Summary of Activity of Restricted Stock Units |
The following table summarizes activity of RSUs and PSUs issued under the Plan during the year ended January 1, 2024:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Condition |
|
Performance Condition |
|
Market Condition |
|
Restricted Stock Units |
|
Weighted
Average
Grant Date
Fair Value
|
|
Restricted Stock Units |
|
Weighted
Average
Grant Date
Fair Value
|
|
Restricted Stock Units |
|
Weighted
Average
Grant Date
Fair Value
|
Non-vested at January 2, 2023 |
162,000
|
|
|
$ |
14.65
|
|
|
1,051,100
|
|
|
$ |
12.62
|
|
|
232,500
|
|
|
$ |
5.34
|
|
Granted |
330,960 |
|
|
1.30 |
|
|
496,000 |
|
|
1.19 |
|
|
— |
|
|
— |
|
Vested |
(358,595) |
|
|
5.25 |
|
|
(283,487) |
|
|
13.66 |
|
|
(52,500) |
|
|
$ |
6.40 |
|
Forfeited |
(84,365) |
|
|
1.59 |
|
|
(191,063) |
|
|
5.85 |
|
|
(140,000) |
|
|
5.38 |
|
Non-vested at January 1, 2024 |
50,000
|
|
|
$ |
15.70
|
|
|
1,072,550
|
|
|
$ |
8.27
|
|
|
40,000
|
|
|
3.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance Condition |
|
Service Condition |
|
|
Restricted Stock Units |
|
Weighted
Average
Grant Date
Fair Value
|
|
Restricted Stock Units |
|
Weighted
Average
Grant Date
Fair Value
|
|
Non-vested at January 2, 2023 |
—
|
|
|
$ |
—
|
|
|
—
|
|
|
$ |
—
|
|
|
Granted |
700,000 |
|
|
$ |
1.57 |
|
|
700,000 |
|
|
$ |
1.57 |
|
|
Vested |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
Forfeited |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
Non-vested at January 1, 2024 |
700,000
|
|
|
$ |
1.57
|
|
|
700,000
|
|
|
$ |
1.57
|
|
|
The input variables for the Black-Scholes are noted in the table below:
|
|
|
|
|
|
|
|
|
|
January 1, 2024 |
January 2, 2023 |
Risk-free interest rate |
4.25 |
% |
4.14 |
% |
Expected life in years |
2.0 |
3.0 |
Expected volatility |
98.0 |
% |
68.0 |
% |
Expected dividend yield |
0 |
% |
0 |
% |
|