XML 49 R34.htm IDEA: XBRL DOCUMENT v3.25.0.1

Shareholders’ Equity (Tables)

12 Months Ended

Dec. 31, 2024

Equity [Abstract]

Schedule of stock purchases

Schedule of stock purchases
		Twelve Months Ended
		December 31, 2024								December 31, 2023
		Shares				Avg. Price				Shares				Avg. Price
Open market purchases			473,202			$	8.67				670,968			$	10.20
Shares redeemed upon net exercise of stock options			876,456				8.66				1,305,388				10.29
Other			120,000				9.49				–				–
Total stock purchases			1,469,658			$	8.73				1,976,356			$	10.26

Schedule of assumptions for stock options

Schedule of assumptions for stock options
		Year Ended December 31,
		2022
Expected life (years)			4.00
Risk-free interest rate			2.38%
Volatility			76%
Expected dividend yield			–

Schedule of option activity

Schedule of option activity

Weighted

Number of

Weighted

Average

Shares

Average

Remaining

(in thousands)

Exercise Price

Contractual Term

Options outstanding at the beginning of period

8,125

$

5.11

3.14 years

Granted

–

–

N/A

Exercised

(1,728

)

4.00

N/A

Forfeited/Expired

(300

)

5.80

N/A

Options outstanding at the end of period

6,097

$

5.39

2.68 years

Options exercisable at the end of period

5,087

$

4.73

2.40 years

Schedule of options outstanding and exercisable

Schedule of options outstanding and exercisable
		Number of shares as of								Number of shares as of
		December 31, 2024								December 31, 2023
		Outstanding				Exercisable				Outstanding				Exercisable
Range of exercise prices:		(In thousands)								(In thousands)
$2.00 - $2.99			1,197				1,197				1,410				1,082
$3.00 - $3.99			2,026				2,026				2,473				2,473
$4.00 - $4.99			1,262				972				2,539				1,929
$10.00 - $10.99			1,612				892				1,703				578
Total shares			6,097				5,087				8,125				6,062

X

- References

No definition available.

+ Details

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

X

- Definition

Tabular disclosure of employee stock purchase plan activity.

+ References

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

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationEmployeeStockPurchasePlanActivityTableTextBlock
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
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-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

- Definition

Tabular disclosure of number, weighted-average exercise price or conversion ratio, aggregate intrinsic value, and weighted-average remaining contractual term for outstanding and exercisable options that are fully vested and expected to vest. Includes, but is not limited to, unvested options for which requisite service period has not been rendered but that are expected to vest based on achievement of performance condition, if forfeitures are recognized when they occur.

+ References

Reference 1: 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_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAndExercisableTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration