XML 43 R33.htm IDEA: XBRL DOCUMENT v3.24.0.1
Schedule of Assumptions and Results for the Monte Carlo Simulation (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended
Dec. 31, 2023
Dec. 29, 2023
Dec. 22, 2023
Oct. 02, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Performance period start Oct. 02, 2023      
Performance period start Oct. 01, 2028      
Term of simulation [1] 5 years 5 months 1 day      
Time steps in simulation 1,365      
Time steps per year 252      
Common share price at valuation date $ 3.04 [2] $ 5.35 $ 4.45 $ 3.70
Volatility (annual) [3] 50.00%      
Risk-free rate (annual) [4] 3.37%      
Cost of equity [5] 11.50%      
Dividend yield [6] 0.00%      
Share-Based Payment Arrangement, Tranche One [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Number of performance shares in the tranche [1] 27,000      
Fair value of one performance share [7] $ 2.75      
Total fair value of tranch $ 74,345      
Derived service period [7] 8 months 15 days      
Share-Based Payment Arrangement, Tranche Two [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Number of performance shares in the tranche [1] 27,000      
Fair value of one performance share [7] $ 2.58      
Total fair value of tranch $ 69,742      
Derived service period [7] 1 year 1 month 17 days      
Share-Based Payment Arrangement, Tranche Three [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Number of performance shares in the tranche [1] 27,000      
Fair value of one performance share [7] $ 2.39      
Total fair value of tranch $ 64,446      
Derived service period [7] 1 year 7 months 6 days      
Share Based Compensation Award Tranche Four [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Number of performance shares in the tranche [1] 27,000      
Fair value of one performance share [7] $ 2.18      
Total fair value of tranch $ 58,819      
Derived service period [7] 2 years 21 days      
Share Based Compensation Award Tranche Five [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Number of performance shares in the tranche [1] 27,000      
Fair value of one performance share [7] $ 1.93      
Total fair value of tranch $ 52,238      
Derived service period [7] 2 years 5 months 23 days      
[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] Based on historical volatility of OPXS and comparable public companies.
[4] Interest rate for US Treasury commensurate with the Performance Shares holding period, as of the Valuation Date, as obtained via S&P Capital IQ.
[5] Estimated cost of equity for OPXS as of the Valuation Date.
[6] Expected dividends provided by management.
[7] Based on Monte Carlo simulation.