XML 134 R118.htm IDEA: XBRL DOCUMENT v3.24.3
Stock-Based Compensation (Details Narrative) - USD ($)
 1 Months Ended 12 Months Ended
Jun. 01, 2024
Feb. 21, 2024
Dec. 21, 2023
May 17, 2023
Jan. 05, 2022
Dec. 31, 2020
Dec. 31, 2020
Jun. 30, 2024
Jan. 31, 2024
Jun. 30, 2022
Feb. 28, 2022
Jul. 31, 2024
Jul. 31, 2023
Jul. 31, 2022
Jul. 31, 2021
Feb. 25, 2025
Dec. 13, 2023
Nov. 30, 2022
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Proceeds from stock options exercised                       $ 172,000 $ 172,000 $ 137,000        
Number of exercised of stock options, value                       $ 172,000 $ 172,000 137,000        
Number of non-vested shares, vesting                       148,000 165,000          
Number of deferred stock units vested                       40,000            
Shares granted                       25,000            
Share based compensation                       $ 7,397,000 $ 4,518,000 1,930,000        
Stock based compensation                       4,406,000 4,518,000 1,930,000        
Selling, General and Administrative Expenses [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Share based compensation [1]                       $ 7,015,000 3,913,000 1,871,000        
net2phone 2.0, Inc. [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Restricted common stock with holding employees outstanding shares percentage                 4.50%                  
National Retail Solutions [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Restricted common stock with holding employees outstanding shares percentage               0.17%                    
Net2phone, Inc. [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Outstanding capital stock, percent             10.00%                      
Stock Issued During Period, Shares, Restricted Stock Award, Gross           500,000                        
Restricted stock vesting arrangement, description                       The shares entitle each grantee to proceeds only on a sale, spin-off, initial public offering, or other monetization of net2phone 2.0 and have protection from dilution for the first $15 million invested in net2phone 2.0 following the grant.            
Restricted Stock [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Vesting description                       Share awards generally vest on a graded basis over three years of service.            
Unrecognized compensation                       $ 300,000            
Share-Based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Period for Recognition                       10 months 24 days            
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Vested in Period, Fair Value                       $ 700,000 500,000 1,000,000.0        
Restricted Stock [Member] | National Retail Solutions [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Unrecognized compensation                       $ 1,900,000            
Aggregate estimated fair value on grant date recognized over the vesting period                   $ 3,300,000                
Restricted Stock [Member] | February 25, 2025 [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Vesting description                       There are 24,000 non-vested restricted shares at July 31, 2024 included in the table above that will vest on February 25, 2025 only if the Company’s Class B common stock closes above $50 per share for ten consecutive trading days prior to February 25, 2025, otherwise the 24,000 restricted shares will be forfeited.            
Number of non-vested shares, vesting                       24,000            
Number of non-vested shares special terms                       24,000            
Deferred Stock Units [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Unrecognized compensation                       $ 600,000            
Share-Based Payment Arrangement, Nonvested Award, Cost Not yet Recognized, Period for Recognition                       4 months 24 days            
Share-Based Compensation Arrangement by Share-Based Payment Award, Equity Instruments Other than Options, Vested in Period, Fair Value                       $ 1,100,000 $ 900,000 $ 1,600,000        
Estimated fair value of DSUs on date of grant                       $ 5,400,000            
Board of Directors [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Share price                                   $ 25.45
Equity Option [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Vesting description                       Option awards generally vest on a graded basis over three years of service and had ten-year contractual terms.            
Options granted                       0 0 0        
Proceeds from stock options exercised                       $ 200,000 $ 200,000 $ 100,000        
Number of exercised of stock options shares                       12,500 12,500 10,000        
Share-based compensation arrangement by share-based payment award, options, exercises in period, intrinsic value                       $ 100,000 $ 200,000 $ 19,700,000        
Amended And Restated Employment Agreement [Member] | Selling, General and Administrative Expenses [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Share based compensation                       $ 4,100,000            
Common Class B [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Number of non-vested shares, vesting                       31,000 25,000          
Number of deferred stock units vested                       18,000            
Shares granted                       25,000            
Issuance of shares                 192,433                  
Common Class B [Member] | net2phone 2.0, Inc. [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Shares granted                 50,000                  
Offsetting income tax withholding liability                 $ 3,600,000                  
Decrease in additional paid-in capital                 3,610,000                  
Increase in non controlling interests                 $ 53,000                  
Common Class B [Member] | National Retail Solutions [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Offsetting income tax withholding liability $ 600,000             $ 600,000                    
Decrease in non controlling interests 21,000                                  
Decrease in additional paid-in capital $ 600,000                                  
Common Class B [Member] | Deferred Stock Units [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Number of deferred stock units vested                       1,333 1,333 1,334        
Shares granted                             4,000      
Common Class B [Member] | Deferred Stock Units [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Deferred stock units, description                       On November 30, 2022, the Company adopted an equity incentive program (under the 2015 Plan) in the form of grants of DSUs that, upon vesting, will entitle the grantees to receive shares of the Company’s Class B common stock. The number of shares that will be issuable on each vesting date will vary between 50% to 200% of the number of DSUs that vest on that vesting date, depending on the market price for the underlying Class B common stock on the vesting date relative to the base price approved by the Compensation Committee of the Company’s Board of Directors of $25.45 per share (which was based on the market price at the time of the initial grants under this program). On February 21, 2024 and on May 17, 2023, in accordance with the program and based on certain elections made by grantees, the Company issued 53,706 and 41,945 shares, respectively, of its Class B common stock for vested DSUs. Subject to continued full time employment or other services to the Company, the remaining 147,540 DSUs are scheduled to vest on February 25, 2025, the final vesting date under the program. The Company estimated that the fair value of the DSUs on the date of grants was an aggregate of $5.4 million, which is being recognized on a graded vesting basis over the requisite service periods ending in February 2025. The Company used a risk neutral Monte Carlo simulation method in its valuation of the DSUs, which simulated the range of possible future values of the Company’s Class B common stock over the life of the DSUs.            
Number of deferred stock units vested   53,706   41,945 301,296                          
Common Class B [Member] | Deferred Stock Units [Member] | Forecast [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Number of non-vested shares, vesting                               147,540    
Common Class B [Member] | Howard S Jonas [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Number of exercised of stock options shares                           1,000,000.0        
Exercise price of stock options                           $ 14.93        
Stock option expiration date                           May 01, 2022        
Number of exercised of stock options shares                           528,635        
Number of exercised of stock options, value                           $ 14,900,000        
Number of shares issued                           137,364        
Number of shares issued, value                           $ 3,900,000        
Common Class B [Member] | Employee [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Shares granted                         15,000          
Share based compensation                         $ 400,000          
Common Class B [Member] | 2024 Equity Incentive Plan [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Number of shares, grant                                 250,000  
Common Class B [Member] | 2015 Stock Option and Incentive Plan [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Additional number of shares authorized                       250,000 50,000 175,000        
Common Class B [Member] | Amended And Restated Employment Agreement [Member] | net2phone 2.0, Inc. [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Shares granted     50,000                              
Common Class B [Member] | Amended And Restated Employment Agreement [Member] | Bill Pereira [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Issuance of shares                       39,155            
Issuance of shares value                       $ 1,500,000            
Stock to be issued for milestone shares                       39,155            
Common Class B [Member] | Amended And Restated Employment Agreement [Member] | Bill Pereira [Member] | Deferred Stock Units [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Shares granted     23,500                              
NRS Common Class B [Member] | National Retail Solutions [Member]                                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                                    
Outstanding capital stock, percent                   1.20% 0.40%              
Stock based compensation                     $ 1,200,000              
[1] Stock-based compensation included in: Technology and development expense & Selling, general and administrative expense