XML 65 R48.htm IDEA: XBRL DOCUMENT v3.24.1

Note 16 - Stock Option Plans (Tables)

12 Months Ended

Dec. 31, 2023

Notes Tables

Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]

		Year Ended December 31,
		2023				2022				2021
Volatility			42.6	%			34.9	%			35.7	%
Risk-free interest rate			4.2	%			3.4	%			0.8	%
Expected life (in years)			4.46				4.60				4.60
Dividend yield			0.0	%			0.0	%			0.0	%
The weighted average grant date fair value for options issued, with the exercise price equal to market value on the date of grant		$	10.34			$	14.93			$	24.83

		Year Ended December 31,
		2023				2022				2021
Volatility			40.6	%			40.7	%			N/A
Risk-free interest rate			4.3	%			4.4	%			N/A
Expected life (in years)			4.17				4.16				N/A
Dividend yield			0.0	%			0.0	%			N/A
The weighted average grant date fair value for options issued, with the exercise price equal to market value on the date of grant		$	0.49			$	0.49				N/A

		Year Ended December 31,
		2023				2022				2021
Volatility			35.8	%			N/A				N/A
Risk-free interest rate			3.8	%			N/A				N/A
Expected life (in years)			4.18				N/A				N/A
Dividend yield			0.0	%			N/A				N/A
The weighted average grant date fair value for options issued, with the exercise price equal to market value on the date of grant		$	0.11				N/A				N/A

Share-Based Payment Arrangement, Option, Activity [Table Text Block]

		Year Ended December 31, 2023								Year Ended December 31, 2022								Year Ended December 31, 2021
		Number of shares				Weighted average exercise price per share				Number of shares				Weighted average exercise price per share				Number of shares				Weighted average exercise price per share
Outstanding, beginning of period			1,036,748			$	59.97				904,151			$	64.36				845,020			$	55.31
Granted			172,305				25.04				262,980				42.15				282,625				79.30
Exercised			-				-				(40,459	)			31.95				(179,321	)			45.04
Forfeited			(41,126	)			58.89				(55,234	)			68.11				(41,240	)			65.72
Expired			(35,295	)			68.58				(34,690	)			58.92				(2,933	)			60.70
Outstanding, end of period			1,132,632				54.61				1,036,748				59.97				904,151				64.36
Options exercisable, end of period			731,945			$	61.05				520,679			$	62.74				415,925			$	56.44

		Year Ended December 31, 2023								Year Ended December 31, 2022								Year Ended December 31, 2021
		Number of shares				Weighted average exercise price per share				Number of shares				Weighted average exercise price per share				Number of shares				Weighted average exercise price per share
Outstanding, beginning of period			15,975,528			$	1.27				-			$	-				N/A				N/A
Granted			865,000				1.37				15,975,528				1.27				N/A				N/A
Exercised			-				-				-				-				N/A				N/A
Forfeited			(451,708	)			1.27				-				-				N/A				N/A
Expired			(55,587	)			1.27				-				-				N/A				N/A
Outstanding, end of period			16,333,233				1.28				15,975,528				1.27				N/A				N/A
Options exercisable, end of period			7,752,114			$	1.27				15,975,528			$	1.27				N/A				N/A

Year Ended December 31, 2023

Year Ended December 31, 2022

Year Ended December 31, 2021

Number of shares

Weighted average exercise price per share

Number of shares

Weighted average exercise price per share

Number of shares

Weighted average exercise price per share

Outstanding, beginning of period

-

$

-

N/A

N/A

N/A

N/A

Granted

8,044,000

6.00

N/A

N/A

N/A

N/A

Exercised

-

-

N/A

N/A

N/A

N/A

Forfeited

(438,381

)

6.00

N/A

N/A

N/A

N/A

Expired

(101,350

)

6.00

N/A

N/A

N/A

N/A

Outstanding, end of period

7,504,269

6.00

N/A

N/A

N/A

N/A

Options exercisable, end of period

3,156,281

$

6.00

N/A

N/A

N/A

N/A

Share-Based Payment Arrangement, Option, Exercise Price Range [Table Text Block]

		Options outstanding																Options exercisable
Exercise price		Number outstanding				Weighted average exercise price per share				Weighted average remaining contractual life (years)				Aggregate intrinsic value				Number exercisable				Weighted average exercise price per share				Weighted average remaining contractual life (years)				Aggregate intrinsic value
$16.47 - $19.78			31,250			$	19.38				4.7			$	238				-			$	-				-			$	-
$21.07 - $28.37			139,497				26.29				6.4				102				-				-				-				-
$30.70 - $30.74			20,000				30.71				5.9				-				5,000				30.71				5.9				-
$40.04 - $48.00			216,247				42.40				5.3				-				77,231				43.21				5.0				-
$51.82 - $59.98			193,633				55.72				1.0				-				225,837				55.70				0.9				-
$60.01 - $68.41			292,332				62.10				2.7				-				289,494				62.41				2.5				-
$70.13 - $79.51			223,173				78.50				4.1				-				124,258				78.28				4.0				-
$80.61 - $82.07			16,500				81.27				4.8				-				10,125				81.42				4.8				-
			1,132,632			$	54.61				3.8			$	340				731,945			$	61.05				2.6			$	-

		Options outstanding																Options exercisable
Exercise price		Number outstanding				Weighted average exercise price per share				Weighted average remaining contractual life (years)				Aggregate intrinsic value				Number exercisable				Weighted average exercise price per share				Weighted average remaining contractual life (years)				Aggregate intrinsic value
$0.00 - $1.74			16,333,233			$	1.28				5.9			$	7,588				7,752,114			$	1.27				5.9			$	3,643
			16,333,233			$	1.28				5.9			$	7,588				7,752,114			$	1.27				5.9			$	3,643

		Options outstanding																Options exercisable
Exercise price		Number outstanding				Weighted average exercise price per share				Weighted average remaining contractual life (years)				Aggregate intrinsic value				Number exercisable				Weighted average exercise price per share				Weighted average remaining contractual life (years)				Aggregate intrinsic value
$0.00 - $6.00			7,504,269			$	6.00				6.1			$	-				3,156,281			$	6.00				6.0			$	-
			7,504,269			$	6.00				6.1			$	-				3,156,281			$	6.00				6.0			$	-

Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Table Text Block]

		Year Ended December 31,
		2023				2022				2021
Network expenses		$	399			$	399			$	531
Sales and marketing			1,423				1,498				1,941
Technical operations and development			634				545				824
General and administrative			3,577				3,337				1,296
		$	6,033			$	5,779			$	4,592

		Year Ended December 31,
		2023				2022				2021
Network expenses		$	131			$	104			$	-
Sales and marketing			931				508				-
Technical operations and development			259				407				-
General and administrative			434				801				-
		$	1,755			$	1,820			$	-

		Year Ended December 31,
		2023				2022				2021
Network expenses		$	45			$	-			$	-
Sales and marketing			139				-				-
Technical operations and development			6				-				-
General and administrative			156				-				-
		$	346			$	-			$	-

		Year Ended December 31,
		2023				2022				2021
Company options		$	6,060			$	5,779			$	4,592
Wavelo options			2,065				1,820				-
Ting options			346				-				-
Capitalized stock based compensation			(337	)			-				-
Total Stock Based Compensation expense		$	8,134			$	7,599			$	4,592

X

- Definition

Tabular disclosure of allocation of amount expensed and capitalized for award under share-based payment arrangement to statement of income or comprehensive income and statement of financial position. Includes, but is not limited to, corresponding line item in financial statement.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (h)(1)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfEmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of option exercise prices, by grouped ranges, including the upper and lower limits of the price range, the number of shares under option, weighted average exercise price and remaining contractual option terms.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationSharesAuthorizedUnderStockOptionPlansByExercisePriceRangeTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (f)(2)
-Name Accounting Standards Codification
-Paragraph 2
-Section 50
-Publisher FASB
-URI https://asc.fasb.org//1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_TableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration