XML 46 R33.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Schedule of Assumptions and Results for the Monte Carlo Simulation (Details) - USD ($)
$ / shares in Units, $ in Thousands
6 Months Ended
Mar. 31, 2024
Jan. 18, 2024
Mar. 31, 2024
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 year 3 months 18 days 1 year 6 months 5 years 5 months 1 day [1]
Time steps in simulation     1,365
Time steps per year     252
Common share price at valuation date [2] $ 3.04   $ 3.04
Dividend yield [3]     0.00%
Volatility (annual) 30.00% 30.00% 50.00% [4]
Risk-free rate (annual) 5.27% 5.00% 3.37% [5]
Cost of equity [6]     11.50%
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   $ 2.75
Total fair value of tranch $ 74,345   $ 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   $ 2.58
Total fair value of tranch $ 69,742   $ 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   $ 2.39
Total fair value of tranch $ 64,446   $ 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   $ 2.18
Total fair value of tranch $ 58,819   $ 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   $ 1.93
Total fair value of tranch $ 52,238   $ 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] 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.