
Years that
Vested in the
Year
Average
Fair Value
at the End
of the
Prior Year
of Equity
Awards
that Failed
to Meet
Vesting
Conditions
in the
Year
Average
Value of
Dividends
or other
Earnings
Paid on
Stock or
Option
Awards
not
Otherwise
Reflected
in Fair
Value
Total
Average
Equity
Award
Adjustments
2025
$1,087,217
($255,311)
$194,105
($239,544)
$786,468
2024
$704,521
($154,267)
$140,569
($117,472)
($54,767)
$518,583
2023
$996,475
($110,740)
$181,155
($89,081)
$977,809
2022
$492,194
($485,224)
$170,198
($201,386)
($24,217)
2021
($418,573)
$81,502
($337,071)
       
Compensation Actually Paid vs. Total Shareholder Return
Compensation Actually Paid and Company/Peer Group Total Shareholder Return
As demonstrated by the following graph, the amount of compensation actually paid to Dr. Jiang, the average amount of compensation actually paid to our other NEOs as a group (except Dr. Jiang) and total shareholder return significantly decreased in 2025. The decrease in Dr. Jiang’s and our other NEOs as a group (except Dr. Jiang) was largely due to (a) a decrease in our stock price from the end of 2024 to the end of 2025, resulting in a decrease in the fair value of equity awards granted to our named executive officers in prior years, and (b) downward adjustments in the long-term equity awards paid to some of our named executive officers to better align with market data. Please see the section titled “Executive Compensation” for additional information regarding our executive compensation program for our NEOs.
       
Compensation Actually Paid vs. Net Income
Compensation Actually Paid and Net Income
As reflected in the following graph, the amount of compensation actually paid to Dr. Jiang decreased in 2025 and the average amount of compensation actually paid to our other NEOs as a group (except Dr. Jiang) increased in 2025, while our net income decreased for that period resulting in a net loss. The decrease in Dr. Jiang’s compensation actually paid was largely due to a downward adjustment to his equity compensation in 2025 to better align with our peer group companies. The increase in compensation actually paid to our other NEOs as a group (except Dr. Jiang) was primarily due to an equity refresh grant to Mr. McCombe, our Chief Financial Officer, who was not eligible for such grant in 2024 due to the date of his commencement of employment with us in March 2024. The value of Mr. McCombe’s refresh grant was targeted to align with our peer group companies. Please see the section titled “Executive Compensation” for additional information regarding our executive compensation program, including long-term equity incentive awards for our NEOs.
       
Compensation Actually Paid vs. Company Selected Measure
Compensation Actually Paid and Revenue
As demonstrated by the following graph, the amount of compensation actually paid to Dr. Jiang decreased in 2025 and our revenue modestly increased relative to 2024. This decrease in Dr. Jiang’s compensation actually paid in 2025 was largely due to (a) a decrease in our stock price from the end of 2024 to the end of 2025, resulting in a decrease in the fair value of equity awards granted to Dr. Jiang in prior years, and (b) downward adjustments in the long-term equity awards paid to Dr. Jiang to better align with market data. The average amount of compensation actually paid to our other NEOs as a group (except Dr. Jiang) increased in 2025 primarily due to an equity refresh grant to Mr. McCombe, our Chief Financial Officer, who was not eligible for such grant in 2024 due to the date of his commencement of employment with us in March 2024. The value of Mr. McCombe’s refresh grant was targeted to align with our peer group companies. While we use various financial and non-financial performance measures for the purpose of evaluating the effectiveness of our executive compensation program, we have determined that revenue is the financial performance measure that, in our assessment, represents the most important performance measure (that is not otherwise required to be disclosed in the Pay-Versus-Performance table) used by us to link compensation actually paid to Dr. Jiang and our other NEOs for the most recently completed year, to our financial performance. We use revenue when setting goals in our cash incentive bonus plan. Please see the section titled “Executive Compensation—Compensation Discussion and Analysis” for additional information regarding our executive compensation program, including our cash incentive bonus plan.
       
Total Shareholder Return Vs Peer Group
Compensation Actually Paid and Company/Peer Group Total Shareholder Return
As demonstrated by the following graph, the amount of compensation actually paid to Dr. Jiang, the average amount of compensation actually paid to our other NEOs as a group (except Dr. Jiang) and total shareholder return significantly decreased in 2025. The decrease in Dr. Jiang’s and our other NEOs as a group (except Dr. Jiang) was largely due to (a) a decrease in our stock price from the end of 2024 to the end of 2025, resulting in a decrease in the fair value of equity awards granted to our named executive officers in prior years, and (b) downward adjustments in the long-term equity awards paid to some of our named executive officers to better align with market data. Please see the section titled “Executive Compensation” for additional information regarding our executive compensation program for our NEOs.
       
Tabular List, Table
Financial Performance Measures
For the most recently completed fiscal year, the financial performance measures used by us to link our performance to executive compensation actually paid to our Chief Executive Officer and other NEOs include:
Revenue
Adjusted EBITDA(1)
(1)
We define adjusted EBITDA as net income adjusted for depreciation and amortization, provision (benefit) for tax, interest income and expense, foreign currency exchange loss, stock-based compensation and certain non-recurring expenses.
       
Total Shareholder Return Amount $ 26.92 34.59 48.61 54.42 86.99
Peer Group Total Shareholder Return Amount $ 113.99 $ 85.43 $ 85.92 $ 82.14 $ 91.4
Company Selected Measure Amount 201,493,000 200,453,000 193,015,000 164,036,000 127,950,000
PEO Name Wenbin Jiang, Ph.D Wenbin Jiang, Ph.D Wenbin Jiang, Ph.D Wenbin Jiang, Ph.D Wenbin Jiang, Ph.D
Equity Awards Adjustments, Footnote
(b)
The equity award adjustments for each covered year include the addition (or subtraction, as applicable) of the following: (i) the year-end fair value of any equity awards granted in the covered year that are outstanding and unvested as of the end of the covered year; (ii) the amount equal to the change as of the end of the covered year (from the end of the prior year) in fair value of any equity awards granted in prior years that are outstanding and unvested as of the end of the covered year; (iii) for equity awards that are granted and vest in same covered year, the fair value as of the vesting date; (iv) for equity awards granted in prior years that vest in the covered year, the amount equal to the change as of the vesting date (from the end of the prior year) in fair value; and (v) for equity awards granted in prior years that are determined to fail to meet the applicable vesting conditions during the covered year, a deduction for the amount equal to the fair value at the end of the prior year. The amounts deducted or added in calculating the equity award adjustments are as follows:
Year
Year End
Fair Value
of
Outstanding
and
Unvested
Equity
Awards
Granted in
Year
Year over
Year Change
in Fair Value
of
Outstanding
and Unvested
Equity
Awards
Fair Value
as of
Vesting
Date of
Equity
Awards
Granted
and Vested
in Year
Year over
Year Change
in Fair Value
of Equity
Awards
Granted in
Prior Years
that Vested in
Year
Fair Value at
End of Prior
Year of
Equity
Awards that
Failed to
Meet Vesting
Conditions in
Year
Value of
Dividends or
other Earnings
Paid on Stock or
Option Awards
not Otherwise
Reflected in Fair
Value or Total
Compensation
Total
Equity
Award
Adjustments
2025
$3,740,952
($1,004,173)
$667,911
($881,080)
$2,523,611
2024
$3,770,087
($718,741)
$748,652
($481,539)
$3,318,459
2023
$2,725,385
($243,959)
$495,494
($192,959)
$2,783,961
2022
$1,664,113
($920,384)
$575,505
($348,952)
$970,283
2021
($730,330)
$31,363
($698,967)
(a)
The amounts deducted or added in calculating the total average equity award adjustments are as follows:
Year
Year End
Fair Value
of
Outstanding
and
Unvested
Equity
Awards
Granted in
Year
Year over Year
Average Change in
Fair Value of
Outstanding and
Unvested Equity
Awards
Average
Fair Value
as of
Vesting
Date of
Equity
Awards
Granted and
Vested in
Year
Year over Year
Average Change
in Fair Value of
Equity Awards
Granted in Prior
Years that
Vested in the
Year
Average
Fair Value
at the End
of the
Prior Year
of Equity
Awards
that Failed
to Meet
Vesting
Conditions
in the
Year
Average
Value of
Dividends
or other
Earnings
Paid on
Stock or
Option
Awards
not
Otherwise
Reflected
in Fair
Value
Total
Average
Equity
Award
Adjustments
2025
$1,087,217
($255,311)
$194,105
($239,544)
$786,468
2024
$704,521
($154,267)
$140,569
($117,472)
($54,767)
$518,583
2023
$996,475
($110,740)
$181,155
($89,081)
$977,809
2022
$492,194
($485,224)
$170,198
($201,386)
($24,217)
2021
($418,573)
$81,502
($337,071)
       
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest $ (66,539,000) $ (6,020,000) $ (12,148,000) $ 2,484,000 $ 3,027,000
Measure:: 1          
Pay vs Performance Disclosure          
Name Revenue        
Measure:: 2          
Pay vs Performance Disclosure          
Name Adjusted EBITDA        
PEO | Aggregate Grant Date Fair Value of Equity Award Amounts Reported in Summary Compensation Table          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount $ (4,000,000) (4,999,990) (4,000,000) (2,949,937) (4,250,000)
PEO | Equity Awards Adjustments, Excluding Value Reported in Compensation Table          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 2,523,611 3,318,459 2,783,961 970,283 (698,967)
PEO | Year-end Fair Value of Equity Awards Granted in Covered Year that are Outstanding and Unvested          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 3,740,952 3,770,087 2,725,385 1,664,113 0
PEO | 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 (1,004,173) (718,741) (243,959) (920,384) (730,330)
PEO | Vesting Date Fair Value of Equity Awards Granted and Vested in Covered Year          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 667,911 748,652 495,494 575,505 0
PEO | 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 (881,080) (481,539) (192,959) (348,952) 31,363
PEO | Prior Year End Fair Value of Equity Awards Granted in Any Prior Year that Fail to Meet Applicable Vesting Conditions During Covered Year          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 0 0 0 0 0
PEO | Dividends or Other Earnings Paid on Equity Awards not Otherwise Reflected in Total Compensation for Covered Year          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 0 0 0 0 0
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 (1,162,500) (1,191,659) (1,462,500) (872,483) (2,125,000)
Non-PEO NEO | Equity Awards Adjustments, Excluding Value Reported in Compensation Table          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 786,468 518,583 977,809 (24,217) (337,071)
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 1,087,217 704,521 996,475 492,194 0
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 (255,311) (154,267) (110,740) (485,224) (418,573)
Non-PEO NEO | Vesting Date Fair Value of Equity Awards Granted and Vested in Covered Year          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 194,105 140,569 181,155 170,198 0
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 (239,544) (117,472) (89,081) (201,386) 81,502
Non-PEO NEO | Prior Year End Fair Value of Equity Awards Granted in Any Prior Year that Fail to Meet Applicable Vesting Conditions During Covered Year          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount 0 (54,767) 0 0 0
Non-PEO NEO | Dividends or Other Earnings Paid on Equity Awards not Otherwise Reflected in Total Compensation for Covered Year          
Pay vs Performance Disclosure          
Adjustment to Compensation, Amount $ 0 $ 0 $ 0 $ 0 $ 0