Quarterly report pursuant to Section 13 or 15(d)

Stock Based Compensation (Tables)

v3.24.1.1.u2
Stock Based Compensation (Tables)
6 Months Ended
Mar. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule of Aggregate Non-vested Restricted Stock and Restricted Stock Units Granted and Performance Shares

The following table summarizes the status of Optex Systems Holdings’ aggregate non-vested restricted stock and restricted stock units and performance shares:

 

    Restricted Stock Units     Weighted Average Grant Date Fair Value     Restricted Shares     Weighted Average Grant Date Fair Value     Performance Shares     Weighted Average Grant Date Fair Value  
Outstanding at October 2, 2022     66,000     $ 1.52       180,000     $ 1.75              
Granted     42,000       3.05       40,000       3.09       135,000       2.37  
Vested     (66,000 )     1.52       (60,000 )     1.75              
Forfeited     (3,000 )     3.00       (40,000 )     1.75              
Outstanding at October 1, 2023     39,000     $ 3.06       120,000     $ 2.20       135,000       2.37  
Granted     -       -       -       -       -       -  
Vested     -       -       (60,000 )     2.20       (108,000 )     2.48  
Forfeited     -       -       -       -       -       -  
Outstanding at March 31, 2024     39,000     $ 3.06       60,000     $ 2.20       27,000     $ 1.93  
Schedule of Assumptions and Results for the Monte Carlo Simulation

The assumptions and results for the Monte Carlo simulation are as follows:

 

 Schedule of Assumptions and Results for the Monte Carlo Simulation

    Assumptions  
Performance Period Start     10/2/2023  
Performance Period End     10/1/2028  
Term of simulation (1)     5.42 years  
Time steps in simulation     1,365  
Time steps per year     252  
Common share price at valuation date (2)   $ 3.04  
Dividend yield (3)     0.0 %
Volatility (annual) (4)     50.0 %
Risk-free rate (annual) (5)     3.37 %
Cost of equity (6)     11.5 %

 

    Tranche 1     Tranche 2     Tranche 3     Tranche 4     Tranche 5  
Number of performance shares in the Tranche (1)     27,000       27,000       27,000       27,000       27,000  
Fair Value of One Performance share (7)   $ 2.75     $ 2.58     $ 2.39     $ 2.18     $ 1.93  
Total Fair Value of Tranche   $ 74,345     $ 69,742     $ 64,446     $ 58,819     $ 52,238  
Derived Service Period (Years) (7)     0.71       1.13       1.60       2.06       2.48  

 

  (1) Based on the terms of the Performance Shares agreement issued by the Company on May 3, 2023.
  (2) Closing price of OPXS shares on the Valuation Date, as obtained via S&P Capital IQ.
  (3) Expected dividends provided by management.
  (4) Based on historical volatility of OPXS and comparable public companies.
  (5)

Interest rate for US Treasury commensurate with the Performance Shares holding period, as of the Valuation Date, as obtained via S&P Capital IQ.

  (6) Estimated cost of equity for OPXS as of the Valuation Date.
  (7) Based on Monte Carlo simulation.
Schedule of Unrecognized Compensation Costs

 Schedule of Unrecognized Compensation Costs

    Stock Compensation  
    (thousands)  
    Recognized Compensation Expense     Unrecognized Compensation Expense  
    Three months ended     Six months ended     As of period ended  
   

March 31,

2024

    April 2,
2023
   

March 31,

2024

    April 2, 2023     March 31, 2024     October 1, 2023  
                                     
Restricted Shares   $ 33     $ 17     $ 73     $ 44     $ 99     $ 173  
Performance Shares     116       -       180       -       33       212  
Restricted Stock Units     8       -       17       9       71       77  
Total Stock Compensation   $ 157     $ 17     $ 270     $ 53     $ 203     $ 462